These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maine
|
|
01-0393663
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
PO Box 400
|
|
|
|
82 Main Street, Bar Harbor, ME
|
|
04609-0400
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
Page
|
||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
||||
|
|
|
|
||
|
|
|
|
||
|
(In thousands, except share data)
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Assets
|
|
|
|
|
|
|
||
|
Cash and due from banks
|
|
$
|
31,223
|
|
|
$
|
8,219
|
|
|
Interest-bearing deposit with the Federal Reserve Bank
|
|
17,501
|
|
|
220
|
|
||
|
Total cash and cash equivalents
|
|
48,724
|
|
|
8,439
|
|
||
|
Securities available for sale, at fair value
|
|
718,459
|
|
|
528,856
|
|
||
|
Federal Home Loan Bank stock
|
|
37,107
|
|
|
25,331
|
|
||
|
Total securities
|
|
755,566
|
|
|
554,187
|
|
||
|
Commercial real estate
|
|
793,572
|
|
|
418,119
|
|
||
|
Commercial and industrial
|
|
357,072
|
|
|
151,240
|
|
||
|
Residential real estate
|
|
1,152,628
|
|
|
506,612
|
|
||
|
Consumer
|
|
125,590
|
|
|
53,093
|
|
||
|
Total loans
|
|
2,428,862
|
|
|
1,129,064
|
|
||
|
Less: Allowance for loan losses
|
|
(11,950
|
)
|
|
(10,419
|
)
|
||
|
Net loans
|
|
2,416,912
|
|
|
1,118,645
|
|
||
|
Premises and equipment, net
|
|
48,309
|
|
|
23,419
|
|
||
|
Other real estate owned
|
|
122
|
|
|
90
|
|
||
|
Goodwill
|
|
100,255
|
|
|
4,935
|
|
||
|
Other intangible assets
|
|
8,811
|
|
|
377
|
|
||
|
Cash surrender value of bank-owned life insurance
|
|
57,613
|
|
|
24,450
|
|
||
|
Deferred tax assets, net
|
|
13,052
|
|
|
5,990
|
|
||
|
Other assets
|
|
26,368
|
|
|
14,817
|
|
||
|
Total assets
|
|
$
|
3,475,732
|
|
|
$
|
1,755,349
|
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
|
||
|
Demand and other non-interest bearing deposits
|
|
$
|
357,398
|
|
|
$
|
98,856
|
|
|
NOW deposits
|
|
442,085
|
|
|
175,150
|
|
||
|
Savings deposits
|
|
373,118
|
|
|
77,623
|
|
||
|
Money market deposits
|
|
300,398
|
|
|
282,234
|
|
||
|
Time deposits
|
|
802,110
|
|
|
416,437
|
|
||
|
Total deposits
|
|
2,275,109
|
|
|
1,050,300
|
|
||
|
Senior borrowings
|
|
775,582
|
|
|
531,596
|
|
||
|
Subordinated borrowings
|
|
43,048
|
|
|
5,000
|
|
||
|
Total borrowings
|
|
818,630
|
|
|
536,596
|
|
||
|
Other liabilities
|
|
28,534
|
|
|
11,713
|
|
||
|
Total liabilities
|
|
3,122,273
|
|
|
1,598,609
|
|
||
|
Shareholders’ equity
|
|
|
|
|
|
|
||
|
Capital stock, par value $2.00; authorized 20,000,000 shares; issued 16,428,387 and 10,182,611 shares at September 30, 2017 and December 31, 2016, respectively
|
|
32,858
|
|
|
13,577
|
|
||
|
Additional paid-in capital
|
|
186,220
|
|
|
23,027
|
|
||
|
Retained earnings
|
|
141,251
|
|
|
130,489
|
|
||
|
Accumulated other comprehensive loss
|
|
(1,435
|
)
|
|
(4,326
|
)
|
||
|
Less: cost of 996,531 and 1,067,016 shares of treasury stock at September 30, 2017 and December 31, 2016, respectively
|
|
(5,435
|
)
|
|
(6,027
|
)
|
||
|
Total shareholders’ equity
|
|
353,459
|
|
|
156,740
|
|
||
|
Total liabilities and shareholders’ equity
|
|
$
|
3,475,732
|
|
|
$
|
1,755,349
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In thousands, except per share data)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest and dividend income
|
|
|
|
|
|
|
|
|
|
||||||
|
Loans
|
$
|
24,661
|
|
|
$
|
10,295
|
|
|
$
|
70,081
|
|
|
$
|
30,627
|
|
|
Securities and other
|
5,402
|
|
|
3,828
|
|
|
15,832
|
|
|
12,014
|
|
||||
|
Total interest and dividend income
|
30,063
|
|
|
14,123
|
|
|
85,913
|
|
|
42,641
|
|
||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Deposits
|
3,177
|
|
|
1,755
|
|
|
7,926
|
|
|
4,931
|
|
||||
|
Borrowings
|
3,408
|
|
|
1,369
|
|
|
9,327
|
|
|
3,993
|
|
||||
|
Total interest expense
|
6,585
|
|
|
3,124
|
|
|
17,253
|
|
|
8,924
|
|
||||
|
Net interest income
|
23,478
|
|
|
10,999
|
|
|
68,660
|
|
|
33,717
|
|
||||
|
Provision for loan losses
|
660
|
|
|
139
|
|
|
2,191
|
|
|
754
|
|
||||
|
Net interest income after provision for loan losses
|
22,818
|
|
|
10,860
|
|
|
66,469
|
|
|
32,963
|
|
||||
|
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Trust and investment management fee income
|
3,040
|
|
|
975
|
|
|
9,228
|
|
|
2,878
|
|
||||
|
Insurance and brokerage service income
|
329
|
|
|
—
|
|
|
1,020
|
|
|
—
|
|
||||
|
Customer service fees
|
2,638
|
|
|
706
|
|
|
5,990
|
|
|
1,999
|
|
||||
|
Gain on sales of securities, net
|
19
|
|
|
1,354
|
|
|
19
|
|
|
4,489
|
|
||||
|
Bank-owned life insurance income
|
380
|
|
|
197
|
|
|
1,165
|
|
|
540
|
|
||||
|
Other income
|
554
|
|
|
140
|
|
|
2,043
|
|
|
408
|
|
||||
|
Total non-interest income
|
6,960
|
|
|
3,372
|
|
|
19,465
|
|
|
10,314
|
|
||||
|
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Salaries and employee benefits
|
9,617
|
|
|
4,832
|
|
|
30,065
|
|
|
14,648
|
|
||||
|
Occupancy and equipment
|
2,894
|
|
|
1,156
|
|
|
8,573
|
|
|
3,466
|
|
||||
|
Loss on premises and equipment, net
|
(1
|
)
|
|
216
|
|
|
94
|
|
|
216
|
|
||||
|
Outside services
|
907
|
|
|
181
|
|
|
2,220
|
|
|
430
|
|
||||
|
Professional services
|
428
|
|
|
250
|
|
|
1,357
|
|
|
1,084
|
|
||||
|
Communication
|
382
|
|
|
128
|
|
|
1,040
|
|
|
492
|
|
||||
|
Amortization of intangible assets
|
189
|
|
|
1
|
|
|
534
|
|
|
25
|
|
||||
|
Acquisition expenses
|
346
|
|
|
320
|
|
|
5,917
|
|
|
812
|
|
||||
|
Other expenses
|
2,824
|
|
|
1,666
|
|
|
8,663
|
|
|
4,305
|
|
||||
|
Total non-interest expense
|
17,586
|
|
|
8,750
|
|
|
58,463
|
|
|
25,478
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
12,192
|
|
|
5,482
|
|
|
27,471
|
|
|
17,799
|
|
||||
|
Income tax expense
|
3,575
|
|
|
1,850
|
|
|
8,085
|
|
|
5,450
|
|
||||
|
Net income
|
$
|
8,617
|
|
|
$
|
3,632
|
|
|
$
|
19,386
|
|
|
$
|
12,349
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
$
|
1.27
|
|
|
$
|
1.37
|
|
|
Diluted
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
$
|
1.27
|
|
|
$
|
1.35
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
15,420
|
|
|
9,064
|
|
|
15,098
|
|
|
9,037
|
|
||||
|
Diluted
|
15,511
|
|
|
9,162
|
|
|
15,204
|
|
|
9,138
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
8,617
|
|
|
$
|
3,632
|
|
|
$
|
19,386
|
|
|
$
|
12,349
|
|
|
Other comprehensive income (loss), before tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Changes in unrealized loss on securities available-for-sale
|
|
512
|
|
|
(5,577
|
)
|
|
5,119
|
|
|
3,041
|
|
||||
|
Changes in unrealized loss on derivative hedges
|
|
(84
|
)
|
|
(92
|
)
|
|
(805
|
)
|
|
(1,309
|
)
|
||||
|
Changes in unrealized loss on pension
|
|
5
|
|
|
8
|
|
|
45
|
|
|
86
|
|
||||
|
Income taxes related to other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Changes in unrealized loss on securities available-for-sale
|
|
(192
|
)
|
|
1,952
|
|
|
(1,839
|
)
|
|
(1,064
|
)
|
||||
|
Changes in unrealized loss on derivative hedges
|
|
31
|
|
|
32
|
|
|
373
|
|
|
458
|
|
||||
|
Changes in unrealized loss on pension
|
|
(2
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
(30
|
)
|
||||
|
Total other comprehensive income
|
|
270
|
|
|
(3,680
|
)
|
|
2,891
|
|
|
1,182
|
|
||||
|
Total comprehensive income
|
|
$
|
8,887
|
|
|
$
|
(48
|
)
|
|
$
|
22,277
|
|
|
$
|
13,531
|
|
|
(In thousands)
|
|
Common stock amount
|
|
Additional paid-in capital
|
|
Retained earnings
|
|
Accumulated other comprehensive income
|
|
Treasury stock
|
|
Total
|
||||||||||||
|
Balance at December 31, 2015
|
|
$
|
13,577
|
|
|
$
|
21,624
|
|
|
$
|
122,260
|
|
|
$
|
3,629
|
|
|
$
|
(6,938
|
)
|
|
$
|
154,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
12,349
|
|
|
—
|
|
|
—
|
|
|
12,349
|
|
||||||
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,182
|
|
|
—
|
|
|
1,182
|
|
||||||
|
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
12,349
|
|
|
1,182
|
|
|
—
|
|
|
13,531
|
|
||||||
|
Cash dividends declared ($0.54 per share)
|
|
—
|
|
|
—
|
|
|
(4,880
|
)
|
|
—
|
|
|
—
|
|
|
(4,880
|
)
|
||||||
|
Treasury stock purchased (23,072)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(497
|
)
|
|
(497
|
)
|
||||||
|
Net issuance (91,466) to employee stock plans, including related tax effects
|
|
—
|
|
|
35
|
|
|
(127
|
)
|
|
—
|
|
|
1,140
|
|
|
1,048
|
|
||||||
|
Recognition of stock based compensation
|
|
—
|
|
|
982
|
|
|
—
|
|
|
—
|
|
|
|
|
982
|
|
|||||||
|
Balance at September 30, 2016
|
|
$
|
13,577
|
|
|
$
|
22,641
|
|
|
$
|
129,602
|
|
|
$
|
4,811
|
|
|
$
|
(6,295
|
)
|
|
$
|
164,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance at December 31, 2016
|
|
$
|
13,577
|
|
|
$
|
23,027
|
|
|
$
|
130,489
|
|
|
$
|
(4,326
|
)
|
|
$
|
(6,027
|
)
|
|
$
|
156,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
19,386
|
|
|
—
|
|
|
—
|
|
|
19,386
|
|
||||||
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,891
|
|
|
—
|
|
|
2,891
|
|
||||||
|
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
19,386
|
|
|
2,891
|
|
|
—
|
|
|
22,277
|
|
||||||
|
Cash dividends declared ($0.56 per share)
|
|
—
|
|
|
—
|
|
|
(8,624
|
)
|
|
—
|
|
|
—
|
|
|
(8,624
|
)
|
||||||
|
Acquisition of Lake Sunapee Bank Group
|
|
8,328
|
|
|
173,591
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
181,919
|
|
||||||
|
Treasury stock purchased (9,603 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(282
|
)
|
|
(282
|
)
|
||||||
|
Net issuance (80,448 shares) to employee stock plans, including related tax effects
|
|
—
|
|
|
(265
|
)
|
|
—
|
|
|
—
|
|
|
874
|
|
|
609
|
|
||||||
|
Three-for-two stock split
|
|
10,953
|
|
|
(10,968
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
||||||
|
Recognition of stock based compensation
|
|
—
|
|
|
835
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
835
|
|
||||||
|
Balance at September 30, 2017
|
|
$
|
32,858
|
|
|
$
|
186,220
|
|
|
$
|
141,251
|
|
|
$
|
(1,435
|
)
|
|
$
|
(5,435
|
)
|
|
$
|
353,459
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In thousands)
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
19,386
|
|
|
$
|
12,349
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Provision for loan losses
|
|
2,191
|
|
|
754
|
|
||
|
Net amortization of securities
|
|
4,006
|
|
|
2,293
|
|
||
|
Deferred tax benefit
|
|
(237
|
)
|
|
—
|
|
||
|
Change in unamortized net loan costs and premiums
|
|
(368
|
)
|
|
—
|
|
||
|
Premises and equipment depreciation and amortization expense
|
|
2,745
|
|
|
1,159
|
|
||
|
Stock-based compensation expense
|
|
835
|
|
|
982
|
|
||
|
Accretion of purchase accounting entries, net
|
|
(2,482
|
)
|
|
—
|
|
||
|
Amortization of other intangibles
|
|
542
|
|
|
69
|
|
||
|
Income from cash surrender value of bank-owned life insurance policies
|
|
(1,165
|
)
|
|
(540
|
)
|
||
|
Gain on sales of securities, net
|
|
(19
|
)
|
|
(4,489
|
)
|
||
|
Loss on premises and equipment, net
|
|
95
|
|
|
—
|
|
||
|
Net change in other
|
|
(2,387
|
)
|
|
(695
|
)
|
||
|
Net cash provided by operating activities
|
|
23,142
|
|
|
11,882
|
|
||
|
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Proceeds from sales of securities available for sale
|
|
1,581
|
|
|
66,431
|
|
||
|
Proceeds from maturities, calls and prepayments of securities available for sale
|
|
92,817
|
|
|
78,190
|
|
||
|
Purchases of securities available for sale
|
|
(138,785
|
)
|
|
(171,702
|
)
|
||
|
Net change in loans
|
|
(71,669
|
)
|
|
(2,842
|
)
|
||
|
Purchase of loans
|
|
(18,621
|
)
|
|
(95,421
|
)
|
||
|
Purchase of Federal Home Loan Bank stock
|
|
(327
|
)
|
|
(2,233
|
)
|
||
|
Purchase of premises and equipment, net
|
|
(3,011
|
)
|
|
(3,567
|
)
|
||
|
Acquisitions, net of cash (paid) acquired
|
|
39,537
|
|
|
—
|
|
||
|
Proceeds from sale of other real estate
|
|
322
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
|
(98,156
|
)
|
|
(131,144
|
)
|
||
|
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Net decrease in deposits
|
|
74,725
|
|
|
90,738
|
|
||
|
Net change in short-term advances from the Federal Home Loan Bank
|
|
110,801
|
|
|
31,250
|
|
||
|
Net change in long term advances from the Federal Home Loan Bank
|
|
(62,531
|
)
|
|
8,238
|
|
||
|
Net change in securities sold repurchase agreements
|
|
672
|
|
|
(1,784
|
)
|
||
|
Exercise of stock options
|
|
451
|
|
|
1,048
|
|
||
|
Purchase of treasury stock
|
|
(196
|
)
|
|
(497
|
)
|
||
|
Common stock cash dividends paid
|
|
(8,623
|
)
|
|
(4,880
|
)
|
||
|
Net cash provided by financing activities
|
|
115,299
|
|
|
124,113
|
|
||
|
|
|
|
|
|
||||
|
Net change in cash and cash equivalents
|
|
40,285
|
|
|
4,851
|
|
||
|
Cash and cash equivalents at beginning of year
|
|
8,439
|
|
|
9,720
|
|
||
|
Cash and cash equivalents at end of year
|
|
$
|
48,724
|
|
|
$
|
14,571
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
||
|
Interest paid
|
|
$
|
16,184
|
|
|
$
|
8,858
|
|
|
Income taxes paid, net
|
|
6,764
|
|
|
5,342
|
|
||
|
|
|
|
|
|
||||
|
Acquisition of non-cash assets and liabilities:
|
|
|
|
|
||||
|
Assets acquired
|
|
1,454,076
|
|
|
—
|
|
||
|
Liabilities assumed
|
|
1,406,672
|
|
|
—
|
|
||
|
|
|
|
|
|
||||
|
Other non-cash changes:
|
|
|
|
|
||||
|
Real estate owned acquired in settlement of loans
|
|
32
|
|
|
—
|
|
||
|
(in thousands)
|
|
As Acquired
|
|
Fair Value Adjustments
|
|
|
|
As Recorded at Acquisition
|
||||||
|
Consideration paid:
|
|
|
|
|
|
|
|
|
||||||
|
Bar Harbor Bankshares common stock issued to Lake Sunapee Bank Group stockholders (4,163,853 shares)
|
|
|
|
|
|
|
|
$
|
181,919
|
|
||||
|
Cash paid for fractional shares
|
|
|
|
|
|
|
|
27
|
|
|||||
|
Total consideration paid
|
|
|
|
|
|
|
|
181,946
|
|
|||||
|
Recognized amounts of identifiable assets acquired and liabilities assumed, at fair value:
|
|
|
|
|
|
|
|
|
||||||
|
Cash and short-term investments
|
|
$
|
40,970
|
|
|
$
|
(1,406
|
)
|
|
(a)
|
|
$
|
39,564
|
|
|
Investment securities
|
|
156,960
|
|
|
(1,381
|
)
|
|
(b)
|
|
155,579
|
|
|||
|
Loans
|
|
1,217,927
|
|
|
(9,728
|
)
|
|
(c)
|
|
1,208,199
|
|
|||
|
Premises and equipment
|
|
22,561
|
|
|
(351
|
)
|
|
(d)
|
|
22,210
|
|
|||
|
Core deposit intangible
|
|
—
|
|
|
7,786
|
|
|
(e)
|
|
7,786
|
|
|||
|
Other assets
|
|
102,298
|
|
|
(50,419
|
)
|
|
(f)
|
|
51,879
|
|
|||
|
Deposits
|
|
(1,149,865
|
)
|
|
(746
|
)
|
|
(g)
|
|
(1,150,611
|
)
|
|||
|
Borrowings
|
|
(232,261
|
)
|
|
(16
|
)
|
|
(h)
|
|
(232,277
|
)
|
|||
|
Deferred taxes, net
|
|
(1,921
|
)
|
|
10,217
|
|
|
(i)
|
|
8,296
|
|
|||
|
Other liabilities
|
|
(19,924
|
)
|
|
(4,087
|
)
|
|
(j)
|
|
(24,011
|
)
|
|||
|
Total identifiable net assets
|
|
$
|
136,745
|
|
|
$
|
(50,131
|
)
|
|
|
|
$
|
86,614
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Goodwill
|
|
|
|
|
|
|
|
$
|
95,332
|
|
||||
|
a.
|
Represents in-process payments that were made on the date of acquisition that were not recorded on Lake Sunapee's general ledger until after acquisition.
|
|
b.
|
Represents the write down of the book value of investments to their estimated fair value based on fair values on the date of acquisition.
|
|
c.
|
Represents the write down of the book value of loans to their estimated fair value based on current interest rates and expected cash flows, which includes an estimate of expected loan loss inherent in the portfolio. The adjustments also includes the reversal of Lake Sunapee Bank's historic allowance for loan losses. Loans that met the criteria and are being accounted for in accordance with ASC 310-30, Loans and Securities Acquired with Deteriorated Credit Quality, had a book value of
$23.34 million
and have a fair value
$18.45 million
. Non-impaired loans accounted for under ASC 310-10, Overall, had a book value of
$1.20 billion
and have a fair value of
$1.188 billion
. ASC 310-30 loans have a
$1.09 million
fair value adjustment discount that is accretable in earnings over the weighted average life of
three years
using the effective yield as determined on the date of acquisition. The effective yield is periodically adjusted for changes in expected flows. ASC 310-10 loans have a
$11.40 million
fair value adjustment discount that is amortized into expense over the remaining term of the loans using the effective interest method, or a straight-line method if the loan is a revolving credit facility.
|
|
d.
|
Represents the adjustment of the book value of buildings and equipment, to their estimated fair value based on appraisals and other methods. The adjustments will be depreciated over the estimated economic lives of the assets.
|
|
e.
|
Represents the value of the core deposit base assumed in the acquisition. The core deposit asset was recorded as an identifiable intangible asset and will be amortized using a straight-line method over the average life of the deposit base, which is estimated to be
twelve years
.
|
|
f.
|
Primarily represents the write-off of historical goodwill and unamortized intangibles recorded by Lake Sunapee from prior acquisitions that are not carried over to the Company's balance sheet. These adjustments are not
|
|
g.
|
Represents adjustments made to time deposits due to the weighted average contractual interest rates exceeding the cost of similar funding at the time of acquisition. The amount will be amortized using a straight-line method over the estimated useful life of
one year
.
|
|
h.
|
Represents the present value difference between cash flows of current debt instruments using contractual rates and those of similar borrowings on the date of acquisition. The adjustment will be amortized over the remaining
four
year weighted average contractual life.
|
|
i.
|
Represents net deferred tax assets resulting from the fair value adjustments related to the acquired assets and liabilities, identifiable intangibles, and other purchase accounting adjustments.
|
|
j.
|
Primarily represents the impact of change in control effects on post-retirement liabilities assumed by the Company, which are not accretable into earnings in the statement of income.
|
|
|
ASC 310-30 Loans
|
||
|
Gross contractual receivable amounts at acquisition
|
$
|
23,338
|
|
|
Contractual cash flows not expected to be collected (nonaccretable discount)
|
(3,801
|
)
|
|
|
Expected cash flows at acquisition
|
19,537
|
|
|
|
Interest component of expected cash flows (accretable discount)
|
(1,089
|
)
|
|
|
Fair value of acquired loans
|
$
|
18,448
|
|
|
|
|
Pro Forma (unaudited)
Nine Months Ended September 30, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Net interest income
|
|
$
|
69,846
|
|
|
$
|
67,670
|
|
|
Non-interest income
|
|
20,883
|
|
|
25,808
|
|
||
|
Net income
|
|
26,133
|
|
|
21,371
|
|
||
|
|
|
|
|
|
||||
|
Pro forma earnings per share:
|
|
|
|
|
||||
|
Basic
|
|
$
|
1.69
|
|
|
$
|
1.40
|
|
|
Diluted
|
|
$
|
1.68
|
|
|
$
|
1.39
|
|
|
(In thousands)
|
|
Amortized Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
6,952
|
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
6,979
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|||||||
|
US Government-sponsored enterprises
|
|
438,332
|
|
|
3,413
|
|
|
3,788
|
|
|
437,957
|
|
||||
|
US Government agency
|
|
102,044
|
|
|
695
|
|
|
601
|
|
|
102,138
|
|
||||
|
Private label
|
|
562
|
|
|
162
|
|
|
5
|
|
|
719
|
|
||||
|
Obligations of states and political subdivisions thereof
|
|
140,475
|
|
|
2,818
|
|
|
1,311
|
|
|
141,982
|
|
||||
|
Corporate bonds
|
|
28,245
|
|
|
441
|
|
|
2
|
|
|
28,684
|
|
||||
|
Total securities available for sale
|
|
$
|
716,610
|
|
|
$
|
7,556
|
|
|
$
|
5,707
|
|
|
$
|
718,459
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
|
US Government-sponsored enterprises
|
|
330,635
|
|
|
2,682
|
|
|
4,865
|
|
|
328,452
|
|
||||
|
US Government agency
|
|
76,722
|
|
|
797
|
|
|
613
|
|
|
76,906
|
|
||||
|
Private label
|
|
936
|
|
|
207
|
|
|
11
|
|
|
1,132
|
|
||||
|
Obligations of states and political subdivisions thereof
|
|
123,832
|
|
|
1,941
|
|
|
3,407
|
|
|
122,366
|
|
||||
|
Corporate bonds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total securities available for sale
|
|
$
|
532,125
|
|
|
$
|
5,627
|
|
|
$
|
8,896
|
|
|
$
|
528,856
|
|
|
|
|
Available for sale
|
||||||
|
|
|
Amortized
|
|
Fair
|
||||
|
(In thousands)
|
|
Cost
|
|
Value
|
||||
|
Within 1 year
|
|
$
|
3,613
|
|
|
$
|
3,627
|
|
|
Over 1 year to 5 years
|
|
18,499
|
|
|
18,735
|
|
||
|
Over 5 years to 10 years
|
|
73,997
|
|
|
75,366
|
|
||
|
Over 10 years
|
|
620,501
|
|
|
620,731
|
|
||
|
Total securities available for sale
|
|
$
|
716,610
|
|
|
$
|
718,459
|
|
|
|
|
Less Than Twelve Months
|
|
Over Twelve Months
|
|
Total
|
||||||||||||||||||
|
(In thousands)
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized Losses |
|
Fair
Value |
||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
US Government-sponsored enterprises
|
|
1,559
|
|
|
150,524
|
|
|
2,229
|
|
|
64,882
|
|
|
3,788
|
|
|
215,406
|
|
||||||
|
US Government agency
|
|
345
|
|
|
48,529
|
|
|
256
|
|
|
11,880
|
|
|
601
|
|
|
60,409
|
|
||||||
|
Private label
|
|
—
|
|
|
7
|
|
|
5
|
|
|
134
|
|
|
5
|
|
|
141
|
|
||||||
|
Obligations of states and political subdivisions thereof
|
|
89
|
|
|
8,838
|
|
|
1,222
|
|
|
31,570
|
|
|
1,311
|
|
|
40,408
|
|
||||||
|
Corporate bonds
|
|
2
|
|
|
3,038
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
3,038
|
|
||||||
|
Total securities available for sale
|
|
$
|
1,995
|
|
|
$
|
210,936
|
|
|
$
|
3,712
|
|
|
$
|
108,466
|
|
|
$
|
5,707
|
|
|
$
|
319,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
US Government-sponsored enterprises
|
|
4,369
|
|
|
197,914
|
|
|
496
|
|
|
10,120
|
|
|
4,865
|
|
|
208,034
|
|
||||||
|
US Government agency
|
|
472
|
|
|
36,941
|
|
|
141
|
|
|
4,263
|
|
|
613
|
|
|
41,204
|
|
||||||
|
Private label
|
|
—
|
|
|
107
|
|
|
11
|
|
|
312
|
|
|
11
|
|
|
419
|
|
||||||
|
Obligations of states and political subdivisions thereof
|
|
3,252
|
|
|
76,803
|
|
|
155
|
|
|
3,916
|
|
|
3,407
|
|
|
80,719
|
|
||||||
|
Corporate bonds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total securities available for sale
|
|
$
|
8,093
|
|
|
$
|
311,765
|
|
|
$
|
803
|
|
|
$
|
18,611
|
|
|
$
|
8,896
|
|
|
$
|
330,376
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Estimated credit losses as of June 30,
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
Reductions for securities paid off during the period
|
—
|
|
|
—
|
|
||
|
Estimated credit losses at end of the period
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Estimated credit losses as of prior year-end,
|
$
|
1,697
|
|
|
$
|
3,180
|
|
|
Reductions for securities paid off during the period
|
—
|
|
|
1,483
|
|
||
|
Estimated credit losses at end of the period
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(In thousands)
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
||||||||||||
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and land development
|
|
$
|
33,692
|
|
|
$
|
15,593
|
|
|
$
|
49,285
|
|
|
$
|
14,695
|
|
|
$
|
—
|
|
|
$
|
14,695
|
|
|
Other commercial real estate
|
|
455,847
|
|
|
288,440
|
|
|
744,287
|
|
|
403,424
|
|
|
—
|
|
|
403,424
|
|
||||||
|
Total Commercial Real Estate:
|
|
489,539
|
|
|
304,033
|
|
|
793,572
|
|
|
418,119
|
|
|
—
|
|
|
418,119
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and Industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other Commercial
|
|
172,186
|
|
|
68,090
|
|
|
240,276
|
|
|
103,586
|
|
|
—
|
|
|
103,586
|
|
||||||
|
Agricultural and other loans to farmers
|
|
30,483
|
|
|
—
|
|
|
30,483
|
|
|
31,808
|
|
|
—
|
|
|
31,808
|
|
||||||
|
Tax exempt
|
|
40,776
|
|
|
45,537
|
|
|
86,313
|
|
|
15,846
|
|
|
—
|
|
|
15,846
|
|
||||||
|
Total Commercial and Industrial:
|
|
243,445
|
|
|
113,627
|
|
|
357,072
|
|
|
151,240
|
|
|
—
|
|
|
151,240
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Commercial Loans:
|
|
732,984
|
|
|
417,660
|
|
|
1,150,644
|
|
|
569,359
|
|
|
—
|
|
|
569,359
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Residential mortgages
|
|
568,277
|
|
|
584,351
|
|
|
1,152,628
|
|
|
506,612
|
|
|
—
|
|
|
506,612
|
|
||||||
|
Total Residential Real Estate:
|
|
568,277
|
|
|
584,351
|
|
|
1,152,628
|
|
|
506,612
|
|
|
—
|
|
|
506,612
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home equity
|
|
50,610
|
|
|
64,695
|
|
|
115,305
|
|
|
46,921
|
|
|
—
|
|
|
46,921
|
|
||||||
|
Other consumer
|
|
7,645
|
|
|
2,640
|
|
|
10,285
|
|
|
6,172
|
|
|
—
|
|
|
6,172
|
|
||||||
|
Total Consumer:
|
|
58,255
|
|
|
67,335
|
|
|
125,590
|
|
|
53,093
|
|
|
—
|
|
|
53,093
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Loans:
|
|
$
|
1,359,516
|
|
|
$
|
1,069,346
|
|
|
$
|
2,428,862
|
|
|
$
|
1,129,064
|
|
|
$
|
—
|
|
|
$
|
1,129,064
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
(In thousands)
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
|
$
|
4,567
|
|
|
$
|
—
|
|
|
Acquisitions
|
|
—
|
|
|
—
|
|
||
|
Reclassification from nonaccretable difference for loans with improved cash flows
|
|
513
|
|
|
—
|
|
||
|
Accretion
|
|
(423
|
)
|
|
—
|
|
||
|
Balance at end of period
|
|
$
|
4,657
|
|
|
$
|
—
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In thousands)
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisitions
|
|
3,398
|
|
|
—
|
|
||
|
Reclassification from nonaccretable difference for loans with improved cash flows
|
|
2,257
|
|
|
—
|
|
||
|
Accretion
|
|
(998
|
)
|
|
—
|
|
||
|
Balance at end of period
|
|
$
|
4,657
|
|
|
$
|
—
|
|
|
(in thousands)
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or Greater Past Due
|
|
Total Past
Due
|
|
Current
|
|
Total Loans
|
|
Past Due >
90 days and
Accruing
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
637
|
|
|
$
|
637
|
|
|
$
|
33,055
|
|
|
$
|
33,692
|
|
|
$
|
—
|
|
|
Other commercial real estate
|
|
407
|
|
|
121
|
|
|
702
|
|
|
1,230
|
|
|
454,617
|
|
|
455,847
|
|
|
—
|
|
|||||||
|
Total Commercial Real Estate:
|
|
407
|
|
|
121
|
|
|
1,339
|
|
|
1,867
|
|
|
487,672
|
|
|
489,539
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial and Industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other Commercial
|
|
401
|
|
|
150
|
|
|
159
|
|
|
710
|
|
|
171,476
|
|
|
172,186
|
|
|
—
|
|
|||||||
|
Agricultural and other loans to farmers
|
|
600
|
|
|
90
|
|
|
10
|
|
|
700
|
|
|
29,783
|
|
|
30,483
|
|
|
—
|
|
|||||||
|
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,776
|
|
|
40,776
|
|
|
—
|
|
|||||||
|
Total Commercial and Industrial:
|
|
1,001
|
|
|
240
|
|
|
169
|
|
|
1,410
|
|
|
242,035
|
|
|
243,445
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total Commercial Loans:
|
|
1,408
|
|
|
361
|
|
|
1,508
|
|
|
3,277
|
|
|
729,707
|
|
|
732,984
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential mortgages
|
|
2,904
|
|
|
172
|
|
|
1,260
|
|
|
4,336
|
|
|
563,941
|
|
|
568,277
|
|
|
—
|
|
|||||||
|
Total Residential Real Estate:
|
|
2,904
|
|
|
172
|
|
|
1,260
|
|
|
4,336
|
|
|
563,941
|
|
|
568,277
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity
|
|
306
|
|
|
25
|
|
|
100
|
|
|
431
|
|
|
50,179
|
|
|
50,610
|
|
|
—
|
|
|||||||
|
Other consumer
|
|
60
|
|
|
21
|
|
|
26
|
|
|
107
|
|
|
7,538
|
|
|
7,645
|
|
|
—
|
|
|||||||
|
Total Consumer:
|
|
366
|
|
|
46
|
|
|
126
|
|
|
538
|
|
|
57,717
|
|
|
58,255
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||
|
Total Loans:
|
|
$
|
4,678
|
|
|
$
|
579
|
|
|
$
|
2,894
|
|
|
$
|
8,151
|
|
|
$
|
1,351,365
|
|
|
$
|
1,359,516
|
|
|
$
|
—
|
|
|
(in thousands)
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or Greater Past Due
|
|
Total Past
Due
|
|
Current
|
|
Total Loans
|
|
Past Due >
90 days and
Accruing
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,695
|
|
|
$
|
14,695
|
|
|
$
|
—
|
|
|
Other commercial real estate
|
|
195
|
|
|
554
|
|
|
1,665
|
|
|
2,414
|
|
|
401,010
|
|
|
403,424
|
|
|
—
|
|
|||||||
|
Total Commercial Real Estate:
|
|
195
|
|
|
554
|
|
|
1,665
|
|
|
2,414
|
|
|
415,705
|
|
|
418,119
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial and Industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other Commercial
|
|
61
|
|
|
45
|
|
|
201
|
|
|
307
|
|
|
103,279
|
|
|
103,586
|
|
|
—
|
|
|||||||
|
Agricultural and other loans to farmers
|
|
231
|
|
|
—
|
|
|
—
|
|
|
231
|
|
|
31,577
|
|
|
31,808
|
|
|
—
|
|
|||||||
|
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,846
|
|
|
15,846
|
|
|
—
|
|
|||||||
|
Total Commercial and Industrial:
|
|
292
|
|
|
45
|
|
|
201
|
|
|
538
|
|
|
150,702
|
|
|
151,240
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total Commercial Loans:
|
|
487
|
|
|
599
|
|
|
1,866
|
|
|
2,952
|
|
|
566,407
|
|
|
569,359
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential mortgages
|
|
4,484
|
|
|
429
|
|
|
938
|
|
|
5,851
|
|
|
500,761
|
|
|
506,612
|
|
|
—
|
|
|||||||
|
Total Residential Real Estate:
|
|
4,484
|
|
|
429
|
|
|
938
|
|
|
5,851
|
|
|
500,761
|
|
|
506,612
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity
|
|
—
|
|
|
—
|
|
|
15
|
|
|
15
|
|
|
46,906
|
|
|
46,921
|
|
|
—
|
|
|||||||
|
Other consumer
|
|
103
|
|
|
1
|
|
|
6
|
|
|
110
|
|
|
6,062
|
|
|
6,172
|
|
|
—
|
|
|||||||
|
Total Consumer:
|
|
103
|
|
|
1
|
|
|
21
|
|
|
125
|
|
|
52,968
|
|
|
53,093
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||
|
Total Loans:
|
|
$
|
5,074
|
|
|
$
|
1,029
|
|
|
$
|
2,825
|
|
|
$
|
8,928
|
|
|
$
|
1,120,136
|
|
|
$
|
1,129,064
|
|
|
$
|
—
|
|
|
(in thousands)
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or Greater Past Due
|
|
Total Past
Due
|
|
Acquired
Credit
Impaired
|
|
Total Loans
|
|
Past Due >
90 days and
Accruing
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Construction and land development
|
|
$
|
20
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
258
|
|
|
$
|
15,593
|
|
|
$
|
—
|
|
|
Other commercial real estate
|
|
314
|
|
|
25
|
|
|
591
|
|
|
930
|
|
|
9,760
|
|
|
288,440
|
|
|
—
|
|
|||||||
|
Total Commercial Real Estate:
|
|
334
|
|
|
35
|
|
|
591
|
|
|
960
|
|
|
10,018
|
|
|
304,033
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial and Industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other Commercial
|
|
396
|
|
|
144
|
|
|
—
|
|
|
540
|
|
|
917
|
|
|
68,090
|
|
|
163
|
|
|||||||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,537
|
|
|
—
|
|
|||||||
|
Total Commercial and Industrial:
|
|
396
|
|
|
144
|
|
|
—
|
|
|
540
|
|
|
917
|
|
|
113,627
|
|
|
163
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total Commercial Loans:
|
|
730
|
|
|
179
|
|
|
591
|
|
|
1,500
|
|
|
10,935
|
|
|
417,660
|
|
|
163
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential mortgages
|
|
1,089
|
|
|
13
|
|
|
868
|
|
|
1,970
|
|
|
3,398
|
|
|
584,351
|
|
|
—
|
|
|||||||
|
Total Residential Real Estate:
|
|
1,089
|
|
|
13
|
|
|
868
|
|
|
1,970
|
|
|
3,398
|
|
|
584,351
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity
|
|
388
|
|
|
155
|
|
|
193
|
|
|
736
|
|
|
40
|
|
|
64,695
|
|
|
—
|
|
|||||||
|
Other consumer
|
|
12
|
|
|
144
|
|
|
49
|
|
|
205
|
|
|
3
|
|
|
2,640
|
|
|
—
|
|
|||||||
|
Total Consumer:
|
|
400
|
|
|
299
|
|
|
242
|
|
|
941
|
|
|
43
|
|
|
67,335
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||
|
Total Loans:
|
|
$
|
2,219
|
|
|
$
|
491
|
|
|
$
|
1,701
|
|
|
$
|
4,411
|
|
|
$
|
14,376
|
|
|
$
|
1,069,346
|
|
|
$
|
163
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(In thousands)
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
||||||||||||
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and land development
|
|
$
|
637
|
|
|
$
|
—
|
|
|
$
|
637
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other commercial real estate
|
|
1,238
|
|
|
591
|
|
|
1,829
|
|
|
2,564
|
|
|
—
|
|
|
2,564
|
|
||||||
|
Total Commercial Real Estate:
|
|
1,875
|
|
|
591
|
|
|
2,466
|
|
|
2,564
|
|
|
—
|
|
|
2,564
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and Industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Commercial
|
|
183
|
|
|
—
|
|
|
183
|
|
|
284
|
|
|
—
|
|
|
284
|
|
||||||
|
Agricultural and other loans to farmers
|
|
53
|
|
|
—
|
|
|
53
|
|
|
31
|
|
|
—
|
|
|
31
|
|
||||||
|
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Commercial and Industrial:
|
|
236
|
|
|
—
|
|
|
236
|
|
|
315
|
|
|
—
|
|
|
315
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Commercial Loans:
|
|
2,111
|
|
|
591
|
|
|
2,702
|
|
|
2,879
|
|
|
—
|
|
|
2,879
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential mortgages
|
|
2,751
|
|
|
868
|
|
|
3,619
|
|
|
3,419
|
|
|
—
|
|
|
3,419
|
|
||||||
|
Total Residential Real Estate:
|
|
2,751
|
|
|
868
|
|
|
3,619
|
|
|
3,419
|
|
|
—
|
|
|
3,419
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity
|
|
151
|
|
|
193
|
|
|
344
|
|
|
90
|
|
|
—
|
|
|
90
|
|
||||||
|
Other consumer
|
|
103
|
|
|
49
|
|
|
152
|
|
|
108
|
|
|
—
|
|
|
108
|
|
||||||
|
Total Consumer:
|
|
254
|
|
|
242
|
|
|
496
|
|
|
198
|
|
|
—
|
|
|
198
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Loans:
|
|
$
|
5,116
|
|
|
$
|
1,701
|
|
|
$
|
6,817
|
|
|
$
|
6,496
|
|
|
$
|
—
|
|
|
$
|
6,496
|
|
|
(In thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Individually evaluated for impairment
|
|
$
|
2,585
|
|
|
$
|
138
|
|
|
$
|
1,744
|
|
|
$
|
68
|
|
|
$
|
4,535
|
|
|
Collectively evaluated
|
|
486,954
|
|
|
243,307
|
|
|
566,533
|
|
|
58,187
|
|
|
1,354,981
|
|
|||||
|
Total
|
|
$
|
489,539
|
|
|
$
|
243,445
|
|
|
$
|
568,277
|
|
|
$
|
58,255
|
|
|
$
|
1,359,516
|
|
|
(In thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Individually evaluated for impairment
|
|
$
|
4,481
|
|
|
$
|
486
|
|
|
$
|
1,709
|
|
|
$
|
33
|
|
|
$
|
6,709
|
|
|
Collectively evaluated
|
|
413,638
|
|
|
150,754
|
|
|
504,903
|
|
|
53,060
|
|
|
1,122,355
|
|
|||||
|
Total
|
|
$
|
418,119
|
|
|
$
|
151,240
|
|
|
$
|
506,612
|
|
|
$
|
53,093
|
|
|
$
|
1,129,064
|
|
|
(In thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Individually evaluated for impairment
|
|
$
|
408
|
|
|
$
|
470
|
|
|
$
|
271
|
|
|
$
|
156
|
|
|
$
|
1,305
|
|
|
Purchased Credit Impaired
|
|
10,018
|
|
|
917
|
|
|
3,398
|
|
|
43
|
|
|
14,376
|
|
|||||
|
Collectively evaluated
|
|
293,607
|
|
|
112,240
|
|
|
580,682
|
|
|
67,136
|
|
|
1,053,665
|
|
|||||
|
Total
|
|
$
|
304,033
|
|
|
$
|
113,627
|
|
|
$
|
584,351
|
|
|
$
|
67,335
|
|
|
$
|
1,069,346
|
|
|
|
|
September 30, 2017
|
||||||||||
|
(In thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
|
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
1,198
|
|
|
1,175
|
|
|
—
|
|
|||
|
Commercial other
|
|
96
|
|
|
97
|
|
|
—
|
|
|||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
1,257
|
|
|
1,267
|
|
|
—
|
|
|||
|
Home equity
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
||||||
|
Construction and land development
|
|
$
|
637
|
|
|
$
|
2,563
|
|
|
$
|
59
|
|
|
Commercial real estate other
|
|
750
|
|
|
808
|
|
|
331
|
|
|||
|
Commercial other
|
|
42
|
|
|
42
|
|
|
2
|
|
|||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
487
|
|
|
487
|
|
|
44
|
|
|||
|
Home equity
|
|
55
|
|
|
55
|
|
|
55
|
|
|||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
|
$
|
2,585
|
|
|
$
|
4,546
|
|
|
$
|
390
|
|
|
Commercial and industrial
|
|
138
|
|
|
139
|
|
|
2
|
|
|||
|
Residential real estate
|
|
1,744
|
|
|
1,754
|
|
|
44
|
|
|||
|
Consumer
|
|
68
|
|
|
68
|
|
|
55
|
|
|||
|
Total impaired loans
|
|
$
|
4,535
|
|
|
$
|
6,507
|
|
|
$
|
491
|
|
|
|
|
September 30, 2017
|
||||||||||
|
(In thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
|
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
108
|
|
|
107
|
|
|
—
|
|
|||
|
Commercial other
|
|
470
|
|
|
483
|
|
|
—
|
|
|||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
271
|
|
|
278
|
|
|
—
|
|
|||
|
Home equity
|
|
156
|
|
|
156
|
|
|
—
|
|
|||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
||||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
300
|
|
|
302
|
|
|
168
|
|
|||
|
Commercial other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
|
$
|
408
|
|
|
$
|
409
|
|
|
$
|
168
|
|
|
Commercial and industrial
|
|
470
|
|
|
483
|
|
|
—
|
|
|||
|
Residential real estate
|
|
271
|
|
|
278
|
|
|
—
|
|
|||
|
Consumer
|
|
156
|
|
|
156
|
|
|
—
|
|
|||
|
Total impaired loans
|
|
$
|
1,305
|
|
|
$
|
1,326
|
|
|
$
|
168
|
|
|
|
|
December 31, 2016
|
||||||||||
|
(In thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
|
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
2,831
|
|
|
2,919
|
|
|
—
|
|
|||
|
Commercial other
|
|
130
|
|
|
130
|
|
|
—
|
|
|||
|
Agricultural and other loans to farmers
|
|
139
|
|
|
139
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
1,387
|
|
|
1,504
|
|
|
—
|
|
|||
|
Home equity
|
|
16
|
|
|
16
|
|
|
—
|
|
|||
|
Consumer other
|
|
2
|
|
|
2
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
||||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
1,650
|
|
|
3,575
|
|
|
193
|
|
|||
|
Commercial other
|
|
217
|
|
|
367
|
|
|
173
|
|
|||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
322
|
|
|
322
|
|
|
49
|
|
|||
|
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer other
|
|
15
|
|
|
15
|
|
|
9
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
|
$
|
4,481
|
|
|
$
|
6,494
|
|
|
$
|
193
|
|
|
Commercial and industrial
|
|
486
|
|
|
636
|
|
|
173
|
|
|||
|
Residential real estate
|
|
1,709
|
|
|
1,826
|
|
|
49
|
|
|||
|
Consumer
|
|
33
|
|
|
33
|
|
|
9
|
|
|||
|
Total impaired loans
|
|
$
|
6,709
|
|
|
$
|
8,989
|
|
|
$
|
424
|
|
|
|
|
Nine Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2016
|
||||||||||||
|
(in thousands)
|
|
Average Recorded
Investment
|
|
Cash Basis Interest
Income Recognized
|
|
Average Recorded
Investment
|
|
Cash Basis Interest
Income Recognized
|
||||||||
|
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
1,716
|
|
|
64
|
|
|
2,713
|
|
|
131
|
|
||||
|
Commercial other
|
|
99
|
|
|
6
|
|
|
141
|
|
|
2
|
|
||||
|
Agricultural and other loans to farmers
|
|
8
|
|
|
1
|
|
|
131
|
|
|
8
|
|
||||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
|
1,245
|
|
|
31
|
|
|
1,344
|
|
|
55
|
|
||||
|
Home equity
|
|
13
|
|
|
—
|
|
|
17
|
|
|
1
|
|
||||
|
Consumer other
|
|
5
|
|
|
2
|
|
|
—
|
|
|
1
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
||||||||
|
Construction and land development
|
|
$
|
637
|
|
|
$
|
—
|
|
|
$
|
928
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
693
|
|
|
—
|
|
|
551
|
|
|
—
|
|
||||
|
Commercial other
|
|
44
|
|
|
1
|
|
|
221
|
|
|
—
|
|
||||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
|
268
|
|
|
5
|
|
|
331
|
|
|
—
|
|
||||
|
Home equity
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
|
$
|
3,046
|
|
|
$
|
64
|
|
|
$
|
4,192
|
|
|
$
|
131
|
|
|
Commercial and industrial
|
|
151
|
|
|
8
|
|
|
493
|
|
|
10
|
|
||||
|
Residential real estate
|
|
1,513
|
|
|
36
|
|
|
1,675
|
|
|
55
|
|
||||
|
Consumer
|
|
30
|
|
|
2
|
|
|
34
|
|
|
2
|
|
||||
|
Total impaired loans
|
|
$
|
4,740
|
|
|
$
|
110
|
|
|
$
|
6,394
|
|
|
$
|
198
|
|
|
|
|
Nine Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2016
|
||||||||||||
|
(in thousands)
|
|
Average Recorded
Investment
|
|
Cash Basis Interest
Income Recognized
|
|
Average Recorded
Investment
|
|
Cash Basis Interest
Income Recognized
|
||||||||
|
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
89
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial other
|
|
171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
|
254
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Home equity
|
|
47
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer other
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
||||||||
|
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial real estate other
|
|
46
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Tax exempt loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
|
$
|
135
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial and industrial
|
|
171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
|
254
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer
|
|
56
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total impaired loans
|
|
$
|
616
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended September 30, 2017
|
|||||||||
|
(Dollars in thousands)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||
|
Commercial installment
|
|
5
|
|
|
$
|
483
|
|
|
$
|
483
|
|
|
Agricultural and other loans to farmers
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Commercial real estate
|
|
4
|
|
|
144
|
|
|
144
|
|
||
|
Residential real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Consumer other
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
9
|
|
|
$
|
627
|
|
|
$
|
627
|
|
|
|
|
Three Months Ended September 30, 2016
|
|||||||||
|
(Dollars in thousands)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
||||
|
Commercial installment
|
|
2
|
|
|
$
|
51
|
|
|
$
|
51
|
|
|
Commercial real estate
|
|
2
|
|
|
936
|
|
|
915
|
|
||
|
Consumer other
|
|
1
|
|
|
9
|
|
|
9
|
|
||
|
Total
|
|
5
|
|
|
$
|
996
|
|
|
$
|
975
|
|
|
|
|
Nine Months Ended September 30, 2017
|
|||||||||
|
(Dollars in thousands)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||
|
Commercial installment
|
|
6
|
|
|
$
|
563
|
|
|
$
|
549
|
|
|
Agricultural and other loans to farmers
|
|
1
|
|
|
19
|
|
|
18
|
|
||
|
Commercial real estate
|
|
6
|
|
|
388
|
|
|
333
|
|
||
|
Residential real estate
|
|
3
|
|
|
692
|
|
|
675
|
|
||
|
Home equity
|
|
1
|
|
|
13
|
|
|
13
|
|
||
|
Consumer other
|
|
1
|
|
|
38
|
|
|
37
|
|
||
|
Total
|
|
18
|
|
|
$
|
1,713
|
|
|
$
|
1,625
|
|
|
|
|
Nine Months Ended September 30, 2016
|
|||||||||
|
(Dollars in thousands)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
||||
|
Commercial installment
|
|
2
|
|
|
$
|
51
|
|
|
$
|
51
|
|
|
Agricultural and other loans to farmers
|
|
2
|
|
|
30
|
|
|
24
|
|
||
|
Commercial real estate
|
|
5
|
|
|
1,361
|
|
|
1,326
|
|
||
|
Consumer Other
|
|
1
|
|
|
9
|
|
|
9
|
|
||
|
Total
|
|
10
|
|
|
$
|
1,451
|
|
|
$
|
1,410
|
|
|
Business Activities Loans
|
|
At or for the Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
(In thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
Balance at beginning of period
|
|
$
|
5,145
|
|
|
$
|
1,952
|
|
|
$
|
2,721
|
|
|
$
|
601
|
|
|
$
|
10,419
|
|
|
Charged-off loans
|
|
(124
|
)
|
|
(189
|
)
|
|
(226
|
)
|
|
(87
|
)
|
|
(626
|
)
|
|||||
|
Recoveries on charged-off loans
|
|
9
|
|
|
7
|
|
|
65
|
|
|
7
|
|
|
88
|
|
|||||
|
Provision/(releases) for loan losses
|
|
310
|
|
|
405
|
|
|
941
|
|
|
40
|
|
|
1,696
|
|
|||||
|
Balance at end of period
|
|
$
|
5,340
|
|
|
$
|
2,175
|
|
|
$
|
3,501
|
|
|
$
|
561
|
|
|
$
|
11,577
|
|
|
Individually evaluated for impairment
|
|
391
|
|
|
2
|
|
|
44
|
|
|
55
|
|
|
492
|
|
|||||
|
Collectively evaluated
|
|
4,949
|
|
|
2,173
|
|
|
3,457
|
|
|
506
|
|
|
11,085
|
|
|||||
|
Total
|
|
$
|
5,340
|
|
|
$
|
2,175
|
|
|
$
|
3,501
|
|
|
$
|
561
|
|
|
$
|
11,577
|
|
|
Business Activities Loans
|
|
At or for the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
(In thousands) |
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
Balance at beginning of period
|
|
$
|
4,430
|
|
|
$
|
1,590
|
|
|
$
|
2,747
|
|
|
$
|
672
|
|
|
$
|
9,439
|
|
|
Charged-off loans
|
|
(133
|
)
|
|
(90
|
)
|
|
(141
|
)
|
|
(19
|
)
|
|
(383
|
)
|
|||||
|
Recoveries on charged-off loans
|
|
35
|
|
|
200
|
|
|
36
|
|
|
22
|
|
|
293
|
|
|||||
|
Provision/(releases) for loan losses
|
|
719
|
|
|
39
|
|
|
38
|
|
|
(42
|
)
|
|
754
|
|
|||||
|
Balance at end of period
|
|
$
|
5,051
|
|
|
$
|
1,739
|
|
|
$
|
2,680
|
|
|
$
|
633
|
|
|
$
|
10,103
|
|
|
Individually evaluated for impairment
|
|
100
|
|
|
174
|
|
|
87
|
|
|
10
|
|
|
371
|
|
|||||
|
Collectively evaluated
|
|
4,951
|
|
|
1,565
|
|
|
2,593
|
|
|
623
|
|
|
9,732
|
|
|||||
|
Total
|
|
$
|
5,051
|
|
|
$
|
1,739
|
|
|
$
|
2,680
|
|
|
$
|
633
|
|
|
$
|
10,103
|
|
|
Acquired Loans
|
|
At or for the Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
(In thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
|
Balance at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Charged-off loans
|
|
(54
|
)
|
|
(18
|
)
|
|
(31
|
)
|
|
(19
|
)
|
|
(122
|
)
|
|||||
|
Recoveries on charged-off loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Provision/(releases) for loan losses
|
|
360
|
|
|
49
|
|
|
67
|
|
|
19
|
|
|
495
|
|
|||||
|
Balance at end of period
|
|
$
|
306
|
|
|
$
|
31
|
|
|
$
|
36
|
|
|
$
|
—
|
|
|
$
|
373
|
|
|
Individually evaluated for impairment
|
|
168
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168
|
|
|||||
|
Collectively evaluated
|
|
138
|
|
|
31
|
|
|
36
|
|
|
—
|
|
|
205
|
|
|||||
|
Total
|
|
$
|
306
|
|
|
$
|
31
|
|
|
$
|
36
|
|
|
$
|
—
|
|
|
$
|
373
|
|
|
|
|
Construction and land development
|
|
Commercial real estate other
|
|
Total commercial real estate
|
||||||||||||||||||
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Pass
|
|
$
|
33,008
|
|
|
$
|
14,695
|
|
|
$
|
433,934
|
|
|
$
|
376,968
|
|
|
$
|
466,942
|
|
|
$
|
391,663
|
|
|
Special mention
|
|
47
|
|
|
—
|
|
|
6,820
|
|
|
5,868
|
|
|
6,867
|
|
|
5,868
|
|
||||||
|
Substandard
|
|
637
|
|
|
—
|
|
|
15,093
|
|
|
20,588
|
|
|
15,730
|
|
|
20,588
|
|
||||||
|
Total
|
|
$
|
33,692
|
|
|
$
|
14,695
|
|
|
$
|
455,847
|
|
|
$
|
403,424
|
|
|
$
|
489,539
|
|
|
$
|
418,119
|
|
|
|
|
Commercial other
|
|
Agricultural and other loans to farmers
|
|
Tax exempt loans
|
|
Total commercial and industrial
|
||||||||||||||||||||||||
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pass
|
|
$
|
168,608
|
|
|
$
|
98,968
|
|
|
$
|
30,075
|
|
|
$
|
31,279
|
|
|
$
|
40,610
|
|
|
$
|
15,679
|
|
|
$
|
239,293
|
|
|
$
|
145,926
|
|
|
Special mention
|
|
1,757
|
|
|
2,384
|
|
|
91
|
|
|
251
|
|
|
166
|
|
|
167
|
|
|
2,014
|
|
|
2,802
|
|
||||||||
|
Substandard
|
|
1,821
|
|
|
2,234
|
|
|
317
|
|
|
278
|
|
|
—
|
|
|
—
|
|
|
2,138
|
|
|
2,512
|
|
||||||||
|
Total
|
|
$
|
172,186
|
|
|
$
|
103,586
|
|
|
$
|
30,483
|
|
|
$
|
31,808
|
|
|
$
|
40,776
|
|
|
$
|
15,846
|
|
|
$
|
243,445
|
|
|
$
|
151,240
|
|
|
|
|
Commercial construction and land development
|
|
Commercial real estate other
|
|
Total commercial real estate
|
||||||||||||||||||
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Pass
|
|
$
|
15,336
|
|
|
$
|
—
|
|
|
$
|
278,134
|
|
|
$
|
—
|
|
|
$
|
293,470
|
|
|
$
|
—
|
|
|
Special mention
|
|
233
|
|
|
—
|
|
|
2,475
|
|
|
—
|
|
|
2,708
|
|
|
—
|
|
||||||
|
Substandard
|
|
24
|
|
|
—
|
|
|
7,831
|
|
|
—
|
|
|
7,855
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
15,593
|
|
|
$
|
—
|
|
|
$
|
288,440
|
|
|
$
|
—
|
|
|
$
|
304,033
|
|
|
$
|
—
|
|
|
|
|
Commercial other
|
|
Agricultural and other loans to farmers
|
|
Tax exempt loans
|
|
Total commercial and industrial
|
||||||||||||||||||||||||
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Pass
|
|
$
|
63,941
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,537
|
|
|
$
|
—
|
|
|
$
|
109,478
|
|
|
$
|
—
|
|
|
Special mention
|
|
2,053
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,053
|
|
|
—
|
|
||||||||
|
Substandard
|
|
2,096
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,096
|
|
|
—
|
|
||||||||
|
Total
|
|
$
|
68,090
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,537
|
|
|
$
|
—
|
|
|
$
|
113,627
|
|
|
$
|
—
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(In thousands)
|
|
Business
Activities Loans
|
|
Acquired Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired Loans
|
|
Total
|
||||||||||||
|
Non-accrual
|
|
$
|
5,116
|
|
|
$
|
3,452
|
|
|
$
|
8,568
|
|
|
$
|
2,733
|
|
|
$
|
—
|
|
|
$
|
2,733
|
|
|
Substandard accruing
|
|
15,774
|
|
|
9,627
|
|
|
25,401
|
|
|
20,368
|
|
|
—
|
|
|
20,368
|
|
||||||
|
Total classified
|
|
20,890
|
|
|
13,079
|
|
|
33,969
|
|
|
23,101
|
|
|
—
|
|
|
23,101
|
|
||||||
|
Special mention
|
|
8,864
|
|
|
4,762
|
|
|
13,626
|
|
|
8,669
|
|
|
—
|
|
|
8,669
|
|
||||||
|
Total Criticized
|
|
$
|
29,754
|
|
|
$
|
17,841
|
|
|
$
|
47,595
|
|
|
$
|
31,770
|
|
|
$
|
—
|
|
|
$
|
31,770
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||
|
(dollars in thousands)
|
|
Carrying Value
|
|
Weighted
Average
Rate
|
|
Carrying Value
|
|
Weighted
Average Rate |
||||||
|
Short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Advances from the FHLBB
|
|
$
|
506,000
|
|
|
1.36
|
%
|
|
$
|
372,700
|
|
|
0.97
|
%
|
|
Other borrowings
|
|
41,600
|
|
|
0.56
|
|
|
21,780
|
|
|
0.29
|
|
||
|
Total short-term borrowings
|
|
547,600
|
|
|
1.30
|
|
|
394,480
|
|
|
0.93
|
|
||
|
Long-term borrowings
|
|
|
|
|
|
|
|
|
||||||
|
Advances from the FHLBB
|
|
227,982
|
|
|
1.50
|
|
|
137,116
|
|
|
1.59
|
|
||
|
Subordinated borrowings
|
|
38,048
|
|
|
5.46
|
|
|
—
|
|
|
—
|
|
||
|
Junior subordinated borrowings
|
|
5,000
|
|
|
4.81
|
|
|
5,000
|
|
|
4.41
|
|
||
|
Total long-term borrowings
|
|
271,030
|
|
|
2.11
|
|
|
142,116
|
|
|
1.69
|
|
||
|
Total
|
|
$
|
818,630
|
|
|
1.57
|
%
|
|
$
|
536,596
|
|
|
1.13
|
%
|
|
|
|
September 30, 2017
|
|||||
|
(in thousands, except rates)
|
|
Carrying Value
|
|
Weighted
Average Rate |
|||
|
Fixed rate advances maturing:
|
|
|
|
|
|
|
|
|
2017
|
|
$
|
416,000
|
|
|
1.32
|
%
|
|
2018
|
|
165,805
|
|
|
1.49
|
|
|
|
2019
|
|
104,947
|
|
|
1.63
|
|
|
|
2020
|
|
29,911
|
|
|
1.76
|
|
|
|
2021
|
|
1,630
|
|
|
1.49
|
|
|
|
2022 and thereafter
|
|
15,689
|
|
|
0.36
|
|
|
|
Total FHLBB advances
|
|
$
|
733,982
|
|
|
1.40
|
%
|
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Time less than $100,000
|
|
$
|
541,585
|
|
|
$
|
304,393
|
|
|
Time $100,000 or more
|
|
260,525
|
|
|
112,044
|
|
||
|
Total time deposits
|
|
$
|
802,110
|
|
|
$
|
416,437
|
|
|
|
|
September 30, 2017
|
|
Regulatory
Minimum to be
Well Capitalized
|
|
December 31, 2016
|
|
Regulatory
Minimum to be
Well Capitalized
|
||||
|
Company (consolidated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets
|
|
13.8
|
%
|
|
10.0
|
%
|
|
16.5
|
%
|
|
10.0
|
%
|
|
Common equity tier 1 capital to risk weighted assets
|
|
11.3
|
|
|
6.5
|
|
|
15.0
|
|
|
6.5
|
|
|
Tier 1 capital to risk weighted assets
|
|
12.7
|
|
|
8.0
|
|
|
15.0
|
|
|
8.0
|
|
|
Tier 1 capital to average assets
|
|
8.0
|
|
|
5.0
|
|
|
8.9
|
|
|
5.0
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Bank
|
|
|
|
|
|
|
|
|
||||
|
Total capital to risk weighted assets
|
|
13.8
|
%
|
|
10.0
|
%
|
|
16.7
|
%
|
|
10.0
|
%
|
|
Common equity tier 1 capital to risk weighted assets
|
|
13.0
|
|
|
6.5
|
|
|
15.2
|
|
|
6.5
|
|
|
Tier 1 capital to risk weighted assets
|
|
13.0
|
|
|
8.0
|
|
|
15.2
|
|
|
8.0
|
|
|
Tier 1 capital to average assets
|
|
8.5
|
|
|
5.0
|
|
|
9.1
|
|
|
5.0
|
|
|
(In thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Other accumulated comprehensive income (loss), before tax:
|
|
|
|
|
|
|
||
|
Net unrealized holding gain/(loss) on AFS securities
|
|
$
|
1,849
|
|
|
$
|
(3,269
|
)
|
|
Net unrealized loss on effective cash flow hedging derivatives
|
|
(3,570
|
)
|
|
(2,766
|
)
|
||
|
Net unrealized holding loss on post-retirement plans
|
|
(577
|
)
|
|
(622
|
)
|
||
|
|
|
|
|
|
||||
|
Income taxes related to items of accumulated other comprehensive loss:
|
|
|
|
|
||||
|
Net unrealized holding (loss)/gain on AFS securities
|
|
(695
|
)
|
|
1,144
|
|
||
|
Net unrealized loss on effective cash flow hedging derivatives
|
|
1,341
|
|
|
968
|
|
||
|
Net unrealized holding loss on post-retirement plans
|
|
217
|
|
|
219
|
|
||
|
Accumulated other comprehensive loss
|
|
$
|
(1,435
|
)
|
|
$
|
(4,326
|
)
|
|
(In thousands)
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized holding gain on AFS securities:
|
|
x
|
|
|
|
|
|
|
||||
|
Net unrealized gain arising during the period
|
|
$
|
531
|
|
|
$
|
(199
|
)
|
|
$
|
332
|
|
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
19
|
|
|
(7
|
)
|
|
12
|
|
|||
|
Net unrealized holding gain on AFS securities
|
|
512
|
|
|
(192
|
)
|
|
320
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized loss on cash flow hedging derivatives:
|
|
|
|
|
|
|
||||||
|
Net unrealized loss arising during the period
|
|
(84
|
)
|
|
31
|
|
|
(53
|
)
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized gain on cash flow hedging derivatives
|
|
(84
|
)
|
|
31
|
|
|
(53
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized holding loss on post-retirement plans:
|
|
|
|
|
|
|
||||||
|
Net unrealized gain/(loss) arising during the period
|
|
5
|
|
|
(2
|
)
|
|
3
|
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized holding gain/(loss) on post-retirement plans
|
|
5
|
|
|
(2
|
)
|
|
3
|
|
|||
|
Other comprehensive income
|
|
$
|
433
|
|
|
$
|
(163
|
)
|
|
$
|
270
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized holding gains on AFS securities:
|
|
|
|
|
|
|
|
|
||||
|
Net unrealized gains arising during the period
|
|
$
|
(4,223
|
)
|
|
$
|
1,478
|
|
|
$
|
(2,745
|
)
|
|
Less: reclassification adjustment for gains realized in net income
|
|
1,354
|
|
|
(474
|
)
|
|
880
|
|
|||
|
Net unrealized holding gains on AFS securities
|
|
(5,577
|
)
|
|
1,952
|
|
|
(3,625
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized (loss) on cash flow hedging derivatives:
|
|
|
|
|
|
|
|
|
||||
|
Net unrealized (loss) arising during the period
|
|
(92
|
)
|
|
32
|
|
|
(60
|
)
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized (loss) on cash flow hedging derivatives
|
|
(92
|
)
|
|
32
|
|
|
(60
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized holding gain on post-retirement plans:
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gain arising during the period
|
|
8
|
|
|
(3
|
)
|
|
5
|
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized holding gain on post-retirement plans
|
|
8
|
|
|
(3
|
)
|
|
5
|
|
|||
|
Other comprehensive income
|
|
$
|
(5,661
|
)
|
|
$
|
1,981
|
|
|
$
|
(3,680
|
)
|
|
(In thousands)
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized holding gain on AFS securities:
|
|
x
|
|
|
|
|
|
|
||||
|
Net unrealized gain arising during the period
|
|
$
|
5,138
|
|
|
$
|
(1,846
|
)
|
|
$
|
3,292
|
|
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
19
|
|
|
(7
|
)
|
|
12
|
|
|||
|
Net unrealized holding gain on AFS securities
|
|
5,119
|
|
|
(1,839
|
)
|
|
3,280
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized loss on cash flow hedging derivatives:
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized loss arising during the period
|
|
(805
|
)
|
|
373
|
|
|
(432
|
)
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized gain on cash flow hedging derivatives
|
|
(805
|
)
|
|
373
|
|
|
(432
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized holding loss on post-retirement plans:
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gain arising during the period
|
|
45
|
|
|
(2
|
)
|
|
43
|
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized holding gain on post-retirement plans
|
|
45
|
|
|
(2
|
)
|
|
43
|
|
|||
|
Other comprehensive income
|
|
$
|
4,359
|
|
|
$
|
(1,468
|
)
|
|
$
|
2,891
|
|
|
|
|
|
|
|
|
|
||||||
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized holding gains on AFS securities:
|
|
|
|
|
|
|
|
|
||||
|
Net unrealized gains arising during the period
|
|
$
|
7,530
|
|
|
$
|
(2,635
|
)
|
|
$
|
4,895
|
|
|
Less: reclassification adjustment for gains realized in net income
|
|
4,489
|
|
|
(1,571
|
)
|
|
2,918
|
|
|||
|
Net unrealized holding gains on AFS securities
|
|
3,041
|
|
|
(1,064
|
)
|
|
1,977
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized (loss) on cash flow hedging derivatives:
|
|
|
|
|
|
|
|
|
||||
|
Net unrealized (loss) arising during the period
|
|
(1,309
|
)
|
|
458
|
|
|
(851
|
)
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized (loss) on cash flow hedging derivatives
|
|
(1,309
|
)
|
|
458
|
|
|
(851
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net unrealized holding gain on post-retirement plans:
|
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gain arising during the period
|
|
86
|
|
|
(30
|
)
|
|
56
|
|
|||
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized holding gain on post-retirement plans
|
|
86
|
|
|
(30
|
)
|
|
56
|
|
|||
|
Other comprehensive income
|
|
$
|
1,818
|
|
|
$
|
(636
|
)
|
|
$
|
1,182
|
|
|
(in thousands)
|
|
Net unrealized
holding gain
on AFS Securities
|
|
Net loss on
effective cash
flow hedging derivatives
|
|
Net unrealized
holding loss
on pension plans
|
|
Total
|
||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Balance at beginning of period
|
|
$
|
836
|
|
|
$
|
(2,177
|
)
|
|
$
|
(364
|
)
|
|
$
|
(1,705
|
)
|
|
Other comprehensive gain(loss) before reclassifications
|
|
332
|
|
|
(53
|
)
|
|
3
|
|
|
282
|
|
||||
|
Less: amounts reclassified from accumulated other comprehensive income
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||
|
Total other comprehensive income
|
|
320
|
|
|
(53
|
)
|
|
3
|
|
|
270
|
|
||||
|
Balance at end of period
|
|
$
|
1,156
|
|
|
$
|
(2,230
|
)
|
|
$
|
(361
|
)
|
|
$
|
(1,435
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
|
$
|
11,315
|
|
|
$
|
(2,412
|
)
|
|
$
|
(412
|
)
|
|
$
|
8,491
|
|
|
Other comprehensive gain before reclassifications
|
|
(2,745
|
)
|
|
(60
|
)
|
|
5
|
|
|
(2,800
|
)
|
||||
|
Less: amounts reclassified from accumulated other comprehensive income
|
|
880
|
|
|
—
|
|
|
—
|
|
|
880
|
|
||||
|
Total other comprehensive income
|
|
(3,625
|
)
|
|
(60
|
)
|
|
5
|
|
|
(3,680
|
)
|
||||
|
Balance at end of period
|
|
$
|
7,690
|
|
|
$
|
(2,472
|
)
|
|
$
|
(407
|
)
|
|
$
|
4,811
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
|
$
|
(2,124
|
)
|
|
$
|
(1,798
|
)
|
|
$
|
(404
|
)
|
|
$
|
(4,326
|
)
|
|
Other comprehensive gain(loss) before reclassifications
|
|
3,292
|
|
|
(432
|
)
|
|
43
|
|
|
2,903
|
|
||||
|
Less: amounts reclassified from accumulated other comprehensive income
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||
|
Total other comprehensive income
|
|
3,280
|
|
|
(432
|
)
|
|
43
|
|
|
2,891
|
|
||||
|
Balance at end of period
|
|
$
|
1,156
|
|
|
$
|
(2,230
|
)
|
|
$
|
(361
|
)
|
|
$
|
(1,435
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Balance at beginning of period
|
|
$
|
5,713
|
|
|
$
|
(1,621
|
)
|
|
$
|
(463
|
)
|
|
$
|
3,629
|
|
|
Other comprehensive gain before reclassifications
|
|
4,895
|
|
|
(851
|
)
|
|
56
|
|
|
4,100
|
|
||||
|
Less: amounts reclassified from accumulated other comprehensive income
|
|
2,918
|
|
|
—
|
|
|
—
|
|
|
2,918
|
|
||||
|
Total other comprehensive income
|
|
1,977
|
|
|
(851
|
)
|
|
56
|
|
|
1,182
|
|
||||
|
Balance at end of period
|
|
$
|
7,690
|
|
|
$
|
(2,472
|
)
|
|
$
|
(407
|
)
|
|
$
|
4,811
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Affected Line Item in the Statement where Net Income is Presented
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
|||||
|
Realized gains on AFS securities:
|
|
|
|
|
|
|
|
|
||
|
|
|
$
|
19
|
|
|
$
|
1,354
|
|
|
Non-interest income
|
|
|
|
(7
|
)
|
|
(474
|
)
|
|
Tax expense
|
||
|
Total reclassifications for the period
|
|
$
|
12
|
|
|
$
|
880
|
|
|
Net of tax
|
|
|
|
|
|
|
|
|
||||
|
|
|
Nine Months Ended September 30,
|
|
Affected Line Item in the Statement where Net Income is Presented
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
|||||
|
Realized gains on AFS securities:
|
|
|
|
|
|
|
|
|
||
|
|
|
$
|
19
|
|
|
$
|
4,489
|
|
|
Non-interest income
|
|
|
|
(7
|
)
|
|
(1,571
|
)
|
|
Tax expense
|
||
|
Total reclassifications for the period
|
|
$
|
12
|
|
|
$
|
2,918
|
|
|
Net of tax
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In thousands, except per share and share data)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
8,617
|
|
|
$
|
3,632
|
|
|
$
|
19,386
|
|
|
$
|
12,349
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average number of basic common shares outstanding
|
|
15,420,499
|
|
|
9,063,576
|
|
|
15,098,377
|
|
|
9,036,548
|
|
||||
|
Plus: dilutive effect of stock options and awards outstanding
|
|
90,026
|
|
|
98,112
|
|
|
105,661
|
|
|
101,009
|
|
||||
|
Average number of diluted common shares outstanding
|
|
15,510,525
|
|
|
9,161,688
|
|
|
15,204,038
|
|
|
9,137,557
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Anti-dilutive options excluded from earnings calculation
|
|
—
|
|
|
101,826
|
|
|
8,247
|
|
|
107,535
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
$
|
1.27
|
|
|
$
|
1.37
|
|
|
Diluted
|
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
$
|
1.27
|
|
|
$
|
1.35
|
|
|
|
|
|
|
Weighted Average Maturity
|
|
Estimated Fair Value Asset (Liability)
|
||||
|
|
|
Notional
Amount
|
|
|
||||||
|
|
|
(In thousands)
|
|
(In years)
|
|
(In thousands)
|
||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
||
|
Interest rate caps agreements
|
|
$
|
90,000
|
|
|
5.4
|
|
$
|
793
|
|
|
Total cash flow hedges
|
|
90,000
|
|
|
5.4
|
|
793
|
|
||
|
|
|
|
|
|
|
|
||||
|
Economic hedges:
|
|
|
|
|
|
|
|
|
||
|
Forward sale commitments
|
|
16,547
|
|
|
0.2
|
|
(173
|
)
|
||
|
Total economic hedges
|
|
16,547
|
|
|
0.2
|
|
(173
|
)
|
||
|
|
|
|
|
|
|
|
||||
|
Non-hedging derivatives:
|
|
|
|
|
|
|
|
|
||
|
Interest rate lock commitments
|
|
16,742
|
|
|
0.2
|
|
16
|
|
||
|
Total non-hedging derivatives
|
|
16,742
|
|
|
0.2
|
|
16
|
|
||
|
|
|
|
|
|
|
|
||||
|
Total
|
|
$
|
123,289
|
|
|
|
|
$
|
636
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate cap agreements
|
|
|
|
|
|
|
|
|
||||||||
|
Realized in interest expense
|
|
$
|
74
|
|
|
$
|
14
|
|
|
$
|
168
|
|
|
$
|
24
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Economic hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Forward commitments
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Realized loss in other non-interest income
|
|
58
|
|
|
—
|
|
|
(29
|
)
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-hedging derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate lock commitments
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Realized loss in other non-interest income
|
|
19
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
||||
|
|
|
September 30, 2017
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
(In thousands)
|
|
Inputs
|
|
Inputs
|
|
Inputs
|
|
Fair Value
|
||||||||
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
6,979
|
|
|
$
|
—
|
|
|
$
|
6,979
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
|
US Government-sponsored enterprises
|
|
—
|
|
|
437,957
|
|
|
—
|
|
|
437,957
|
|
||||
|
US Government agency
|
|
—
|
|
|
102,138
|
|
|
—
|
|
|
102,138
|
|
||||
|
Private label
|
|
—
|
|
|
719
|
|
|
—
|
|
|
719
|
|
||||
|
Obligations of states and political subdivisions thereof
|
|
—
|
|
|
141,982
|
|
|
—
|
|
|
141,982
|
|
||||
|
Corporate bonds
|
|
—
|
|
|
28,684
|
|
|
—
|
|
|
28,684
|
|
||||
|
Derivative assets
|
|
—
|
|
|
793
|
|
|
16
|
|
|
809
|
|
||||
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|
(173
|
)
|
||||
|
|
|
December 31, 2016
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
(In thousands)
|
|
Inputs
|
|
Inputs
|
|
Inputs
|
|
Fair Value
|
||||||||
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
|
US Government-sponsored enterprises
|
|
—
|
|
|
328,452
|
|
|
—
|
|
|
328,452
|
|
||||
|
US Government agency
|
|
—
|
|
|
76,906
|
|
|
—
|
|
|
76,906
|
|
||||
|
Private label
|
|
—
|
|
|
1,132
|
|
|
—
|
|
|
1,132
|
|
||||
|
Obligations of states and political subdivisions thereof
|
|
—
|
|
|
122,366
|
|
|
—
|
|
|
122,366
|
|
||||
|
Corporate bonds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative assets
|
|
—
|
|
|
1,748
|
|
|
—
|
|
|
1,748
|
|
||||
|
|
|
Assets (Liabilities)
|
||||||
|
|
|
Interest Rate
Lock |
|
Forward
|
||||
|
(In thousands)
|
|
Commitments
|
|
Commitments
|
||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
||
|
June 30, 2017
|
|
$
|
(3
|
)
|
|
$
|
(231
|
)
|
|
Realized gain recognized in non-interest income
|
|
19
|
|
|
58
|
|
||
|
September 30, 2017
|
|
$
|
16
|
|
|
$
|
(173
|
)
|
|
|
|
|
|
|
||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
||
|
December 31, 2016
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition of Lake Sunapee Bank, January 13, 2017
|
|
96
|
|
|
23
|
|
||
|
Goodwill adjustment Lake Sunapee Bank Merger
|
|
(75
|
)
|
|
(167
|
)
|
||
|
Realized (loss) recognized in non-interest income
|
|
(5
|
)
|
|
(29
|
)
|
||
|
September 30, 2017
|
|
$
|
16
|
|
|
$
|
(173
|
)
|
|
(In thousands, except ratios)
|
|
Fair Value
September 30, 2017 |
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Significant
Unobservable Input
Value
|
||||
|
Assets (Liabilities)
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest Rate Lock Commitment
|
|
$
|
16
|
|
|
Historical trend
|
|
Closing Ratio
|
|
90
|
%
|
|
|
|
|
|
|
Pricing Model
|
|
Origination Costs, per loan
|
|
$
|
1.7
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
Forward Commitments
|
|
(173
|
)
|
|
Quoted prices for similar loans in active markets.
|
|
Freddie Mac pricing system
|
|
Pair-off contract price
|
|
||
|
Total
|
|
$
|
(157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
|
Fair Value Measurement Date as of September 30, 2017
|
||||||
|
(In thousands)
|
|
Level 3
Inputs
|
|
Level 3
Inputs |
|
Total
Gains (Losses)
|
|
Total
Gains (Losses)
|
|
Level 3
Inputs
|
||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans
|
|
$
|
10,251
|
|
|
$
|
6,709
|
|
|
(43
|
)
|
|
(139
|
)
|
|
September 2017
|
|
Capitalized servicing rights
|
|
3,871
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
September 2017
|
||
|
Other real estate owned
|
|
122
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
Jan 2017 - March 2017
|
||
|
Total
|
|
$
|
14,244
|
|
|
$
|
6,804
|
|
|
(43
|
)
|
|
(139
|
)
|
|
|
|
|
|
Fair Value
|
|
|
|
|
|
|
||||
|
(in thousands, except ratios)
|
|
September 30, 2017
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Range (Weighted Average) (a)
|
||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||
|
Impaired loans
|
|
$
|
3,489
|
|
|
Fair value of collateral - appraised value
|
|
Loss severity
|
|
0% to 63%
|
|
|
|
|
|
|
|
|
|
Appraised value
|
|
$0 to $1,170
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans
|
|
6,762
|
|
|
Discount cash flow
|
|
Discount rate
|
|
0% to 18%
|
|
||
|
|
|
|
|
|
|
Cash flows
|
|
$0 to $1,046
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Capitalized servicing rights
|
|
3,871
|
|
|
Discounted cash flow
|
|
Constant prepayment rate (CPR)
|
|
12.42
|
%
|
||
|
|
|
|
|
|
|
Discount rate
|
|
10.11
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Other real estate owned
|
|
122
|
|
|
Fair value of collateral
|
|
Appraised value
|
|
|
$122
|
|
|
|
Total
|
|
$
|
14,244
|
|
|
|
|
|
|
|
||
|
(a)
|
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
|
|
|
|
Fair Value
|
|
|
|
|
|
|
|||
|
(in thousands)
|
|
December 31, 2016
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Range (Weighted Average) (a)
|
|||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
3,268
|
|
|
Fair value of collateral - appraised value
|
|
Loss severity
|
|
0% to 51%
|
|
|
|
|
|
|
|
|
Appraised value
|
|
$0 to $1,732
|
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Impaired loans
|
|
3,441
|
|
|
Discount cash flow
|
|
Discount rate
|
|
3.25% to 18.25%
|
|
|
|
|
|
|
|
|
|
Cash flows
|
|
$6 to $861
|
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Capitalized servicing rights
|
|
5
|
|
|
Discounted cash flow
|
|
Constant prepayment rate (CPR)
|
|
17.09
|
%
|
|
|
|
|
|
|
|
|
Discount rate
|
|
7.55
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Other real estate owned
|
|
90
|
|
|
Fair value of collateral
|
|
Appraised value
|
|
120
|
|
|
|
Total
|
|
$
|
6,804
|
|
|
|
|
|
|
|
|
|
(a)
|
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
|
|
|
|
September 30, 2017
|
||||||||||||||||||
|
(In thousands)
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
48,724
|
|
|
$
|
48,724
|
|
|
$
|
48,724
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Securities available for sale
|
|
718,459
|
|
|
718,459
|
|
|
—
|
|
|
718,459
|
|
|
—
|
|
|||||
|
FHLBB bank stock
|
|
37,107
|
|
|
37,107
|
|
|
—
|
|
|
37,107
|
|
|
—
|
|
|||||
|
Net loans
|
|
2,416,912
|
|
|
2,392,284
|
|
|
—
|
|
|
—
|
|
|
2,392,284
|
|
|||||
|
Accrued interest receivable
|
|
3,194
|
|
|
3,194
|
|
|
—
|
|
|
3,194
|
|
|
—
|
|
|||||
|
Cash surrender value of bank-owned life insurance policies
|
|
57,613
|
|
|
57,613
|
|
|
—
|
|
|
57,613
|
|
|
—
|
|
|||||
|
Derivative assets
|
|
809
|
|
|
809
|
|
|
—
|
|
|
793
|
|
|
16
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total deposits
|
|
$
|
2,275,109
|
|
|
$
|
2,250,483
|
|
|
$
|
—
|
|
|
$
|
2,250,483
|
|
|
$
|
—
|
|
|
Securities sold under agreements to repurchase
|
|
41,600
|
|
|
41,578
|
|
|
—
|
|
|
41,578
|
|
|
—
|
|
|||||
|
Federal Home Loan Bank advances
|
|
733,982
|
|
|
733,632
|
|
|
—
|
|
|
733,632
|
|
|
—
|
|
|||||
|
Subordinated borrowings
|
|
38,048
|
|
|
38,048
|
|
|
—
|
|
|
38,048
|
|
|
—
|
|
|||||
|
Junior subordinated borrowings
|
|
5,000
|
|
|
3,564
|
|
|
—
|
|
|
3,564
|
|
|
—
|
|
|||||
|
Derivative liabilities
|
|
(173
|
)
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|||||
|
|
|
December 31, 2016
|
||||||||||||||||||
|
(In thousands)
|
|
Carrying
Amount |
|
Fair
Value |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
8,439
|
|
|
$
|
8,439
|
|
|
$
|
8,439
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Securities available for sale
|
|
528,856
|
|
|
528,856
|
|
|
—
|
|
|
528,856
|
|
|
—
|
|
|||||
|
FHLBB bank stock
|
|
25,331
|
|
|
25,331
|
|
|
—
|
|
|
25,331
|
|
|
—
|
|
|||||
|
Net loans
|
|
1,118,645
|
|
|
1,100,601
|
|
|
—
|
|
|
—
|
|
|
1,100,601
|
|
|||||
|
Accrued interest receivable
|
|
6,051
|
|
|
6,051
|
|
|
—
|
|
|
6,051
|
|
|
—
|
|
|||||
|
Cash surrender value of bank-owned life insurance policies
|
|
24,450
|
|
|
24,450
|
|
|
—
|
|
|
24,450
|
|
|
—
|
|
|||||
|
Derivative assets
|
|
1,748
|
|
|
1,748
|
|
|
—
|
|
|
1,748
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total deposits
|
|
$
|
1,050,300
|
|
|
$
|
1,048,932
|
|
|
$
|
—
|
|
|
$
|
1,048,932
|
|
|
$
|
—
|
|
|
Securities sold under agreements to repurchase
|
|
21,780
|
|
|
21,773
|
|
|
—
|
|
|
21,773
|
|
|
—
|
|
|||||
|
Federal Home Loan Bank advances
|
|
509,816
|
|
|
509,793
|
|
|
—
|
|
|
509,793
|
|
|
—
|
|
|||||
|
Subordinated borrowings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Junior subordinated borrowings
|
|
—
|
|
|
3,560
|
|
|
—
|
|
|
3,560
|
|
|
—
|
|
|||||
|
•
|
Employee and customer experience is the foundation of superior performance, which leads to significant financial benefit to shareholders
|
|
•
|
Geography, heritage and performance are key while remaining true to a community culture
|
|
•
|
Strong commitment to risk management while balancing growth and earnings
|
|
•
|
Service and sales driven culture with a focus on core business growth
|
|
•
|
Investment in processes, products, technology, training, leadership and infrastructure
|
|
•
|
Expansion of the Company’s brand and business to deepen market presence
|
|
•
|
Opportunity and growth for existing employees while adding catalyst recruits across all levels of the Company
|
|
• Community bank with $3.5 billion in assets
• 53 branches
• Commercial banking, retail banking and wealth management
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
PER SHARE DATA
|
|
|
|
|
|
|
|
|
||||||||
|
Net earnings, diluted
|
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
$
|
1.27
|
|
|
$
|
1.35
|
|
|
Adjusted earnings, diluted (1) (2)
|
|
0.57
|
|
|
0.34
|
|
|
1.52
|
|
|
1.11
|
|
||||
|
Total book value
|
|
22.90
|
|
|
18.09
|
|
|
22.90
|
|
|
18.09
|
|
||||
|
Tangible book value (2)
|
|
15.84
|
|
|
17.51
|
|
|
15.84
|
|
|
17.51
|
|
||||
|
Market price at period end
|
|
31.36
|
|
|
24.48
|
|
|
31.36
|
|
|
24.48
|
|
||||
|
Dividends
|
|
0.19
|
|
|
0.18
|
|
|
0.56
|
|
|
0.54
|
|
||||
|
PERFORMANCE RATIOS
|
|
|
|
|
|
|
|
|
||||||||
|
Return on assets
|
|
0.99
|
%
|
|
0.86
|
%
|
|
0.75
|
%
|
|
1.00
|
%
|
||||
|
Adjusted return on assets (1) (2)
|
|
1.01
|
|
|
0.73
|
|
|
0.90
|
|
|
0.82
|
|
||||
|
Return on equity
|
|
9.67
|
|
|
8.78
|
|
|
7.43
|
|
|
10.20
|
|
||||
|
Adjusted return on equity (1) (2)
|
|
9.90
|
|
|
7.49
|
|
|
8.86
|
|
|
8.34
|
|
||||
|
Adjusted return on tangible equity (1) (2)
|
|
14.51
|
|
|
7.75
|
|
|
12.98
|
|
|
8.88
|
|
||||
|
Net interest margin, fully taxable equivalent (FTE) (4)
|
|
3.06
|
|
|
2.84
|
|
|
3.13
|
|
|
2.90
|
|
||||
|
Net interest margin (FTE), excluding purchased loan accretion (4)
|
|
2.93
|
|
|
2.84
|
|
|
3.00
|
|
|
4.86
|
|
||||
|
Efficiency ratio (2)
|
|
53.59
|
|
|
61.24
|
|
|
56.44
|
|
|
59.34
|
|
||||
|
GROWTH
(Year-to-date)
|
|
|
|
|
|
|
|
|
||||||||
|
Total commercial loans, (organic annualized) (2)
|
|
22.1
|
%
|
|
3.3
|
%
|
|
20.5
|
%
|
|
5.3
|
%
|
||||
|
Total loans, (organic annualized) (2)
|
|
8.8
|
|
|
15.0
|
|
|
12.2
|
|
|
9.9
|
|
||||
|
Total deposits, (organic annualized) (2)
|
|
11.2
|
|
|
17.7
|
|
|
10.6
|
|
|
9.6
|
|
||||
|
FINANCIAL DATA
(In millions)
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
3,476
|
|
|
$
|
1,718
|
|
|
$
|
3,476
|
|
|
$
|
1,718
|
|
|
Total earning assets
|
|
3,184
|
|
|
1,649
|
|
|
3,184
|
|
|
1,649
|
|
||||
|
Total investments
|
|
756
|
|
|
561
|
|
|
756
|
|
|
561
|
|
||||
|
Total loans
|
|
2,429
|
|
|
1,088
|
|
|
2,429
|
|
|
1,088
|
|
||||
|
Allowance for loan losses
|
|
12
|
|
|
10
|
|
|
12
|
|
|
10
|
|
||||
|
Total goodwill and intangible assets
|
|
109
|
|
|
5
|
|
|
109
|
|
|
5
|
|
||||
|
Total deposits
|
|
2,275
|
|
|
1,034
|
|
|
2,275
|
|
|
1,034
|
|
||||
|
Total shareholders' equity
|
|
353
|
|
|
164
|
|
|
353
|
|
|
164
|
|
||||
|
Net income
|
|
9
|
|
|
4
|
|
|
19
|
|
|
12
|
|
||||
|
Adjusted income (4)
|
|
9
|
|
|
3
|
|
|
23
|
|
|
10
|
|
||||
|
ASSET QUALITY AND CONDITION RATIOS
|
|
|
|
|
|
|
|
|
||||||||
|
Net charge-offs (current quarter annualized)/average loans (5)
|
|
0.03
|
%
|
|
(0.03
|
)%
|
|
0.03
|
%
|
|
(0.03
|
)%
|
||||
|
Allowance for loan losses/total loans (5)
|
|
0.49
|
|
|
0.93
|
|
|
0.49
|
|
|
0.93
|
|
||||
|
Loans/deposits
|
|
107
|
|
|
105
|
|
|
107
|
|
|
105
|
|
||||
|
Shareholders' equity to total assets
|
|
10.17
|
|
|
9.57
|
|
|
10.17
|
|
|
9.57
|
|
||||
|
Tangible shareholders' equity to tangible assets (2)
|
|
7.26
|
|
|
9.29
|
|
|
7.26
|
|
|
9.29
|
|
||||
|
(1)
|
Adjusted measurements are non-GAAP financial measures that are adjusted to exclude net non-operating charges primarily related to acquisitions, and gain on sale of securities. Refer to the Reconciliation of Non-GAAP Financial Measures section of Management's Discussion and Analysis for additional information.
|
|
(2)
|
Non-GAAP financial measure.
|
|
(3)
|
All performance ratios are annualized and are based on average balance sheet amounts, where applicable.
|
|
(4)
|
Fully taxable equivalent considers the impact of tax advantaged investment securities and loans.
|
|
(5)
|
Generally accepted accounting principles require that loans acquired in a business combination be recorded at fair value, whereas loans from business activities are recorded at cost. The fair value of loans acquired in a business combination includes expected loan losses, and there is no loan loss allowance recorded for these loans at the time of acquisition. Accordingly, the ratio of the loan loss allowance to total loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally reduced for loans acquired in a business combination since these loans are recorded net of expected loan losses. Therefore, the ratio of net loan charge-offs to average loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Other institutions may have loans acquired in a business combination, and therefore there may be no direct comparability of these ratios between and among other institutions.
|
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||||||||
|
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED
|
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
LOAN ANALYSIS
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Annualized Growth % (1) September 30, 2017
|
||||||||||||||
|
(in thousands)
|
|
Sep 30, 2017 Balance
|
|
Jun 30, 2017 Balance
|
|
Mar 31, 2017 Balance
|
|
Acquired Lake Sunapee Bank Balance (2)
|
|
Dec 31, 2016 Balance
|
|
Quarter End
|
|
Year to Date
|
||||||||||||
|
Commercial real estate
|
|
$
|
793,572
|
|
|
$
|
738,584
|
|
|
$
|
779,635
|
|
|
$
|
345,586
|
|
|
$
|
418,119
|
|
|
29.8
|
%
|
|
10.7
|
%
|
|
Commercial and industrial
|
|
270,759
|
|
|
269,960
|
|
|
236,526
|
|
|
89,259
|
|
|
135,564
|
|
|
1.2
|
|
|
50.8
|
|
|||||
|
Total commercial loans
|
|
1,064,331
|
|
|
1,008,544
|
|
|
1,016,161
|
|
|
434,845
|
|
|
553,683
|
|
|
22.1
|
|
|
20.5
|
|
|||||
|
Residential real estate
|
|
1,152,628
|
|
|
1,160,832
|
|
|
1,155,436
|
|
|
652,255
|
|
|
506,612
|
|
|
(2.8
|
)
|
|
(1.8
|
)
|
|||||
|
Consumer
|
|
125,590
|
|
|
127,229
|
|
|
127,370
|
|
|
76,489
|
|
|
53,093
|
|
|
(5.2
|
)
|
|
(11.3
|
)
|
|||||
|
Tax exempt and other
|
|
86,313
|
|
|
80,042
|
|
|
73,469
|
|
|
44,611
|
|
|
15,676
|
|
|
31.3
|
|
|
249.0
|
|
|||||
|
Total loans
|
|
$
|
2,428,862
|
|
|
$
|
2,376,647
|
|
|
$
|
2,372,436
|
|
|
$
|
1,208,200
|
|
|
$
|
1,129,064
|
|
|
8.8
|
%
|
|
12.2
|
%
|
|
(1)
|
Non-GAAP financial measure.
|
|
(2)
|
Acquired Lake Sunapee Bank loans are as of January 13, 2017.
|
|
DEPOSIT ANALYSIS
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Annualized Growth % (1) September 30, 2017
|
||||||||||||||
|
(in thousands)
|
|
Sep 30, 2017 Balance
|
|
Jun 30, 2017 Balance
|
|
Mar 31, 2017 Balance
|
|
Acquired Lake Sunapee Bank Balance (2)
|
|
Dec 31, 2016 Balance
|
|
Quarter End
|
|
Year to Date
|
||||||||||||
|
Demand
|
|
$
|
357,398
|
|
|
$
|
332,339
|
|
|
$
|
349,896
|
|
|
$
|
248,051
|
|
|
$
|
98,856
|
|
|
30.2
|
%
|
|
15.9
|
%
|
|
NOW
|
|
442,085
|
|
|
451,171
|
|
|
242,876
|
|
|
39,999
|
|
|
175,150
|
|
|
(8.1
|
)
|
|
194.4
|
|
|||||
|
Money market
|
|
300,398
|
|
|
285,312
|
|
|
349,491
|
|
|
103,142
|
|
|
282,234
|
|
|
21.2
|
|
|
(45.2
|
)
|
|||||
|
Savings
|
|
373,118
|
|
|
360,306
|
|
|
511,091
|
|
|
467,735
|
|
|
77,623
|
|
|
14.2
|
|
|
(332.8
|
)
|
|||||
|
Total non-maturity deposits
|
|
1,472,999
|
|
|
1,429,128
|
|
|
1,453,354
|
|
|
858,927
|
|
|
633,863
|
|
|
12.3
|
|
|
(4.7
|
)
|
|||||
|
Total time deposits
|
|
802,110
|
|
|
783,876
|
|
|
720,899
|
|
|
291,684
|
|
|
416,437
|
|
|
9.3
|
|
|
33.9
|
|
|||||
|
Total deposits
|
|
$
|
2,275,109
|
|
|
$
|
2,213,004
|
|
|
$
|
2,174,253
|
|
|
$
|
1,150,611
|
|
|
$
|
1,050,300
|
|
|
11.2
|
%
|
|
10.6
|
%
|
|
(1)
|
Non-GAAP financial measure.
|
|
(2)
|
Acquired Lake Sunapee Bank Deposits are as of January 13, 2017.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||
|
(In thousands)
|
|
Average
Balance
|
Yield/Rate
(FTE basis) (3)
|
|
Average
Balance |
Yield/Rate
(FTE basis) (3) |
|
Average
Balance
|
Yield/Rate
(FTE basis) (3)
|
|
Average
Balance |
Yield/Rate
(FTE basis) (3) |
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans (1)
|
|
$
|
2,402,171
|
|
4.13
|
%
|
|
$
|
1,058,253
|
|
3.89
|
%
|
|
$
|
2,379,190
|
|
4.10
|
%
|
|
$
|
1,033,070
|
|
3.97
|
%
|
|
Securities and other (2)
|
|
754,450
|
|
3.13
|
|
|
551,456
|
|
3.07
|
|
|
758,748
|
|
3.11
|
|
|
543,513
|
|
3.07
|
|
||||
|
Total earning assets
|
|
3,156,621
|
|
3.89
|
%
|
|
1,609,709
|
|
3.62
|
%
|
|
3,137,938
|
|
3.86
|
%
|
|
1,576,583
|
|
3.66
|
%
|
||||
|
Other non-earning assets
|
|
295,924
|
|
|
|
79,826
|
|
|
|
305,735
|
|
|
|
76,431
|
|
|
||||||||
|
Total assets
|
|
$
|
3,452,545
|
|
|
|
$
|
1,689,535
|
|
|
|
$
|
3,443,673
|
|
|
|
$
|
1,653,014
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing deposits
|
|
$
|
1,901,501
|
|
0.66
|
%
|
|
$
|
897,703
|
|
0.78
|
%
|
|
$
|
1,863,091
|
|
0.57
|
%
|
|
$
|
874,666
|
|
0.75
|
%
|
|
Borrowings
|
|
812,938
|
|
1.66
|
|
|
514,999
|
|
1.06
|
|
|
835,274
|
|
1.49
|
|
|
520,508
|
|
1.03
|
|
||||
|
Total interest-bearing liabilities
|
|
2,714,439
|
|
0.96
|
%
|
|
1,412,702
|
|
0.88
|
%
|
|
2,698,365
|
|
0.85
|
%
|
|
1,395,174
|
|
0.86
|
%
|
||||
|
Non-interest-bearing demand deposits
|
|
354,470
|
|
|
|
103,971
|
|
|
|
327,547
|
|
|
|
88,652
|
|
|
||||||||
|
Other non-earning liabilities
|
|
30,079
|
|
|
|
7,376
|
|
|
|
68,973
|
|
|
|
7,281
|
|
|
||||||||
|
Total liabilities
|
|
3,098,988
|
|
|
|
1,524,049
|
|
|
|
3,094,885
|
|
|
|
1,491,107
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total shareholders' equity
|
|
353,557
|
|
|
|
165,486
|
|
|
|
348,788
|
|
|
|
161,907
|
|
|
||||||||
|
Total liabilities and shareholders' equity
|
|
$
|
3,452,545
|
|
|
|
$
|
1,689,535
|
|
|
|
$
|
3,443,673
|
|
|
|
$
|
1,653,014
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net interest spread
|
|
|
2.93
|
%
|
|
|
2.74
|
%
|
|
|
3.01
|
%
|
|
|
2.81
|
%
|
||||||||
|
Net interest margin
|
|
|
3.06
|
|
|
|
2.84
|
|
|
|
3.13
|
|
|
|
2.90
|
|
||||||||
|
(1)
|
The average balances of loans include nonaccrual loans and deferred fees and costs.
|
|
(2)
|
The average balance for securities available for sale is based on amortized cost. The average balance of equity also reflects this adjustment.
|
|
(3)
|
Fully taxable equivalent considers the impact of tax advantaged investment securities and loans.
|
|
BAR HARBOR BANKSHARES
|
|||||||||||||||||
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA- UNAUDITED
|
|||||||||||||||||
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(in thousands)
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
|
$
|
8,617
|
|
|
$
|
3,632
|
|
|
$
|
19,386
|
|
|
$
|
12,349
|
|
|
Adj: Security Gains
|
|
|
(19
|
)
|
|
(1,354
|
)
|
|
(19
|
)
|
|
(4,489
|
)
|
||||
|
Adj: Loss on sale of fixed assets, net
|
|
|
(1
|
)
|
|
216
|
|
|
94
|
|
|
216
|
|
||||
|
Adj: Acquisition expense
|
|
|
346
|
|
|
320
|
|
|
5,917
|
|
|
812
|
|
||||
|
Adj: Income taxes (37.57% in 2017, 35.0% in 2016)
|
|
|
(122
|
)
|
|
286
|
|
|
(2,251
|
)
|
|
1,211
|
|
||||
|
Total adjusted income (4)
|
(A)
|
|
$
|
8,821
|
|
|
$
|
3,100
|
|
|
$
|
23,127
|
|
|
$
|
10,099
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net-interest income
|
(B)
|
|
$
|
23,478
|
|
|
$
|
10,999
|
|
|
$
|
68,659
|
|
|
$
|
33,717
|
|
|
Plus: Non-interest income
|
|
|
6,960
|
|
|
3,372
|
|
|
19,465
|
|
|
10,314
|
|
||||
|
Total Revenue
|
|
|
30,438
|
|
|
14,371
|
|
|
88,124
|
|
|
44,031
|
|
||||
|
Adj: Net security gains
|
|
|
(19
|
)
|
|
(1,354
|
)
|
|
(19
|
)
|
|
(4,489
|
)
|
||||
|
Total adjusted revenue (4)
|
(C)
|
|
$
|
30,419
|
|
|
$
|
13,017
|
|
|
$
|
88,105
|
|
|
$
|
39,542
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total non-interest expense
|
|
|
$
|
17,586
|
|
|
$
|
8,750
|
|
|
$
|
58,463
|
|
|
$
|
25,478
|
|
|
Less: Acquisition expense
|
|
|
(346
|
)
|
|
(320
|
)
|
|
(5,917
|
)
|
|
(812
|
)
|
||||
|
Adjusted non-interest expense (4)
|
(D)
|
|
$
|
17,240
|
|
|
$
|
8,430
|
|
|
$
|
52,546
|
|
|
$
|
24,666
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total average earning assets
|
(E)
|
|
$
|
3,157
|
|
|
$
|
1,610
|
|
|
$
|
3,138
|
|
|
$
|
1,577
|
|
|
Total average assets
|
(F)
|
|
3,453
|
|
|
1,690
|
|
|
3,444
|
|
|
1,653
|
|
||||
|
Total average shareholders' equity
|
(G)
|
|
354
|
|
|
165
|
|
|
349
|
|
|
162
|
|
||||
|
Total average tangible shareholders' equity
|
(H)
|
|
244
|
|
|
160
|
|
|
242
|
|
|
157
|
|
||||
|
Total tangible shareholders' equity, period-end (1)
|
(I)
|
|
244
|
|
|
159
|
|
|
244
|
|
|
159
|
|
||||
|
Total tangible assets, period-end (1)
|
(J)
|
|
3,367
|
|
|
1,713
|
|
|
3,367
|
|
|
1,713
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total common shares outstanding, period-end
|
(K)
|
|
15,432
|
|
|
9,084
|
|
|
15,432
|
|
|
9,084
|
|
||||
|
Average diluted shares outstanding
|
(L)
|
|
15,511
|
|
|
9,162
|
|
|
15,204
|
|
|
9,138
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted earnings per share, diluted
|
(A/L)
|
|
$
|
0.57
|
|
|
$
|
0.34
|
|
|
$
|
1.52
|
|
|
$
|
1.11
|
|
|
Tangible book value per share, period-end
|
(I/K)
|
|
15.84
|
|
|
17.51
|
|
|
15.84
|
|
|
17.51
|
|
||||
|
Total tangible shareholders' equity/total tangible assets
|
(H/J)
|
|
7.26
|
|
|
9.29
|
|
|
7.26
|
|
|
9.29
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Performance ratios (2)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
GAAP return on assets
|
|
|
0.99
|
%
|
|
0.86
|
%
|
|
0.75
|
%
|
|
1.00
|
%
|
||||
|
Adjusted return on assets (4)
|
(A/F)
|
|
1.01
|
|
|
0.73
|
|
|
0.90
|
|
|
0.82
|
|
||||
|
GAAP return on equity
|
|
|
9.67
|
|
|
8.78
|
|
|
7.43
|
|
|
10.20
|
|
||||
|
Adjusted return on equity (4)
|
(A/G)
|
|
9.90
|
|
|
7.49
|
|
|
8.86
|
|
|
8.34
|
|
||||
|
Adjusted return on tangible equity (3) (4)
|
(A/I)
|
|
14.51
|
|
|
7.75
|
|
|
12.98
|
|
|
8.88
|
|
||||
|
Efficiency ratio (4)(5)
|
(D-N-P)/(C+M)
|
|
53.59
|
|
|
61.24
|
|
|
56.44
|
|
|
59.34
|
|
||||
|
Net interest margin
|
(B+O)/E
|
|
3.06
|
|
|
2.84
|
|
|
3.13
|
|
|
2.90
|
|
||||
|
Supplementary data
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Taxable equivalent adjustment for efficiency ratio
|
(M)
|
|
$
|
1,107
|
|
|
$
|
434
|
|
|
$
|
3,269
|
|
|
$
|
1,061
|
|
|
Franchise taxes included in non-interest expense
|
(N)
|
|
154
|
|
|
36
|
|
|
438
|
|
|
103
|
|
||||
|
Tax equivalent adjustment for net interest margin
|
(O)
|
|
878
|
|
|
168
|
|
|
2,568
|
|
|
528
|
|
||||
|
Intangible amortization
|
(P)
|
|
189
|
|
|
157
|
|
|
534
|
|
|
471
|
|
||||
|
(1)
|
Total tangible shareholders' equity is computed by taking total shareholders' equity less the intangible assets at period-end. Total tangible assets is computed by taking total assets less the intangible assets at period-end.
|
|
(2)
|
Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.
|
|
(3)
|
Adjusted return on tangible equity is computed by dividing the total core income adjusted for the tax-effected amortization of intangible assets, assuming a marginal rate of 37.57% in 2017 and 35.0% in 2016, by tangible equity.
|
|
(4)
|
Non-GAAP financial measure.
|
|
(5)
|
Efficiency ratio is computed by dividing total core tangible non-interest expense by the sum of total net interest income on a fully taxable equivalent basis and total core non-interest income. The Company uses this non-GAAP measure to provide important information about its operating efficiency.
|
|
•
|
1.01% core return on assets (non-GAAP measure)
|
|
•
|
6% increase in non-interest income
|
|
•
|
22% annualized commercial loan growth
|
|
•
|
11% annualized total deposit growth
|
|
•
|
54% efficiency ratio (non-GAAP measure)
|
|
•
|
9.90% core return on equity (non-GAAP measure)
|
|
•
|
A flat interest rate scenario in which current prevailing rates are locked in and the only balance sheet fluctuations that occur are due to cash flows, maturities, new volumes, and re-pricing volumes consistent with this flat rate assumption;
|
|
•
|
A 200 basis point rise or decline in interest rates applied against a parallel shift in the yield curve over a twelve-month horizon together with a dynamic balance sheet anticipated to be consistent with such interest rate changes;
|
|
•
|
Various non-parallel shifts in the yield curve, including changes in either short-term or long-term rates over a twelve-month horizon, together with a dynamic balance sheet anticipated to be consistent with such interest rate changes; and
|
|
•
|
An extension of the foregoing simulations to each of two, three, four and five year horizons to determine the interest rate risk with the level of interest rates stabilizing in years two through five. Even though rates remain stable during this two to five year time period, re-pricing opportunities driven by maturities, cash flow, and adjustable rate products will continue to change the balance sheet profile for each of the interest rate conditions.
|
|
a)
|
Disclosure controls and procedures.
|
|
Period
|
|
Total number of
shares purchased
|
|
Average price
paid per share
|
|
Total number of shares
purchased as a part of
publicly announced
plans or programs
|
|
Maximum number of
shares that may yet
be purchased under
the plans or programs (1)
|
|||||
|
July 1-31, 2017
|
|
6,742
|
|
|
$
|
29
|
|
|
6,742
|
|
|
404,706
|
|
|
August 1-31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
404,706
|
|
|
|
September 1-30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
404,706
|
|
|
|
Total
|
|
6,742
|
|
|
$
|
29
|
|
|
6,742
|
|
|
404,706
|
|
|
3.1
|
|
Articles of Incorporation, as amended to date
|
|
|
|
|
|
|
|
3.2
|
|
Bylaws, as amended to date
|
|
|
|
|
|
|
|
4.1
|
|
Certificate of Designations, Fixed Rate Cumulative Perpetual Preferred Stock, Series A
|
|
|
|
|
|
|
|
4.2
|
|
Form of Specimen Stock Certificate for Series A Preferred Sock
|
|
|
|
|
|
|
|
4.3
|
|
Debt Securities Purchase Agreement
|
|
|
|
|
|
|
|
4.4
|
|
Form of Subordinated Debt Security of Bar Harbor Bank & Trust
|
|
|
|
|
|
|
|
4.5
|
|
Description of Company Common Stock
|
|
|
|
|
|
|
|
10.1
|
|
Employment Agreement by and between William J. McIver, Bar Harbor Bankshares and Bar Harbor Bank & Trust, dated May 5, 2016.
|
|
|
|
|
|
|
|
11.1
|
|
Statement of re computation of per share earnings
|
|
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer under Rule 13a-14(a)/15d-14(a)
|
|
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer under Rule 13a-14(a)/15d-14(a)
|
|
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer under 18 U.S.C. Sec. 1350.
|
|
|
|
|
|
|
|
32.2
|
|
Certification of Chief Financial Officer under 18 U.S.C. Sec. 1350.
|
|
|
|
|
|
|
|
101
|
|
The following financial information from the Company’s Annual Report on Form 10-Q for the quarter ended June 30, 2017 is formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Condensed Statements of Income, (ii) the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Changes in Shareholders’ Equity, (iv) Consolidated Statements of Cash Flows and (v) Notes to the Consolidated Condensed Financial Statements
|
|
|
|
BAR HARBOR BANKSHARES
|
|
|
|
|
|
|
|
|
|
|
Dated: November 8, 2017
|
By:
|
/s/ Curtis C. Simard
|
|
|
|
Curtis C. Simard
|
|
|
|
President & Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
Dated: November 8, 2017
|
By:
|
/s/ Josephine Iannelli
|
|
|
|
Josephine Iannelli
|
|
|
|
Executive Vice President, Chief Financial Officer, & Principal Accounting Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|