8-K
BAR HARBOR BANKSHARES (BHB)
8-K
2023-02-24
For: 2023-02-24
View Original
Added on
April 06, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OFTHE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): February 24, 2023
BAR HARBOR BANKSHARES
(Exact Name of Registrant as Specified in its Charter)
| | | |
|---|---|---|
| Maine | 001-13349 | 01-0393663 |
| (State or Other Jurisdiction)<br>of Incorporation) | (Commission File No.) | (I.R.S. Employer<br>Identification No.) |
| | | |
| PO Box 400 | | 04609-0400 |
| 82 Main Street | | (Zip Code) |
| Bar Harbor, Maine | | |
| (Address of Principal Executive Offices) | | |
Registrant’s telephone number, including area code: (207) 288-3314
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Securities registered pursuant to Section 12(b) of the Act
| | | |
|---|---|---|
| Title of each class | Trading Symbol | Name of each exchange on which registered |
| Common Stock, par value $2.00 per share | BHB | NYSE American |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 7.01 Regulation FD Disclosure
On February 24, 2023, Bar Harbor Bankshares (the “Company”) made available its investor slides that the Company intends to utilize in connection with investor meetings. A copy of the investor presentation is furnished as Exhibit 99.1 to this report and is incorporated by reference herein. The investor presentation is also available on the Company’s website located at www.barharbor.bank/sec-filings.
The information contained in this Item 7.01, including Exhibit 99.1 attached hereto, is intended to be furnished and will not be deemed to be “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of such section, nor will such information or exhibit be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, except as may be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
| | | |
|---|---|---|
| Exhibit No. | **** | Description |
| | | |
| 99.1 | | Investor Presentation dated February, 2023 |
| 104 | | Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document<br><br> |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
| | | |
|---|---|---|
| | Bar Harbor Bankshares | |
| | | |
| February 24, 2023 | By: | /s/ Curtis C. Simard |
| | | Curtis C. Simard |
| | | President and CEO |
Exhibit 99.1
| February 2023<br>Investor Presentation |
|---|
| Legal Disclaimer<br>Forward-Looking Statements<br>This presentation, including any oral statements made regarding the contents of this presentation, contains certain statements that are not historical facts that may<br>constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of<br>1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. When used in this presentation<br>the words “believe,” “anticipate,” “expect,” “may,” “will,” “assume,” “should,” “predict,” “could,” “would,” “intend,” “targets,” “estimates,” “projects,” “plans,” and<br>“potential,” and other similar words and expressions of the future, are intended to identify such forward-looking statements, but other statements not based on<br>historical information may also be considered forward-looking, including statements about Bar Harbor Bankshares’ (the “Company”) future financial and operating<br>results and the Company’s plans, objectives, and intentions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the<br>actual results, performance, or achievements of the Company to differ materially from any results, performance, or achievements expressed or implied by such<br>forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual<br>results to differ materially from the statements, including, but not limited to: (1) deterioration in the financial condition of borrowers of Bar Harbor Bank & Trust (the<br>“Bank” or “BHBT”), including as a result of the negative impact of inflationary pressures on our customers and their businesses resulting in significant increases in loan<br>losses and provisions for those losses; (2) the possibility that our asset quality could decline or that we experience greater loan losses than anticipated; (3) increased<br>levels of other real estate, primarily as a result of foreclosures; (4) the impact of liquidity needs on our results of operations and financial condition; (5) competition<br>from financial institutions and other financial service providers; (6) the effect of interest rate increases on the cost of deposits; (7) unanticipated weakness in loan<br>demand or loan pricing; (8) adverse conditions in the national or local economies including in our markets throughout Northern New England; (9) the effects of new<br>outbreaks of COVID-19, including actions taken by governmental officials to curb the spread of the virus, and the resulting impact on general economic and financial<br>market conditions and on the Company’s and our customers' business, results of operations, asset quality and financial condition; (10) the efficacy of vaccines against<br>the COVID-19 virus, including new variants; (11) the effects of civil unrest, international hostilities or other geopolitical events, including the war in Ukraine; (12)<br>inflation, interest rate, market, and monetary fluctuations; (13) lack of strategic growth opportunities or our failure to execute on available opportunities; (14) the<br>ability to grow and retain low-cost core deposits and retain large, uninsured deposits; (15) our ability to effectively manage problem credits; (16) our ability to<br>successfully implement efficiency initiatives on time and with the results projected; (17) our ability to successfully develop and market new products and technology;<br>(18) the impact of negative developments in the financial industry and United States and global capital and credit markets; (19) our ability to retain executive officers<br>and key employees and their customer and community relationships; (20)our ability to adapt to technological changes; (21) risks associated with litigation, including<br>reputational and financial risks and the applicability of insurance coverage; (22) the vulnerability of the Bank’s computer and information technology systems and<br>networks, and the systems and networks of third parties with whom the Company or the Bank contract, to unauthorized access, computer viruses, phishing schemes,<br>spam attacks, human error, natural disasters, power loss, and other security breaches and interruptions; (23) ongoing competition in the labor markets and increased<br>employee turnover; (24) our ability to comply with various governmental and regulatory requirements applicable to financial institutions; (25) changes in state and<br>federal laws, rules, regulations, or policies applicable to banks or bank or financial holding companies, including regulatory or legislative developments; (26)<br>governmental monetary and fiscal policies, including the policies of the Board of Governors of the Federal Reserve System; (27) adverse impacts (including costs, fines,<br>reputational harm, or other negative effects) from current or future litigation, regulatory examinations, or other legal and/or regulatory actions; and (28) general<br>competitive, economic, political, and market conditions, including economic conditions in the local markets where we operate.<br>Other factors not identified above, including those described under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and<br>Results of Operations,” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, our quarterly reports on Form 10-Q, and current reports on<br>Form 8-K filed with the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website at http://www.sec.gov, may also cause actual results to<br>differ materially from those described in our forward-looking statements. Most of these factors are difficult to anticipate and are generally beyond our control. You<br>should consider these factors in connection with considering any forward-looking statements that may be made by us. We undertake no obligation to release publicly<br>any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless we are required to do so by law.<br>2 |
| --- |
| Legal Disclaimer<br>Non-GAAP Financial Measures<br>This presentation contains certain non-GAAP financial measures in addition to results presented in<br>accordance with accounting principles generally accepted in the United States of America (“GAAP”).<br>These non-GAAP measures are intended to provide the reader with additional supplemental perspectives<br>on operating results, performance trends, and financial condition. Non-GAAP financial measures are not<br>a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP<br>financial information. A reconciliation of non-GAAP financial measures to GAAP measures is provided in<br>the Appendix to this presentation. In all cases, it should be understood that non-GAAP measures do not<br>depict amounts that accrue directly to the benefit of shareholders. An item which management excludes<br>when computing non-GAAP adjusted earnings can be of substantial importance to the Company’s results<br>for any particular quarter or year. The Company’s non-GAAP core earnings information set forth is not<br>necessarily comparable to non-GAAP information which may be presented by other companies. Each<br>non-GAAP measure used by the Company in this report as supplemental financial data should be<br>considered in conjunction with the Company’s GAAP financial information.<br>The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including<br>components for core revenue and expense. These measures exclude amounts which the Company views<br>as unrelated to its normalized operations, including securities gains/losses, acquisition costs, restructuring<br>costs, legal settlements, and system conversion costs. Non-GAAP adjustments are presented net of an<br>adjustment for income tax expense.<br>The Company also calculates core earnings per share based on its measure of core earnings. The<br>Company views these amounts as important to understanding its operating trends, particularly due to the<br>impact of accounting standards related to acquisition activity. Analysts also rely on these measures in<br>estimating and evaluating the Company’s performance. Management also believes that the computation<br>of non-GAAP core earnings and core earnings per share may facilitate the comparison of the Company to<br>other companies in the financial services industry. The Company also adjusts certain equity related<br>measures to exclude intangible assets due to the importance of these measures to the investment<br>community. 3 |
| --- |
| A Bank that Thinks Differently<br>• Employee and customer experience is the foundation of superior performance, which leads to<br>significant financial benefit to shareholders<br>• Geography, heritage, and performance are key while remaining true to a community-focused<br>culture<br>• Commitment to risk management<br>• Service and sales driven culture with a focus on core business growth<br>• Fee income is fundamental to our profitability through trust and treasury management services,<br>customer derivatives, and secondary market mortgage sales<br>• Investment in processes, products, technology, training, leadership, and infrastructure<br>• Expansion of our brand and business to deepen market presence<br>• Opportunity and growth for existing employees while adding catalyst recruits across all levels<br>4<br>Bar Harbor Bank & Trust is the only community bank headquartered in Northern New<br>England with branches in Maine, New Hampshire and Vermont. The Bank is focused on<br>exceptional commercial, retail and wealth management banking services in over 50<br>locations. Our business model is balancing earnings with growth by focusing on: |
| --- |
| Overview of Bar Harbor Bank & Trust<br>• We strive to be one of the most profitable banks in New England; and<br>to provide exceptional service to people, businesses and communities<br>we serve<br>• Business overview<br>• Over 50 locations spanning Northern New England1<br>• $2.3 billion in AUM in wealth management and trust<br>• Commercial LPO office in Portland, Maine<br>• Diverse fee income sources have been developed<br>• Seasoned management team with strong market knowledge and<br>industry experience<br>• Track record of generating growth<br>• Employee and customer experience is the foundation of superior<br>performance, which we believe leads to financial benefit to<br>shareholders<br>• Strong commitment to risk management<br>• Continued commitment to expanding customer services and products,<br>while growing and diversifying our non-interest income sources<br>• Investment in process, products, technology, training, leadership and<br>infrastructure<br>• Expansion of the Company’s brand and business to deepen market<br>presence<br>5<br>• Source: Company filings, includes banking, lending and wealth management service locations across ME, VT and NH<br>•<br>1<br>Locations include banking, lending and wealth management services<br>•<br>2Ratios calculated on quarter-to-date basis<br>•<br>3For a reconciliation of these non-GAAP financial measures to the comparable GAAP measures, see the Appendix<br>Company Overview Key Statistics as of December 31, 2022<br>Key Statistics as of December 31, 2022<br>Closing Stock Price $32.04<br>Market cap $483<br>Price / LTM Core EPS 11.09x<br>Dividend Yield 3.25%<br>($ in millions except Stock Price)<br>Assets $3,910<br>Net Loans $2,877<br>Deposits $3,043<br>Shareholder Equity $393<br>NPAs / Total Assets 0.17%<br>Core Return on Average Assets3 1.30%<br>Core Return on Average Equity3 12.72%<br>Net Interest Margin3 3.76% |
| --- |
| Senior Executive Team<br>Curtis C. Simard<br>President & Chief Executive Officer<br>• Joined as President & CEO of Bar<br>Harbor Bank & Trust in June of<br>2013<br>• Served as Managing Director of<br>Corporate Banking for TD Bank<br>• Over 25+ years of industry<br>experience<br>SVP, Chief Human Resources Officer<br>Alison DiPaola<br>• Joined in June 2013<br>• Extensive human resources<br>experience including being<br>SHRM-SCP certified<br>• Over 10+ years of industry<br>experience<br>Jason Edgar<br>President Bar Harbor Trust<br>Services & Charter Trust Company<br>• Joined in June of 2019<br>• Served as SVP, Director of Wealth<br>Management at Berkshire Hills<br>Bancorp and has over 20+ years<br>industry experience<br>Marion Colombo<br>EVP, Director of Retail Delivery<br>• Joined in February of 2018<br>• Over 30+ years of experience,<br>including Market President of Retail<br>for TD Bank in Boston<br>John Mercier<br>EVP, Chief Lending Officer<br>• Joined in April of 2017<br>• Over 30+ years of experience in<br>lending throughout the Northeast<br>John Williams<br>SVP, Chief Risk Officer<br>• Joined in December of 2014<br>• 10+ years in various risk<br>management roles within banking<br>Joseph Scully<br>SVP, Chief Information Officer &<br>Director of Operations<br>• Joined in January of 2015<br>• Over 30+ years of experience in<br>operations, technology & security<br>experience, including the<br>Department of Defense and<br>Financial Institutions<br>7<br>EVP, Chief Financial Officer & Treasurer<br>Josephine Iannelli<br>• Joined in October of 2016<br>• Served as EVP CFO and Treasurer of<br>Berkshire Hills Bancorp as well as<br>other various management positions<br>at PNC<br>• Over 25+ years of industry experience<br>SVP, Director of Communications &<br>Chief Marketing Officer<br>Joe Schmitt<br>• Joined in September of 2017<br>• Over 25+ years of industry<br>experience in Marketing and<br>Product Management, including<br>Head of Product Marketing at<br>Santander and Chief Marketing<br>Officer at Brookline Bank |
| --- |
| Our Markets<br>The Bank serves a wide range of markets in Maine, New Hampshire and Vermont. Within our markets,<br>tourism, agriculture, and fishing remain strong and continue to drive economic activity. These core markets<br>have also maintained their strength through diversification into various services industries.<br>Maine<br>• 22 full-service branches in Downeast, Midcoast and central<br>Maine.<br>• Primary market areas: Hancock, Knox, Washington, Kennebec<br>and Sagadahoc counties.<br>New Hampshire<br>• 21 full-service branches and two stand-alone drive-up windows<br>in New Hampshire.<br>• Primary market areas: Nashua, Manchester, Concord, and<br>Upper Valley, including Lebanon, Hanover, New London and<br>Newport.<br>Vermont<br>• 10 full service-branches and one stand-alone drive-up windows<br>in Vermont.<br>• Primary market areas: Central Vermont within the counties of<br>Rutland, Windsor and Orange.<br>8<br>Branches<br>Wealth Management Locations<br>Operations Centers |
| --- |
| Fostering Sustainable Communities<br>9<br>We are proud to Be recognized as one of America’s Best Banks by Newsweek<br>As a community bank, we recognize that we are successful when our customers prosper<br>We make significant investments in technology, our people, and branches. Our more than 50<br>branches are staffed by friendly, knowledgeable bankers who are driven by their desire to help<br>their customers achieve their goals |
| --- |
| BHB: Investment Summary<br>• We set out to build a balanced Bank that is not reliant on any one business, with a<br>strong risk-focused credit culture, and a judicious approach to managing capital<br>through all market conditions<br>• Growing market share as our customer service differentiates us from our<br>competition<br>• Focusing on core earnings as we balance growth with profitability<br>• Growing core deposits while reducing overall cost of funds<br>• Adhering to a disciplined credit culture with historic low charge-off rates<br>• Diligently managing our market sensitivity<br>• Expanding non-interest income as a percentage of total revenue<br>• Efficiently managing non-interest expenses while investing in infrastructure, digital<br>platforms, Call Center, info security and operations<br>• We have a talented team and firm culture in place to carry out our strategies in all<br>economic environments<br>11 |
| --- |
| 2022 Full Year Overview<br>• Poised for Continued, Profitable Growth<br>• 1.17% core return on assets, compared to 1.10%<br>• 15% annualized loan growth<br>• 4% annualized non-maturity deposit growth<br>• 3.36% net interest margin, compared to 2.88%<br>• 59% efficiency ratio, compared to 61% 1<br>• 0.17% non-performing assets ratio to total assets, compared to 0.27%<br>• Continue to “Think Differently” and “Work Together”<br>12<br>Note: Year-to-date financial measurements are as of December 31, 2022 and comparisons, if applicable, are against financial<br>measurements as of December 31, 2021<br>1 For a reconciliation of these non-GAAP measures to comparable GAAP measures, see the Appendix |
| --- |
| Q4 2022 Overview<br>• 1.30% core return on assets, compared to 1.07%<br>• 12.73% return on equity, compared to 9.16%<br>• 7% annualized loan growth<br>• 3.76% net interest margin, compared to 2.79%<br>• 58% efficiency ratio, compared to 61% 1<br>• 0.17% non-performing assets to total assets ratio, compared to 0.27%<br>“We are excited about all of our accomplishments in 2022, and most<br>recently, for ending the year with such a strong quarter that demonstrated<br>stable performance across all divisions.”<br>13<br>Note: Ratios are compared to Q4 2021<br>1 For a reconciliation of there non-GAAP measures to comparable GAAP measures, see the Appendix |
| --- |
| Diversification of Non‐Interest Income<br>• Customer Service Fee Income grew 6% year-over-year<br>• Mortgage production is opportunistically managed between balance sheet and secondary market sales<br>• In prior periods, market conditions drove outsized Mortgage Banking Fee Income and Derivative Fee<br>Income<br>• Bar Harbor Wealth Management continues to expand and add new customers<br>14 |
| --- |
| Loans – Focus on Profitability<br>• Continue to prudently evaluate our loan portfolio mix & strategy<br>• As of Q4 2022, Commercial Loans have increased from 49% to 66% of the Loan<br>Portfolio since Q4 2017<br>15 |
| --- |
| Strong Credit-Oriented Culture<br>Asset Quality Remained Strong at Q4 2022<br>• Total delinquencies remain low at 0.17% of total loans<br>• Non-accruing loans continued to decline; 0.23% of total loans at Q4 2022<br>• 2022 YTD net recoveries of $238M<br>16<br>• Q4 2022 ACL remains well-funded at<br>0.89% of total loans and 395% of<br>non-accruing loans<br>• Continue to maintain $0 in Bank-owned Real Estate (OREO) from<br>foreclosure activity<br>• Stable year-over-year WARR; 97%<br>Pass Rated loans ratio at year-end,<br>with positive external feedback on<br>ongoing credit administration and<br>portfolio management.<br>Delinquent & Non-performing Loans / Total Loans<br>Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022<br>Accruing<br>Delinquent<br>Loans<br>0.32% 0.25% 0.12% 0.10% 0.09%<br>Non-accruing<br>Loans<br>0.40% 0.35% 0.29% 0.27% 0.23%<br>Total<br>Delinquent<br>and Non-Accruing Loans<br>0.72% 0.60% 0.41% 0.37% 0.32% |
| --- |
| Asset Quality<br>17<br>In Thousands |
| --- |
| Deposits – Growing Core<br>18<br>• Continued focus and strong execution on moving to lower cost core deposits<br>• Y-o-Y reduction of time deposits from 14% to 11% of total deposits<br>• Non-interest bearing deposits remain at approximately 22% of total deposits<br>• Non-Maturity deposits grew from 86% to 89% of Total Deposits from Q4 2021 to Q4 2022 |
| --- |
| Continued Commitment to Strong Capital<br>Note: The blue horizontal lines indicate minimum required levels for “well-capitalized” banks 19 |
| --- |
| Market Sensitivity Position<br>20<br>• The bank repositioned its NII sensitivity throughout 2022, moving from an extremely<br>asset sensitive position (to take advantage of the rising rate environment) towards a<br>more neutral position as we near the top of the rate cycle<br>• More than $750MM in variable-rate assets<br>• Enhanced and expanded our use of models within the organization, strengthening<br>various ALM assumptions and testing methods<br>Change in Change Change in Change<br>Interest Rates NII Interest Rates EVE<br>(basis points) ( % ) (basis points) ( % )<br>-200 -8.20% -200 -19.40%<br>-100 -3.00% -100 -6.60%<br>+100 2.00% +100 1.70%<br>+200 3.60% +200 2.90%<br>+300 5.30% +300 3.40%<br>As Of December 31, 2022 As Of December 31, 2022<br>-20.00%<br>-10.00%<br>0.00%<br>10.00%<br>-200 -100 +100 +200 +300<br>NII Impact<br>-20.00%<br>-10.00%<br>0.00%<br>10.00%<br>-200 -100 +100 +200 +300<br>EVE Impact |
| --- |
| Investor Relations Contact Information<br>21<br>Facebook<br>@BHBTsocial<br>LinkedIn<br>Bar Harbor Bank & Trust<br>Twitter<br>@barharborbank<br>Connect with us<br>on Social Media<br>Visit our Website<br>www.barharbor.bank/shareholder-relations<br>Contact by Phone<br>(207)288-2637<br>Write to us at<br>Bar Harbor Bankshares<br>Attn: Investor Relations<br>PO Box 400<br>Bar Harbor, ME 04609-0400<br>Contact by Email<br>investorrelations@barharbor.bank |
| --- |
| Historical Financial Performance<br>23<br>2018Y 2019Y 2020Y 2021Y 2022Y 2021Q4 2022Q1 2022Q2 2022Q3 2022Q4<br>Total Assets $3,608 $3,669 $3,724 $3,709 $3,910 $3,709 $3,692 $3,716 $3,840 $3,910<br>Total Loans 2,488 2,635 2,563 2,532 2,903 2,532 2,655 2,727 2,850 2,903<br>Total Deposits 2,483 2,696 2,906 3,049 3,043 3,049 3,048 3,079 3,136 3,043<br>Total Equity $371 $396 $407 $424 $393 $424 $407 $394 $380 $393<br>Tang. Common Equity / Tang. Assets 7.51% 7.60% 7.90% 8.32% 8.66% 8.32% 7.88% 7.46% 6.85% 8.66%<br>Tier 1 Leverage Ratio 8.53% 8.13% 8.12% 8.66% 9.21% 8.66% 8.99% 9.16% 9.13% 9.21%<br>Total Risk-Based Capital Ratio 14.23% 13.61% 13.56% 14.32% 13.50% 14.32% 13.90% 13.76% 13.42% 13.50%<br>Net Income $33.0 $22.6 $32.2 $39.3 $43.6 $9.8 $9.1 $10.5 $11.4 $12.5<br>Core ROAA 0.99% 0.82% 0.93% 1.10% 1.17% 1.07% 1.02% 1.14% 1.20% 1.30%<br>Core ROAE 9.79% 7.65% 8.68% 9.87% 10.96% 9.60% 9.07% 10.59% 11.54% 12.72%<br>Net Interest Margin 2.87% 2.77% 2.97% 2.88% 3.36% 2.79% 2.95% 3.19% 3.47% 3.76%<br>Efficiency Ratio 59.27% 64.95% 61.71% 61.29% 59.26% 60.74% 62.40% 59.25% 57.67% 58.19%<br>NPLs / Loans 0.73% 0.65% 0.48% 0.40% 0.23% 0.40% 0.35% 0.29% 0.27% 0.23%<br>NPAs / Assets 0.57% 0.42% 0.33% 0.27% 0.17% 0.27% 0.25% 0.21% 0.20% 0.17%<br>Reserves / Loans 0.56% 0.66% 0.74% 0.90% 0.89% 0.90% 0.87% 0.87% 0.88% 0.89%<br>NCOs / Average Loans 0.05% 0.03% 0.07% 0.01% 0.01% -0.02% -0.01% 0.00% 0.01% -0.02%<br>Yield on Earning Assets 4.00% 4.14% 3.87% 3.33% 3.73% 3.10% 3.21% 3.46% 3.84% 4.35%<br>Cost of Interest Bearing Deposits 0.98% 1.27% 0.78% 0.36% 0.31% 0.24% 0.20% 0.20% 0.30% 0.52%<br>Cost of Total Interest Bearing Liabilities 1.31% 1.61% 0.96% 0.59% 0.49% 0.41% 0.35% 0.36% 0.48% 0.78%<br>Asset Quality<br>Yield and Cost<br>Dollar values in millions, except per share amounts or otherwise<br>noted<br>For the Year Ended, For the Quarter Ended,<br>Balance Sheet<br>Capital<br>Earnings & Profitability |
| --- |
| Non‐GAAP to GAAP Reconciliations<br>Dollar values in thousands, except per share amounts or otherwise noted 24<br>GAAP net income 9,480 9,025 11,028 9,766 39,299 9,112 10,503 11,430 12,512 43,557<br>Plus (less):<br>Gain sale of securities, net - (50) (1,930) (890) (2,870) (9) - (44) - (53)<br>(Gain) loss on sale of fixed assets, net 8 1 (146) 515 378 (75) 10 - 75 10<br>Loss on other real estate owned - - - - - - - - - -<br>Loss on debt extinguishment - - 1,768 1,083 2,851 - - - - -<br>Acquisition, restructuring and other expenses 889 552 318 (92) 1,667 325 - 31 (90) 266<br>Income tax expense 1<br> (213) (119) (2) (144) (479) (56) (2) 3 4 (51)<br>Total core earnings2<br> (A) $ 10,164 $ 9,409 $ 11,036 $ 10,238 $ 40,846 $ 9,297 $ 10,511 $ 11,420 $ 12,501 $ 43,729<br>Net-interest income (B) $23,422 $22,754 $25,582 $23,815 95,573 $24,298 $26,519 $29,910 $32,954 113,681<br>Plus: Non-interest income 10,248 9,505 11,350 11,158 42,261 9,309 8,961 8,823 8,228 35,321<br>Total Revenue 33,670 32,259 36,932 34,973 137,834 33,607 35,480 38,733 41,182 149,002<br>Plus: Gain on sale of securities, net - (50) (1,930) (890) (2,870) (9) - (44) - (53)<br>Total core revenue2<br> (C) $33,670 $32,209 $35,002 $34,083 134,964 $33,598 $35,480 $38,689 $41,182 $148,949<br>Total non-interest expense 22,491 21,724 23,372 22,921 90,508 21,886 21,700 23,032 24,635 91,253<br>Less: Gain (loss) on sale of premises and equipment, net (8) (1) 146 (515) (378) 75 (10) - (75) (10)<br>Less: Loss on other real estate owned - - - - - - - - - -<br>Less: Loss on debt extinguishment - - (1,768) (1,083) (2,851) - - - - -<br>Less: Acquisition, restructuring and other expenses (889) (552) (318) 92 (1,667) (325) - (31) 90 (266)<br>Core non-interest expense2<br> (D) $21,594 $21,171 $21,432 $21,415 85,612 $21,636 $21,690 $23,001 $24,650 $90,977<br>(1) Assumes a marginal tax rate of 23.71% in 2021 and 2020.<br>(2) Non-GAAP financial measure.<br>2021Q1 2021Q2 2021Q3 2021Q4 YTD 2021 2022Q1 2022Q2 2022Q3 2022Q4 YTD 2022 |
| --- |
| Non‐GAAP to GAAP Reconciliations (continued)<br>Dollar values in thousands, except per share amounts or otherwise noted 25<br>Averages<br>Total average earning assets (E) $3,359 $3,398 $3,412 $3,440 $3,373 $3,386 $3,372 $3,459 $3,517 $3,425<br>Total average assets (F) 3,717 3,746 3,764 3,782 3,718 3,712 3,688 3,772 3,818 3,747<br>Total average shareholders equity (G) 407 413 421 423 414 416 398 393 390 399<br>Performance ratios<br>GAAP return on assets 1.03% 0.97% 1.16% 1.02% 1.06% 1.00% 1.14% 1.20% 1.30% 1.16%<br>Core return on assets 2<br>(A/F) 1.11% 1.01% 1.16% 1.07% 1.10% 1.02% 1.14% 1.20% 1.30% 1.17%<br>GAAP return on equity 9.45% 8.77% 10.38% 9.16% 9.50% 8.89% 10.58% 11.55% 12.73% 10.91%<br>Core return on equity2<br>(A/G) 10.14% 9.14% 10.39% 9.60% 9.87% 9.07% 10.59% 11.54% 12.72% 10.96%<br>Efficiency ratio2,3 (D-O-Q)/(C+N) 61.95% 63.45% 59.18% 60.74% 61.29% 62.40% 59.25% 57.67% 58.19% 59.26%<br>Net interest margin (B+P)/E 2.88% 2.74% 3.02% 2.79% 2.88% 2.95% 3.19% 3.47% 3.76% 3.36%<br>Supplementary Data<br>Taxable equivalent adjustment for efficiency ratio (N) $595 $586 $576 $573 $2,330 $476 $491 $533 $520 $2,020<br>Franchise taxes included in non-interest expense (O) 125 128 143 132 528 141 144 149 149 583<br>Tax equivalent adjustment for net interest margin (P) 433 430 421 369 1,653 320 334 379 365 1,398<br>Intangible amortization (Q) 241 233 233 233 940 233 233 233 233 932<br>(1) Assumes a marginal tax rate of 23.53% in the fourth quarter of 2022, 23.41% in the first 3 quarters of 2022 and 23.71% in 2021 and 2020.<br>(2) Non-GAAP financial measure.<br>(3) Efficiency ratio is computed by dividing core non-interest expense net of franchise taxes and intangible amortization divided by core revenue on a fully taxable equivalent basis.<br>2021Q1 2021Q2 2021Q3 2021Q4 YTD 2021 2022Q1 2022Q2 2022Q3 2022Q4 YTD 2022 |
| --- |