EX-99.1 2 bhb-20210128ex991030c4d.htm EX-99.1

Exhibit 99.1

Bar Harbor Bankshares Reports Fourth Quarter Results

BAR HARBOR, MAINE – January 28, 2021 - Bar Harbor Bankshares (NYSE American: BHB) reported fourth quarter 2020 net income of $8.6 million, or $0.58 per share, compared to $4.2 million, or $0.27 per share, in the same quarter of 2019. Core earnings (non-GAAP) in the fourth quarter 2020 increased to $9.2 million compared to $8.8 million in the fourth quarter of 2019, or increased 11% to $0.62 per share, compared to $0.56 per share, respectively. Non-core expenses (non-GAAP) in the fourth quarter 2020 included swap termination costs and profitability initiative costs while the same quarter of 2019 included acquisition, conversion and balance sheet optimization costs.

FOURTH QUARTER FINANCIAL HIGHLIGHTS

•

11% annualized commercial loan growth, excluding paycheck protection program (PPP) loans

•

3,200 new low cost core deposit accounts

•

3.02% net interest margin

•

0.92% return on assets; 0.98% core return on assets (non-GAAP)

•

0.33% non-performing assets to total assets ratio

•

Fee income at 37% of total revenue; 30% of core revenue (non-GAAP)

President and Chief Executive Officer, Curtis C. Simard stated, “While this year has had unique challenges across the regional, national and international stages, we leaned on the culture and infrastructure we have established to support our customers, colleagues, and communities, while not abandoning balanced growth expectations across all business lines. We have proven our commitment to risk management as we safely navigated our operations during the pandemic with established protocols and availability to both customers and prospects alike. This risk management culture extended to increasing remote capabilities while also consistently assessing our credit exposure through quarterly stress testing and steady provisioning throughout the year. We understand our customers and their financial needs because our teams have been in the field helping them navigate the changing landscape. Commercial loans remain a leader of balance sheet growth for the quarter and for the year, guided by stress tested underwriting models we employ.

“Positive trends in credit quality during the year continue to affirm our disciplined approach. By year-end, we had lower levels of non-performing loans, significant improvement in past due and deferred commercial loan accounts and we settled all of our other real estate owned at their carrying values. During the fourth quarter, we expanded stress testing of our commercial loans, including the most watched industries of our footprint specifically hospitality, which demonstrated a better than expected summer tourism season for Northern New England. Results of testing included no significant risk-rating downgrades or changes to reserves. Borrowers with COVID loan modifications continue to demonstrate their repayment capacity and/or have sufficient cash reserves to service their pre-forbearance loans without further government stimulus.

“Fee income continues to be a big part of total revenue for the fourth quarter and for the year 2020. Customer service fees have almost returned to pre-pandemic levels in the second half of the year and are expected to rise on an expanded customer base. Throughout the year we opted to sell our fixed rate residential mortgage production in the secondary market in lieu of taking interest rate and credit risk on our balance sheet. This strategy continues to produce significant fee revenue in the current rate environment. As we look forward, we will continue to take advantage of such opportunities while maintaining a focus on our commercial customer base given the associated loan and derivative fees as well as those generated in treasury and cross-sell to retail and wealth business lines. This demonstrated commitment to risk management enables us to confidently experience growth across Northern New England in the interest of diversification in markets, products, and customer type.

“During the fourth quarter, core deposits increased $86.4 million and our retail team opened an impressive 3,200 new accounts, raising the total to more than 13,250 for the year as we continue to reduce cost of funds and transition to a true franchise, core-operating institution. Excess liquidity generated in the quarter was used to further delever our balance sheet with an early pay-off of our PPP

BHB - Bar Harbor Bankshares

Page 1

www.barharbor.bank

lending facility and other reductions to wholesale funding. We view that more favorably to absorbing duration or rate risk associated with securities investments or mortgage refinancing.”

Mr. Simard continued, “We were prepared to adopt CECL as of the end of 2020, but elected to close our fourth quarter under the same accounting method and control environment as the rest of 2020. We will adopt January 1, 2021 to allow a more comparable quarterly presentation as we report in 2021. Had we adopted CECL at year end 2020, the loan loss reserve as a percentage of total loans would have been 95 basis points compared to 74 basis points reported under the incurred loss model. The 95 basis points may change in the first quarter of 2021 based primarily on any changes in economic forecasts.

Mr. Simard went on to say, “We are well poised to further help our communities with the second round of PPP loans authorized by the new stimulus bill. That process has begun for both first time PPP draws as well as for customers in need of second round PPP loans. For the remaining first round of PPP loans previously provided in 2020, we have $53.8 million that are pending various stages of forgiveness with $1.4 million of deferred fees. We expect the majority of remaining forgiveness to occur by the end of the second quarter 2021.

Mr. Simard further stated, “In the fourth quarter we continued our return of capital programs in the form of stock repurchases and dividend payments. Stock repurchases totaled 31 thousand shares at a cost of $625 thousand during the fourth quarter and 720 thousand shares at a cost of $13.9 million on a year to date basis. An additional 61 thousand shares are available to be repurchased before the end of March 2021. Last week we declared our first quarter dividend of $0.22 per share and we are committed to dividend policies as part of our efficient use of capital supported by expanding earnings.”

Mr. Simard concluded, “Looking back on the last four years as we expanded into new areas of Northern New England, we have built amazing teams that quickly adapt to diversity and change with a commitment to a model of balancing growth with earnings across our markets. We are positioned for a solid start to 2021 as we continue to build on consistent, repeatable earnings while expanding our profitability metrics across all business lines.”

FINANCIAL CONDITION

Total assets were $3.7 billion at the end of the fourth quarter compared to $3.9 billion in the third quarter of 2020. Loans in the fourth quarter decreased by $122.1 million largely due to $78.3 million in PPP loan forgiveness payments and $70.4 million in residential loan sales offset in part by growth in commercial real estate loans. As of year-end outstanding pandemic deferrals, which primarily consist of interest only forbearance, were $68.6 million or 3% of total loans, with residential loans representing $5.9 million of the total or less than 1% of total residential loans. Commercial real estate loan growth of $38.7 million consisted of over $90.0 million in new loans offset by principal payments during the quarter. Non-maturity deposits increased by $86.4 million in the quarter due to growth in new customer accounts combined with government stimulus programs and an overall decrease in consumer spending given current market conditions. Senior borrowings were reduced by $109.4 million primarily from the payoff of our PPP lending facility with the Federal Reserve Bank totaling $131.1 million offset by a shift from brokered deposits to FHLB borrowings.

We have elected to defer the implementation of the accounting standard known as CECL until January 1, 2021 as allowed by the Consolidated Appropriations Act, 2021. The effect of the CECL adoption to the allowance for loan losses and unfunded commitments is estimated to be a total of $6.8 million, which will flow entirely through equity net of deferred taxes.

The fourth quarter 2020 allowance for loan losses increased by $1.2 million, which includes a $1.4 million provision for loan loss offset by net charge-offs of $185 thousand. The allowance for loan losses to total loans ratio for the fourth quarter expanded to 0.74% from 0.66% in the third quarter 2020 based on an increased allowance for commercial loan growth and decrease in total loans. Non-accruing loans in the fourth quarter 2020 decreased $2.2 million primarily due to $1.6 million in payoffs during the quarter. The successful resolution in non-accruals combined with the sale of other real estate owned contributed to the improvement of the non-performing assets to total assets ratio of 0.33% from 0.42% in the prior quarter. The increase in 30-day past due accounts for the quarter is attributable to the payment schedules of residential loans and timing due to the quarter ending on a 31 day month. During the fourth quarter we performed stress testing of 54% of our commercial loan portfolio which included the top 50 relationships, all criticized loans greater than $1.0 million, hospitality loans greater than $250 thousand, all loans over $150 thousand with a pandemic modification and any seasonal payment, restaurant, or 2021 maturing term loans that are greater than $500 thousand. Results of the stress testing led to no significant downgrades or changes to reserves.

The Company’s book value per share was $27.58 at year end 2020 compared with $27.09 at the end of the third quarter 2020. Tangible book value per share excluding security adjustments (non-GAAP) was $18.38 at the end of the fourth quarter 2020 compared to $17.78 at the end of the third quarter 2020, and $17.98 at the end of the third quarter 2019, prior to the central Maine branch acquisition.

BHB - Bar Harbor Bankshares

Page 2

www.barharbor.bank

RESULTS OF OPERATIONS

Net income in the fourth quarter 2020 was $8.6 million, or $0.58 per share, compared to $4.2 million, or $0.27 per share, in the same quarter of 2019. The non-GAAP measure of core earnings in the fourth quarter 2020 totaled $9.2 million or $0.62 per share, compared to $8.8 million, or $0.56 per share, in the same quarter of 2019. Net income benefited from an expanded net interest margin and higher non-interest income. Net interest margin in the fourth quarter 2020 increased to 3.02% from 2.94% in the same period of 2019 primarily due to a lower cost of funds and acceleration of PPP loan fee recognition upon forgiveness. Costs of funds decreased to 0.77% compared to 1.42% in the fourth quarter 2019 due to a shift in funding sources to core deposits. Cost of deposits and borrowings also benefited from the Federal Reserve rate cuts in 2020 and other key indexes in response to the pandemic.

Additionally, excess liquidity was used to pay off $520.4 million of wholesale funding since the fourth quarter of 2019 that further reduced interest expense. The yield on earning assets was 3.65% compared to 4.13% in the fourth quarter 2019 reflecting loan originations and repricing of variable rate products in a lower interest rate environment. The fourth quarter core net interest margin was 2.79% compared to 2.94% in the same period of 2019, which included a drag of 16 basis points and one basis point from excess liquidity, respectively.

Non-interest income in the fourth quarter 2020 was $14.7 million compared to $7.8 million in the same quarter in 2019. The increase is primarily due to a $2.1 million increase in mortgage banking income associated with secondary market sales of $70.4 million compared to $26.5 million in the same quarter of 2019. Customer derivative income increased $611 thousand in conjunction with commercial loan growth. We also took advantage of unrealized gains in the securities portfolio in the fourth quarter 2020 by selling certain investments for a net gain of $4.0 million.

Non-interest expense increased to $27.8 million in the fourth quarter 2020 from $26.8 million in the same quarter of 2019. The increase is primarily a result of higher salary and benefit expense due to additional year-end accruals for incentives on improved performance metrics and post-retirement plans on lower discount rates. Operating expenses remained controlled as the efficiency ratio (non-GAAP) improved to 61.98% from 62.56% for the same period a year ago. Non-core expenses (non-GAAP) in the fourth quarter of 2020 primarily consist a $4.0 million loss on termination of a $50.0 million swap on wholesale borrowings and $600 thousand of profitability initiative costs. Non-core expenses in the same quarter of 2019 include a $3.2 million loss on interest rate cap terminations and a $1.1 million loss on extinguishment of debt due to the inflow of liquidity from the 2019 acquisition.

BHB - Bar Harbor Bankshares

Page 3

www.barharbor.bank

BACKGROUND

Bar Harbor Bankshares (NYSE American: BHB) is the parent company of its wholly-owned subsidiary, Bar Harbor Bank & Trust. Founded in 1887, Bar Harbor Bank & Trust is a true community bank serving the financial needs of its clients for over 130 years. Bar Harbor provides full-service community banking with office locations in all three Northern New England states of Maine, New Hampshire and Vermont. For more information, visit www.barharbor.bank.

FORWARD LOOKING STATEMENTS

Certain statements under the headings "FOURTH QUARTER FINANCIAL HIGHLIGHTS", “FINANCIAL CONDITION” and “RESULTS OF OPERATIONS” contained in this document that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"), and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. When used in this earnings release the words "may," "will," "should," "could," "would," "plan," "potential," "estimate," "project," "believe," "intend," "anticipate," "expect," "target" and similar expressions are intended to identify forward-looking statements, but these terms are not the exclusive means of identifying forward-looking statements. These forward-looking statements are subject to significant risks, assumptions and uncertainties, including among other things, changes in general economic and business conditions, increased competitive pressures, changes in the interest rate environment, legislative and regulatory change, changes in the financial markets, and other risks and uncertainties disclosed from time to time in documents that the Company files with the Securities and Exchange Commission, including but not limited to those discussed in the section titled "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2019. Because of these and other uncertainties, the Company’s actual results, performance or achievements, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, the Company’s past results of operations do not necessarily indicate future results. You should not place undue reliance on any of the forward-looking statements, which speak only as of the dates on which they were made. The Company is not undertaking an obligation to update forward-looking statements, even though its situation may change in the future, except as required under federal securities law. The Company qualifies all of its forward-looking statements by these cautionary statements.

BHB - Bar Harbor Bankshares

Page 4

www.barharbor.bank

NON-GAAP FINANCIAL MEASURES

This document contains certain non-GAAP financial measures in addition to results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These non-GAAP measures are intended to provide the reader with additional supplemental perspectives on operating results, performance trends, and financial condition. Non-GAAP financial measures are not a substitute for GAAP measures; they should be read and used in conjunction with the Company's GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is provided below. In all cases, it should be understood that non-GAAP measures do not depict amounts that accrue directly to the benefit of shareholders. An item which management excludes when computing non-GAAP core earnings can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP core earnings information set forth is not necessarily comparable to non- GAAP information which may be presented by other companies. Each non-GAAP measure used by the Company in this report as supplemental financial data should be considered in conjunction with the Company's GAAP financial information.

The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including gains/losses on securities, premises, equipment and other real estate owned, acquisition costs, restructuring costs, legal settlements, and systems conversion costs. Non-GAAP adjustments are presented net of an adjustment for income tax expense.

The Company also calculates core earnings per share based on its measure of core earnings. The Company views these amounts as important to understanding its operating trends, particularly due to the impact of accounting standards related to acquisition activity. Analysts also rely on these measures in estimating and evaluating the Company's performance. Management also believes that the computation of non-GAAP core earnings and core earnings per share may facilitate the comparison of the Company to other companies in the financial services industry. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community.

###

BHB - Bar Harbor Bankshares

Page 5

www.barharbor.bank

CONTACTS

Josephine Iannelli; EVP, Chief Financial Officer & Treasurer; (207) 288-3314


TABLE
INDEX	CONSOLIDATED FINANCIAL SCHEDULES (UNAUDITED)

A	Selected Financial Highlights
B	Footnotes to Selected Financial Highlights
C	Balance Sheets
D	Loan and Deposit Analysis
E	Statements of Income
F	Statements of Income (Five Quarter Trend)
G	Average Yields and Costs
H	Average Balances
I	Asset Quality Analysis
J	Reconciliation of Non-GAAP Financial Measures (Five Quarter Trend) and Supplementary Data

BHB - Bar Harbor Bankshares

Page 6

www.barharbor.bank

BAR HARBOR BANKSHARES

SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED


	At or for the Quarters Ended
	Dec 31,			Sep 30,			Jun 30,			Mar 31,			Dec 31,
	2020			2020			2020			2020			2019
PER SHARE DATA
Net earnings, diluted	$	0.58		$	0.56		$	0.55		$	0.50		$	0.27
Core earnings, diluted ^{(1) (2)}		0.62			0.61			0.56			0.50			0.56
Total book value		27.58			27.09			26.56			25.90			25.48
Tangible book value ⁽²⁾		19.05			18.56			18.18			17.70			17.30
Market price at period end		22.59			20.55			22.39			17.28			25.39
Dividends		0.22			0.22			0.22			0.22			0.22

PERFORMANCE RATIOS ⁽³⁾
Return on assets		0.92	%		0.88	%		0.90	%		0.85	%		0.46	%
Core return on assets ^{(1) (2)}		0.98			0.96			0.91			0.86			0.96
Return on equity		8.39			8.22			8.40			7.64			4.21
Core return on equity ^{(1) (2)}		8.95			8.98			8.52			7.71			8.81
Core return on tangible equity ^{(1) (2)}		13.27			13.36			12.72			11.54			12.66
Net interest margin, fully taxable equivalent (FTE) ^{(2) (4)}		3.02			2.90			2.93			3.04			2.94
Net interest margin (FTE), excluding purchased loan accretion ^{(2) (4)}		2.98			2.84			2.82			2.98			2.86
Core net interest margin ^{(1) (5)}		2.79			2.89			2.92			3.04			2.94
Efficiency ratio ⁽²⁾		61.98			59.47			60.67			64.82			62.56

ORGANIC GROWTH (Year-to-date, annualized) ^{(2) (6)}
Total commercial loans		17	%		27	%		33	%		6	%		6	%
Total loans		(3)			3			5			(2)			2
Total deposits		8			12			(0)			(7)			(2)

FINANCIAL DATA (In millions)
Total assets	$	3,726		$	3,860		$	3,780		$	3,677		$	3,669
Total earning assets ⁽⁷⁾		3,360			3,496			3,414			3,313			3,349
Total investments		599			619			662			646			684
Total loans		2,563			2,685			2,706			2,623			2,635
Allowance for loan losses		19			18			17			15			15
Total goodwill and intangible assets		127			127			128			128			127
Total deposits		2,906			2,935			2,695			2,651			2,696
Total shareholders' equity		411			404			404			404			396
Net income		9			8			8			8			4
Core earnings^{(1) (2)}		9			9			9			8			9

ASSET QUALITY AND CONDITION RATIOS
Net charge-offs (current quarter annualized)/average loans		0.03	%		0.06	%		0.02	%		0.18	%		0.08	%
Allowance for loan losses/total loans		0.74			0.67			0.61			0.58			0.58
Loans/deposits		88			91			100			99			98
Shareholders' equity to total assets		11.04			10.48			10.69			10.98			10.80
Tangible shareholders' equity to tangible assets		7.90			7.42			7.57			7.77			7.60

(1)

Core measurements are non-GAAP financial measures adjusted to exclude net non-operating charges primarily related to acquisitions, restructurings, system conversions, loss on debt extinguishment and gain or loss on sale of securities, other real estate owned and premises and equipment. Refer to the Reconciliation of Non-GAAP Financial Measures in table J for additional information.

(2)	Non-GAAP financial measure.

(3)	All performance ratios are based on average balance sheet amounts, where applicable.

(4)	Fully taxable equivalent considers the impact of tax-advantaged investment securities and loans.

(5)	Core net interest margin excludes Paycheck Protection Program loans.

(6)	Assets acquired from eight branches purchased from People's United Bank, National Association as of October 25, 2019, were excluded from the December 31, 2019 calculation.

(7)	Earning assets includes non-accruing loans and interest-bearing deposits with other banks. Securities are valued at amortized cost.

BAR HARBOR BANKSHARES

CONSOLIDATED BALANCE SHEETS - UNAUDITED


	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,
(in thousands)	2020		2020		2020		2020		2019
Assets
Cash and due from banks	$	27,566	$	22,722	$	24,430	$	42,282	$	26,485
Interest-bearing deposits with other banks		198,441		192,935		46,243		43,373		30,425
Total cash and cash equivalents		226,007		215,657		70,673		85,655		56,910

Securities available for sale		585,046		604,529		641,574		626,341		663,230
Federal Home Loan Bank stock		14,036		13,975		20,265		19,897		20,679
Total securities		599,082		618,504		661,839		646,238		683,909

Loans held for sale		23,988		23,721		22,979		11,701		6,499

Total loans		2,562,885		2,684,970		2,706,438		2,623,282		2,634,593
Less: Allowance for loan losses		(19,082)		(17,907)		(16,509)		(15,297)		(15,353)
Net loans		2,543,803		2,667,063		2,689,929		2,607,985		2,619,240

Premises and equipment, net		52,458		51,424		50,464		49,978		51,205
Other real estate owned		—		1,983		2,318		2,205		2,236
Goodwill		119,477		119,477		119,477		119,477		118,649
Other intangible assets		7,670		7,913		8,155		8,398		8,641
Cash surrender value of bank-owned life insurance		77,870		77,388		76,896		76,400		75,863
Deferred tax asset, net		1,745		2,180		2,451		3,166		3,865
Other assets		73,662		74,400		75,084		66,139		42,111
Total assets	$	3,725,762	$	3,859,710	$	3,780,265	$	3,677,342	$	3,669,128

Liabilities and shareholders' equity
Demand and other non-interest bearing deposits	$	544,636	$	515,064	$	504,325	$	400,410	$	414,534
NOW deposits		738,849		706,048		642,908		578,320		575,809
Savings deposits		521,638		511,938		466,668		423,345		388,683
Money market deposits		402,731		388,356		402,835		404,385		384,090
Time deposits		698,361		813,509		678,126		844,097		932,635
Total deposits		2,906,215		2,934,915		2,694,862		2,650,557		2,695,751

Senior borrowings		276,062		385,472		546,863		497,580		471,396
Subordinated borrowings		59,961		59,920		59,879		59,849		59,920
Total borrowings		336,023		445,392		606,742		557,429		531,316

Other liabilities		72,183		74,958		74,487		65,601		45,654
Total liabilities		3,314,421		3,455,265		3,376,091		3,273,587		3,272,721

Total common shareholders' equity		411,341		404,445		404,174		403,755		396,407
Total liabilities and shareholders' equity	$	3,725,762	$	3,859,710	$	3,780,265	$	3,677,342	$	3,669,128

Net shares outstanding		14,916		14,929		15,214		15,587		15,558

BAR HARBOR BANKSHARES

CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED

LOAN ANALYSIS


											Annualized
											Growth %
	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,		Quarter		Year to
(in thousands)	2020		2020		2020		2020		2019		End		Date
Commercial real estate	$	1,084,381	$	1,045,635	$	982,070	$	948,178	$	930,661	15	%	17	%
Commercial and industrial		323,864		324,647		340,898		321,605		318,988	(1)		2
Paycheck Protection Program (PPP)		53,774		131,537		131,626		—		—	*		*
Total commercial loans		1,462,019		1,501,819		1,454,594		1,269,783		1,249,649	(11)		17
Total commercial loans, excluding PPP		1,408,245		1,370,282		1,322,968		1,269,783		1,249,649	11		13

Residential real estate		923,891		997,485		1,060,729		1,120,627		1,145,358	(30)		(19)
Consumer		113,544		119,340		124,197		128,120		135,283	(19)		(16)
Tax exempt and other		63,431		66,326		66,918		104,752		104,303	(17)		(39)
Total loans	$	2,562,885	$	2,684,970	$	2,706,438	$	2,623,282	$	2,634,593	(18)	%	(3)	%

*Indicates ratios of 100% or greater.

DEPOSIT ANALYSIS


											Annualized
											Growth %
	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,		Quarter		Year to
(in thousands)	2020		2020		2020		2020		2019		End		Date
Demand	$	544,636	$	515,064	$	504,325	$	400,410	$	414,534	23	%	31	%
NOW		738,849		706,048		642,908		578,320		575,809	19		28
Savings		521,638		511,938		466,668		423,345		388,683	8		34
Money market		402,731		388,356		402,835		404,385		384,090	15		5
Total non-maturity deposits		2,207,854		2,121,406		2,016,736		1,806,460		1,763,116	16		25
Total time deposits		698,361		813,509		678,126		844,097		932,635	(57)		(25)
Total deposits	$	2,906,215	$	2,934,915	$	2,694,862	$	2,650,557	$	2,695,751	(4)	%	8	%

BAR HARBOR BANKSHARES

CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED


	Three Months Ended				Year Ended
	December 31,				December 31,
(in thousands, except per share data)	2020		2019		2020		2019
Interest and dividend income
Loans	$	26,687	$	28,361	$	107,085	$	111,042
Securities and other		4,013		5,756		19,019		24,349
Total interest and dividend income		30,700		34,117		126,104		135,391
Interest expense
Deposits		3,606		6,698		18,043		27,034
Borrowings		1,732		3,315		8,881		18,547
Total interest expense		5,338		10,013		26,924		45,581
Net interest income		25,362		24,104		99,180		89,810
Provision for loan losses		1,360		538		5,625		2,317
Net interest income after provision for loan losses		24,002		23,566		93,555		87,493
Non-interest income
Trust and investment management fee income		3,318		3,227		13,378		12,063
Customer service fees		2,890		2,791		11,327		10,127
Gain on sales of securities, net		3,959		80		5,445		237
Mortgage banking income		2,654		532		6,884		1,626
Bank-owned life insurance income		482		495		2,007		2,053
Customer derivative income		1,086		475		2,503		2,028
Other income		334		206		1,412		935
Total non-interest income		14,723		7,806		42,956		29,069
Non-interest expense
Salaries and employee benefits		13,318		11,432		48,920		45,000
Occupancy and equipment		4,192		4,113		16,751		14,214
(Gain) loss on sales of premises and equipment, net		(122)		(3)		(32)		18
Outside services		571		540		1,985		1,818
Professional services		572		370		2,060		2,191
Communication		194		114		892		821
Marketing		415		453		1,385		1,872
Amortization of intangible assets		256		240		1,024		861
Loss on debt extinguishment		—		1,096		1,351		1,096
Acquisition, conversion and other expenses		4,849		4,998		5,801		8,317
Other expenses		3,571		3,450		14,723		13,525
Total non-interest expense		27,816		26,803		94,860		89,733
Income before income taxes		10,909		4,569		41,651		26,829
Income tax expense		2,269		362		8,407		4,209
Net income	$	8,640	$	4,207	$	33,244	$	22,620

Earnings per share:
Basic	$	0.58	$	0.27	$	2.18	$	1.46
Diluted		0.58		0.27		2.18		1.45

Weighted average shares outstanding:
Basic		14,909		15,554		15,246		15,541
Diluted		14,952		15,602		15,272		15,587

BAR HARBOR BANKSHARES

CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED


	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,
(in thousands, except per share data)	2020		2020		2020		2020		2019
Interest and dividend income
Loans	$	26,687	$	25,918	$	26,493	$	27,987	$	28,361
Securities and other		4,013		4,557		4,942		5,507		5,756
Total interest and dividend income		30,700		30,475		31,435		33,494		34,117
Interest expense
Deposits		3,606		3,869		4,548		6,020		6,698
Borrowings		1,732		1,941		2,297		2,911		3,315
Total interest expense		5,338		5,810		6,845		8,931		10,013
Net interest income		25,362		24,665		24,590		24,563		24,104
Provision for loan losses		1,360		1,800		1,354		1,111		538
Net interest income after provision for loan losses		24,002		22,865		23,236		23,452		23,566
Non-interest income
Trust and investment management fee income		3,318		3,532		3,159		3,369		3,227
Customer service fees		2,890		2,886		2,439		3,112		2,791
Gain on sales of securities, net		3,959		—		1,351		135		80
Mortgage banking income		2,654		2,649		1,124		457		532
Bank-owned life insurance income		482		492		496		537		495
Customer derivative income		1,086		316		513		588		475
Other income		334		227		628		223		206
Total non-interest income		14,723		10,102		9,710		8,421		7,806
Non-interest expense
Salaries and employee benefits		13,318		11,809		11,909		11,884		11,432
Occupancy and equipment		4,192		4,279		3,860		4,420		4,113
(Gain) loss on sales of premises and equipment, net		(122)		—		(2)		92		(3)
Outside services		571		438		442		534		540
Professional services		572		479		337		672		370
Communication		194		215		194		289		114
Marketing		415		300		282		388		453
Amortization of intangible assets		256		256		256		256		240
Loss on debt extinguishment		—		—		1,351		—		1,096
Acquisition, conversion and other expenses		4,849		691		158		103		4,998
Other expenses		3,571		3,952		3,479		3,721		3,450
Total non-interest expense		27,816		22,419		22,266		22,359		26,803
Income before income taxes		10,909		10,548		10,680		9,514		4,569
Income tax expense		2,269		2,146		2,199		1,793		362
Net income	$	8,640	$	8,402	$	8,481	$	7,721	$	4,207

Earnings per share:
Basic	$	0.58	$	0.56	$	0.55	$	0.50	$	0.27
Diluted		0.58		0.56		0.55		0.50		0.27

Weighted average shares outstanding:
Basic		14,909		15,079		15,424		15,558		15,554
Diluted		14,952		15,103		15,441		15,593		15,602

BAR HARBOR BANKSHARES

AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED


	Quarters Ended
	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,
	2020		2020		2020		2020		2019
Earning assets
Interest-bearing deposits with other banks⁽¹⁾	0.11	%	0.09	%	0.08	%	1.16	%	1.96	%
Securities available for sale and FHLB stock ⁽¹⁾	2.97		3.04		3.26		3.50		3.45
Loans:
Commercial real estate	3.74		3.81		4.11		4.46		4.69
Commercial and industrial	3.92		4.39		4.13		4.89		4.58
Paycheck protection program	11.56		3.18		3.34		—		—
Residential	3.74		3.71		3.81		3.84		3.89
Consumer	3.65		3.42		3.81		5.20		4.84
Total loans	4.03		3.81		3.94		4.30		4.33
Total earning assets	3.65	%	3.57	%	3.73	%	4.12	%	4.13	%

Funding liabilities
Deposits:
NOW	0.15	%	0.14	%	0.14	%	0.40	%	0.44	%
Savings	0.13		0.13		0.15		0.25		0.20
Money market	0.14		0.16		0.40		1.01		1.17
Time deposits	1.64		1.69		1.94		1.92		2.06
Total interest-bearing deposits	0.61		0.66		0.81		1.08		1.19
Borrowings	1.83		1.60		1.51		2.10		2.30
Total interest-bearing liabilities	0.77	%	0.82	%	0.96	%	1.28	%	1.42	%

Net interest spread	2.88		2.75		2.77		2.84		2.71
Net interest margin⁽¹⁾	3.02		2.90		2.93		3.04		2.94
Core net interest margin ⁽²⁾	2.79		2.89		2.92		3.04		2.94

(1)	Income from interest-bearing deposits with other banks has been separated from securities and restated for prior periods to conform to the current period presentation.

(2)	Core net interest margin excludes Paycheck Protection Program loans.

BAR HARBOR BANKSHARES

AVERAGE BALANCES - UNAUDITED


	Quarters Ended
	Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,
(in thousands)	2020		2020		2020		2020		2019
Assets
Interest-bearing deposits with other banks⁽¹⁾	$	176,747	$	92,066	$	71,067	$	16,933	$	14,554
Securities available for sale and FHLB stock ⁽²⁾		563,118		627,162		648,185		661,848		683,939
Loans:
Commercial real estate		1,059,574		1,012,194		952,264		945,851		928,445
Commercial and industrial		386,201		399,734		417,620		423,393		412,595
Paycheck protection program		91,109		131,605		104,740		—		—
Residential real estate		995,173		1,060,084		1,117,608		1,141,908		1,156,215
Consumer		115,876		121,248		126,413		130,471		127,425
Total loans ⁽³⁾		2,647,933		2,724,865		2,718,645		2,641,623		2,624,680
Total earning assets		3,387,798		3,444,093		3,437,897		3,320,404		3,323,173
Cash and due from banks		22,473		36,521		43,165		40,818		53,088
Allowance for loan losses		(18,690)		(17,028)		(15,678)		(15,242)		(15,657)
Goodwill and other intangible assets		127,264		127,508		127,751		128,014		114,537
Other assets		237,424		223,316		213,986		187,765		179,512
Total assets	$	3,756,269	$	3,814,410	$	3,807,121	$	3,661,759	$	3,654,653

Liabilities and shareholders' equity
Deposits:
NOW	$	713,464	$	677,706	$	611,860	$	570,127	$	551,335
Savings		516,266		488,508		450,621		410,931		378,997
Money market		399,543		396,351		411,232		373,650		379,361
Time deposits		734,523		777,424		776,042		892,654		918,528
Total interest-bearing deposits		2,363,796		2,339,989		2,249,755		2,247,362		2,228,221
Borrowings		376,437		481,687		612,538		556,824		571,936
Total interest-bearing liabilities		2,740,233		2,821,676		2,862,293		2,804,186		2,800,157
Non-interest-bearing demand deposits		535,402		507,844		472,688		406,951		418,324
Other liabilities		71,119		78,072		66,302		44,343		40,136
Total liabilities		3,346,754		3,407,592		3,401,283		3,255,480		3,258,617
Total shareholders' equity		409,515		406,818		405,838		406,279		396,036
Total liabilities and shareholders' equity	$	3,756,269	$	3,814,410	$	3,807,121	$	3,661,759	$	3,654,653

(1)	Total average interest-bearing deposits with other banks is net of Federal Reserve daily cash letter.

(2)	Average balances for securities available-for-sale are based on amortized cost.

(3)	Total average loans include non-accruing loans and loans held for sale.

BAR HARBOR BANKSHARES

ASSET QUALITY ANALYSIS - UNAUDITED


	At or for the Quarters Ended
	Dec 31,			Sep 30,			Jun 30,			Mar 31,			Dec 31,
(in thousands)	2020			2020			2020			2020			2019
NON-PERFORMING ASSETS
Non-accruing loans:
Commercial real estate	$	4,251		$	4,714		$	3,981		$	2,227		$	3,489
Commercial installment		1,466			1,820			1,790			1,996			1,836
Residential real estate		5,729			7,154			7,194			5,089			5,335
Consumer installment		742			720			1,023			744			890
Total non-accruing loans		12,188			14,408			13,988			10,056			11,550
Other real estate owned		—			1,983			2,318			2,205			2,236
Total non-performing assets	$	12,188		$	16,391		$	16,306		$	12,261		$	13,786

Total non-accruing loans/total loans		0.48	%		0.54	%		0.52	%		0.38	%		0.44	%
Total non-performing assets/total assets		0.33			0.42			0.43			0.33			0.38

PROVISION AND ALLOWANCE FOR LOAN LOSSES
Balance at beginning of period	$	17,907		$	16,509		$	15,297		$	15,353		$	15,353
Charged-off loans		(297)			(439)			(220)			(1,211)			(603)
Recoveries on charged-off loans		112			37			78			44			65
Net loans charged-off		(185)			(402)			(142)			(1,167)			(538)
Provision for loan losses		1,360			1,800			1,354			1,111			538
Balance at end of period	$	19,082		$	17,907		$	16,509		$	15,297		$	15,353

Allowance for loan losses/total loans		0.74	%		0.66	%		0.60	%		0.58	%		0.58	%
Allowance for loan losses/non-accruing loans		157			124			118			152			133

NET LOAN CHARGE-OFFS
Commercial real estate	$	63		$	(252)		$	71		$	(846)		$	(92)
Commercial installment		(228)			(10)			(155)			(170)			(331)
Residential real estate		(21)			1			(20)			(1)			(16)
Consumer installment		1			(141)			(38)			(150)			(99)
Total, net	$	(185)		$	(402)		$	(142)		$	(1,167)		$	(538)

Net charge-offs (QTD annualized)/average loans		0.03	%		0.06	%		0.02	%		0.18	%		0.08	%
Net charge-offs (YTD annualized)/average loans		0.07			0.08			0.10			0.18			0.03

DELINQUENT AND NON-ACCRUING LOANS/ TOTAL LOANS
30-89 Days delinquent		0.58	%		0.16	%		0.28	%		0.84	%		0.74	%
90+ Days delinquent and still accruing		—			0.08			0.04			0.08			0.01
Total accruing delinquent loans		0.58			0.24			0.32			0.92			0.75
Non-accruing loans		0.48			0.53			0.51			0.38			0.44
Total delinquent and non-accruing loans		1.06	%		0.77	%		0.83	%		1.30	%		1.19	%

BAR HARBOR BANKSHARES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA – UNAUDITED


		At or for the Quarters Ended
		Dec 31,		Sep 30,		Jun 30,		Mar 31,		Dec 31,
(in thousands)		2020		2020		2020		2020		2019
Net income		$	8,640	$	8,402	$	8,481	$	7,721	$	4,207
(Gain) on sale of securities, net			(3,959)		—		(1,351)		(135)		(80)
(Gain) loss on sale of premises and equipment, net			(122)		—		(2)		92		(3)
(Gain) loss on other real estate owned			(11)		335		—		31		20
Loss on debt extinguishment			—		—		1,351		—		1,096
Acquisition, conversion and other expenses			4,849		691		158		103		4,998
Income tax expense ⁽¹⁾			(179)		(245)		(37)		(22)		(1,440)
Core earnings ⁽²⁾	(A)	$	9,218	$	9,183	$	8,600	$	7,790	$	8,798

Net interest income	(B)	$	25,362	$	24,665	$	24,590	$	24,563	$	24,104
Non-interest income			14,723		10,102		9,710		8,421		7,806
Total Revenue			40,085		34,767		34,300		32,984		31,910
(Gain) on sale of securities, net			(3,959)		—		(1,351)		(135)		(80)
Total core revenue ⁽²⁾	(C)	$	36,126	$	34,767	$	32,949	$	32,849	$	31,830

Total non-interest expense			27,816		22,419		22,266		22,359		26,803
Gain (loss) on sale of premises and equipment, net			122		—		2		(92)		3
Gain (loss) on other real estate owned			11		(335)		—		(31)		(20)
Loss on debt extinguishment			—		—		(1,351)		—		(1,096)
Acquisition, conversion and other expenses			(4,849)		(691)		(158)		(103)		(4,998)
Core non-interest expense ⁽²⁾	(D)	$	23,100	$	21,393	$	20,759	$	22,133	$	20,692

(in millions)
Average earning assets	(E)	$	3,388	$	3,444	$	3,438	$	3,320	$	3,323
Average paycheck protection program (PPP) loans	(R)		91		132		105		—		—
Average earning assets, excluding PPP loans	(S)		3,297		3,312		3,333		3,320		3,323
Average assets	(F)		3,756		3,814		3,807		3,662		3,655
Average shareholders' equity	(G)		410		407		406		406		396
Average tangible shareholders' equity ^{(2) (3)}	(H)		282		279		278		278		281
Tangible shareholders' equity, period-end ^{(2) (3)}	(I)		284		277		277		276		269
Tangible assets, period-end ^{(2) (3)}	(J)		3,598		3,732		3,653		3,549		3,542

(in thousands)
Common shares outstanding, period-end	(K)		14,916		14,929		15,214		15,587		15,558
Average diluted shares outstanding	(L)		14,952		15,103		15,441		15,593		15,602

Core earnings per share, diluted ⁽²⁾	(A/L)	$	0.62	$	0.61	$	0.56	$	0.50	$	0.56
Tangible book value per share, period-end ⁽²⁾	(I/K)		19.05		18.56		18.18		17.70		17.30
Securities adjustment, net of tax ^{(1) (4)}	(M)		10,023		11,681		11,412		9,560		5,549
Tangible book value per share, excluding securities adjustment ^{(2) (4)}	(I+M)/K		18.38		17.78		17.43		17.09		16.94
Tangible shareholders' equity/total tangible assets ⁽²⁾	(I/J)		7.90		7.42		7.57		7.77		7.60

BAR HARBOR BANKSHARES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA – UNAUDITED


		At or for the Quarters Ended
		Dec 31,			Sep 30,			Jun 30,			Mar 31,			Dec 31,
(in thousands)		2020			2020			2020			2020			2019
Performance ratios ⁽⁵⁾
GAAP return on assets			0.92	%		0.88	%		0.90	%		0.85	%		0.46	%
Core return on assets ⁽²⁾	(A/F)		0.98			0.96			0.91			0.86			0.96
GAAP return on equity			8.39			8.22			8.40			7.64			4.21
Core return on equity ⁽²⁾	(A/G)		8.95			8.98			8.52			7.71			8.81
Core return on tangible equity ^{(1) (2)}	(A+Q)/H		13.27			13.36			12.72			11.54			12.66
Efficiency ratio ^{(2) (6)}	(D-O-Q)/(C+N)		61.98			59.47			60.67			64.82			62.56
Net interest margin	(B+P)/E		3.02			2.90			2.93			3.04			2.94
Core net interest margin^{(2) (7)}	(B+P-T)/S		2.79			2.89			2.92			3.04			2.94

Supplementary data (in thousands)
Taxable equivalent adjustment for efficiency ratio	(N)	$	542		$	570		$	646		$	719		$	674
Franchise taxes included in non-interest expense	(O)		117			121			120			119			119
Tax equivalent adjustment for net interest margin	(P)		396			416			490			551			516
Intangible amortization	(Q)		256			256			256			256			240
Interest and fees on PPP loans	(T)		2,648			1,052			869			—			—

(1)	Assumes a marginal tax rate of 23.71% in the fourth quarter of 2020 and 23.87% for the first three quarters of 2020 and the fourth quarter of 2019.

(2)	Non-GAAP financial measure.

(3)	Tangible shareholders' equity is computed by taking total shareholders' equity less the intangible assets at period-end. Tangible assets is computed by taking total assets less the intangible assets at period-end.

(4)	Securities adjustment, net of tax represents the total unrealized loss on available-for-sale securities recorded on the Company's consolidated balance sheets within total common shareholders' equity.

(5)	All performance ratios are based on average balance sheet amounts, where applicable.

(6)	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.

(7)	Core net interest margin excludes Paycheck Protection Program loans.