Exhibit

CONTACT:

Michael Archer

Senior Vice President

Corporate Controller

Camden National Corporation

(800) 860-8821

marcher@CamdenNational.com

FOR IMMEDIATE RELEASE

CAMDEN NATIONAL CORPORATION REPORTS

FIRST QUARTER 2020 FINANCIAL RESULTS

First Quarter 2020 Net Income of $13.5 Million and Diluted Earnings Per Share of $0.89

CAMDEN, Maine, April 28, 2020/PRNewswire/--Camden National Corporation (NASDAQ: CAC; “Camden National” or the “Company”), a $4.6 billion bank holding company headquartered in Camden, Maine, reported net income for the first quarter of 2020 of $13.5 million, a decrease of 5% compared to the first quarter of 2019, and diluted earnings per share ("EPS") of $0.89, a decrease of 2% over the same period. For the first quarter of 2020, the Company's return on average assets was 1.21% and return on average equity was 11.30%.

"These are unprecedented times – in just a few weeks, our focus shifted from working towards our long-term operational and financial goals to one that is focused on the next several quarters," said Gregory A. Dufour, President and Chief Executive Officer of the Company. "We entered this uncertain social and economic period in a strong financial position, which we fortified during the first quarter by adding about $1.4 million to our allowance for loan losses."

Dufour reported the Company’s response to the pandemic has been focused on its employees, customers and communities. "I'm extremely proud of the Camden National team and our quick response to this health crisis," he said. "In a matter of weeks, we transitioned over half of our employees to work from home, instituted a debt relief program to support customers impacted by COVID-19, and successfully rolled-out the Small Business Administration (SBA) Paycheck Protection Program to hundreds of businesses in need. The critical role banking plays for our customers and communities is magnified during times like these, and I feel very fortunate to see first-hand the actions the team has taken to serve our customers, communities and each other during these difficult times."

FINANCIAL HIGHLIGHTS


•	First quarter 2020 net income of $13.5 million decreased 5% compared to the first quarter of 2019 and 11% compared to the fourth quarter of 2019, driven by higher provision expense


•	Loans and loans held for sale grew 3% in the first quarter of 2020


•	First quarter 2020 net interest margin of 3.08% decreased 10 basis points compared to the first quarter of 2019 and 4 basis points compared to the fourth quarter of 2019


•	Delayed implementation of the new accounting guidance for expected credit losses, commonly referred to as "CECL"


•	Strong asset quality as of March 31, 2020, however, first quarter 2020 provision for credit losses increased $1.0 million over the first quarter of 2019 and $1.6 million over the fourth quarter of 2019 due to the COVID-19 pandemic


•	At March 31, 2020, the allowance for loan losses was 0.84% of total loans and 2.6 times non-performing loans


•	Repurchased 217,031 shares of the Company's common stock in the first quarter of 2020 before suspending repurchases in March to prioritize capital preservation during the COVID-19 pandemic

FINANCIAL CONDITION

Assets. Total assets increased 4% since December 31, 2019 to $4.6 billion at March 31, 2020. The increase was driven by: (i) loan growth, including loans held for sale, of $78.6 million, or 3%; (ii) an increase in other assets of $72.1 million, primarily driven by an increase in interest rate swaps and related collateral; and (iii) an increase in investment balances of $43.4 million.

In the first quarter of 2020, commercial real estate and commercial loan portfolios each grew 5%, driving net loan growth, while the consumer and home equity loan portfolio decreased 2%, and the residential mortgage loan portfolio decreased 1%.

In the first quarter of 2020, the Company originated $156.3 million of residential mortgages and sold 44% of its production to the secondary market. In comparison, in the first and fourth quarter of 2019, the Company originated $86.4 million and $182.5 million, respectively, of residential mortgages. Refinance activity was 61% of residential mortgage production for the first quarter of 2020, compared to 31% and 50% for the first and fourth quarter of 2019, respectively.

Deposits and Borrowings. Deposits increased 1% since December 31, 2019 to $3.6 billion at March 31, 2020. In the first quarter of 2020, savings and money market deposits grew 2% and certificates of deposit grew 4%, while checking account and brokered deposits each decreased 1%. The decrease in checking account balances was primarily driven by certain large depositors' balances reducing interest checking balances by $20.7 million. The Company did not see its normal core deposit¹ outflows in the first quarter of 2020, likely because of changes in customer behavior due to the COVID-19 pandemic.

The Company's loan-to-deposit ratio was 89% at March 31, 2020, compared to 87% at December 31, 2019 and 85% at March 31, 2019.

Total borrowings increased $83.0 million since December 31, 2019 to $420.9 million at March 31, 2020. In the first quarter of 2020, we entered into two interest rate swaps to lock in $50.0 million of three-year funding at 0.71% and $50.0 million of ten-year funding at 0.86%. Each interest rate swap was designated as a cash flow hedge for accounting purposes.

Shareholders' Equity. The Company's capital strategy shifted during the first quarter of 2020 as the COVID-19 pandemic spread and growing uncertainty mounted as to its impact on the global, national and local economies. Through early-March 2020, the Company had repurchased 217,031 shares of its common stock at a cost of $8.0 million. In mid-March 2020, the Company suspended repurchasing shares of its common stock.

The Company enters this period of economic uncertainty well-positioned from a capital perspective. At March 31, 2020, the Company's capital position was well in excess of regulatory requirements, including a total risk-based capital ratio of 13.81%, a tier 1 risk-based capital ratio of 12.56%, common equity tier 1 risk-based capital ratio of 11.27%, and a tier 1 leverage ratio of 9.53%. Additionally, at March 31, 2020, the Company's common equity ratio was 10.72%, and tangible common equity ratio¹ was 8.78%.

In March 2020, the Company announced a cash dividend to shareholders of $0.33 per share, an increase of 10% compared to a year ago. The cash dividend is payable to shareholders of record as of April 15, 2020, and shareholders will begin receiving payments on April 30, 2020. As of March 31, 2020, the Company's annualized dividend yield was 4.20%, based on Camden National's closing share price of $31.45, as reported by NASDAQ.

ASSET QUALITY

The Company enters into these unprecedented times with very strong asset quality. As of March 31, 2020, non-performing assets were 0.23% of total assets and past due loans were 0.24% of total loans. In comparison, at December 31, 2019, non-performing assets were 0.25% of total assets and past due loans were 0.17% of total loans. For the first quarter of 2020, net charge-offs (annualized) were 0.05% of average loans, compared to 0.09% for the fourth quarter of 2019 and 0.03% for the first quarter of 2019.

In March 2020, the Company offered temporary debt relief to business and retail customers impacted by the COVID-19 pandemic. Generally, the terms of the internal temporary debt relief program provided customers with 90 to 180 days of payment deferral.

The Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") was signed into law in March 2020. The CARES Act provided certain companies with optional temporary relief from applying the current expected credit losses model, commonly referred to as "CECL." The Company chose to delay its implementation of CECL under the terms of the CARES Act to allow its internal resources to focus on and prioritize the roll-out of its temporary debt relief program and the SBA Paycheck Protection Program. As such, the reported allowance for credit losses and related provision expense for the first quarter of 2020 was accounted for under the incurred loss model. Under the terms of the CARES Act, we are permitted to delay our compliance with CECL until the earlier of (i) the date on which the national emergency concerning the COVID-19 pandemic that the President of the United States declared on March 15, 2020 terminates, or (ii) December 31, 2020.

The provision for credit losses for the first quarter of 2020 was $1.8 million, an increase of $1.0 million over the first quarter of 2019 and $1.6 million over the fourth quarter of 2019. The increase in provision expense in the first quarter of 2020 over comparable periods reflects the impact of the pandemic as of March 31, 2020, based on known information at that time.

At March 31, 2020, the Company's allowance for loan losses was 0.84% of total loans and 2.6 times non-performing loans.

FINANCIAL OPERATING RESULTS (Q1 2020 vs. Q1 2019)

The Company reported net income of $13.5 million for the first quarter of 2020, a decrease of $780,000, or 5%, compared to the first quarter of 2019. Diluted EPS for the first quarter of 2020 was $0.89, a decrease of $0.02, or 2%.

Net Interest Income. Net interest income for the first quarter of 2020 was $31.8 million, a decrease of $69,000 compared to the first quarter of 2019 due to the decline in net interest margin of 10 basis points, partially offset by average interest-earning assets growth of 3% between periods.

Net interest margin for the first quarter of 2020 was 3.08%, compared to 3.18% for the first quarter of 2019. The Company's interest-earning asset yield decreased 30 basis points between periods to 3.90% for the first quarter of 2020, while its cost of funds decreased 21 basis points between periods to 0.86% for the first quarter of 2020. The decrease in yields and funding costs reflects the change in the interest rate environment over this period. The 10-year U.S. Treasury rate averaged 1.37% in the first quarter of 2020, compared to 2.65% for the first quarter of 2019. The Federal Funds rate was cut twice in the first quarter of 2020 dropping the rate to 0.25% at March 31, 2020, compared to 2.50% at March 31, 2019.

Average interest-earning assets for the first quarter of 2020 were $4.1 billion, an increase of $103.4 million, or 3%, compared to the first quarter of 2019. The primary drivers for the net growth between periods included (i) average loan growth of 3%; and (ii) an increase in average cash and due from banks of $36.2 million driven by cash collateral for loan and interest rate swaps; partially offset by a decrease in average investments of $19.6 million, or 2%.

Average funding liabilities for the first quarter of 2020 were $3.9 billion, an increase of $82.2 million, or 2%, compared to the first quarter of 2019. Average deposits grew 9% between periods, led by: (i) average certificates of deposit growth of $109.0 million, or 25%, driven by one large municipal depositor; (ii) average checking account growth of $100.6 million, or 6%; and (iii) average money market growth of $67.7 million, or 12%. Over this same period, average borrowings decreased $185.2 million, or 25%.

Provision for Credit Losses. The provision for credit losses for the first quarter of 2020 was $1.8 million, an increase of $1.0 million over the first quarter of 2019. The increase in provision expense between periods was primarily the result of an increase in the allowance for credit losses due to the estimated impact of the pandemic as of March 31, 2020, based on known information at that time.

Non-Interest Income. Non-interest income for the first quarter of 2020 was $11.4 million, an increase of $2.0 million, or 21%, over the first quarter of 2019. The net increase in non-interest income between periods was primarily driven by an increase in mortgage banking income of $2.3 million due to record residential loan production and pipeline activity in the first quarter of 2020, due to the low interest rate environment.

Non-Interest Expense. Non-interest expense for the first quarter of 2020 was $24.6 million, an increase of $1.8 million, or 8%, compared to the first quarter of 2019. The increase was primarily due to an increase in salaries and benefits costs of $1.3 million, or 10%, between periods, primarily driven by normal annual merit increases, an increase in employees, and higher incentive accruals. The Company's efficiency ratio for the first quarter of 2020, calculated as non-interest expense divided by total revenues², was 56.82%, compared to 55.19% for the first quarter of 2019.

FINANCIAL OPERATING RESULTS (Q1 2020 vs. Q4 2019)

Reported net income decreased $1.7 million, or 11%, and diluted EPS decreased $0.10, or 10%, between quarters, primarily due to an increase in provision for credit losses of $1.6 million and a 1% decrease in net interest income.

Net Interest Income. Net interest income decreased $413,000, or 1%, between quarters as net interest margin decreased 4 basis points to 3.08% for the first quarter of 2020. The Company's interest-earning asset yield decreased 12 basis points and its cost of funds decreased 8 basis points between quarters. The decrease in yields and funding costs reflects the change in the interest rate environment between quarters. The 10-year U.S. Treasury rate averaged 1.37% in the first quarter of 2020, compared to 1.79% for the fourth quarter of 2019. The Federal Funds rate decreased 150 basis points in the first quarter of 2020 reaching 0.25% at March 31, 2020.

Average interest-earning assets increased $18.3 million between quarters, driven by average loan growth of $22.5 million, or 1%. Average funding liabilities increased $8.0 million between quarters, driven by an increase in average borrowings of $24.1 million, or 4%, but was partially offset by a decrease in average deposits of $16.1 million.

Provision for Credit Losses. The provision for credit losses increased $1.6 million between quarters, primarily due to an increase in the allowance for credit losses due to the estimated impact of the pandemic as of March 31, 2020, based on known information at that time.

Non-Interest Income. Non-interest income decreased $545,000, or 5%, between quarters. The net decrease in non-interest income between periods was primarily driven by (i) a decrease in other income of $918,000 as an unrealized gain on equity securities of $866,000 was recognized in the fourth quarter of 2019; (ii) a decrease in debit card income of $837,000, or 28%, due to the recognition of our annual volume incentive bonus of $579,000 in

the fourth quarter of 2019, and a decrease in card activity due to normal seasonal volumes and the impact of the pandemic; partially offset by an increase in mortgage banking income of $1.4 million driven by record residential loan production and pipeline activity in the first quarter of 2020, due to the low interest rate environment.

Non-Interest Expense. Non-interest expense decreased $253,000, or 1%, between quarters. The Company's efficiency ratio for the first quarter of 2020, calculated as non-interest expense divided by total revenues², was 56.82%, compared to 56.16% for the fourth quarter of 2019.

ANNUAL MEETING

Camden National has scheduled its annual meeting of shareholders for Tuesday, April 28, 2020, at 3:00 p.m. Eastern time. To comply with the Executive Order issued by the Governor of the State of Maine that prohibits gatherings of more than ten people, the Company is requesting that all shareholders attend the meeting virtually by visiting www.virtualshareholdermeeting.com/CAC2020. Camden National is taking these necessary steps due to concerns regarding COVID-19, and to assist in protecting the health and well-being of its shareholders and employees. More information regarding virtual attendance at the Annual Meeting is available in additional proxy materials filed with the SEC, available at www.camdennationalcorporation.com.

CONFERENCE CALL

Camden National will host a conference call and webcast at 1:00 p.m., Eastern Time, on Tuesday, April 28, 2020 to discuss its first quarter 2020 financial results and outlook. Participants should dial in to the call 10 - 15 minutes before it begins. Information about the conference call is as follows:

Live dial-in (domestic): (888) 349-0139

Live dial-in (international): (412) 542-4154

Live webcast: https://services.choruscall.com/links/cac200428.html

A link to the live webcast will be available on Camden National's website under "Investor Relations" at www.CamdenNational.com prior to the meeting, and a replay of the webcast will be available on Camden National's website following the conference call. The transcript of the conference call will also be available on Camden National's website approximately two days after the conference call.

ABOUT CAMDEN NATIONAL CORPORATION

Camden National Corporation (NASDAQ:CAC) is the largest publicly traded bank holding company in Northern New England with $4.6 billion in assets and nearly 650 employees. Camden National Bank, its subsidiary, is a full-service community bank founded in 1875 in Camden, Maine. Dedicated to customers at every stage of their financial journey, the bank offers the latest in digital banking, complemented by personalized service with 58 banking centers, 24/7 live phone support, 68 ATMs, and lending offices in New Hampshire and Massachusetts. Camden National Bank was named one of two "Customer Experience Leaders in U.S. Retail Banking" by Greenwich Associates, and in 2019, it was the only New England based organization included in Sandler O'Neill's "Bank and Thrift Sm-All Star" list of high-performing financial institutions. The Finance Authority of Maine has awarded Camden National Bank as "Lender at Work for Maine" for nine years. Comprehensive wealth management, investment, and financial planning services are delivered by Camden National Wealth Management. To learn more, visit CamdenNational.com. Member FDIC.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this press release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including certain plans, expectations, goals, projections and other statements, which are subject to numerous risks, assumptions and uncertainties. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Certain factors that could cause actual results to differ materially from expected results include the duration, extent and severity of the COVID-19 pandemic, including its effects on our business, operations and employees as well as its effect on our customers and service providers and on economies and markets more generally; increased competitive pressures; changes in the interest rate environment; changes in general economic conditions; operational risks including, but not limited to, cybersecurity, fraud and natural disasters; legislative and regulatory changes that adversely affect the business in which Camden National is engaged; changes in the securities markets and other risks and uncertainties disclosed from time to time in in Camden National’s Annual Report on Form 10-K for the year ended December 31, 2019, as updated by other filings with the Securities and Exchange Commission ("SEC"). Camden National does not have any obligation to update forward-looking statements.

USE OF NON-GAAP MEASURES

In addition to evaluating the Company's results of operations in accordance with generally accepted accounting principles in the United States ("GAAP"), management supplements this evaluation with certain non-GAAP financial measures, such as return on average tangible equity; the efficiency and tangible common equity ratios; tangible book value per share; and core deposits. Management utilizes these non-GAAP financial measures for purposes of measuring our performance against our peer group and other financial institutions and analyzing our internal performance. We also believe these non-GAAP financial measure help investors better understand the Company's operating performance and trends and allow for better performance comparisons to other financial institutions. In addition, these non-GAAP financial measures remove the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for GAAP operating results, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other financial institutions. Reconciliation to the comparable GAAP financial measure can be found in this document.

ANNUALIZED DATA

Certain returns, yields and performance ratios are presented on an “annualized” basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts. Annualized data may not be indicative of any four-quarter period, and are presented for illustrative purposes only.

_____________________________________________________________________________________________

1 This is a non-GAAP measure. Please refer to "Reconciliation of non-GAAP to GAAP Financial Measures" for further details.


2	Revenue is the sum of net interest income and non-interest income.

Selected Financial Data (unaudited)

	At or For The Three Months Ended
(In thousands, except number of shares and per share data)	March 31, 2020			December 31, 2019			March 31, 2019
Financial Condition Data
Investments	$	976,487		$	933,069		$	936,859
Loans and loans held for sale	3,185,492			3,106,877			3,051,237
Allowance for loan losses	26,521			25,171			25,201
Total assets	4,594,539			4,429,521			4,421,189
Deposits	3,563,705			3,537,743			3,578,197
Borrowings	420,877			337,889			325,159
Shareholders' equity	492,680			473,415			453,718
Operating Data
Net interest income	$	31,826		$	32,239		$	31,895
Provision for credit losses	1,775			214			744
Non-interest income	11,403			11,948			9,389
Non-interest expense	24,561			24,814			22,783
Income before income tax expense	16,893			19,159			17,757
Income tax expense	3,400			3,921			3,484
Net income	$	13,493		$	15,238		$	14,273
Key Ratios
Return on average assets	1.21		%	1.35		%	1.33		%
Return on average equity	11.30		%	12.77		%	13.13		%
GAAP efficiency ratio	56.82		%	56.16		%	55.19		%
Net interest margin (fully-taxable equivalent)	3.08		%	3.12		%	3.18		%
Non-performing assets to total assets	0.23		%	0.25		%	0.33		%
Common equity ratio	10.72		%	10.69		%	10.26		%
Tier 1 leverage capital ratio	9.53		%	9.55		%	9.47		%
Common equity tier 1 risk-based capital ratio	11.27		%	11.80		%	11.74		%
Tier 1 risk-based capital ratio	12.56		%	13.16		%	13.14		%
Total risk-based capital ratio	13.81		%	14.44		%	14.46		%
Per Share Data
Basic earnings per share	$	0.89		$	1.00		$	0.91
Diluted earnings per share	$	0.89		$	0.99		$	0.91
Cash dividends declared per share	$	0.33		$	0.33		$	0.30
Book value per share	$	32.95		$	31.26		$	29.16
Non-GAAP Measures⁽¹⁾
Return on average tangible equity	14.35		%	16.26		%	17.08		%
Efficiency ratio	56.45		%	55.64		%	54.86		%
Tangible common equity ratio	8.78		%	8.66		%	8.21		%
Tangible book value per share	$	26.39		$	24.77		$	22.81

(1) Please see "Reconciliation of non-GAAP to GAAP Financial Measures (unaudited)."

Consolidated Statements of Condition Data (unaudited)


(In thousands)	March 31, 2020			December 31, 2019			March 31, 2019
ASSETS
Cash and due from banks	$	32,477		$	39,586		$	43,722
Interest-bearing deposits in other banks (including restricted cash)	21,732			36,050			95,846
Total cash, cash equivalents and restricted cash	54,209			75,636			139,568
Investments:
Available-for-sale securities, at fair value (book value of $931,876, $913,978 and $933,135, respectively)	960,131			918,118			924,311
Held-to-maturity securities, at amortized cost (fair value of $1,358, $1,359 and $1,324, respectively)	1,300			1,302			1,306
Other investments	15,056			13,649			11,242
Total investments	976,487			933,069			936,859
Loans held for sale, at fair value (book value of $28,356, $11,915 and $8,711, respectively)	27,730			11,854			8,795
Loans:
Commercial real estate	1,299,860			1,243,397			1,258,474
Residential real estate	1,064,212			1,070,374			1,017,442
Commercial⁽¹⁾	463,087			442,701			421,824
Consumer and home equity	330,603			338,551			344,702
Total loans	3,157,762			3,095,023			3,042,442
Less: allowance for loan losses	(26,521		)	(25,171		)	(25,201		)
Net loans	3,131,241			3,069,852			3,017,241
Goodwill	94,697			94,697			94,697
Core deposit intangible assets	3,355			3,525			4,054
Bank-owned life insurance	93,033			92,344			90,513
Premises and equipment, net	41,131			41,836			42,033
Deferred tax assets	10,708			16,823			18,854
Other assets	161,948			89,885			68,575
Total assets	$	4,594,539		$	4,429,521		$	4,421,189
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Deposits:
Non-interest checking	$	536,243		$	552,590		$	492,306
Interest checking	1,147,653			1,153,203			1,163,678
Savings and money market	1,146,038			1,119,193			1,059,897
Certificates of deposit	545,013			521,752			428,487
Brokered deposits	188,758			191,005			433,829
Total deposits	3,563,705			3,537,743			3,578,197
Short-term borrowings	326,722			268,809			256,181
Long-term borrowings	35,000			10,000			10,000
Subordinated debentures	59,155			59,080			58,978
Accrued interest and other liabilities	117,277			80,474			64,115
Total liabilities	4,101,859			3,956,106			3,967,471
Shareholders’ equity	492,680			473,415			453,718
Total liabilities and shareholders’ equity	$	4,594,539		$	4,429,521		$	4,421,189

(1) Includes the HPFC loan portfolio.

Consolidated Statements of Income Data (unaudited)

	For The Three Months Ended
(In thousands, except per share data)	March 31, 2020		December 31, 2019			March 31, 2019
Interest Income
Interest and fees on loans	$	34,045	$	35,379		$	35,721
Taxable interest on investments	4,878		4,780			4,994
Nontaxable interest on investments	787		758			644
Dividend income	168		160			230
Other interest income	335		475			420
Total interest income	40,213		41,552			42,009
Interest Expense
Interest on deposits	6,662		7,459			8,423
Interest on borrowings	838		961			974
Interest on subordinated debentures	887		893			717
Total interest expense	8,387		9,313			10,114
Net interest income	31,826		32,239			31,895
Provision for credit losses	1,775		214			744
Net interest income after provision for credit losses	30,051		32,025			31,151
Non-Interest Income
Mortgage banking income, net	3,534		2,175			1,252
Debit card income	2,141		2,978			2,010
Service charges on deposit accounts	2,012		2,191			2,023
Income from fiduciary services	1,502		1,520			1,392
Bank-owned life insurance	689		615			594
Brokerage and insurance commissions	657		683			585
Customer loan swap fees	114		247			525
Net loss on sale of securities	—		(133		)	—
Other income	754		1,672			1,008
Total non-interest income	11,403		11,948			9,389
Non-Interest Expense
Salaries and employee benefits	14,327		14,446			12,978
Furniture, equipment and data processing	2,790		2,770			2,680
Net occupancy costs	2,003		1,784			1,914
Debit card expense	934		947			823
Consulting and professional fees	783		1,027			813
Amortization of intangible assets	170		176			176
Regulatory assessments	162		170			472
Other real estate owned and collection costs (recoveries), net	101		127			(307		)
Other expenses	3,291		3,367			3,234
Total non-interest expense	24,561		24,814			22,783
Income before income tax expense	16,893		19,159			17,757
Income Tax Expense	3,400		3,921			3,484
Net Income	$	13,493	$	15,238		$	14,273
Per Share Data
Basic earnings per share	$	0.89	$	1.00		$	0.91
Diluted earnings per share	$	0.89	$	0.99		$	0.91

Quarterly Average Balance and Yield/Rate Analysis (unaudited)

	Average Balance						Yield/Rate
	For The Three Months Ended						For The Three Months Ended
(In thousands)	March 31, 2020		December 31, 2019		March 31, 2019		March 31, 2020		December 31, 2019		March 31, 2019
Assets
Interest-earning assets:
Interest-bearing deposits in other banks and other interest-earning assets	$	66,180	$	79,578	$	29,985	1.24	%	1.74	%	2.63	%
Investments - taxable	809,041		804,587		851,516		2.56	%	2.52	%	2.56	%
Investments - nontaxable⁽¹⁾	117,537		112,730		94,710		3.39	%	3.40	%	3.44	%
Loans⁽²⁾:
Commercial real estate	1,273,538		1,249,961		1,281,501		4.24	%	4.40	%	4.73	%
Residential real estate	1,078,836		1,078,485		1,008,285		4.19	%	4.38	%	4.30	%
Commercial⁽¹⁾	416,527		403,601		369,832		4.21	%	4.41	%	4.70	%
Consumer and home equity	334,771		345,487		347,052		5.03	%	5.11	%	5.46	%
HPFC	20,336		22,516		32,171		7.83	%	7.56	%	7.91	%
Municipal⁽¹⁾	16,990		18,469		15,333		3.67	%	3.66	%	3.60	%
Total loans	3,140,998		3,118,519		3,054,174		4.32	%	4.49	%	4.70	%
Total interest-earning assets	4,133,756		4,115,414		4,030,385		3.90	%	4.02	%	4.20	%
Other assets	354,436		349,786		308,064
Total assets	$	4,488,192	$	4,465,200	$	4,338,449

Liabilities & Shareholders' Equity
Deposits:
Non-interest checking	$	529,501	$	558,677	$	490,382	—	%	—	%	—	%
Interest checking	1,146,783		1,165,610		1,085,301		0.70	%	0.79	%	0.98	%
Savings	476,849		471,777		485,646		0.07	%	0.08	%	0.08	%
Money market	650,383		642,174		582,685		0.98	%	1.16	%	1.21	%
Certificates of deposit	552,079		533,416		443,107		1.61	%	1.66	%	1.34	%
Total deposits	3,355,595		3,371,654		3,087,121		0.70	%	0.77	%	0.78	%
Borrowings:
Brokered deposits	208,084		187,125		405,837		1.54	%	2.02	%	2.50	%
Customer repurchase agreements	236,351		247,780		238,499		1.08	%	1.20	%	1.24	%
Subordinated debentures	59,119		59,037		59,007		6.04	%	6.01	%	4.93	%
Other borrowings	59,257		44,816		44,711		1.39	%	1.88	%	2.22	%
Total borrowings	562,811		538,758		748,054		1.80	%	2.07	%	2.27	%
Total funding liabilities	3,918,406		3,910,412		3,835,175		0.86	%	0.94	%	1.07	%
Other liabilities	89,612		81,261		62,247
Shareholders' equity	480,174		473,527		441,027
Total liabilities & shareholders' equity	$	4,488,192	$	4,465,200	$	4,338,449
Net interest rate spread (fully-taxable equivalent)							3.04	%	3.08	%	3.13	%
Net interest margin (fully-taxable equivalent)							3.08	%	3.12	%	3.18	%
Net interest margin (fully-taxable equivalent), excluding fair value mark accretion and collection of previously charged-off acquired loans⁽³⁾							3.06	%	3.09	%	3.14	%


(1)	Reported on a tax-equivalent basis calculated using the federal corporate income tax rate of 21%, including certain commercial loans.


(2)	Non-accrual loans and loans held for sale are included in total average loans.


(3)	Excludes the impact of the fair value mark accretion on loans and certificates of deposit generated in purchase accounting and collection of previously charged-off acquired loans for the three months ended March 31, 2020, December 31, 2019 and March 31, 2019 totaling $283,000, $326,000 and $390,000, respectively.



Asset Quality Data
(unaudited)
(In thousands)	At or For The Three Months Ended March 31, 2020			At or For The Year Ended December 31, 2019			At or For The Nine Months Ended September 30, 2019			At or For The Six Months Ended June 30, 2019			At or For The Three Months Ended March 31, 2019
Non-accrual loans:
Residential real estate	$	3,499		$	4,096		$	5,152		$	5,566		$	5,415
Commercial real estate	646			1,122			1,156			1,590			975
Commercial	748			420			751			785			802
Consumer and home equity	2,102			2,154			2,616			3,039			2,476
HPFC	322			364			450			465			485
Total non-accrual loans	7,317			8,156			10,125			11,445			10,153
Loans 90 days past due and accruing	—			—			—			14			14
Accruing troubled-debt restructured loans not included above	3,008			2,993			3,259			3,511			3,771
Total non-performing loans	10,325			11,149			13,384			14,970			13,938
Other real estate owned	94			94			94			130			673
Total non-performing assets	$	10,419		$	11,243		$	13,478		$	15,100		$	14,611
Loans 30-89 days past due:
Residential real estate	$	1,781		$	2,227		$	1,447		$	2,536		$	2,265
Commercial real estate	2,641			1,582			2,242			3,378			2,947
Commercial	1,560			548			1,135			1,400			1,205
Consumer and home equity	1,379			750			822			907			1,430
HPFC	165			243			193			171			187
Total loans 30-89 days past due	$	7,526		$	5,350		$	5,839		$	8,392		$	8,034
Allowance for loan losses at the beginning of the period	$	25,171		$	24,712		$	24,712		$	24,712		$	24,712
Provision for loan losses	1,772			2,862			2,658			1,925			750
Charge-offs:
Residential real estate	96			462			436			25			11
Commercial real estate	50			300			157			65			65
Commercial	253			1,167			636			453			236
Consumer and home equity	91			713			670			64			24
HPFC	—			71			11			—			—
Total charge-offs	490			2,713			1,910			607			336
Total recoveries	(68		)	(310		)	(228		)	(133		)	(75		)
Net charge-offs	422			2,403			1,682			474			261
Allowance for loan losses at the end of the period	$	26,521		$	25,171		$	25,688		$	26,163		$	25,201
Components of allowance for credit losses:
Allowance for loan losses	$	26,521		$	25,171		$	25,688		$	26,163		$	25,201
Liability for unfunded credit commitments	24			21			11			14			16
Allowance for credit losses	$	26,545		$	25,192		$	25,699		$	26,177		$	25,217
Ratios:
Non-performing loans to total loans	0.33		%	0.36		%	0.43		%	0.48		%	0.46		%
Non-performing assets to total assets	0.23		%	0.25		%	0.30		%	0.34		%	0.33		%
Allowance for loan losses to total loans	0.84		%	0.81		%	0.83		%	0.84		%	0.83		%
Net charge-offs to average loans (annualized):
Quarter-to-date	0.05		%	0.09		%	0.16		%	0.03		%	0.03		%
Year-to-date	0.05		%	0.08		%	0.07		%	0.03		%	0.03		%
Allowance for loan losses to non-performing loans	256.86		%	225.77		%	191.93		%	174.77		%	180.81		%
Loans 30-89 days past due to total loans	0.24		%	0.17		%	0.19		%	0.27		%	0.26		%

Reconciliation of non-GAAP to GAAP Financial Measures (unaudited)



Return on Average Tangible Equity:
	For the Three Months Ended
(Dollars in thousands)	March 31, 2020			December 31, 2019			March 31, 2019
Net income, as presented	$	13,493		$	15,238		$	14,273
Add: amortization of intangible assets, net of tax⁽¹⁾	134			139			139
Net income, adjusted for amortization of intangible assets	$	13,627		$	15,377		$	14,412
Average equity, as presented	$	480,174		$	473,527		$	441,027
Less: average goodwill and other intangible assets	(98,143		)	(98,307		)	(98,838		)
Average tangible equity	$	382,031		$	375,220		$	342,189
Return on average equity	11.30		%	12.77		%	13.13		%
Return on average tangible equity	14.35		%	16.26		%	17.08		%

(1) Assumed a 21% tax rate.



Efficiency Ratio:
	For the Three Months Ended
(Dollars in thousands)	March 31, 2020			December 31, 2019			March 31, 2019
Non-interest expense, as presented	$	24,561		$	24,814		$	22,783
Net interest income, as presented	$	31,826		$	32,239		$	31,895
Add: effect of tax-exempt income⁽¹⁾	280			277			244
Non-interest income, as presented	11,403			11,948			9,389
Add: net loss on sale of securities	—			133			—
Adjusted net interest income plus non-interest income	$	43,509		$	44,597		$	41,528
GAAP efficiency ratio	56.82		%	56.16		%	55.19		%
Non-GAAP efficiency ratio	56.45		%	55.64		%	54.86		%

(1) Assumed a 21% tax rate.



Tangible Book Value Per Share and Tangible Common Equity Ratio:
	March 31, 2020			December 31, 2019			March 31, 2019
(In thousands, except number of shares, per share data and ratios)	March 31, 2020			December 31, 2019			March 31, 2019
Tangible Book Value Per Share:
Shareholders' equity, as presented	$	492,680		$	473,415		$	453,718
Less: goodwill and other intangible assets	(98,052		)	(98,222		)	(98,751		)
Tangible shareholders' equity	$	394,628		$	375,193		$	354,967
Shares outstanding at period end	14,951,597			15,144,719			15,560,565
Book value per share	$	32.95		$	31.26		$	29.16
Tangible book value per share	$	26.39		$	24.77		$	22.81
Tangible Common Equity Ratio:
Total assets	$	4,594,539		$	4,429,521		$	4,421,189
Less: goodwill and other intangible assets	(98,052		)	(98,222		)	(98,751		)
Tangible assets	$	4,496,487		$	4,331,299		$	4,322,438
Common equity ratio	10.72		%	10.69		%	10.26		%
Tangible common equity ratio	8.78		%	8.66		%	8.21		%



Core Deposits:
(In thousands)	March 31, 2020			December 31, 2019			March 31, 2019
Total deposits	$	3,563,705		$	3,537,743		$	3,578,197
Less: certificates of deposit	(545,013		)	(521,752		)	(428,487		)
Less: brokered deposits	(188,758		)	(191,005		)	(433,829		)
Core deposits	$	2,829,934		$	2,824,986		$	2,715,881



Average Core Deposits:
(In thousands)	March 31, 2020			December 31, 2019			March 31, 2019
Total average deposits	$	3,355,595		$	3,371,654		$	3,087,121
Less: average certificates of deposit	(552,079		)	(533,416		)	(443,107		)
Average core deposits	$	2,803,516		$	2,838,238		$	2,644,014