Camden National Corporation Reports A 13% Increase In Third Quarter 2016 Net Income And Diluted Earnings Per Share

Ad blocking detected

Thank you for visiting CanadianInsider.com. We have detected you cannot see ads being served on our site due to blocking. Unfortunately, due to the high cost of data, we cannot serve the requested page without the accompanied ads.

If you have installed ad-blocking software, please disable it (sometimes a complete uninstall is necessary). Private browsing Firefox users should be able to disable tracking protection while visiting our website. Visit Mozilla support for more information. If you do not believe you have any ad-blocking software on your browser, you may want to try another browser, computer or internet service provider. Alternatively, you may consider the following if you want an ad-free experience.

Canadian Insider Ultra Club
$432/ year*
Daily Morning INK newsletter
+3 months archive
Canadian Market INK weekly newsletter
+3 months archive
30 publication downloads per month from the PDF store
Top 20 Gold, Top 30 Energy, Top 40 Stock downloads from the PDF store
All benefits of basic registration
No 3rd party display ads
JOIN THE CLUB

* Price is subject to applicable taxes.

Paid subscriptions and memberships are auto-renewing unless cancelled (easily done via the Account Settings Membership Status page after logging in). Once cancelled, a subscription or membership will terminate at the end of the current term.

Camden National Corporation Reports A 13% Increase In Third Quarter 2016 Net Income And Diluted Earnings Per Share

PR Newswire

CAMDEN, Maine, Oct. 25, 2016 /PRNewswire/ -- Camden National Corporation (NASDAQ: CAC; "Camden National" or the "Company"), a $3.9 billion bank holding company headquartered in Camden, Maine, reported net income for the third quarter of 2016 of $10.9 million and diluted earnings per share ("EPS")1 of $0.70 per share, representing an increase over the second quarter of 2016 of 13%. For the third quarter of 2016, the Company's return on average assets was 1.11%, return on average tangible equity2 was 15.61%, and efficiency ratio2 was 56.29%.

"We had another strong quarter leading to year-to-date net income of $29.2 million and driving year-to-date diluted EPS growth of 10% over the same period last year," said Gregory A. Dufour, chief executive officer and president of Camden National. "Our strong performance reflects the growth from our acquisition of SBM Financial, Inc. in October 2015 and within our traditional markets, as well as our continued focus on operating efficiencies."

For the nine months ended September 30, 2016, the Company's return on average assets was 1.02%, return on average tangible equity was 14.59%, and efficiency ratio was 57.92%.

Dufour added, "This past quarter we announced two major strategic initiatives — we completed a three-for-two split of the Company's common stock effective September 30, 2016 and announced the proposed merger of Camden National's wholly-owned subsidiary, Acadia Trust, N.A., into Camden National Bank creating Camden National Wealth Management. This will align all of our brands, including our brokerage group, Camden Financial Consultants, to provide a comprehensive offering of banking, wealth management and brokerage products and services."

Subject to regulatory approval, the Company expects to complete the proposed merger of Acadia Trust, N.A. into Camden National Bank in the fourth quarter of 2016.

THIRD QUARTER 2016 FINANCIAL HIGHLIGHTS (compared to the second quarter of 2016, unless otherwise stated)

  • Net income reached $10.9 million, representing a $1.3 million, or 13%, increase over last quarter.
  • Diluted EPS reached $0.70 per share, representing an $0.08 per share, or 13%, increase over last quarter.
  • The return on average assets was 1.11% compared to 1.01% last quarter.
  • The return on average tangible equity was 15.61% compared to 14.50% last quarter.
  • Tangible book value per share2 increased 3% to $18.87 since last quarter.
  • Tangible common equity ratio2 of 7.66% at September 30, 2016 exceeds the pre-acquisition level from a year ago.

FINANCIAL CONDITION

Total assets at September 30, 2016 were $3.9 billion compared to $3.7 billion at December 31, 2015, representing an increase of $194.6 million, or 7% annualized. Our asset growth for the nine months ended September 30, 2016 was driven by strong loan growth, including loans held for sale, of $115.5 million, and a $50.3 million increase in our investment portfolio.

1

All share and per share data has been adjusted for all periods presented to reflect the three-for-two stock split on September 30, 2016. Refer to the "Stock split and Dividend" section of the earnings release for further information.

2

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

Loan growth (excluding loans held for sale) of $101.8 million for the nine months ended September 30, 2016, or 5% annualized, was driven by our commercial loan portfolio, which increased $141.5 million since year-end. The growth within our commercial loan portfolio was centered in commercial real estate, which increased $126.4 million since year-end. Our retail loan portfolio decreased $39.7 million since year-end with a decline in our residential and consumer loan portfolio of  3% and 4%, respectively, since year-end. For the nine months ended September 30, 2016, the Company originated $291.6 million of residential mortgages and sold approximately 70% of this production.

Total deposits at September 30, 2016 were $2.9 billion, representing an increase of $162.8 million since year-end. Core deposits (demand, interest checking, savings and money market) at September 30, 2016 totaled $2.2 billion, representing an increase of $159.7 million, or 11% annualized, since year-end. Total borrowings at September 30, 2016 were $559.3 million, representing $13.1 million decrease since year-end.

The Company and its wholly-owned subsidiary Camden National Bank, continue to maintain risk-based capital ratios in excess of the regulatory levels required for an institution to be considered "well capitalized." At September 30, 2016, the Company's total risk-based capital ratio, Tier I risk-based capital ratio, common equity Tier I risk-based capital ratio, and Tier I leverage capital ratio were 13.60%, 12.16%, 10.86%, and 8.48%, respectively.

FINANCIAL OPERATING RESULTS

THIRD QUARTER 2016 COMPARED TO SECOND QUARTER 2016:

Net income for the third quarter of 2016 was $10.9 million, representing an increase of $1.3 million, or 13%, over the prior quarter, which was driven by a $1.6 million decrease in provision for loan losses. Diluted EPS for the third quarter of 2016 was $0.70 per share compared to $0.62 per share last quarter.

Core operating earnings2 for the third quarter of 2016 was $10.9 million, representing an increase over last quarter of $1.2 million, or 12%. Core diluted EPS1 for the third quarter of 2016 increased $0.07 per share to $0.70 per share over last quarter.

Total revenue3 increased $317,000, or 1%, in the third quarter of 2016 to $39.4 million over last quarter. The increase was due to a $449,000 increase in non-interest income, but was partially offset by a $132,000 decrease in net interest income.

  • Non-interest income of $11.0 million increased 4% due to:
    • An increase in mortgage banking income of $701,000 primarily due to an increase in mortgage gains of $763,000 as a result of higher loan sale volume in the third quarter of 2016 of $15.1 million; and
    • Legal settlement proceeds of $638,000 related to a previously charged-off acquired loan, which increased third quarter diluted EPS $0.03 per share.
    • Partially offset by:
      • A decrease in fee income generated from commercial back-to-back loans swaps of $747,000. Total fees generated in the third quarter of 2016 were $443,000 on $46.5 million of back-to-back loan swap agreements; and
      • A decrease in bank-owned life insurance ("BOLI") income of $307,000 driven by death benefits of $394,000 received on an insured last quarter, which increased second quarter 2016 diluted EPS $0.03 per share.

 

2

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

3

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

 

  • Net interest income on a fully-taxable basis for the third quarter of 2016 was $28.9 million, representing a decrease of $128,000 on a fully-taxable basis compared to last quarter. The decrease was due to:
    • Net interest margin decreased 10 basis points to 3.24% in the third quarter of 2016 compared to last quarter. The decrease in our net interest margin was driven by lower fair value mark accretion from purchase accounting and collection of previously charged-off acquired loans of $883,000 compared to last quarter. Excluding the effects of such, our normalized net interest margin1 for the third quarter of 2016 was 3.10% compared to 3.09% last quarter.
      • Our loan yield for the third quarter of 2016, excluding the effects of fair value mark accretion from purchase accounting and collection of previously charged-off acquired loans, was 4.01%, representing a decrease of three basis points compared to last quarter.
      • Our investments yield for the third quarter of 2016 was 2.44%, which included prepayment income contributing three basis points to our third quarter 2016 yield, compared to 2.41% last quarter.
      • Our cost of funds for the third quarter of 2016 was 0.49%, representing a decrease of two basis points compared to last quarter.
    • Partially offset by average interest-earning assets growth of $66.2 million, or 2%, for the third quarter of 2016 compared to last quarter driven by higher average loan balances of $56.3 million.

Non-interest expense for the third quarter of 2016 totaled $22.1 million, representing a decrease of $181,000, or 1%, compared to last quarter. Our efficiency ratio for the third quarter of 2016 was 56.29% compared to 56.53% last quarter. The decrease in non-interest expense was driven by:

  • Lower consulting and professional fees of $240,000 as last quarter included the issuance of Company equity awards to its Board of Directors;
  • Lower merger and acquisition costs of $132,000 as non-recurring costs associated with the SBM acquisition in October 2015 wind-down; and
  • Lower net occupancy costs of $105,000 and regulatory assessment of $107,000 driven by the change in the Federal Deposit Insurance Corporation's ("FDIC") assessment calculation effective for the third quarter of 2016.
  • Partially offset by higher other real estate owned and collection costs of $381,000 driven by an increase in sub-servicer costs of $333,000.

NINE MONTHS ENDED SEPTEMBER 30, 2016 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2015:

Net income for the nine months ended September 30, 2016 was $29.2 million compared to $19.3 million for the same period in 2015, representing an increase of $9.9 million, or 51%. Diluted EPS for the nine months ended September 30, 2016 was $1.88 per share compared to $1.71 per share for the same period in 2015, representing an increase of $0.17 per share, or 10%.

Our return on average assets and average tangible equity for the nine months ended September 30, 2016 was 1.02% and 14.59%, respectively, compared to 0.91% and 12.92% for the nine months ended September 30, 2015. Our efficiency ratio for the nine months ended September 30, 2016 was 57.92% compared to 59.80% for the same period a year ago.

Core operating earnings for the nine months ended September 30, 2016 was $29.7 million, representing an increase over the same period last year of $9.2 million, or 45%. Core diluted EPS for the nine months ended September 30, 2016 and 2015 was $1.91 and $1.83 per share, respectively. Our core return on average tangible equity2 for the nine months ended September 30, 2016 was 14.86% compared to 13.75% for the same period last year.

ASSET QUALITY

The provision for credit losses was $1.3 million for the third quarter of 2016, representing a decrease of $1.6 million over last quarter. In the second quarter of 2016, the Company recorded a $2.3 million provision for a commercial real estate loan and a commercial loan. In the third quarter of 2016, we charged-off $1.4 million related to the aforementioned commercial loan, for which a reserve had previously been established, that resulted in a 19 basis point increase in the annualized quarter-to-date net charge-off to average loans ratio compared to last quarter.

Overall, the Company's asset quality within its loan portfolio remains stable with non-performing assets to total assets of 0.67%, loans 30-89 days past due to total loans of 0.17%, and annualized year-to-date net charge-offs to average loans of 0.15%.

STOCK SPLIT AND DIVIDEND

On August 30, 2016, the Company's Board of Directors approved a three-for-two stock split to be effected in the form of a stock dividend on the Company's common stock. The three-for-two stock split was payable September 30, 2016, to the Company's common shareholders of record on September 15, 2016. As a result of the three-for-two stock split, the Company's historical and current period per share financial information and ratios were adjusted.

The Board of Directors approved a dividend of $0.20 per share, payable on October 31, 2016, to shareholders of record as of October 17, 2016. The third quarter 2016 dividend was adjusted for the three-for-two stock split. This distribution represents an annualized dividend yield of 2.51%, based on the September 30, 2016 closing price of Camden National's common stock at $31.83 per share, as adjusted for the three-for-two stock split, as reported by NASDAQ.

CONFERENCE CALL

Camden National will host a conference call and webcast at 3:30 p.m. eastern time on October 25, 2016 to discuss our third quarter 2016 financial results and outlook. Participants should dial in to the call 10 - 15 minutes before it begins. Information about the conference call is as follows:


Live dial-in (domestic):

(888) 349-0139

Live dial-in (international):

(412) 542-4154

Live webcast:

http://services.choruscall.com/links/cac161025.html

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

2

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

ABOUT CAMDEN NATIONAL CORPORATION

Camden National Corporation is the holding company of Camden National Bank and Acadia Trust, N.A. Headquartered in Camden, Maine, Camden National Corporation has $3.9 billion in assets and is the largest publicly traded bank holding company in Northern New England (NASDAQ: CAC). Camden National Bank is a full-service community bank that employs over 650 people, features a network of 63 banking centers and 85 ATMs in Maine, and offers state-of-the-art online and mobile banking resources as well as investment, insurance and financial planning services through its division, Camden Financial Consultants. With offices in Portland, Bangor, and Ellsworth, Acadia Trust, N.A. provides comprehensive wealth management, investment management and trust services to individual and institutional clients throughout Maine and New England. To learn more, visit www.CamdenNational.com.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this press release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, expectations, goals, projections and other statements, which are subject to numerous risks, assumptions and uncertainties. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words like "believe," "expect," "anticipate," "estimate," and "intend" or future or conditional verbs such as "will," "would," "should," "could" or "may." Certain factors that could cause actual results to differ materially from expected results include difficulties in achieving cost savings in connection with the recent acquisition of SBM or in achieving such cost savings within the expected time frame, increased competitive pressures, changes in the interest rate environment, changes in general economic conditions, legislative and regulatory changes that adversely affect the business in which Camden National is engaged, changes in the securities markets and other risks and uncertainties disclosed from time to time in in Camden National's Annual Report on Form 10-K for the year ended December 31, 2015, as updated by other filings with the Securities and Exchange Commission ("SEC"). Camden National does not have any obligation to update forward-looking statements.

USE OF NON-GAAP MEASURES

In addition to evaluating the Company's results of operations in accordance with generally accepted accounting principles in the United States ("GAAP"), management supplements this evaluation with certain non-GAAP financial measures, such as the efficiency, tangible common equity, and core return ratios; core operating earnings; core diluted EPS; normalized net interest margin; tangible book value per share; and tax-equivalent net interest income. Management believes these non-GAAP financial measures help investors in understanding the Company's operating performance and trends and allow for better performance comparisons to other banks. In addition, these non-GAAP financial measures remove the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for GAAP operating results, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other financial institutions. Reconciliation to the comparable GAAP financial measure can be found in this document.

ANNUALIZED DATA

Certain returns, yields and performance ratios are presented on an "annualized" basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts.

 

Selected Financial Data (unaudited)



At or For The

Three Months Ended


At or For The
Nine Months Ended

(In thousands, except number of shares and per share data)


September 30,
 2016


June 30,
 2016


September 30,
 2015


September 30,
 2016


September 30,
 2015

Financial Condition Data











Investments


$

906,286



$

921,989



$

820,052



$

906,286



$

820,052


Loans and loans held for sale


2,616,653



2,608,228



1,831,033



2,616,653



1,831,033


Allowance for loan losses


(23,290)



(23,717)



(21,132)



(23,290)



(21,132)


Total assets


3,903,966



3,910,386



2,871,798



3,903,966



2,871,798


Deposits


2,889,225



2,773,487



2,008,177



2,889,225



2,008,177


Borrowings


559,273



690,476



563,905



559,273



563,905


Shareholders' equity


393,181



384,856



259,403



393,181



259,403


Operating Data











Net interest income


$

28,372



$

28,504



$

20,012



$

84,828



$

60,081


Provision for credit losses


1,279



2,852



279



5,003



979


Non-interest income


11,001



10,552



6,561



29,470



19,018


Non-interest expense


22,149



22,330



16,711



67,388



49,669


Income before income taxes


15,945



13,874



9,583



41,907



28,451


Income tax expense


5,042



4,258



3,127



12,742



9,191


Net income


$

10,903



$

9,616



$

6,456



$

29,165



$

19,260


Key Ratios











Return on average assets


1.11

%


1.01

%


0.90

%


1.02

%


0.91

%

Return on average equity


11.18

%


10.22

%


9.99

%


10.29

%


10.19

%

Yield on average interest-earning assets


3.72

%


3.83

%


3.54

%


3.79

%


3.58

%

Average cost of funds


0.49

%


0.51

%


0.47

%


0.49

%


0.48

%

Net interest margin


3.24

%


3.34

%


3.08

%


3.31

%


3.12

%

Non-performing loans to total loans


0.98

%


1.10

%


0.83

%


0.98

%


0.83

%

Non-performing assets to total assets


0.67

%


0.75

%


0.54

%


0.67

%


0.54

%

Annualized net charge-offs to average loans


0.26

%


0.07

%


0.08

%


0.15

%


0.07

%

Tier I leverage capital ratio


8.48

%


8.44

%


9.41

%


8.48

%


9.41

%

Common equity Tier I risk-based capital ratio


10.86

%


10.25

%


11.44

%


10.86

%


11.44

%

Tier I risk-based capital ratio


12.16

%


11.51

%


13.67

%


12.16

%


13.67

%

Total risk-based capital ratio


13.60

%


12.94

%


14.76

%


13.60

%


14.76

%

Per Share Data(1)











Basic earnings per share


$

0.70



$

0.62



$

0.58



$

1.88



$

1.72


Diluted earnings per share


$

0.70



$

0.62



$

0.57



$

1.88



$

1.71


Cash dividends declared per share


$

0.20



$

0.20



$

0.20



$

0.60



$

0.60


Book value per share


$

25.47



$

24.96



$

23.20



$

25.47



$

23.20


Weighted average number of common shares outstanding


15,425,452



15,415,308



11,179,821



15,410,310



11,165,297


Diluted weighted average number of common shares outstanding


15,507,561



15,491,010



11,215,844



15,483,320



11,196,749


Non-GAAP Measures(2)











Core operating earnings


$

10,933



$

9,731



$

6,954



$

29,727



$

20,526


Core return on average tangible equity


15.65

%


14.67

%


13.56

%


14.86

%


13.75

%

Return on average tangible equity


15.61

%


14.50

%


12.62

%


14.59

%


12.92

%

Tangible common equity ratio


7.66

%


7.42

%


7.51

%


7.66

%


7.51

%

Efficiency ratio


56.29

%


56.53

%


58.94

%


57.92

%


59.80

%

Core diluted earnings per share(1)


$

0.70



$

0.63



$

0.62



$

1.91



$

1.83


Tangible book value per share(1)


$

18.87



$

18.31



$

18.97



$

18.87



$

18.97


(1)

Per share data adjusted for three-for-two stock split effective September 30, 2016.

(2)

Please see "Reconciliation of non-GAAP to GAAP Financial Measures."

 

 

Consolidated Statements of Condition Data (unaudited)




(In thousands, except number of shares)


September 30,
2016


December 31,
 2015

ASSETS





Cash and due from banks


$

99,458



$

79,488


Securities:





Available-for-sale securities, at fair value


788,880



750,338


Held-to-maturity securities, at amortized cost


94,205



84,144


Federal Home Loan Bank and Federal Reserve Bank stock, at cost


23,201



21,513


   Total securities


906,286



855,995


Loans held for sale


24,644



10,958


Loans


2,592,009



2,490,206


Less: allowance for loan losses


(23,290)



(21,166)


   Net loans


2,568,719



2,469,040


Goodwill


94,697



95,657


Other intangible assets


7,240



8,667


Bank-owned life insurance


77,937



59,917


Premises and equipment, net


43,934



45,959


Deferred tax assets


34,632



39,716


Interest receivable


8,364



7,985


Other real estate owned


811



1,304


Other assets


37,244



34,658


   Total assets


$

3,903,966



$

3,709,344


LIABILITIES AND SHAREHOLDERS' EQUITY





Liabilities





Deposits:





Demand


$

427,349



$

357,673


Interest checking


763,710



740,084


Savings and money market


979,085



912,668


Certificates of deposit


489,856



516,867


Brokered deposits


229,225



199,087


   Total deposits


2,889,225



2,726,379


Short-term borrowings


489,749



477,852


Long-term borrowings


10,808



35,911


Subordinated debentures


58,716



58,599


Accrued interest and other liabilities


62,287



47,413


   Total liabilities


3,510,785



3,346,154


Shareholders' Equity





Common stock, no par value; authorized 20,000,000 shares, issued and outstanding 15,434,856 and
15,330,717 shares as of September 30, 2016 and December 31, 2015, respectively


155,264



153,083


Retained earnings


242,092



222,329


Accumulated other comprehensive loss:





Net unrealized gains (losses) on available-for-sale securities, net of tax


6,595



(3,801)


Net unrealized losses on cash flow hedging derivative instruments, net of tax


(8,838)



(6,374)


Net unrecognized losses on postretirement plans, net of tax


(1,932)



(2,047)


   Total accumulated other comprehensive loss


(4,175)



(12,222)


   Total shareholders' equity


393,181



363,190


   Total liabilities and shareholders' equity


$

3,903,966



$

3,709,344


 

 

Consolidated Statements of Income Data (unaudited)



For The

Three Months Ended

(In thousands, except per share data)


September 30,

2016


June 30,

2016


September 30,

 2015

Interest Income







Interest and fees on loans


$

27,395



$

27,706



$

18,651


Interest on U.S. government and sponsored enterprise obligations


4,049



4,016



3,598


Interest on state and political subdivision obligations


702



711



624


Interest on federal funds sold and other investments


448



342



183


Total interest income


32,594



32,775



23,056


Interest Expense







Interest on deposits


2,204



2,109



1,557


Interest on borrowings


1,161



1,313



849


Interest on subordinated debentures


857



849



638


Total interest expense


4,222



4,271



3,044


Net interest income


28,372



28,504



20,012


Provision for credit losses


1,279



2,852



279


Net interest income after provision for credit losses


27,093



25,652



19,733


Non-Interest Income







Debit card income


1,894



1,854



1,266


Service charges on deposit accounts


1,799



1,833



1,554


Other service charges and fees


591



477



416


Mortgage banking income, net


2,407



1,706



390


Income from fiduciary services


1,225



1,342



1,177


Bank-owned life insurance


585



892



443


Brokerage and insurance commissions


594



517



411


Net gain on sale of securities




4



4


Other income


1,906



1,927



900


Total non-interest income


11,001



10,552



6,561


Non-Interest Expense







Salaries and employee benefits


12,044



11,999



8,691


Furniture, equipment and data processing


2,349



2,381



1,705


Net occupancy costs


1,685



1,790



1,194


Consulting and professional fees


742



982



470


Regulatory assessments


667



774



513


Debit card expense


669



718



431


Other real estate owned and collection costs


877



496



543


Amortization of intangible assets


475



476



288


Merger and acquisition costs


45



177



766


Other expenses


2,596



2,537



2,110


Total non-interest expense


22,149



22,330



16,711


Income before income taxes


15,945



13,874



9,583


Income Taxes


5,042



4,258



3,127


Net Income


$

10,903



$

9,616



$

6,456


Per Share Data







Basic earnings per share


$

0.70



$

0.62



$

0.58


Diluted earnings per share


$

0.70



$

0.62



$

0.57


 

 

Consolidated Statements of Income Data (unaudited)



For The

Nine Months Ended
September 30,

(In thousands, except per share data)


2016


2015

Interest Income





Interest and fees on loans


$

82,117



$

56,077


Interest on U.S. government and sponsored enterprise obligations


12,055



11,187


Interest on state and political subdivision obligations


2,127



1,504


Interest on federal funds sold and other investments


1,051



393


Total interest income


97,350



69,161


Interest Expense





Interest on deposits


6,355



4,630


Interest on borrowings


3,610



2,556


Interest on junior subordinated debentures


2,557



1,894


Total interest expense


12,522



9,080


Net interest income


84,828



60,081


Provision for credit losses


5,003



979


Net interest income after provision for credit losses


79,825



59,102


Non-Interest Income





Debit card income


5,650



3,652


Service charges on deposit accounts


5,356



4,634


Other service charges and fees


1,494



1,124


Mortgage banking income, net


4,921



975


Income from fiduciary services


3,736



3,725


Bank-owned life insurance


1,899



1,267


Brokerage and insurance commissions


1,569



1,362


Net gain on sale of securities


4



4


Other income


4,841



2,275


Total non-interest income


29,470



19,018


Non-Interest Expense





Salaries and employee benefits


35,634



25,550


Furniture, equipment and data processing


7,157



5,530


Net occupancy costs


5,352



3,905


Consulting and professional fees


2,609



1,734


Regulatory assessments


2,162



1,534


Debit card expense


2,107



1,299


Other real estate owned and collection costs


2,029



1,554


Amortization of intangible assets


1,427



862


Merger and acquisition costs


866



1,629


Other expenses


8,045



6,072


Total non-interest expense


67,388



49,669


Income before income taxes


41,907



28,451


Income Taxes


12,742



9,191


Net Income


$

29,165



$

19,260


Per Share Data





Basic earnings per share


$

1.88



$

1.72


Diluted earnings per share


$

1.88



$

1.71


 

 

Quarterly Average Balance, Interest and Yield/Rate Analysis (unaudited)



For the Three Months Ended


For the Three Months Ended



September 30, 2016


September 30, 2015

(In thousands)


Average
Balance


Interest


Yield/Rate


Average
Balance


Interest


Yield/Rate

Assets













Interest-earning assets:













Securities - taxable


$

810,747



$

4,497



2.22

%


$

723,549



$

3,781



2.09

%

Securities - nontaxable(1)


103,657



1,081



4.17

%


87,390



959



4.39

%

Loans(2):













   Residential real estate


824,985



8,664



4.20

%


586,631



6,019



4.10

%

   Commercial real estate


1,031,674



10,394



3.94

%


677,329



7,326



4.23

%

   Commercial(1)


307,184



3,052



3.89

%


245,482



2,427



3.87

%

   Municipal(1)


24,628



165



2.66

%


16,379



131



3.16

%

   Consumer


355,144



3,854



4.32

%


297,721



2,896



3.86

%

   HPFC


68,334



1,420



8.13

%






%

Total loans


2,611,949



27,549



4.17

%


1,823,542



18,799



4.07

%

Total interest-earning assets


3,526,353



33,127



3.72

%


2,634,481



23,539



3.54

%

Cash and due from banks


97,755







54,497






Other assets


314,062







178,119






Less: allowance for loan losses


(23,984)







(21,279)






Total assets


$

3,914,186







$

2,845,818






Liabilities & Shareholders' Equity













Deposits:













Demand


$

415,558



$



%


$

299,506



$



%

Interest checking


721,459



255



0.14

%


503,417



104



0.08

%

Savings


466,113



71



0.06

%


281,556



42



0.06

%

Money market


488,793



528



0.43

%


369,983



310



0.33

%

Certificates of deposit


486,698



971



0.79

%


315,390



732



0.92

%

   Total deposits


2,578,621



1,825



0.28

%


1,769,852



1,188



0.27

%

Borrowings:













Brokered deposits


239,975



379



0.63

%


237,308



369



0.62

%

Subordinated debentures


58,697



857



5.81

%


44,088



638



5.74

%

Other borrowings


586,367



1,161



0.79

%


503,542



849



0.67

%

   Total borrowings


885,039



2,397



1.08

%


784,938



1,856



0.94

%

Total funding liabilities


3,463,660



4,222



0.49

%


2,554,790



3,044



0.47

%

Other liabilities


62,554







34,702






Shareholders' equity


387,972







256,326






Total liabilities & shareholders' equity


$

3,914,186







$

2,845,818






Net interest income (fully-taxable equivalent)




28,905







20,495




Less: fully-taxable equivalent adjustment




(533)







(483)




Net interest income




$

28,372







$

20,012




Net interest rate spread (fully-taxable equivalent)


3.23

%






3.07

%

Net interest margin (fully-taxable equivalent)


3.24

%






3.08

%






(1)  Reported on tax-equivalent basis calculated using a tax rate of 35%, including certain commercial loans.

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

 

 

Year-To-Date Average Balance, Interest and Yield/Rate Analysis (unaudited)



For the Nine Months Ended


For the Nine Months Ended



September 30, 2016


September 30, 2015

(In thousands)


Average
Balance


Interest


Yield/Rate


Average
Balance


Interest


Yield/Rate

Assets













Interest-earning assets:













Securities - taxable


$

798,054



$

13,106



2.19

%


$

736,077



$

11,580



2.10

%

Securities - nontaxable(1)


102,812



3,273



4.24

%


69,195



2,313



4.46

%

Loans(2):













  Residential real estate


825,660



25,915



4.18

%


585,655



18,087



4.12

%

  Commercial real estate(3)


988,329



30,690



4.08

%


663,032



22,319



4.44

%

  Commercial(1)


290,459



9,318



4.21

%


246,128



7,200



3.86

%

  Municipal(1)


18,655



419



3.00

%


13,641



349



3.42

%

  Consumer


361,085



11,399



4.22

%


294,088



8,552



3.89

%

  HPFC


72,380



4,818



8.75

%






%

Total loans


2,556,568



82,559



4.27

%


1,802,544



56,507



4.16

%

Total interest-earning assets


3,457,434



98,938



3.79

%


2,607,816



70,400



3.58

%

Cash and due from banks


87,248







49,415






Other assets


305,890







179,408






Less: allowance for loan losses


(22,446)







(21,303)






Total assets


$

3,828,126







$

2,815,336






Liabilities & Shareholders' Equity













Deposits:













Demand


$

372,131



$



%


$

271,665



$



%

Interest checking


722,764



649



0.12

%


493,501



291



0.08

%

Savings


455,134



204



0.06

%


272,773



119



0.06

%

Money market


485,611



1,532



0.42

%


378,507



895



0.32

%

Certificates of deposit


492,892



2,835



0.77

%


313,705



2,172



0.93

%

   Total deposits


2,528,532



5,220



0.28

%


1,730,151



3,477



0.27

%

Borrowings:













Brokered deposits


216,589



1,135



0.70

%


237,852



1,153



0.65

%

Junior subordinated debentures


58,712



2,557



5.82

%


44,063



1,894



5.75

%

Other borrowings


590,245



3,610



0.82

%


514,336



2,556



0.66

%

   Total borrowings


865,546



7,302



1.13

%


796,251



5,603



0.94

%

Total funding liabilities


3,394,078



12,522



0.49

%


2,526,402



9,080



0.48

%

Other liabilities


55,401







36,132






Shareholders' equity


378,647







252,802






Total liabilities & shareholders' equity


$

3,828,126







$

2,815,336






Net interest income (fully-taxable equivalent)




86,416







61,320




Less: fully-taxable equivalent adjustment




(1,588)







(1,239)




Net interest income




$

84,828







$

60,081




Net interest rate spread (fully-taxable equivalent)


3.30

%






3.10

%

Net interest margin (fully-taxable equivalent)


3.31

%






3.12

%






(1)  Reported on tax-equivalent basis calculated using a tax rate of 35%, including certain commercial loans.

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

(3)  Includes $734,000 of income recognized in the second quarter of 2015 upon payoff of one loan that was on non-accrual status.

 

 

Asset Quality Data (unaudited)

(In thousands)


At or For The
Nine Months Ended
September 30, 2016


At or For The
Six Months Ended
June 30, 2016


At or For The
Three Months Ended
March 31, 2016


At or For The
Year Ended
December 31, 2015


At or For The
Nine Months Ended
September 30, 2015

Non-accrual loans:











Residential real estate


$

3,986



$

4,697



$

6,275



$

7,253



$

4,149


Commercial real estate


12,917



13,752



3,044



4,529



3,384


Commercial


2,259



3,539



4,128



4,489



1,383


Consumer


1,650



1,615



1,572



2,051



1,243


HPFC


216



110



357






Total non-accrual loans


21,028



23,713



15,376



18,322



10,159


Loans 90 days past due and accruing




112








Accruing troubled-debt restructured loans not
   included above


4,468



4,509



4,594



4,861



5,013


Total non-performing loans


25,496



28,334



19,970



23,183



15,172


Other real estate owned:











Residential real estate


75



80



273



407



204


Commercial real estate


736



775



955



897




Total other real estate owned


811



855



1,228



1,304



204


Total non-performing assets


$

26,307



$

29,189



$

21,198



$

24,487



$

15,376


Loans 30-89 days past due:











Residential real estate


$

2,228



$

2,159



$

1,109



$

3,590



$

1,153


Commercial real estate


599



2,267



4,201



4,295



1,281


Commercial


463



630



667



637



497


Consumer


552



1,090



808



1,255



315


HPFC


492



876



624



165




Total loans 30-89 days past due


$

4,334



$

7,022



$

7,409



$

9,942



$

3,246


Allowance for loan losses at the beginning of
   the period


$

21,166



$

21,166



$

21,166



$

21,116



$

21,116


Provision for loan losses


5,011



3,724



870



1,938



972


Charge-offs:











Residential real estate


229



229



210



801



468


Commercial real estate


273



241



222



481



174


Commercial


1,970



429



226



655



387


Consumer


289



226



143



679



481


HPFC


507



302








Total charge-offs


3,268



1,427



801



2,616



1,510


Total recoveries


381



254



104



728



554


Net charge-offs


2,887



1,173



697



1,888



956


Allowance for loan losses at the end of the
   period


$

23,290



$

23,717



$

21,339



$

21,166



$

21,132


Components of allowance for credit losses:











Allowance for loan losses


$

23,290



$

23,717



$

21,339



$

21,166



$

21,132


Liability for unfunded credit commitments


14



22



24



22



24


Allowance for credit losses


$

23,304



$

23,739



$

21,363



$

21,188



$

21,156


Ratios:











Non-performing loans to total loans


0.98

%


1.10

%


0.80

%


0.93

%


0.83

%

Non-performing assets to total assets


0.67

%


0.75

%


0.56

%


0.66

%


0.54

%

Allowance for loan losses to total loans


0.90

%


0.92

%


0.86

%


0.85

%


1.15

%

Net charge-offs to average loans (annualized):











Quarter-to-date


0.26

%


0.07

%


0.11

%


0.16

%


0.08

%

Year-to-date


0.15

%


0.09

%


0.11

%


0.10

%


0.07

%

Allowance for loan losses to non-performing loans


91.35

%


85.71

%


106.86

%


91.30

%


139.27

%

Loans 30-89 days past due to total loans


0.17

%


0.27

%


0.30

%


0.40

%


0.18

%

 

 

Reconciliation of non-GAAP to GAAP Financial Measures


  Efficiency Ratio:



For the

Three Months Ended


For the
Nine Months Ended

(In thousands)


September 30,
 2016


June 30,
 2016


September 30,
 2015


September 30,
 2016


September 30,
 2015

Non-interest expense, as presented


$

22,149



$

22,330



$

16,711



$

67,388



$

49,669


Less: merger and acquisition costs


(45)



(177)



(766)



(866)



(1,629)


Adjusted non-interest expense


$

22,104



$

22,153



$

15,945



$

66,522



$

48,040


Net interest income, as presented


$

28,372



$

28,504



$

20,012



$

84,828



$

60,081


Add: effect of tax-exempt income(1)


533



529



483



1,588



1,239


Non-interest income, as presented


11,001



10,552



6,561



29,470



19,018


Less: net gain on sale of securities




(4)



(4)



(4)



(4)


Less: bank-owned life insurance death
   benefit




(394)





(394)




Less: legal settlement proceeds


(638)







(638)




Adjusted net interest income plus non-
   interest income


$

39,268



$

39,187



$

27,052



$

114,850



$

80,334


Non-GAAP efficiency ratio


56.29

%


56.53

%


58.94

%


57.92

%


59.80

%

GAAP efficiency ratio


56.25

%


57.17

%


62.89

%


58.96

%


62.79

%

(1) Assumed a 35% tax rate.













Tax-Equivalent Net Interest Income:









For the
Three Months Ended


For the
Nine Months Ended

(In thousands)


September 30,
 2016


June 30,
 2016


September 30,
 2015


September 30,
 2016


September 30,
 2015

Net interest income, as presented


$

28,372



$

28,504



$

20,012



$

84,828



$

60,081


Add: effect of tax-exempt income(1)


533



529



483



1,588



1,239


Net interest income, tax equivalent


$

28,905



$

29,033



$

20,495



$

86,416



$

61,320


(1) Assumed a 35% tax rate.











 

 

Tangible Book Value Per Share and Tangible Common Equity Ratio:

(In thousands, except number of shares and per share data)
Tangible Book Value Per Share:


September 30,
2016


June 30,
2016


September 30,
2015

Shareholders' equity, as presented


$

393,181



$

384,856



$

259,403


Less: goodwill and other intangible assets


(101,937)



(102,413)



(47,309)


Tangible equity


$

291,244



$

282,443



$

212,094


Shares outstanding at period end


15,434,856



15,421,651



11,181,055


Tangible book value per share


$

18.87



$

18.31



$

18.97


Book value per share


$

25.47



$

24.96



$

23.20


Tangible Common Equity Ratio:

Total assets


$

3,903,966



$

3,910,386



$

2,871,798


Less: goodwill and other intangibles


(101,937)



(102,413)



(47,309)


Tangible assets


$

3,802,029



$

3,807,973



$

2,824,489


Tangible common equity ratio


7.66

%


7.42

%


7.51

%

Shareholders' equity to total assets


10.07

%


9.84

%


9.03

%

 

Core Operating Earnings and Core Diluted EPS:



For the
Three Months Ended


For the
Nine Months Ended

(In thousands, except per share data)


September 30,
2016


June 30,
2016


September 30,
2015


September 30,
2016


September 30,
2015

Core Operating Earnings:











Net income, as presented


$

10,903



$

9,616



$

6,456



$

29,165



$

19,260


Merger and acquisition costs, net of tax(1)


30



115



498



562



1,266


Core operating earnings


$

10,933



$

9,731



$

6,954



$

29,727



$

20,526


Core Diluted EPS:











Diluted EPS, as presented


$

0.70



$

0.62



$

0.57



$

1.88



$

1.71


Non-core transactions impact




0.01



0.05



0.03



0.12


Core diluted EPS


$

0.70



$

0.63



$

0.62



$

1.91



$

1.83


(1) Assumed a 35% tax rate for deductible expenses.









 

 

Core Return on Average Tangible Equity and Return on Average Tangible Equity:



For the
Three Months Ended


For the
Nine Months Ended

(In thousands)


September 30,
2016


June 30,
2016


September 30,
2015


September 30,
2016


September 30,
2015

Net income, as presented


$

10,903



$

9,616



$

6,456



$

29,165



$

19,260


Amortization of intangible assets, net of
   tax(1)


309



309



187



928



560


Net income, adjusted


11,212



9,925



6,643



30,093



19,820


Merger and acquisition costs, net of tax(2)


30



115



498



562



1,266


Core tangible operating earnings


$

11,242



$

10,040



$

7,141



$

30,655



$

21,086


Average equity


$

387,972



$

378,409



$

256,326



$

378,647



$

252,802


Less: average goodwill and other
   intangible assets


(102,168)



(103,203)



(47,446)



(103,054)



(47,730)


Average tangible equity


$

285,804



$

275,206



$

208,880



$

275,593



$

205,072


Core return on average tangible equity


15.65

%


14.67

%


13.56

%


14.86

%


13.75

%

Return on average tangible equity


15.61

%


14.50

%


12.62

%


14.59

%


12.92

%

Return on average equity


11.18

%


10.22

%


9.99

%


10.29

%


10.19

%

(1) Assumed a 35% tax rate.

(2) Assumed a 35% tax rate for tax deductible expenses.



Normalized Net Interest Margin









For the
Three Months Ended


For the
Nine Months Ended

(In thousands)


September 30,
2016


June 30,
2016


September 30,
2015


September 30,
2016


September 30,
2015

Net interest income, tax equivalent, as
   presented


$

28,905



$

29,033



$

20,495



$

86,416



$

61,320


Less: fair value mark accretion from
   purchase accounting


(1,030)



(1,731)



(23)



(4,170)



(75)


Less: collection of previously charged-off
   acquired loans


(208)



(406)





(984)




Normalized net interest income, tax
   equivalent


$

27,667



$

26,896



$

20,472



$

81,262



$

61,245


Average total interest-earnings assets


$

3,526,353



$

3,460,131



$

2,634,481



$

3,457,434



$

2,607,816


Net interest margin (fully-taxable
   equivalent)(1)


3.24

%


3.34

%


3.08

%


3.31

%


3.12

%

Normalized net interest margin (fully-
   taxable equivalent)(1)


3.10

%


3.09

%


3.08

%


3.11

%


3.12

%

(1) Annualized.

 

www.camdennational.com

Logo - http://photos.prnewswire.com/prnh/20160725/392664LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/camden-national-corporation-reports-a-13-increase-in-third-quarter-2016-net-income-and-diluted-earnings-per-share-300350516.html

SOURCE Camden National Corporation

Copyright CNW Group 2016

Comment On!

140
Upload limit is up to 1mb only
To post messages to your Socail Media account, you must first give authorization from the websites. Select the platform you wish to connect your account to CanadianInsider.com (via Easy Blurb).