Maine
(State
or other jurisdiction of incorporation or
organization)
|
01-0425066
(I.R.S.
Employer Identification No.)
|
500
Canal Street, Lewiston, Maine
(Address
of principal executive offices)
|
04240
(Zip
Code)
|
Registrant's
telephone number, including area code:
|
(207)
786-3245
|
Title
of each class:
|
Name
of each exchange on which registered:
|
Common
Stock, $1.00 par value
|
NASDAQ
|
Document
|
Form
10-K Reference Location
|
Proxy
Statement for the 2007 Annual Meeting of Shareholders
|
III
|
·
|
employees
with local decision-making
authority;
|
·
|
employees
who are familiar with the customers' needs, their business environment
and
competitive demands; and
|
·
|
employees
who are able to develop and customize personalized financial solutions
that are tailored to the customer's
needs.
|
·
|
allow
bank holding companies that qualify as "a financial holding company"
to
engage in a substantially broader range of activities that are
financial
in nature;
|
·
|
allow
insurers and other financial service companies to acquire
banks;
|
·
|
remove
various restrictions that apply to bank holding company ownership
of
securities firms and mutual fund advisory companies;
and
|
·
|
establish
the overall regulatory structure applicable to bank holding companies
that
also engage in insurance and securities
operations.
|
Total
Risk Based Capital Ratio
|
Tier
1 Risk-Based Capital Ratio
|
Leverage
Ratio
|
Other
|
|
Well
Capitalized:
|
10%
or greater
|
6%
or greater
|
5%
or greater
|
Not
subject to any order or written directive to meet and maintain
a specific
capital level for any capital measure
|
Adequately
Capitalized
|
8%
or greater
|
4%
or greater
|
4%
or greater (3% in the case of a bank with a composite CAMEL rating
of
1)
|
|
Undercapitalized
|
less
than 8%
|
less
than 4%
|
less
than 4% ((3% in the case of a bank with a composite CAMEL rating
of
1)
|
|
Significantly
Undercapitalized
|
less
than 6%
|
less
than 3%
|
less
than 3%
|
|
Critically
Undercapitalized
|
Ratio
of tangible equity to total assets is less than or equal to
2%
|
·
|
the
creation of an independent accounting oversight board to oversee
the audit
of public companies and auditors who perform such
audits;
|
·
|
auditor
independence provisions which restrict non-audit services that
independent
accountants may provide to their audit clients
;
|
·
|
additional
responsibilities regarding financial statements for the chief executive
officer and chief financial officer of the reporting
entity;
|
·
|
a
prohibition on personal loans to directors and officers, except
certain
loans made by financial institutions on non-preferential terms
and in
compliance with other bank regulatory
requirements;
|
·
|
additional
corporate governance and responsibility measures which (a) require
the
chief executive officer and chief financial officer to certify
financial
statements and to forfeit salary and bonuses in certain situations,
and
(b) protect whistleblowers and
informants;
|
·
|
enhance
independence and expertise requirements of members of audit
committees;
|
·
|
expansion
of the audit committee's authority and responsibility by requiring
that
the audit committee (a) have direct control of the outside auditor,
(b) be
able to hire and fire the auditor, and (c) approve all non-audit
services;
|
·
|
mandatory
disclosure by analysts of potential conflicts of interest;
and
|
·
|
enhanced
penalties for fraud and other
violations.
|
a)
|
general
economic conditions, either nationally or in the markets where
the Company
or its subsidiaries offer their financial products or services,
may be
less favorable than expected, resulting in, among other things,
a
deterioration of credit quality or in a decreased demand
for our products or services;
|
b)
|
A
significant increase in competitive pressures in the banking and
financial
services industry and, more particularly, a significant increase
in
competition in the Company's market areas as described under "Business
--
Market for Services and Competition";
|
c)
|
changes
in the interest rate environment which could reduce our margins
and
increase defaults in our loan portfolio, including those described
under
"Management's Discussion and Analysis of Results of Operations
and
Financial Condition --Risk Management", and also may have a negative
impact on the Company's interest rate exchange
agreement;
|
d)
|
the
adequacy of the allowance for loan losses and the Bank's asset
quality,
including those matters described in "Management's Discussion and
Analysis
of Results of Operations and Financial Condition -- Results of
Operations".
|
e)
|
changes
in political conditions or changes occurring in the legislative
or
regulatory environment that adversely affects the businesses in
which we
are engaged, including the impact of any changes in laws and regulations
relating to banking, securities, taxes, and insurance;
|
f)
|
changes
in technology;
|
g)
|
the
ability to increase market share and to control expenses, and changes
in
consumer spending, borrowing, and saving habits;
|
h)
|
changes
in trade, tax, monetary, or fiscal policies, including the interest
rate
policies of the FRB;
|
i)
|
money
market and monetary fluctuations, and changes in inflation or in
the
securities markets;
|
j)
|
Future
acquisitions and the integration of acquired businesses and
assets;
|
k)
|
changes
in the Company's organizational structure and in its compensation
and
benefit plans, including those necessitated by pressures in the
labor
market for attracting and retaining qualified
personnel;
|
l)
|
the
effect of changes in accounting policies and practices, as may
be adopted
by regulatory agencies as well as the Financial Accounting Standards
Board;
|
m)
|
unanticipated
litigation, regulatory, or other judicial proceedings;
|
n)
|
the
success of the Company at managing the risks involved in the
foregoing;
|
o)
|
other
one-time events, risks and uncertainties detailed from time to
time in the
filings of the Company with the Securities and Exchange
Commission.
|
Branch
Locations
|
Ownership
|
232
Center Street, Auburn
|
Lease
(1)
|
235
Western Avenue, Augusta
|
Fee
Simple
|
11
Main Street, Bethel
|
Fee
Simple
|
168
Maine Street, Brunswick
|
Fee
Simple
|
2
Depot Street, Buckfield
|
Fee
Simple
|
46
Main Street, Harrison
|
Fee
Simple
|
882
Lisbon Street, Lewiston
|
Lease
(2)
|
500
Canal Street, Lewiston
|
Lease (3)
|
26
Pleasant Street, Mechanic Falls
|
Fee
Simple
|
77
Middle Street, Portland
|
Lease
(4)
|
235
Main Street, South Paris
|
Fee
Simple
|
Insurance
Agency Locations
|
|
59
Main Street, Anson
|
Lease
(5)
|
350
Minot Avenue, Auburn*
|
Lease
(5)
|
235
Western Avenue, Augusta*
|
Fee
Simple
|
11
Main Street, Bethel*
|
Fee
Simple
|
346
Main Street, Jackman
|
Lease
(5)
|
28
Main Street, Livermore Falls
|
Lease
(7)
|
89
Main Street, Mexico
|
Lease
(5)
|
2568
Main Street, Rangeley
|
Lease
(5)
|
423
U. S. Route 1, Scarborough
|
Lease
(6)
|
235
Main Street, South Paris*
|
Fee
Simple
|
10
Snell Hill Road, Turner
|
Fee
Simple
|
*Each
of these insurance agency locations are situated in an existing
bank
branch location at the address indicated.
|
|
(1)
Lease term is ten years and expires May 1, 2016.
|
|
(2)
Lease term is 15 years and expires January 14, 2014.
|
|
(3)
Lease term is 15 years and expires July 15, 2020.
|
|
(4)
Lease term is five years and expires September 30,
2012.
|
|
(5)
Lease term is one year and automatically renews in September each
year.
|
|
(6)
Lease term is three years and expires July 31, 2010.
|
|
(7)
Lease term is eight months and expires December 31,
2007.
|
Name
|
Age
|
Position
with Company and/or Bank
|
James
D. Delamater
|
56
|
President
and Chief Executive Officer (1)
|
Philip
C. Jackson
|
63
|
Senior
Vice President of Bank Trust Operations
|
Pender
J. Lazenby
|
57
|
Chief
Risk Officer
|
Marcel
Blais
|
48
|
Chief
Operating Officer
|
Robert
S. Johnson
|
55
|
Chief
Financial Officer (1)
|
Suzanne
Carney
|
40
|
Clerk
|
2006
- 2007
|
High
|
Low
|
Div
Pd
|
Jul
1- Sep 30
|
21.39
|
19.18
|
.090
|
Oct
1 - Dec 31
|
19.77
|
18.20
|
.090
|
Jan
1 - Mar 31
|
20.30
|
18.34
|
.090
|
Apr
1 - Jun 30
|
18.89
|
16.60
|
.090
|
2005
– 2006
|
High
|
Low
|
Div
Pd
|
Jul
1- Sep 30
|
22.50
|
19.85
|
.090
|
Oct
1 - Dec 31
|
24.00
|
21.66
|
.090
|
Jan
1 - Mar 31
|
24.50
|
20.80
|
.090
|
Apr
1 - Jun 30
|
22.10
|
20.76
|
.090
|
Unregistered
Sales of Equity Securities and Use of Proceeds
The
following table provides the information on any purchase made by
or on
behalf of the Company of shares of Northeast Bancorp common stock
during
the indicated periods.
|
|||||
Period
(1)
|
Total
Number
Of
Shares
Purchased
(2)
|
Average
Price
Paid
per Share
|
Total
Number of
Shares
Purchased
as
Part of Publicly
Announced
Program
|
Maximum
Number of
Shares
that May Yet be
Purchased
Under
The
Program (3)
|
|
Apr.
1 – Apr. 30
|
-
|
-
|
-
|
200,000
|
|
May
1 – May 31
|
-
|
-
|
-
|
200,000
|
|
Jun.
1 – Jun. 30
|
3,800
|
17.88
|
3,800
|
196,200
|
|
(1)
|
Based
on trade date, not settlement date.
|
||||
(2)
|
Represents
shares purchased in open-market transactions pursuant to the Company's
2006 Stock Repurchase Plan.
|
||||
(3)
|
On
December 15, 2006, the Company announced that its Board of Directors
of the Company approved the 2006 Stock Repurchase Plan pursuant
to which
the Company is authorized to repurchase in open-market transactions
up to
200,000 shares from time to time until the plan expires on December
31,
2007, unless extended.
|
Item
6. Selected Financial Data
|
|||||||||||||||||||
At
or for the Year
|
|||||||||||||||||||
Ended
June 30,
|
|||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
(Dollars
in thousands except for Per Share Data)
|
|||||||||||||||||||
Selected
operations data:
|
|||||||||||||||||||
Interest
income
|
$ |
35,682
|
$ |
35,456
|
$ |
32,674
|
$ |
28,124
|
$ |
29,026
|
|||||||||
Interest
expense
|
20,097
|
16,761
|
13,967
|
12,079
|
13,769
|
||||||||||||||
Net
interest income
|
15,585
|
18,695
|
18,707
|
16,045
|
15,257
|
||||||||||||||
Provision
for loan losses
|
989
|
1,226
|
1,302
|
962
|
1,091
|
||||||||||||||
Other
operating income (1)
|
7,903
|
6,578
|
5,083
|
4,670
|
4,174
|
||||||||||||||
Net
securities gains
|
42
|
17
|
68
|
201
|
922
|
||||||||||||||
Other
operating expenses (2)
|
20,075
|
18,209
|
16,684
|
14,799
|
13,530
|
||||||||||||||
Income
before income taxes
|
2,466
|
5,855
|
5,872
|
5,155
|
5,732
|
||||||||||||||
Income
tax expense
|
579
|
1,851
|
1,853
|
1,643
|
1,877
|
||||||||||||||
Net
income
|
$ |
1,887
|
$ |
4,004
|
$ |
4,019
|
$ |
3,512
|
$ |
3,855
|
|||||||||
Consolidated
per share data:
|
|||||||||||||||||||
Net
income:
|
|||||||||||||||||||
Basic
|
$ |
0.77
|
$ |
1.61
|
$ |
1.60
|
$ |
1.38
|
$ |
1.46
|
|||||||||
Diluted
|
$ |
0.76
|
$ |
1.59
|
$ |
1.57
|
$ |
1.35
|
$ |
1.44
|
|||||||||
Cash
dividends
|
$ |
0.36
|
$ |
0.36
|
$ |
0.36
|
$ |
0.35
|
$ |
0.32
|
|||||||||
Selected
balance sheet data:
|
|||||||||||||||||||
Total
assets
|
$ |
556,801
|
$ |
562,918
|
$ |
575,900
|
$ |
538,754
|
$ |
467,684
|
|||||||||
Loans
receivable
|
425,571
|
435,663
|
461,052
|
432,594
|
378,987
|
||||||||||||||
Deposits
|
364,554
|
395,293
|
396,219
|
377,820
|
318,743
|
||||||||||||||
Borrowings
|
147,564
|
124,860
|
136,293
|
121,443
|
109,871
|
||||||||||||||
Total
stockholders' equity
|
40,850
|
39,096
|
39,870
|
36,453
|
36,499
|
||||||||||||||
Other
ratios:
|
|||||||||||||||||||
Return
on average assets
|
0.34% | 0.70% | 0.71% | 0.71% | 0.86% | ||||||||||||||
Return
on average equity
|
4.59% | 9.95% | 10.39% | 9.50% | 10.58% | ||||||||||||||
Average
equity to average total assets
|
7.37% | 7.07% | 6.86% | 7.51% | 8.11% | ||||||||||||||
Common
dividend payout ratio
|
46.77% | 22.40% | 22.65% | 25.93% | 22.22% | ||||||||||||||
(1)
Includes primarily fees for deposit, investment brokerage and
trust
services to customers and gains on the sale of loans.
|
|||||||||||||||||||
(2)
Includes salaries, employee benefits, occupancy, equipment and
other
expenses.
|
·
|
Four
insurance agencies were acquired in twelve months ended June
30,
2007.
|
·
|
Revenues
from our investment brokerage, insurance, and trust and wealth
management
divisions increased by 28%.
|
·
|
Commercial
real estate loans were sold to the secondary market, increasing
gain on
sale income by $428,000.
|
·
|
Net
interest margins decreased to 299 basis points compared to 349
basis
points in fiscal 2006 and, combined with a decrease in total
interest
earning assets, resulted in a decrease in net interest
income.
|
·
|
Though
net income decreased in fiscal 2007, our financial condition
and liquidity
remain strong.
|
·
|
The
Company and the Bank are “well capitalized” under regulatory
definitions.
|
·
|
The
allowance for loan losses increased by $260,000 in fiscal 2007,
to
$5,756,000, and, as a percentage of total loans, increased in
fiscal 2007
to 1.35% compared to 1.26% in fiscal
2006.
|
·
|
Net
income decreased to $1,886,677 for fiscal 2007 compared to $4,004,199
for
fiscal 2006.
|
Rate/Volume
Analysis for the Year Ended
June
30, 2007 versus June 30, 2006
|
||||||||||||
Difference
Due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Investments
|
$ |
131,490
|
$ |
375,714
|
$ |
507,204
|
||||||
Loans,
net
|
(1,075,851 | ) |
799,395
|
(276,456 | ) | |||||||
FHLB
deposits & other
|
33,336
|
42,035
|
75,371
|
|||||||||
Total
interest-earning assets
|
(911,025 | ) |
1,217,144
|
306,119
|
||||||||
Deposits
|
(437,192 | ) |
2,775,059
|
2,337,867
|
||||||||
Repurchase
agreements
|
154,571
|
422,677
|
577,248
|
|||||||||
Borrowings
|
42,110
|
379,167
|
421,277
|
|||||||||
Total
interest-bearing liabilities
|
(240,511 | ) |
3,576,903
|
3,336,392
|
||||||||
Net
interest income
|
$ | (670,514 | ) | $ | (2,359,759 | ) | $ | (3,030,273 | ) |
Rate/Volume
Analysis for the Year Ended
June
30, 2006 versus June 30, 2005
|
||||||||||||
Difference
Due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Investments
|
$ |
437,837
|
$ |
378,420
|
$ |
816,257
|
||||||
Loans,
net
|
(314,444 | ) |
2,338,463
|
2,024,019
|
||||||||
FHLB
deposits & other
|
(8,398 | ) |
68,098
|
59,700
|
||||||||
Total
interest-earning assets
|
114,995
|
2,784,981
|
2,899,976
|
|||||||||
Deposits
|
14,332
|
2,513,176
|
2,527,508
|
|||||||||
Repurchase
agreements
|
11,589
|
512,560
|
524,149
|
|||||||||
Borrowings
|
42,541
|
(300,440 | ) | (257,899 | ) | |||||||
Total
interest-bearing liabilities
|
68,462
|
2,725,296
|
2,793,758
|
|||||||||
Net
interest income
|
$ |
46,533
|
$ |
59,685
|
$ |
106,218
|
Consumer Loans
|
||||||||||||||||
June
30, 2007
|
%
of Total
|
June
30, 2006
|
%
of Total
|
|||||||||||||
Indirect
Auto
|
$ |
36,808,246
|
31 | % | $ |
39,075,798
|
35 | % | ||||||||
Indirect
RV
|
51,611,223
|
43 | % |
41,111,060
|
36 | % | ||||||||||
Indirect
Mobile Home
|
24,961,562
|
21 | % |
28,212,411
|
25 | % | ||||||||||
Subtotal Indirect
|
113,381,031
|
95 | % |
108,399,269
|
96 | % | ||||||||||
Other
|
5,499,692
|
5 | % |
4,793,128
|
4 | % | ||||||||||
Total Consumer Loans
|
$ |
118,880,723
|
100 | % | $ |
113,192,397
|
100 | % |
Brokered
time deposits
|
$ 116,654,000
|
Subject
to policy limitation of 25% of total assets
|
Federal
Home Loan Bank of Boston
|
$
19,576,000
|
Unused
advance capacity subject to eligible and qualified
collateral
|
Fed
Discount Window Borrower-in-Custody
|
$
28,690,000
|
Unused
credit line subject to the pledge of indirect auto
loans
|
Total
Unused Borrowing Capacity
|
$ 164,920,000
|
06/30/07
|
06/30/06
|
06/30/05
|
06/30/04
|
2.90%
|
2.09%
|
1.09%
|
1.13%
|
Description
|
June
30, 2007
|
June
30, 2006
|
||||||
Residential
real estate
|
$ |
477,000
|
$ |
521,000
|
||||
Commercial
real estate
|
2,033,000
|
2,980,000
|
||||||
Commercial
loans
|
2,104,000
|
1,553,000
|
||||||
Consumer
and other
|
476,000
|
141,000
|
||||||
Total
non-performing
|
$ |
5,090,000
|
$ |
5,195,000
|
Up
200 Basis Points
|
Down
200 Basis Points
|
||
June
30, 2007
|
-1.80%
|
4.60%
|
|
Up
200 Basis Points
|
Down
200 Basis Points
|
||
June
30, 2006
|
-0.17%
|
2.33%
|
Affiliated
Trusts
|
Trust
Preferred Securities
|
Common
Securities
|
Junior
Subordinated Debentures
|
Interest
Rate
|
Maturity
Date
|
|||||
NBN
Capital Trust II
|
$
3,000,000
|
$
93,000
|
$
3,093,000
|
8.16%
|
March
30, 2034
|
|||||
NBN
Capital Trust III
|
3,000,000
|
93,000
|
3,093,000
|
6.50%
|
March
30, 2034
|
|||||
NBN
Capital Trust IV
|
10,000,000
|
310,000
|
10,310,000
|
5.88%
|
February
23, 2035
|
|||||
Total
|
$ 16,000,000
|
$ 496,000
|
$ 16,496,000
|
6.42%
|
Payments
Due by Period
|
|||||||||||||||||||||||
Contractual
Obligations
|
Total
|
Less
Than
1
Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
||||||||||||||||||
FHLB
advances
|
$ |
93,016,698
|
$ |
50,016,698
|
$ |
33,000,000
|
$ |
10,000,000
|
$ | - | |||||||||||||
Junior
subordinated debentures
|
16,496,000
|
-
|
16,496,000
|
-
|
-
|
||||||||||||||||||
Capital
lease obligation
|
2,653,511
|
134,087
|
289,193
|
319,668
|
1,910,563
|
||||||||||||||||||
Other
borrowings
|
2,292,163
|
534,522
|
997,665
|
405,777
|
354,199
|
||||||||||||||||||
Total
long-term debt
|
114,458,372
|
50,685,307
|
50,782,858
|
10,725,445
|
2,264,762
|
||||||||||||||||||
Operating
lease obligations
|
1,926,575
|
379,059
|
622,833
|
466,344
|
458,339
|
||||||||||||||||||
Total
contractual obligations
|
$ |
116,384,947
|
$ |
51,064,366
|
$ |
51,405,691
|
$ |
11,191,789
|
$ |
2,723,101
|
|||||||||||||
Amount
of Commitment Expiration - Per Period
|
|||||||||||||||||||||||
Commitments
with off-balance sheet risk
|
Total
|
Less
Than
1
Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
||||||||||||||||||
Commitments
to extend credit (1)(3)
|
$ |
10,003,000
|
$ |
10,003,000
|
$ | - | $ | - | $ | - | |||||||||||||
Commitments
related to loans held for sale(2)
|
2,557,000
|
2,557,000
|
-
|
-
|
-
|
||||||||||||||||||
Unused
lines of credit (3)(4)
|
45,002,000
|
21,189,000
|
3,099,000
|
2,288,000
|
18,426,000
|
||||||||||||||||||
Standby
letters of credit (5)
|
696,000
|
696,000
|
-
|
-
|
-
|
||||||||||||||||||
$ |
58,258,000
|
$ |
34,445,000
|
$ |
3,099,000
|
$ |
2,288,000
|
$ |
18,426,000
|
||||||||||||||
(1) |
Represents
commitments outstanding for residential real estate, commercial
real
estate, and commercial loans.
|
||||||||||||||||||||||
(2) |
Commitments
of residential real estate loans that will be held for
sale.
|
||||||||||||||||||||||
(3)
|
|
Loan
commitments and unused lines of credit for commercial and construction
loans that expire or are subject to renewal in twelve months
or
less.
|
|||||||||||||||||||||
(4) |
Represents
unused lines of credit from commercial, construction, and home
equity
loans.
|
||||||||||||||||||||||
(5) |
Standby
letters of credit generally expiring in twelve months.
|
Item
7 A.
|
Quantitative
and Qualitative Disclosure about Market
Risk
|
See
Item 7 of our Form 10-K, "Management's Discussion and Analysis
of
Financial Condition and Results of Operations - Risk
Management" and accompanying table set forth therein for quantitative
and
qualitative disclosures about market risk.
|
|
Item
8.
|
Financial
Statements and Supplementary Data
|
a.
|
Financial
Statements Required by Regulation
S-X
|
/s/
Shatswell, MacLeod & Company, P.C.
|
|
West
Peabody, Massachusetts
|
Shatswell,
MacLeod & Company, P.C.
|
September
6, 2007
|
|
/s/
Baker Newman & Noyes
|
Portland,
Maine
|
Baker
Newman & Noyes
|
August 11, 2006 |
Limited
Liability Company
|
ASSETS
|
||||||||
2007
|
2006
|
|||||||
Cash
and due from banks
|
$ |
9,065,330
|
$ |
9,573,908
|
||||
Interest-bearing
deposits
|
1,676,391
|
1,099,813
|
||||||
Federal
Home Loan Bank overnight deposits
|
-
|
1,430,000
|
||||||
Total
cash and cash equivalents
|
10,741,721
|
12,103,721
|
||||||
Available-for-sale
securities, at fair value
|
86,348,070
|
86,137,707
|
||||||
Loans
held-for-sale
|
1,636,485
|
681,143
|
||||||
Loans
receivable
|
425,571,418
|
435,662,529
|
||||||
Less
allowance for loan losses
|
5,756,000
|
5,496,000
|
||||||
Net
loans
|
419,815,418
|
430,166,529
|
||||||
Premises
and equipment - net
|
7,545,430
|
7,315,881
|
||||||
Acquired
assets - net
|
-
|
10,384
|
||||||
Accrued
interest receivable
|
2,586,720
|
2,678,558
|
||||||
Federal
Home Loan Bank stock, at cost
|
4,825,700
|
5,498,300
|
||||||
Federal
Reserve Bank stock, at cost
|
471,500
|
459,500
|
||||||
Goodwill
|
2,880,803
|
407,897
|
||||||
Intangible
assets, net of accumulated amortization of $2,681,148 in 2007
and $2,366,564 in 2006
|
4,110,081
|
1,919,665
|
||||||
Bank
owned life insurance (BOLI)
|
9,844,584
|
8,895,326
|
||||||
Other
assets
|
5,994,468
|
6,643,191
|
||||||
Total
assets
|
$ |
556,800,980
|
$ |
562,917,802
|
NORTHEAST
BANCORP AND SUBSIDIARY
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
June
30, 2007 and 2006
|
||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
2007
|
2006
|
|||||||
Liabilities:
|
||||||||
Deposits
|
||||||||
Demand
|
$ |
36,332,604
|
$ |
38,137,357
|
||||
NOW
|
53,405,241
|
54,432,157
|
||||||
Money
market
|
8,053,552
|
9,430,378
|
||||||
Regular
savings
|
21,145,567
|
24,247,324
|
||||||
Brokered
time deposits
|
22,546,163
|
51,859,091
|
||||||
Certificates
of deposit under $100,000
|
154,972,970
|
152,681,352
|
||||||
Certificates
of deposit $100,000 or more
|
68,097,680
|
64,505,718
|
||||||
Total
deposits
|
364,553,777
|
395,293,377
|
||||||
Federal
Home Loan Bank advances
|
93,016,698
|
75,888,598
|
||||||
Short-term
borrowings
|
33,105,377
|
29,637,426
|
||||||
Junior
subordinated debentures issued to affiliated trusts
|
16,496,000
|
16,496,000
|
||||||
Capital
lease obligation
|
2,653,511
|
2,781,046
|
||||||
Other
borrowings
|
2,292,163
|
57,129
|
||||||
Other
liabilities
|
3,833,576
|
3,668,101
|
||||||
Total
liabilities
|
515,951,102
|
523,821,677
|
||||||
Commitments
and contingent liabilities
|
||||||||
Stockholders'
equity
|
||||||||
Preferred
stock, $1.00 par value, 1,000,000 shares authorized; none
issued
|
-
|
-
|
||||||
Common stock, at stated value, 15,000,000 shares authorized; 2,448,832 and 2,447,132 shares outstanding | ||||||||
at June 30, 2007 and
2006, respectively
|
2,448,832
|
2,447,132
|
||||||
Additional
paid-in capital
|
4,715,164
|
4,675,258
|
||||||
Retained
earnings
|
35,600,428
|
34,596,204
|
||||||
Accumulated
other comprehensive loss
|
(1,914,546 | ) | (2,622,469 | ) | ||||
Total
stockholders' equity
|
40,849,878
|
39,096,125
|
||||||
Total
liabilities and stockholders' equity
|
$ |
556,800,980
|
$ |
562,917,802
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
2007
|
2006
|
2005
|
||||||||||
Interest
and dividend income:
|
||||||||||||
Interest
and fees on loans
|
$ |
31,366,547
|
$ |
31,643,003
|
$ |
29,618,984
|
||||||
Interest
on Federal Home Loan Bank overnight deposits
|
152,805
|
93,017
|
52,912
|
|||||||||
Taxable
interest on available-for-sale securities
|
3,154,072
|
2,947,224
|
2,568,558
|
|||||||||
Tax-exempt
interest on available-for-sale securities
|
442,311
|
264,839
|
-
|
|||||||||
Dividends
on available-for-sale securities
|
140,954
|
130,605
|
146,678
|
|||||||||
Dividends
on Federal Home Loan Bank and Federal Reserve Bank
stock
|
368,463
|
335,900
|
264,777
|
|||||||||
Other
interest and dividend income
|
57,203
|
41,620
|
22,025
|
|||||||||
Total
interest and dividend income
|
35,682,355
|
35,456,208
|
32,673,934
|
|||||||||
Interest
expense:
|
||||||||||||
Deposits
|
13,490,173
|
11,152,306
|
8,624,798
|
|||||||||
Federal
Home Loan Bank advances
|
3,819,550
|
3,482,655
|
3,850,815
|
|||||||||
Short-term
borrowings
|
1,504,936
|
927,688
|
403,539
|
|||||||||
Junior
subordinated debentures issued to affiliated trusts
|
1,080,538
|
1,063,681
|
1,087,696
|
|||||||||
Obligation
under capital lease agreements
|
136,726
|
130,583
|
-
|
|||||||||
Other
borrowings
|
65,075
|
3,693
|
-
|
|||||||||
Total
interest expense
|
20,096,998
|
16,760,606
|
13,966,848
|
|||||||||
Net
interest and dividend income before provision for loan
losses
|
15,585,357
|
18,695,602
|
18,707,086
|
|||||||||
Provision
for loan losses
|
989,158
|
1,226,413
|
1,301,600
|
|||||||||
Net
interest and dividend income after provision for loan
losses
|
14,596,199
|
17,469,189
|
17,405,486
|
|||||||||
Noninterest
income:
|
||||||||||||
Fees
and service charges on loans
|
79,885
|
97,630
|
100,858
|
|||||||||
Fees
for other services to customers
|
1,042,648
|
1,114,081
|
1,067,116
|
|||||||||
Net
securities gains
|
42,349
|
17,335
|
67,940
|
|||||||||
Loss
on trading activities
|
-
|
-
|
(83 | ) | ||||||||
Gain
on sales of loans
|
869,255
|
308,777
|
233,027
|
|||||||||
Investment
and insurance commissions
|
4,715,553
|
3,686,122
|
2,858,897
|
|||||||||
BOLI
income
|
388,613
|
366,939
|
330,700
|
|||||||||
Other
|
806,524
|
1,003,997
|
492,724
|
|||||||||
Total
noninterest income
|
7,944,827
|
6,594,881
|
5,151,179
|
|||||||||
Noninterest
expense:
|
||||||||||||
Salaries
and employee benefits
|
12,022,037
|
10,637,758
|
9,554,317
|
|||||||||
Occupancy
expense
|
1,722,381
|
1,672,505
|
1,418,696
|
|||||||||
Equipment
expense
|
1,531,276
|
1,440,238
|
1,110,108
|
|||||||||
Intangible
assets amortization
|
314,584
|
241,028
|
249,701
|
|||||||||
Other
|
4,484,908
|
4,216,975
|
4,351,352
|
|||||||||
Total
noninterest expense
|
20,075,186
|
18,208,504
|
16,684,174
|
|||||||||
Income
before income taxes
|
2,465,840
|
5,855,566
|
5,872,491
|
|||||||||
Income
tax expense
|
579,163
|
1,851,367
|
1,853,857
|
|||||||||
Net
income
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,018,634
|
||||||
Earnings
per common share:
|
||||||||||||
Basic
|
$ |
0.77
|
$ |
1.61
|
$ |
1.60
|
||||||
Diluted
|
$ |
0.76
|
$ |
1.59
|
$ |
1.57
|
||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Preferred
Stock
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
||||||||||||||||||||
Balance
at June 30, 2004
|
$ |
-
|
$ |
2,525,416
|
$ |
6,943,894
|
$ |
28,380,678
|
$ | (1,396,968 | ) | $ |
36,453,020
|
||||||||||||
Net
income
|
-
|
-
|
-
|
4,018,634
|
-
|
4,018,634
|
|||||||||||||||||||
Other comprehensive income net of tax: | |||||||||||||||||||||||||
Net unrealized losses on investments | |||||||||||||||||||||||||
available-for-sale, net of reclassification | |||||||||||||||||||||||||
adjustment
|
-
|
-
|
-
|
-
|
726,781
|
726,781
|
|||||||||||||||||||
Total comprehensive income
|
-
|
-
|
-
|
4,745,415
|
|||||||||||||||||||||
Purchase
of 43,609 shares of Company
stock
|
-
|
(43,609 | ) | (799,893 | ) |
-
|
-
|
(843,502 | ) | ||||||||||||||||
Stock
options exercised
|
-
|
37,875
|
385,410
|
-
|
-
|
423,285
|
|||||||||||||||||||
Stock
grant
|
-
|
150
|
1,425
|
-
|
-
|
1,575
|
|||||||||||||||||||
Dividends
on common stock at $0.36
per
share
|
-
|
-
|
-
|
(910,220 | ) |
-
|
(910,220 | ) | |||||||||||||||||
Balance
at June 30, 2005
|
-
|
2,519,832
|
6,530,836
|
31,489,092
|
(670,187 | ) |
39,869,573
|
||||||||||||||||||
Net
income
|
-
|
-
|
-
|
4,004,199
|
-
|
4,004,199
|
|||||||||||||||||||
Other comprehensive income net of tax: | |||||||||||||||||||||||||
Net unrealized losses on investments | |||||||||||||||||||||||||
available-for-sale, net of reclassification | |||||||||||||||||||||||||
adjustment
|
-
|
-
|
-
|
-
|
(1,952,282 | ) | (1,952,282 | ) | |||||||||||||||||
Total comprehensive income
|
-
|
-
|
-
|
-
|
-
|
2,051,917
|
|||||||||||||||||||
Purchase
of 90,200 shares of Company stock
|
-
|
(90,200 | ) | (2,052,050 | ) |
-
|
-
|
(2,142,250 | ) | ||||||||||||||||
Stock
options exercised
|
-
|
17,500
|
196,472
|
-
|
-
|
213,972
|
|||||||||||||||||||
Dividends
on common stock at $0.36 per
share
|
-
|
-
|
-
|
(897,087 | ) |
-
|
(897,087 | ) | |||||||||||||||||
Balance
at June 30, 2006
|
-
|
2,447,132
|
4,675,258
|
34,596,204
|
(2,622,469 | ) |
39,096,125
|
||||||||||||||||||
Net
income
|
-
|
-
|
-
|
1,886,677
|
-
|
1,886,677
|
|||||||||||||||||||
Other comprehensive income net of tax: | |||||||||||||||||||||||||
Net unrealized losses on investments | |||||||||||||||||||||||||
available-for-sale, net of reclassification | |||||||||||||||||||||||||
adjustment
|
-
|
-
|
-
|
-
|
707,923
|
707,923
|
|||||||||||||||||||
Total
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
2,594,600
|
|||||||||||||||||||
Purchase
of 3,800 shares of Company stock
|
-
|
(3,800 | ) | (64,144 | ) |
-
|
-
|
(67,944 | ) | ||||||||||||||||
Stock
options exercised
|
-
|
500
|
6,050
|
-
|
-
|
6,550
|
|||||||||||||||||||
Common stock issued in connection with the | |||||||||||||||||||||||||
purchase
of branch real estate
|
-
|
5,000
|
98,000
|
-
|
-
|
103,000
|
|||||||||||||||||||
Dividends
on common stock at $0.36 per share
|
-
|
-
|
-
|
(882,453 | ) |
-
|
(882,453 | ) | |||||||||||||||||
Balance
at June 30, 2007
|
$ |
-
|
$ |
2,448,832
|
$ |
4,715,164
|
$ |
35,600,428
|
$ | (1,914,546 | ) | $ |
40,849,878
|
||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
2007
|
2006
|
2005
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,018,634
|
||||||
Adjustments
to reconcile net income to net cash
provided
by operating activities:
|
||||||||||||
Provision
for loan losses
|
989,158
|
1,226,413
|
1,301,600
|
|||||||||
Provision
for losses on acquired assets
|
6,384
|
2,500
|
20,000
|
|||||||||
Provision
made for deferred compensation
|
276,539
|
399,845
|
98,000
|
|||||||||
Write-down
of available-for-sale securities
|
50,442
|
38,394
|
27,849
|
|||||||||
Write-down
of non-marketable securities
|
248,482
|
42,257
|
96,931
|
|||||||||
Deferred
income tax benefit
|
(329,268 | ) | (323,220 | ) | (197,522 | ) | ||||||
BOLI
income, net
|
(349,258 | ) | (366,939 | ) | (274,347 | ) | ||||||
Depreciation
of premises and equipment
|
1,088,373
|
1,048,529
|
711,339
|
|||||||||
Amortization
of intangible assets
|
314,584
|
241,028
|
249,701
|
|||||||||
Net
gain on sale of available-for-sale securities
|
(42,349 | ) | (17,335 | ) | (67,940 | ) | ||||||
Net
(gain) loss on disposals, writedowns and sale of
fixed assets
|
(73,962 | ) |
128,363
|
(59,719 | ) | |||||||
Gain
on sale of deposits
|
-
|
(500,845 | ) |
-
|
||||||||
Net
change of loans held-for-sale
|
(955,342 | ) | (362,293 | ) |
226,872
|
|||||||
Other
|
27,839
|
21,962
|
(350,028 | ) | ||||||||
Change
in other assets and liabilities:
|
||||||||||||
Interest
receivable
|
91,838
|
(123,669 | ) | (361,720 | ) | |||||||
Other
assets and liabilities
|
28,754
|
106,976
|
631,272
|
|||||||||
Net
cash provided by operating activities
|
3,258,891
|
5,566,165
|
6,070,922
|
|||||||||
Cash
flows from investing activities:
|
||||||||||||
Federal
Reserve Bank stock purchased
|
(12,000 | ) | (54,000 | ) | (405,500 | ) | ||||||
Proceeds
from redemption of Federal Home Loan Bank stock
|
672,600
|
1,146,200
|
-
|
|||||||||
Proceeds
from the sales of available-for-sale securities
|
2,290,571
|
1,354,098
|
1,126,131
|
|||||||||
Purchases
of available-for-sale securities
|
(14,720,181 | ) | (25,311,089 | ) | (22,862,781 | ) | ||||||
Proceeds
from maturities and principal payments
on
available-for-sale securities
|
13,255,927
|
9,078,452
|
15,859,638
|
|||||||||
Net
decrease (increase) in loans
|
9,361,953
|
24,729,918
|
(29,502,226 | ) | ||||||||
Purchases
of premises and equipment
|
(1,373,474 | ) | (1,111,469 | ) | (1,241,683 | ) | ||||||
Proceeds
from sales of premises and equipment
|
246,610
|
-
|
481,794
|
|||||||||
Proceeds
from sales of acquired assets
|
4,000
|
244,722
|
497,507
|
|||||||||
Other
|
-
|
-
|
(75,492 | ) | ||||||||
Purchase
of retirement annuity
|
-
|
-
|
(900,000 | ) | ||||||||
Purchase
of BOLI
|
(600,000 | ) |
-
|
(529,184 | ) | |||||||
Cash
paid in connection with acquisition of
insurance
agencies
|
(2,450,000 | ) |
-
|
(993,469 | ) | |||||||
Net
cash provided (used) by investing activities
|
6,676,006
|
10,076,832
|
(38,545,265 | ) | ||||||||
Cash
flows from financing activities:
|
||||||||||||
Net
(decrease) increase in deposits
|
(30,739,600 | ) |
7,267,169
|
18,398,993
|
||||||||
Cash
paid on sale of deposits
|
-
|
(7,691,669 | ) |
-
|
||||||||
Advances
from the Federal Home Loan Bank
|
43,000,000
|
105,000,000
|
33,000,000
|
|||||||||
Repayment
of advances from the Federal Home Loan Bank
|
(36,831,900 | ) | (115,309,004 | ) | (24,403,032 | ) | ||||||
Net
advances (repayments) on Federal Home Loan
Bank
overnight advances
|
10,960,000
|
-
|
(5,377,000 | ) | ||||||||
Net
increase (decrease) in short-term borrowings
|
3,467,951
|
(3,741,986 | ) |
8,494,543
|
||||||||
Dividends
paid
|
(882,453 | ) | (897,087 | ) | (910,220 | ) | ||||||
Company
stock purchased
|
(67,944 | ) | (2,142,250 | ) | (698,812 | ) | ||||||
Issuance
of common stock
|
6,550
|
213,972
|
280,170
|
|||||||||
Proceeds
from issuance of junior subordinated debentures
|
-
|
-
|
10,310,000
|
|||||||||
Repayment
of junior subordinated debentures
|
-
|
-
|
(7,394,849 | ) | ||||||||
Repayment
on debt from insurance agencies acquisitions
|
(81,966 | ) |
-
|
-
|
||||||||
Repayment
on capital lease obligation
|
(127,535 | ) | (111,656 | ) |
-
|
|||||||
Net
cash (used) provided by financing activities
|
(11,296,897 | ) | (17,412,511 | ) |
31,699,793
|
|||||||
Net
decrease in cash and cash equivalents
|
(1,362,000 | ) | (1,769,514 | ) | (774,550 | ) | ||||||
Cash
and cash equivalents, beginning of year
|
12,103,721
|
13,873,235
|
14,647,785
|
|||||||||
Cash
and cash equivalents, end of year
|
$ |
10,741,721
|
$ |
12,103,721
|
$ |
13,873,235
|
||||||
Supplemental
schedule of cash flow information:
|
||||||||||||
Interest
paid
|
$ |
20,120,234
|
$ |
16,872,352
|
$ |
13,214,688
|
||||||
Income
taxes paid
|
819,500
|
2,220,561
|
2,017,222
|
|||||||||
Supplemental
schedule of noncash investing and financing
activities:
|
||||||||||||
Transfer
from loans to acquired assets
|
$ |
-
|
$ |
173,800
|
$ |
570,339
|
||||||
Stock
tendered in cashless stock option exercise
|
-
|
-
|
144,690
|
|||||||||
Change in valuation allowance for unrealized losses (gains) on available-for-sale | ||||||||||||
securities,
net of tax
|
707,923
|
1,952,282
|
(726,781 | ) | ||||||||
Net
change in deferred taxes for unrealized losses (gains)
on available-for-sale securities
|
364,689
|
1,005,701
|
(374,404 | ) | ||||||||
Transfer
from loan loss allowance to other liabilities for
off balance sheet credit risk
|
-
|
204,086
|
-
|
|||||||||
Capital
lease asset and related obligation
|
-
|
2,892,702
|
-
|
|||||||||
Stock
issued in branch purchase
|
103,000
|
-
|
-
|
|||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Years
Ended June 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Net
income, as reported
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,018,634
|
||||||
Deduct: total
stock-based employee compensation
expense determined under fair
value
based method for all awards, net of related tax
effects
|
-
|
-
|
1,513
|
|||||||||
Pro
forma net income
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,017,121
|
||||||
Earnings
per share:
|
||||||||||||
Basic
- as reported
|
$ |
.77
|
$ |
1.61
|
$ |
1.60
|
||||||
Basic
- pro forma
|
$ |
.77
|
$ |
1.61
|
$ |
1.59
|
||||||
Diluted
- as reported
|
$ |
.76
|
$ |
1.59
|
$ |
1.57
|
||||||
Diluted
- pro forma
|
$ |
.76
|
$ |
1.59
|
$ |
1.57
|
2007
|
2006
|
2005
|
||||||||||
Weighted
average fair value
|
$ |
-
|
$ |
-
|
$ |
1,513
|
||||||
Dividend
yield
|
-
|
-
|
2.8 | % | ||||||||
Expected
volatility
|
-
|
-
|
24.3 | % | ||||||||
Risk-free
interest rates
|
-
|
-
|
4.5 | % | ||||||||
Expected
lives
|
-
|
-
|
8
years
|
2007
|
2006
|
|||||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
|||||||||||||
Debt
securities issued by U.S. Government-sponsored
enterprises
|
$ |
21,765,732
|
$ |
21,158,409
|
$ |
25,766,682
|
$ |
24,694,409
|
||||||||
Mortgage-backed
securities
|
53,987,824
|
52,138,732
|
50,618,118
|
48,126,031
|
||||||||||||
Municipal
bonds
|
11,067,197
|
10,709,069
|
11,075,274
|
10,770,167
|
||||||||||||
Corporate
bonds
|
500,000
|
484,625
|
500,000
|
477,520
|
||||||||||||
Equity
securities
|
1,928,144
|
1,857,235
|
2,151,072
|
2,069,580
|
||||||||||||
$ |
89,248,897
|
$ |
86,348,070
|
$ |
90,111,146
|
$ |
86,137,707
|
|||||||||
The
gross unrealized gains and unrealized losses on available-for-sale
securities are as follows:
|
||||||||||||||||
2007
|
2006
|
|||||||||||||||
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
|||||||||||||
Debt
securities issued by U. S. Government-sponsored
enterprises
|
$ |
-
|
$ |
607,323
|
$ |
-
|
$ |
1,072,273
|
||||||||
Mortgage-backed
securities
|
2,818
|
1,851,910
|
2,289
|
2,494,376
|
||||||||||||
Municipal
bonds
|
-
|
358,128
|
-
|
305,107
|
||||||||||||
Corporate
bonds
|
-
|
15,375
|
-
|
22,480
|
||||||||||||
Equity
securities
|
18,661
|
89,570
|
22,809
|
104,301
|
||||||||||||
$ |
21,479
|
$ |
2,922,306
|
$ |
25,098
|
$ |
3,998,537
|
Less
than 12 Months
|
More
than 12 Months
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
U.S.
Government-sponsored enterprises
|
$ |
391,296
|
$ |
9,828
|
$ |
20,767,113
|
$ |
597,495
|
$ |
21,158,409
|
$ |
607,323
|
||||||||||||
Mortgage-backed securities
|
22,180,625
|
463,353
|
27,327,140
|
1,388,557
|
49,507,765
|
1,851,910
|
||||||||||||||||||
Municipal
bonds
|
7,945,475
|
262,497
|
2,763,594
|
95,631
|
10,709,069
|
358,128
|
||||||||||||||||||
Corporate
bonds
|
-
|
-
|
484,625
|
15,375
|
484,625
|
15,375
|
||||||||||||||||||
Equity
securities
|
839,368
|
49,720
|
630,039
|
39,850
|
1,469,407
|
89,570
|
||||||||||||||||||
$ |
31,356,764
|
$ |
785,398
|
$ |
51,972,511
|
$ |
2,136,908
|
$ |
83,329,275
|
$ |
2,922,306
|
2007
|
2006
|
|||||||
Net
unrealized losses
|
$ | (2,900,827 | ) | $ | (3,973,439 | ) | ||
Deferred
tax effect
|
986,281
|
1,350,970
|
||||||
Accumulated
other comprehensive loss
|
$ | (1,914,546 | ) | $ | (2,622,469 | ) |
Cost
|
Fair
Value
|
|||||||
Due one year or less
|
$ |
6,505,701
|
$ |
6,410,365
|
||||
Due after one year through five years
|
13,370,205
|
12,989,363
|
||||||
Due after five years through ten years
|
996,925
|
972,840
|
||||||
Due after ten years
|
12,460,098
|
11,979,535
|
||||||
33,332,929
|
32,352,103
|
|||||||
Mortgage-backed securities (consisting of securities with interest rates ranging from 4.00% to 6.375% | ||||||||
maturing November 2007 to
April 2036)
|
53,987,824
|
52,138,732
|
||||||
Equity
securities
|
1,928,144
|
1,857,235
|
||||||
$ |
89,248,897
|
$ |
86,348,070
|
2007
|
2006
|
|||||||
Mortgage
loans:
|
||||||||
Residential
real estate
|
$ |
145,184,733
|
$ |
149,099,809
|
||||
Commercial
real estate
|
112,534,812
|
115,327,157
|
||||||
Construction
|
7,707,432
|
7,480,823
|
||||||
Total
mortgage loans
|
265,426,977
|
271,907,789
|
||||||
Commercial
loans
|
40,783,958
|
50,261,725
|
||||||
Consumer
and other loans
|
118,880,723
|
113,192,397
|
||||||
425,091,658
|
435,361,911
|
|||||||
Undisbursed
portion of construction loans
|
(2,256,606 | ) | (2,375,257 | ) | ||||
Net
deferred loan origination costs
|
2,736,366
|
2,675,875
|
||||||
425,571,418
|
435,662,529
|
|||||||
Less
allowance for loan losses
|
5,756,000
|
5,496,000
|
||||||
Net
loans
|
$ |
419,815,418
|
$ |
430,166,529
|
Years
Ended June 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Balance
at beginning of year
|
$ |
5,496,000
|
$ |
5,104,000
|
$ |
4,577,000
|
||||||
Provision
charged to operating expenses
|
989,158
|
1,226,413
|
1,301,600
|
|||||||||
Transferred
to off balance sheet credit risk reserve included
in
other liabilities
|
-
|
(204,086 | ) |
-
|
||||||||
Loans
charged off
|
(854,631 | ) | (793,653 | ) | (935,285 | ) | ||||||
Recoveries
on loans previously charged off
|
125,473
|
163,326
|
160,685
|
|||||||||
Net
loans charged off
|
(729,158 | ) | (630,327 | ) | (774,600 | ) | ||||||
Balance
at end of year
|
$ |
5,756,000
|
$ |
5,496,000
|
$ |
5,104,000
|
2007
|
2006
|
2005
|
||||||||||
Impaired
loans
|
$ |
2,498,498
|
$ |
7,128,111
|
$ |
2,190,143
|
||||||
Impaired
loans with related allowances
|
884,543
|
5,950,923
|
810,543
|
|||||||||
Allowances
on impaired loans
|
322,402
|
1,290,960
|
118,778
|
|||||||||
Average
balance of impaired loans during the year
|
2,269,862
|
4,584,621
|
1,760,925
|
|||||||||
Interest
recognized on impaired loans
|
211,346
|
71,400
|
85,900
|
2007
|
2006
|
|||||||
Land
|
$ |
1,327,621
|
$ |
875,096
|
||||
Buildings
|
2,058,695
|
1,790,720
|
||||||
Assets
recorded under capital lease
|
2,892,702
|
2,892,702
|
||||||
Leasehold
and building improvements
|
1,888,618
|
1,908,861
|
||||||
Furniture,
fixtures and equipment
|
5,663,105
|
5,245,108
|
||||||
13,830,741
|
12,712,487
|
|||||||
Less
accumulated depreciation
|
6,285,311
|
5,396,606
|
||||||
Net
premises and equipment
|
$ |
7,545,430
|
$ |
7,315,881
|
2007
|
2006
|
|||||||
Real
estate properties acquired in settlement of loans and other acquired
assets
|
$ |
-
|
$ |
12,000
|
||||
Less
allowance for losses
|
-
|
1,616
|
||||||
$ |
-
|
$ |
10,384
|
2007
|
2006
|
2005
|
||||||||||
Balance
at beginning of year
|
$ |
1,616
|
$ |
20,666
|
$ |
13,007
|
||||||
Provision
for losses on acquired assets
|
6,384
|
2,500
|
20,000
|
|||||||||
Write-downs
|
(8,000 | ) | (21,550 | ) | (12,341 | ) | ||||||
Balance
at end of year
|
$ |
-
|
$ |
1,616
|
$ |
20,666
|
Palmer
|
Sturtevant
and
Ham
|
Southern
Maine
|
Russell
|
Totals
|
||||||||||||||||
Purchase
price
|
||||||||||||||||||||
Cash
paid
|
$ |
800,000
|
$ |
475,000
|
$ |
900,000
|
$ |
275,000
|
$ |
2,450,000
|
||||||||||
Debt
incurred
|
1,067,000
|
475,000
|
450,000
|
325,000
|
2,317,000
|
|||||||||||||||
Acquisition
costs
|
8,360
|
3,877
|
4,264
|
4,501
|
21,002
|
|||||||||||||||
Total
|
$ |
1,875,360
|
$ |
953,877
|
$ |
1,354,264
|
$ |
604,501
|
$ |
4,788,002
|
||||||||||
Allocation
of purchase price:
|
||||||||||||||||||||
Goodwill
|
1,174,274
|
324,367
|
754,764
|
219,501
|
2,472,906
|
|||||||||||||||
Customer
list intangible
|
600,000
|
550,000
|
520,000
|
300,000
|
1,970,000
|
|||||||||||||||
Non-compete
intangible
|
300,000
|
75,000
|
75,000
|
85,000
|
535,000
|
|||||||||||||||
Fixed
and other assets
|
5,086
|
4,510
|
4,500
|
-
|
14,096
|
|||||||||||||||
Deferred
income taxes
|
(204,000 | ) |
-
|
-
|
-
|
(204,000 | ) | |||||||||||||
Total
|
$ |
1,875,360
|
$ |
953,877
|
$ |
1,354,264
|
$ |
604,501
|
$ |
4,788,002
|
||||||||||
Acquisition
date
|
11/28/06
|
12/01/06
|
03/30/07
|
06/28/07
|
||||||||||||||||
Location
in Maine
|
Turner
|
Livermore
|
Scarborough
|
Madison
|
Weighted
Average
Rate
at
June 30,
|
2007
|
2006
|
||||||||||||||||||||
2007
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||||||||
Demand
|
0.00 | % | $ |
36,332,604
|
10.0 | % | $ |
38,137,357
|
9.6 | % | ||||||||||||
NOW
|
2.22 | % |
53,405,241
|
14.7 | % |
54,432,157
|
13.8 | % | ||||||||||||||
Money
market
|
2.35 | % |
8,053,552
|
2.2 | % |
9,430,378
|
2.4 | % | ||||||||||||||
Regular
savings
|
0.78 | % |
21,145,567
|
5.8 | % |
24,247,324
|
6.1 | % | ||||||||||||||
Certificates
of deposit and brokered
time deposits:
|
||||||||||||||||||||||
Less
than 1.00%
|
0.75 | % |
151,674
|
0.0 | % |
150,855
|
0.0 | % | ||||||||||||||
1.00-3.75% | 3.46 | % |
9,973,634
|
2.7 | % |
56,262,927
|
14.2 | % | ||||||||||||||
3.76-5.75% | 4.94 | % |
235,151,508
|
64.5 | % |
212,373,529
|
53.8 | % | ||||||||||||||
5.76-7.75% | 6.17 | % |
339,997
|
0.1 | % |
258,850
|
0.1 | % | ||||||||||||||
4.12 | % | $ |
364,553,777
|
100.0 | % | $ |
395,293,377
|
100.0 | % |
2008
|
2009
|
2010
|
2011
|
2012
|
Thereafter
|
||||||||||||||||||||
Less
than 1.00%
|
$ |
151,674
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
|||||||||||||
1.00-3.75%
|
7,163,772
|
2,735,068
|
74,794
|
-
|
-
|
-
|
|||||||||||||||||||
3.76-5.75%
|
196,830,663
|
21,866,789
|
11,579,940
|
2,501,660
|
2,051,349
|
321,107
|
|||||||||||||||||||
5.76-7.75%
|
298,492
|
9,185
|
-
|
32,320
|
-
|
-
|
|||||||||||||||||||
Total
|
$ |
204,444,601
|
$ |
24,611,042
|
$ |
11,654,734
|
$ |
2,533,980
|
$ |
2,051,349
|
$ |
321,107
|
2007
|
2006
|
2005
|
||||||||||
NOW
|
$ |
1,234,207
|
$ |
1,065,675
|
$ |
808,762
|
||||||
Money
market
|
221,118
|
246,283
|
212,744
|
|||||||||
Regular
savings
|
194,258
|
227,830
|
230,201
|
|||||||||
Certificates
of deposit and brokered time deposits
|
11,840,590
|
9,612,518
|
7,373,091
|
|||||||||
$ |
13,490,173
|
$ |
11,152,306
|
$ |
8,624,798
|
June
30, 2007
|
||||
Principal
Amounts
|
Interest
Rates
|
Maturity
Dates
|
||
$50,016,698
|
2.68%
- 5.69%
|
2008
|
||
30,000,000
|
4.86
- 5.21
|
2009
|
||
3,000,000
|
4.99
|
2011
|
||
10,000,000
|
4.26
|
2017
|
||
$93,016,698
|
||||
June
30, 2006
|
||||
Principal
Amounts
|
Interest
Rates
|
Maturity
Dates
|
||
$34,831,900
|
2.22%
- 5.31%
|
2007
|
||
31,056,698
|
2.68
- 5.68
|
2008
|
||
5,000,000
|
4.88
|
2009
|
||
5,000,000
|
4.81 -
4.99
|
2011
|
||
$75,888,598
|
June
30, 2007
|
||||
Principal Amounts
|
Interest Rates
|
Maturity Dates
|
||
$
534,522
|
6.50%
|
2008
|
||
569,471
|
6.50%
|
2009
|
||
428,194
|
6.50%
|
2010
|
||
244,721
|
6.50%
|
2011
|
||
161,056
|
6.50%
|
2012
|
||
171,525
|
6.50%
|
2013
|
||
182,674
|
6.50%
|
2014
|
||
$
2,292,163
|
||||
2008
|
$ |
264,262
|
||
2009
|
264,262
|
|||
2010
|
264,262
|
|||
2011
|
264,262
|
|||
2012
|
264,262
|
|||
2013
and thereafter
|
2,344,740
|
|||
Total minimuim lease payments | 3,666,050 | |||
Less imputed interest | 1,012,539 | |||
Capital lease obligation | $ | 2,653,511 |
Actual
|
For
Capital
Adequacy
Purposes
|
To
Be "Well
Capitalized"
Under
Prompt
Corrective
Action
Provisions
|
|||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||
(Dollars
in Thousands)
|
|||||||||||||||
As
of June 30, 2007:
|
|||||||||||||||
Northeast
Bancorp:
|
|||||||||||||||
Total
capital to risk
weighted
assets
|
$ |
57,302
|
13.97% |
>$32,804
|
>8.0%
|
>$41,005
|
>10.0%
|
||||||||
Tier
1 capital to risk
weighted
assets
|
$ |
49,295
|
12.02% |
>$16,402
|
>4.0%
|
>$24,603
|
> 6.0%
|
||||||||
Tier
1 capital to total
average
assets
|
$ |
49,295
|
9.07% |
>$21,845
|
>4.0%
|
>$27,306
|
> 5.0%
|
||||||||
As
of June 30, 2006:
|
|||||||||||||||
Northeast
Bancorp:
|
|||||||||||||||
Total
capital to risk
weighted
assets
|
$ |
60,940
|
14.52% |
>$33,585
|
>8.0%
|
>$41,981
|
>10.0%
|
||||||||
Tier
1 capital to risk
weighted
assets
|
$ |
52,252
|
12.45% |
>$16,793
|
>4.0%
|
>$25,189
|
> 6.0%
|
||||||||
Tier
1 capital to total
average
assets
|
$ |
52,252
|
9.32% |
>$22,437
|
>4.0%
|
>$28,047
|
> 5.0%
|
Actual
|
For
Capital
Adequacy
Purposes
|
To
Be "Well
Capitalized"
Under
Prompt
Corrective
Action
Provisions
|
|||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||
(Dollars
in Thousands)
|
|||||||||||||||
As
of June 30, 2007:
|
|||||||||||||||
Northeast
Bank:
|
|||||||||||||||
Total
capital to risk
weighted
assets
|
$ |
51,892
|
12.71% |
>$32,668
|
>8.0%
|
>$40,835
|
>10.0%
|
||||||||
Tier
1 capital to risk
weighted
assets
|
$ |
46,780
|
11.46% |
>$16,334
|
>4.0%
|
>$24,501
|
> 6.0%
|
||||||||
Tier
1 capital to total
average
assets
|
$ |
46,780
|
8.60% |
>$21,748
|
>4.0%
|
>$27,185
|
> 5.0%
|
||||||||
As
of June 30, 2006:
|
|||||||||||||||
Northeast
Bank:
|
|||||||||||||||
Total
capital to risk
weighted
assets
|
$ |
56,088
|
13.44% |
>$33,395
|
>8.0%
|
>$41,743
|
>10.0%
|
||||||||
Tier
1 capital to risk
weighted
assets
|
$ |
50,864
|
12.18% |
>$16,697
|
>4.0%
|
>$25,046
|
> 6.0%
|
||||||||
Tier
1 capital to total
average
assets
|
$ |
50,864
|
9.07% |
>$22,426
|
>4.0%
|
>$28,032
|
> 5.0%
|
2007
|
2006
|
2005
|
||||||||||
Average
shares outstanding, used in computing Basic EPS
|
2,451,610
|
2,493,560
|
2,518,764
|
|||||||||
Effect
of Dilutive Securities:
|
||||||||||||
Stock
and options outstanding
|
18,905
|
23,456
|
28,681
|
|||||||||
Options
exercised or canceled
|
47
|
9,079
|
16,100
|
|||||||||
Average
equivalent shares outstanding, used in computing Diluted
EPS
|
2,470,562
|
2,526,095
|
2,563,545
|
2007
|
2006
|
2005
|
||||||||||
Professional
fees
|
$ |
639,821
|
$ |
620,914
|
$ |
658,334
|
||||||
Advertising
expense
|
440,222
|
491,920
|
336,201
|
|||||||||
Write-down
of non-marketable securities
|
248,482
|
42,257
|
96,931
|
|||||||||
Computer
services and processing costs
|
616,173
|
580,995
|
472,154
|
|||||||||
Loan
expense
|
402,936
|
342,586
|
401,126
|
|||||||||
Write-down
of available-for-sale securities
|
50,442
|
38,394
|
27,849
|
|||||||||
Other
|
2,086,832
|
2,099,909
|
2,358,757
|
|||||||||
$ |
4,484,908
|
$ |
4,216,975
|
$ |
4,351,352
|
2007
|
2006
|
2005
|
||||||||||
Federal:
|
||||||||||||
Current
|
$ |
845,509
|
$ |
2,089,538
|
$ |
1,965,463
|
||||||
Deferred
|
(329,268 | ) | (323,220 | ) | (197,522 | ) | ||||||
516,241
|
1,766,318
|
1,767,941
|
||||||||||
State
and local - current
|
62,922
|
85,049
|
85,916
|
|||||||||
$ |
579,163
|
$ |
1,851,367
|
$ |
1,853,857
|
2007
|
2006
|
2005
|
||||||||||||||||||||||
Amount
|
%
of
Pretax
Income
|
Amount
|
%
of
Pretax
Income
|
Amount
|
%
of
Pretax
Income
|
|||||||||||||||||||
Expected
income tax expense at federal tax rate
|
$ |
838,386
|
34.0 | % | $ |
1,990,892
|
34.0 | % | $ |
1,996,646
|
34.0 | % | ||||||||||||
State
tax, net of federal tax benefit
|
41,529
|
1.7
|
56,132
|
1.0
|
56,705
|
1.0
|
||||||||||||||||||
Dividend
received deduction
|
(33,547 | ) | (1.4 | ) | (30,634 | ) | (0.5 | ) | (34,310 | ) | (0.6 | ) | ||||||||||||
Non-taxable
interest income
|
(143,938 | ) | (5.8 | ) |
-
|
-
|
-
|
-
|
||||||||||||||||
Non-taxable
BOLI income
|
(118,748 | ) | (4.8 | ) | (112,829 | ) | (1.9 | ) | (93,278 | ) | (1.6 | ) | ||||||||||||
Other
|
(4,519 | ) | (0.2 | ) | (52,194 | ) | (0.9 | ) | (71,906 | ) | (1.3 | ) | ||||||||||||
$ |
579,163
|
23.5 | % | $ |
1,851,367
|
31.7 | % | $ |
1,853,857
|
31.5 | % |
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Loans, principally due to allowance for loan losses
|
$ |
2,018,000
|
$ |
1,882,000
|
||||
Interest on nonperforming loans
|
72,000
|
54,000
|
||||||
Difference in tax and federal statement basis of
investments
|
1,125,000
|
1,444,000
|
||||||
Deferred compensation
|
263,000
|
169,000
|
||||||
Other
|
110,000
|
156,000
|
||||||
Total deferred tax assets
|
3,588,000
|
3,705,000
|
||||||
Deferred
tax liabilities:
|
||||||||
Difference in tax and financial statement amortization of goodwill
and
other intangible assets
|
(324,000 | ) | (138,000 | ) | ||||
Mortgage servicing rights
|
(69,000 | ) | (110,000 | ) | ||||
Premises and equipment
|
(193,000 | ) | (229,000 | ) | ||||
Prepaid expenses
|
(159,000 | ) | (143,000 | ) | ||||
Other
|
-
|
(3,000 | ) | |||||
Total deferred tax liabilities
|
(745,000 | ) | (623,000 | ) | ||||
Net deferred tax asset, included in other assets
|
$ |
2,843,000
|
$ |
3,082,000
|
2007
|
2006
|
2005
|
||||||||||||||||||||||
Shares
|
Weighted-
Average
Exercise
Price
|
Shares
|
Weighted-
Average
Exercise
Price
|
Shares
|
Weighted-
Average
Exercise
Price
|
|||||||||||||||||||
Outstanding
at beginning of year
|
52,500
|
$ |
12.13
|
71,500
|
$ |
12.31
|
108,875
|
$ |
11.79
|
|||||||||||||||
Granted
|
-
|
-
|
-
|
-
|
1,000
|
12.75
|
||||||||||||||||||
Exercised
|
(500 | ) |
13.10
|
(17,500 | ) |
12.23
|
(37,875 | ) |
11.18
|
|||||||||||||||
Expired
|
-
|
-
|
(1,500 | ) |
14.90
|
(500 | ) |
18.50
|
||||||||||||||||
Outstanding
and exercisable at
end of year
|
52,000
|
$ |
12.12
|
52,500
|
$ |
12.13
|
71,500
|
$ |
12.31
|
Options
Outstanding and Exercisable
|
|||||||||||
Range
of
Exercise
Prices
|
Number
Outstanding
at
June
30, 2007
|
Weighted-Average
Remaining
Contractual
Life (Years)
|
Weighted-Average
Exercise
Price
|
||||||||
$8.00
to $9.00
|
25,000
|
2.7
|
$
8.47
|
||||||||
$13.10
|
15,000
|
4.1
|
13.10
|
||||||||
$18.50
|
12,000
|
0.6
|
18.50
|
||||||||
$8.00
to $18.50
|
52,000
|
2.6
|
$12.12
|
2007
|
2006
|
|||||||
Commitments
to originate loans:
|
||||||||
Residential real estate mortgages
|
$ |
5,936,000
|
$ |
5,810,000
|
||||
Residential real estate mortgages held for sale
|
2,557,000
|
1,393,000
|
||||||
Commercial real estate mortgages, including multi-family residential
real estate
|
395,000
|
10,985,000
|
||||||
Commercial business loans
|
3,672,000
|
1,377,000
|
||||||
$ |
12,560,000
|
$ |
19,565,000
|
|||||
Unused
lines of credit
|
$ |
42,745,000
|
$ |
41,130,000
|
||||
Standby
letters of credit
|
696,000
|
1,538,000
|
||||||
Unadvanced
portions of construction loans
|
2,257,000
|
2,375,000
|
2008
|
$ 379,059
|
2009
|
323,512
|
2010
|
299,321
|
2011
|
233,434
|
2012
|
232,910
|
2013
and thereafter
|
458,339
|
$
1,926,575
|
Balance
Sheets
|
June
30,
|
|||||||
Assets
|
2007
|
2006
|
||||||
Cash
|
$ |
1,339,286
|
$ |
615,784
|
||||
Available-for-sale
securities
|
565,516
|
833,971
|
||||||
Investment
in banking subsidiary
|
51,464,689
|
50,194,825
|
||||||
Investment
in common securities of affiliated trusts
|
496,000
|
496,000
|
||||||
Goodwill,
net
|
407,897
|
407,897
|
||||||
Other
assets
|
3,213,580
|
3,127,862
|
||||||
Total
assets
|
$ |
57,486,968
|
$ |
55,676,339
|
||||
Liabilities
and Stockholders' Equity
|
||||||||
Junior
Subordinated Debentures issued to affiliated trusts
|
$ |
16,496,000
|
$ |
16,496,000
|
||||
Other
liabilities
|
141,090
|
84,214
|
||||||
16,637,090
|
16,580,214
|
|||||||
Stockholders'
equity
|
40,849,878
|
39,096,125
|
||||||
Total
liabilities and stockholders' equity
|
$ |
57,486,968
|
$ |
55,676,339
|
Statements
of Income
|
||||||||||||
Years
Ended June 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Income:
|
||||||||||||
Dividends
from banking subsidiary
|
$ |
2,500,000
|
$ |
1,250,000
|
$ |
300,000
|
||||||
Other
income
|
233,814
|
147,233
|
175,715
|
|||||||||
Total
income
|
2,733,814
|
1,397,233
|
475,715
|
|||||||||
Expenses:
|
||||||||||||
Interest
on Junior Subordinated Debentures paid to
affiliated trusts
|
1,080,538
|
1,063,681
|
1,087,696
|
|||||||||
General
and administrative expenses
|
372,513
|
151,421
|
610,330
|
|||||||||
Total
expenses
|
1,453,051
|
1,215,102
|
1,698,026
|
|||||||||
Income
(loss) before income tax benefit and equity in
undistributed net income of subsidiary
|
1,280,763
|
182,131
|
(1,222,311 | ) | ||||||||
Income
tax benefit
|
427,997
|
367,542
|
602,665
|
|||||||||
Income
(loss) before equity in undistributed net income
of subsidiary
|
1,708,760
|
549,673
|
(619,646 | ) | ||||||||
Equity
in undistributed net income of subsidiary
|
177,917
|
3,454,526
|
4,638,280
|
|||||||||
Net
income
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,018,634
|
Years
Ended June 30,
|
||||||||||||
Statements
of Cash Flows
|
2007
|
2006
|
2005
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ |
1,886,677
|
$ |
4,004,199
|
$ |
4,018,634
|
||||||
Adjustments
to reconcile net income to net cash provided
(used) by operating activities:
|
||||||||||||
Amortization
|
24,000
|
24,000
|
47,170
|
|||||||||
Undistributed
earnings of subsidiary
|
(177,917 | ) | (3,454,526 | ) | (4,638,280 | ) | ||||||
Write
down on available-for-sale securities
|
50,442
|
33,404
|
27,849
|
|||||||||
Net
gain on available-for-sale securities
|
(43,513 | ) | (17,693 | ) | (64,174 | ) | ||||||
Other
|
-
|
-
|
7,783
|
|||||||||
Writedown
of non-marketable investments
|
248,482
|
42,257
|
96,931
|
|||||||||
Increase
in other assets
|
(366,431 | ) | (272,411 | ) | (980,600 | ) | ||||||
Increase
in other liabilities
|
56,876
|
9,934
|
73,386
|
|||||||||
Net
cash provided (used) by operating activities
|
1,678,616
|
369,164
|
(1,411,301 | ) | ||||||||
Cash
flows from investing activities:
|
||||||||||||
Purchase
of common securities of affiliated trusts
|
-
|
-
|
(310,000 | ) | ||||||||
Increase
in investment of bank subsidiary
|
(400,000 | ) |
-
|
(1,800,000 | ) | |||||||
Proceeds
from the sales of securities of affiliated trusts
|
-
|
-
|
221,851
|
|||||||||
Available-for-sale
securities transferred from the bank
|
-
|
-
|
(669,045 | ) | ||||||||
Purchases
of available-for-sale securities
|
(1,964,213 | ) | (1,063,076 | ) | (733,351 | ) | ||||||
Proceeds
from sales of available-for-sale securities
|
2,249,946
|
855,635
|
748,615
|
|||||||||
Net
cash used by investing activities
|
(114,267 | ) | (207,441 | ) | (2,541,930 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Issuance
of common stock
|
6,550
|
213,972
|
280,170
|
|||||||||
Common
stock issued in connection with the purchase of branch
real estate
|
103,000
|
-
|
-
|
|||||||||
Repayment
of junior subordinate debentures
|
-
|
-
|
(7,394,849 | ) | ||||||||
Company
stock purchased
|
(67,944 | ) | (2,142,250 | ) | (698,812 | ) | ||||||
Dividends
paid to stockholders
|
(882,453 | ) | (897,087 | ) | (910,220 | ) | ||||||
Proceeds
from issuance of junior subordinated debentures
to affiliated trusts
|
-
|
-
|
10,310,000
|
|||||||||
Net
cash (used) provided by financing activities
|
(840,847 | ) | (2,825,365 | ) |
1,586,289
|
|||||||
Net
increase (decrease) in cash
|
723,502
|
(2,663,642 | ) | (2,366,942 | ) | |||||||
Cash,
beginning of year
|
615,784
|
3,279,426
|
5,646,368
|
|||||||||
Cash,
end of year
|
$ |
1,339,286
|
$ |
615,784
|
$ |
3,279,426
|
||||||
Supplemental
schedule of cash flow information:
|
||||||||||||
Interest
paid
|
$ |
1,067,097
|
$ |
1,039,681
|
$ |
1,087,696
|
2007
|
2006
|
2005
|
|||||||||
Unrealized gains (losses) arising during the period, net of tax effect of $(361,936) in 2007, | |||||||||||
$997,265 in 2006 and
$(339,093) in 2005
|
$ |
702,582
|
$ | (1,935,868 | ) | $ |
658,431
|
||||
Reclassification adjustment for losses (gains) on investments, net of write-downs,included | |||||||||||
in net income, net
of tax effect of $(2,753) in 2007, $8,456 in 2006, and $(35,311)
in 2005
|
5,341
|
16,414
|
(68,350 | ) | |||||||
Other
comprehensive income (loss)
|
$ |
707,923
|
$ | (1,952,282 | ) | $ |
726,781
|
Affiliated
Trusts
|
Trust
Preferred
Securities
|
Common
Securities
|
Junior
Subordinated
Debentures
|
Interest
Rate
|
Maturity
Date
|
||||||
NBN
Capital Trust II
|
$ 3,000,000
|
$ 93,000
|
$ 3,093,000
|
8.16%
|
March 30,
2034
|
||||||
NBN
Capital Trust III
|
3,000,000
|
93,000
|
3,093,000
|
6.50%
|
March 30,
2034
|
||||||
NBN
Capital Trust IV
|
10,000,000
|
310,000
|
10,310,000
|
5.88%
|
February 23,
2035
|
||||||
Total
|
$ 16,000,000
|
$ 496,000
|
$ 16,496,000
|
6.42%
|
June
30, 2007
|
June
30, 2006
|
|||||||||||||||
Carrying
Value
|
Estimated
Fair
Value
|
Carrying
Value
|
Estimated
Fair
Value
|
|||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ |
10,742
|
$ |
10,742
|
$ |
12,104
|
$ |
12,104
|
||||||||
Available-for-sale
securities
|
86,348
|
86,348
|
86,138
|
86,138
|
||||||||||||
Regulatory
stock (FHLB and FRB)
|
5,297
|
5,297
|
5,958
|
5,958
|
||||||||||||
Loans
held-for-sale
|
1,636
|
1,665
|
681
|
703
|
||||||||||||
Loans,
net
|
419,815
|
422,596
|
430,167
|
437,196
|
||||||||||||
Interest
receivable
|
2,587
|
2,587
|
2,679
|
2,679
|
||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
(with no stated maturity)
|
118,937
|
118,937
|
126,247
|
126,247
|
||||||||||||
Time
deposits
|
245,617
|
245,009
|
269,046
|
266,685
|
||||||||||||
Federal
Home Loan Bank advances
|
93,017
|
92,625
|
75,889
|
75,457
|
||||||||||||
Other
borrowings
|
2,292
|
2,292
|
57
|
57
|
||||||||||||
Short-term
borrowings
|
33,105
|
33,045
|
29,637
|
29,587
|
||||||||||||
Capital
lease obligation
|
2,654
|
2,557
|
2,781
|
2,656
|
||||||||||||
Junior
Subordinated Debentures
|
16,496
|
16,064
|
16,496
|
15,034
|
Item
8.b. Statistical Disclosures Required by Industry Guide
3
|
|||||||||||||||||||||||||||||||||||||
Table
1
|
|||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
|||||||||||||||||||||||||||||||||||||
Distribution
of Assets, Liabilities and Stockholders' Equity ($ in
thousands)
|
|||||||||||||||||||||||||||||||||||||
Interest
Rates and Interest Differential
|
|||||||||||||||||||||||||||||||||||||
Years
Ended June 30, 2007, 2006 and 2005
|
|||||||||||||||||||||||||||||||||||||
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
|||||||||||||||||||||||||||||||||||
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
|||||||||||||||||||||||||||||
Daily
|
Income/
|
Yield/
|
Daily
|
Income/
|
Yield/
|
Daily
|
Income/
|
Yield/
|
|||||||||||||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Interest-earning
assets:
|
|||||||||||||||||||||||||||||||||||||
Investment
securities (1)
|
$ |
84,705
|
$ |
3,935
|
4.65 | % | $ |
80,050
|
$ |
3,461
|
4.32 | % | $ |
69,451
|
$ |
2,715
|
3.91 | % | |||||||||||||||||||
Loans
(2)(3)(4)
|
433,576
|
31,367
|
7.23 | % |
448,611
|
31,643
|
7.05 | % |
453,379
|
29,619
|
6.53 | % | |||||||||||||||||||||||||
Regulatory
stock
|
5,529
|
368
|
6.66 | % |
6,919
|
336
|
4.86 | % |
6,982
|
265
|
3.80 | % | |||||||||||||||||||||||||
Short-term investments | |||||||||||||||||||||||||||||||||||||
(5)
|
4,380
|
210
|
4.79 | % |
3,588
|
134
|
3.73 | % |
3,998
|
75
|
1.88 | % | |||||||||||||||||||||||||
Total interest-earning | |||||||||||||||||||||||||||||||||||||
assets/interest | |||||||||||||||||||||||||||||||||||||
income/average rates
|
|||||||||||||||||||||||||||||||||||||
earned
|
528,190
|
35,880
|
6.79 | % |
539,168
|
35,574
|
6.60 | % |
533,810
|
32,674
|
6.12 | % | |||||||||||||||||||||||||
Non-interest
earning assets:
|
|||||||||||||||||||||||||||||||||||||
Cash
& due from banks
|
6,794
|
8,845
|
11,948
|
||||||||||||||||||||||||||||||||||
Bank premises and | |||||||||||||||||||||||||||||||||||||
equipment, net
|
7,345
|
7,050
|
4,230
|
||||||||||||||||||||||||||||||||||
Other
assets
|
21,705
|
19,816
|
18,512
|
||||||||||||||||||||||||||||||||||
Allowance for loan | |||||||||||||||||||||||||||||||||||||
losses
|
(5,728 | ) | (5,451 | ) | (4,862 | ) | |||||||||||||||||||||||||||||||
Total non-interest | |||||||||||||||||||||||||||||||||||||
earning
assets
|
30,116
|
30,260
|
29,828
|
||||||||||||||||||||||||||||||||||
Total
assets
|
$ |
558,306
|
$ |
569,428
|
$ |
563,638
|
|||||||||||||||||||||||||||||||
Liabilities
& Stockholders' Equity:
|
|||||||||||||||||||||||||||||||||||||
Interest-bearing
liabilities:
|
|||||||||||||||||||||||||||||||||||||
NOW
|
$ |
54,667
|
$ |
1,234
|
2.26 | % | $ |
59,969
|
$ |
1,158
|
1.93 | % | $ |
65,761
|
$ |
809
|
1.23 | % | |||||||||||||||||||
Money
market
|
9,357
|
221
|
2.36 | % |
13,093
|
246
|
1.88 | % |
17,096
|
213
|
1.25 | % | |||||||||||||||||||||||||
Savings
|
22,309
|
194
|
0.87 | % |
27,453
|
228
|
0.83 | % |
29,056
|
230
|
0.79 | % | |||||||||||||||||||||||||
Time
|
256,268
|
11,841
|
4.62 | % |
255,599
|
9,520
|
3.72 | % |
243,612
|
7,373
|
3.03 | % | |||||||||||||||||||||||||
Total interest- | |||||||||||||||||||||||||||||||||||||
bearing deposits
|
342,601
|
13,490
|
3.94 | % |
356,114
|
11,152
|
3.13 | % |
355,525
|
8,625
|
2.43 | % | |||||||||||||||||||||||||
Short-term borrowings | |||||||||||||||||||||||||||||||||||||
(6)
|
36,145
|
1,505
|
4.16 | % |
31,427
|
928
|
2.95 | % |
30,572
|
403
|
1.32 | % | |||||||||||||||||||||||||
Borrowed
funds
|
83,024
|
4,021
|
4.84 | % |
82,143
|
3,617
|
4.40 | % |
82,542
|
3,851
|
4.67 | % | |||||||||||||||||||||||||
Junior subordinated | |||||||||||||||||||||||||||||||||||||
debentures
|
16,496
|
1,081
|
6.55 | % |
16,496
|
1,064
|
6.45 | % |
15,248
|
1,088
|
7.14 | % | |||||||||||||||||||||||||
Total interest-bearing | |||||||||||||||||||||||||||||||||||||
liabilities/interest | |||||||||||||||||||||||||||||||||||||
expense/average rates | |||||||||||||||||||||||||||||||||||||
paid
|
478,266
|
20,097
|
4.20 | % |
486,180
|
16,761
|
3.45 | % |
483,887
|
13,967
|
2.89 | % | |||||||||||||||||||||||||
Non-interest bearing | |||||||||||||||||||||||||||||||||||||
liabilities:
|
|||||||||||||||||||||||||||||||||||||
Demand deposits and | |||||||||||||||||||||||||||||||||||||
escrow
accounts
|
35,420
|
39,162
|
37,841
|
||||||||||||||||||||||||||||||||||
Other
liabilities
|
3,500
|
3,827
|
3,237
|
||||||||||||||||||||||||||||||||||
Total
liabilities
|
517,186
|
529,169
|
524,965
|
||||||||||||||||||||||||||||||||||
Stockholders'
equity
|
41,120
|
40,259
|
38,673
|
||||||||||||||||||||||||||||||||||
Total liabilities and | |||||||||||||||||||||||||||||||||||||
stockholders'
equity
|
$ |
558,306
|
$ |
569,428
|
$ |
563,638
|
|||||||||||||||||||||||||||||||
Net
interest income
|
$ |
15,783
|
$ |
18,813
|
$ |
18,707
|
|||||||||||||||||||||||||||||||
Interest
rate spread
|
2.59 | % | 3.15 | % | 3.23 | % | |||||||||||||||||||||||||||||||
Net
yield on interest earning assets (7)
|
2.99 | % | 3.49 | % | 3.50 | % | |||||||||||||||||||||||||||||||
(1) | The yield information does not give effect to changes in fair value that are reflected as a component of stockholders' equity. Interest | ||||||||||||||||||||||||||||||||||||
income and yield are stated on a fully tax equivalent basis using a 30.90% tax rate. | |||||||||||||||||||||||||||||||||||||
(2)
|
Non-accruing
loans are included in computation of average balance, but unpaid
interest
on
|
||||||||||||||||||||||||||||||||||||
nonperforming
loans has not been included for purposes of determining interest
income.
|
|||||||||||||||||||||||||||||||||||||
(3)
|
Interest
income on loans includes amortization of net deferred costs of
$998 in
2007, $946
in 2006, and $902 in 2005.
|
||||||||||||||||||||||||||||||||||||
(4)
|
Includes
Loans Held for Sale.
|
||||||||||||||||||||||||||||||||||||
(5)
|
Short
term investments include FHLB overnight deposits and other
interest-bearing deposits.
|
||||||||||||||||||||||||||||||||||||
(6)
|
Short-term
borrowings include securities sold under repurchase agreement and
sweep
accounts.
|
||||||||||||||||||||||||||||||||||||
(7)
|
The
net yield on interest earning assets is net interest income divided
by total interest-earning assets.
|
Northeast
Bancorp Consolidated
|
|||||||||||||
Investment
Securities Portfolio
|
|||||||||||||
($
in thousands)
|
|||||||||||||
As
of June 30,
|
|||||||||||||
2007
|
2006
|
2005
|
|||||||||||
Available-for-sale
(1)
|
|||||||||||||
Debt securities issued by U.S. Government-sponsored enterprises | $ |
21,158
|
$ |
24,694
|
$ |
25,762
|
|||||||
Mortgage-backed
securities
|
52,139
|
48,126
|
46,154
|
||||||||||
Municipal
bonds
|
10,709
|
10,770
|
-
|
||||||||||
Corporate
bonds
|
485
|
478
|
493
|
||||||||||
Equity
securities
|
1,857
|
2,070
|
1,937
|
||||||||||
Total
available-for-sale (2):
|
$ |
86,348
|
$ |
86,138
|
$ |
74,346
|
|||||||
(1)
|
Carried
at estimated fair value. Northeast Bancorp does not have any securities
classified as held-to-maturity.
|
||||||||||||
(2)
|
Cost
of such securities ($ in thousands) was $89,249 as of June 30,
2007,
$90,111 as of June 30, 2006 and $75,361 as of June 30,
2005.
|
Table
3
|
||||||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||||||||||
Investment
Maturity at Fair Value
|
||||||||||||||||||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
After
One Year
|
After
Five Years
|
|||||||||||||||||||||||||||||||||||||||
But
Within
|
But
Within
|
|||||||||||||||||||||||||||||||||||||||
Within
One Year
|
5
Years
|
10
Years
|
After
10 Years
|
Total
|
||||||||||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||||||||||||||
As
of June 30, 2007
|
||||||||||||||||||||||||||||||||||||||||
U. S. Government | ||||||||||||||||||||||||||||||||||||||||
sponsored
enterprises
|
$ |
6,410
|
3.26 | % | $ |
12,505
|
4.31 | % | $ |
973
|
5.14 | % | $ |
1,270
|
5.22 | % | $ |
21,158
|
4.09 | % | ||||||||||||||||||||
Mortgage-backed | ||||||||||||||||||||||||||||||||||||||||
securities
|
1,295
|
4.63 | % |
-
|
0.00 | % |
19,202
|
4.19 | % |
31,642
|
5.26 | % |
52,139
|
4.85 | % | |||||||||||||||||||||||||
Municipal bonds (Tax | ||||||||||||||||||||||||||||||||||||||||
equivalent
yields)
|
-
|
0.00 | % |
-
|
0.00 | % |
-
|
0.00 | % |
10,709
|
5.97 | % |
10,709
|
5.97 | % | |||||||||||||||||||||||||
Corporate bonds
|
-
|
0.00 | % |
485
|
4.05 | % |
-
|
0.00 | % |
-
|
0.00 | % |
485
|
4.05 | % | |||||||||||||||||||||||||
Equity
securities
|
1,857
|
4.99 | % |
-
|
0.00 | % |
-
|
0.00 | % |
-
|
0.00 | % |
1,857
|
4.99 | % | |||||||||||||||||||||||||
$ |
9,562
|
3.78 | % | $ |
12,990
|
4.30 | % | $ |
20,175
|
4.24 | % | $ |
43,621
|
5.43 | % | $ |
86,348
|
4.80 | % | |||||||||||||||||||||
As
of June 30, 2006
|
||||||||||||||||||||||||||||||||||||||||
U. S. Government | ||||||||||||||||||||||||||||||||||||||||
sponsored
enterprises
|
$ |
-
|
0.00 | % | $ |
20,573
|
3.35 | % | $ |
2,868
|
4.85 | % | $ |
1,253
|
5.23 | % | $ |
24,694
|
3.62 | % | ||||||||||||||||||||
Mortgage-backed | ||||||||||||||||||||||||||||||||||||||||
securities
|
-
|
0.00 | % |
766
|
4.38 | % |
23,872
|
4.19 | % |
23,488
|
5.08 | % |
48,126
|
4.63 | % | |||||||||||||||||||||||||
Municipal bonds (Tax | ||||||||||||||||||||||||||||||||||||||||
equivalent
yields)
|
- | 0.00 | % |
-
|
0.00 | % |
-
|
0.00 | % |
10,770
|
5.97 | % |
10,770
|
5.97 | % | |||||||||||||||||||||||||
Corporate bonds
|
-
|
0.00 | % |
478
|
4.05 | % |
-
|
0.00 | % |
-
|
0.00 | % |
478
|
4.05 | % | |||||||||||||||||||||||||
Equity
securities
|
2,070
|
6.56 | % |
-
|
0.00 | % |
-
|
0.00 | % |
-
|
0.00 | % |
2,070
|
6.56 | % | |||||||||||||||||||||||||
$ |
2,070
|
6.56 | % | $ |
21,817
|
3.41 | % | $ |
26,740
|
4.26 | % | $ |
35,511
|
5.36 | % | $ |
86,138
|
4.55 | % |
Table
4
|
||||||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||||||||||
Loan
Portfolio
|
||||||||||||||||||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
As
of
|
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
June
30, 2004
|
June
30, 2003
|
|||||||||||||||||||||||||||||||||||
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
||||||||||||||||||||||||||||||||||||
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Loan
portfolio:
|
||||||||||||||||||||||||||||||||||||||||
Residential
real estate
|
$ |
145,184
|
34.34 | % | $ |
149,100
|
34.44 | % | $ |
148,840
|
32.46 | % | $ |
138,031
|
32.10 | % | $ |
125,437
|
33.33 | % | ||||||||||||||||||||
Commercial
real estate
|
112,535
|
26.61 | % |
115,327
|
26.63 | % |
125,899
|
27.46 | % |
127,866
|
29.74 | % |
97,854
|
26.00 | % | |||||||||||||||||||||||||
Construction
|
5,451
|
1.29 | % |
5,106
|
1.18 | % |
12,201
|
2.66 | % |
8,367
|
1.95 | % |
7,201
|
1.92 | % | |||||||||||||||||||||||||
Commercial
|
40,784
|
9.64 | % |
50,262
|
11.61 | % |
68,716
|
14.99 | % |
64,304
|
14.95 | % |
67,585
|
17.96 | % | |||||||||||||||||||||||||
Consumer
and other
|
118,881
|
28.12 | % |
113,192
|
26.14 | % |
102,865
|
22.43 | % |
91,434
|
21.26 | % |
78,235
|
20.79 | % | |||||||||||||||||||||||||
Total
loans
|
422,835
|
100.00 | % |
432,987
|
100.00 | % |
458,521
|
100.00 | % |
430,002
|
100.00 | % |
376,312
|
100.00 | % | |||||||||||||||||||||||||
Net
deferred loan costs
|
2,736
|
2,676
|
2,531
|
2,592
|
2,675
|
|||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
5,756
|
5,496
|
5,104
|
4,577
|
4,016
|
|||||||||||||||||||||||||||||||||||
Net
loans
|
$ |
419,815
|
$ |
430,167
|
$ |
455,948
|
$ |
428,017
|
$ |
374,971
|
Table
5
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Maturities
and Repricing of Loans ($ in thousands)
|
||||||||||||||||||||
As
of June 30, 2007
|
||||||||||||||||||||
1
Year
|
1
to 5
|
5
to 10
|
Over
10
|
Total
|
||||||||||||||||
or
Less
|
Years
|
Years
|
Years
|
Loans
|
||||||||||||||||
Mortgages:
|
||||||||||||||||||||
Residential
|
$ |
30,526
|
$ |
26,273
|
$ |
21,749
|
$ |
66,636
|
$ |
145,184
|
||||||||||
Commercial
|
44,821
|
61,851
|
4,206
|
1,657
|
112,535
|
|||||||||||||||
Construction
|
5,451
|
-
|
-
|
-
|
5,451
|
|||||||||||||||
Non-mortgage
loans:
|
||||||||||||||||||||
Commercial
|
21,112
|
18,337
|
1,335
|
-
|
40,784
|
|||||||||||||||
Consumer
and other
|
1,330
|
39,061
|
23,863
|
54,627
|
118,881
|
|||||||||||||||
Total
loans
|
$ |
103,240
|
$ |
145,522
|
$ |
51,153
|
$ |
122,920
|
$ |
422,835
|
||||||||||
Type
of interest rate:
|
||||||||||||||||||||
Predetermined
rate, maturity greater than 1 year
|
$ |
227,728
|
||||||||||||||||||
Floating
or adjustable rate due
after one year
|
91,867
|
|||||||||||||||||||
Total
due after 1 year:
|
$ |
319,595
|
||||||||||||||||||
Scheduled
repayments are reported in the maturity category in which
the payment is
due. Demand loans and overdrafts are reported in one
|
||||||||||||||||||||
year
or less. Maturities are based upon contract terms.
|
Table
6
|
|||||||||||||||||||||
Northeast
Bancorp Consolidated
|
|||||||||||||||||||||
Summary
of Loan Losses Experience
|
|||||||||||||||||||||
($
in thousands)
|
|||||||||||||||||||||
As
of or For Years Ended June 30,
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
|
|
|
|
|
|||||||||||||||||
Average
net loans outstanding during the period (1)
|
$ |
432,539
|
$ |
448,070
|
$ |
452,951
|
$ |
395,774
|
$ |
380,948
|
|||||||||||
Total loans
at end of period (1)
|
$ |
425,571
|
$ |
435,663
|
$ |
461,052
|
$ |
432,594
|
$ |
378,987
|
|||||||||||
Allowance
at beginning of period
|
$ |
5,496
|
$ |
5,104
|
$ |
4,577
|
$ |
4,016
|
$ |
3,496
|
|||||||||||
Loans
charged-off during the period:
|
|||||||||||||||||||||
Residential
real estate
|
60
|
15
|
67
|
142
|
120
|
||||||||||||||||
Commercial
real estate
|
6
|
35
|
7
|
124
|
22
|
||||||||||||||||
Commercial
|
251
|
326
|
389
|
49
|
130
|
||||||||||||||||
Consumer
and other
|
538
|
417
|
472
|
422
|
699
|
||||||||||||||||
Total
loans charged-off
|
855
|
793
|
935
|
737
|
971
|
||||||||||||||||
Recoveries
on loans previously charged-off:
|
|||||||||||||||||||||
Residential
real estate
|
1
|
1
|
0
|
60
|
41
|
||||||||||||||||
Commercial
real estate
|
26
|
25
|
10
|
34
|
55
|
||||||||||||||||
Commercial
|
4
|
6
|
41
|
120
|
166
|
||||||||||||||||
Consumer
and other
|
95
|
131
|
109
|
122
|
138
|
||||||||||||||||
Total
recoveries
|
126
|
163
|
160
|
336
|
400
|
||||||||||||||||
Net
loans charged off during the period
|
729
|
630
|
775
|
401
|
571
|
||||||||||||||||
Provision
for loan losses
|
989
|
1,226
|
1,302
|
962
|
1,091
|
||||||||||||||||
Reclassified
to off-balance sheet credit risk reserve
|
0
|
(204 | ) |
0
|
0
|
0
|
|||||||||||||||
Allowance
at end of period
|
$ |
5,756
|
$ |
5,496
|
$ |
5,104
|
$ |
4,577
|
$ |
4,016
|
|||||||||||
Ratio
of net charge-offs to average loans outstanding
|
0.17 | % | 0.14 | % | 0.17 | % | 0.10 | % | 0.15 | % | |||||||||||
Allowance
as a percentage of total loans
|
1.35 | % | 1.26 | % | 1.11 | % | 1.06 | % | 1.06 | % | |||||||||||
Allowance
as a percentage of
|
|||||||||||||||||||||
non-performing
and nonaccrual loans (2)
|
113.08 | % | 105.79 | % | 300.59 | % | 272.93 | % | 219.57 | % | |||||||||||
(1)
|
Excludes
loans held for sale.
|
||||||||||||||||||||
(2)
|
The
increase in non-performing loans in fiscal 2007 and 2006
caused the
allowance as a percentage of non-performing and nonaccrual
|
||||||||||||||||||||
loans
to decrease compared to prior years.
|
|||||||||||||||||||||
Management
believes that the allowance for loan losses is adequate.
|
|||||||||||||||||||||
For
each period indicated, this table summarizes loans outstanding
at the end
of each period, the average amount of loans outstanding,
|
|||||||||||||||||||||
changes
in the allowance for loan losses, and other selected
statistics.
|
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||||||||||
Allowance
for Loan Losses
|
||||||||||||||||||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
As of |
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
June
30, 2004
|
June
30, 2003
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
||||||||||||||||||||||||||||||||||||
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
||||||||||||||||||||||||||||||||||||
Category
to
|
Category
to
|
Category
to
|
Category
to
|
Category
to
|
||||||||||||||||||||||||||||||||||||
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
|||||||||||||||||||||||||||||||
Allocation
of allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||||||
Residential
real estate
|
$ |
808
|
34.34 | % | $ |
672
|
34.44 | % | $ |
730
|
32.46 | % | $ |
636
|
32.10 | % | $ |
516
|
33.33 | % | ||||||||||||||||||||
Commercial
real estate
|
2,000
|
26.61 | % |
2,156
|
26.63 | % |
1,670
|
27.46 | % |
989
|
29.74 | % |
855
|
26.00 | % | |||||||||||||||||||||||||
Construction
|
64
|
1.29 | % |
56
|
1.18 | % |
69
|
2.66 | % |
48
|
1.95 | % |
7
|
1.92 | % | |||||||||||||||||||||||||
Commercial
|
1,042
|
9.64 | % |
1,037
|
11.61 | % |
753
|
14.99 | % |
1,374
|
14.95 | % |
1,640
|
17.96 | % | |||||||||||||||||||||||||
Consumer
and other
|
1,667
|
28.12 | % |
1,470
|
26.14 | % |
1,737
|
22.43 | % |
1,530
|
21.26 | % |
998
|
20.79 | % | |||||||||||||||||||||||||
Unallocated
|
175
|
0.00 | % |
105
|
0.00 | % |
145
|
0.00 | % |
0
|
0.00 | % |
0
|
0.00 | % | |||||||||||||||||||||||||
Total
|
$ |
5,756
|
100.00 | % | $ |
5,496
|
100.00 | % | $ |
5,104
|
100.00 | % | $ |
4,577
|
100.00 | % | $ |
4,016
|
100.00 | % | ||||||||||||||||||||
This
table shows how the allowance for loan losses was allocated
for the
periods indicated.
|
||||||||||||||||||||||||||||||||||||||||
The
allowance for loan losses is established through a provision
for loan
losses charged to operations. Loan losses are charged against the
allowance when management believes that the collectibility
of the loan
principal is unlikely. Recoveries on loans previously
charged off are
credited to the allowance.
|
||||||||||||||||||||||||||||||||||||||||
The
allowance is an amount that management believes will
be adequate to absorb
probable loan losses based on evaluations of collectibility
and prior loss
experience. The evaluation takes into consideration such factors
as changes in the nature and volume of the portfolio,
overall portfolio
quality, specific problem loans, and current economic
conditions that may
affect the borrowers' ability to pay. Management also obtains
collateral appraisals when considered
necessary.
|
Table
8
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Non-performing
Loans
|
||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||
As
of June 30,
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Nonaccrual
loans:
|
||||||||||||||||||||
Residential
real estate
|
$ |
439
|
$ |
521
|
$ |
515
|
$ |
214
|
$ |
568
|
||||||||||
Commercial
real estate
|
1,444
|
1,260
|
33
|
47
|
524
|
|||||||||||||||
Commercial
loans
|
708
|
1,423
|
3
|
85
|
28
|
|||||||||||||||
Consumer
and other
|
461
|
109
|
60
|
101
|
76
|
|||||||||||||||
Total
nonaccrual loans
|
3,052
|
3,313
|
611
|
447
|
1,196
|
|||||||||||||||
Current
nonaccrual loans (1)
|
2,038
|
1,882
|
1,087
|
1,230
|
633
|
|||||||||||||||
Total
non-performing loans (2)
|
5,090
|
5,195
|
1,698
|
1,677
|
1,829
|
|||||||||||||||
Acquired
assets
|
-
|
10
|
89
|
39
|
97
|
|||||||||||||||
Total
non-performing assets
|
$ |
5,090
|
$ |
5,205
|
$ |
1,787
|
$ |
1,716
|
$ |
1,926
|
||||||||||
Non-performing
loans to total loans
|
1.20 | % | 1.19 | % | 0.37 | % | 0.39 | % | 0.49 | % | ||||||||||
Non-performing
assets to total assets
|
0.91 | % | 0.92 | % | 0.31 | % | 0.32 | % | 0.41 | % | ||||||||||
As
of June 30, 2007, there were no troubled debt restructured
loans.
|
||||||||||||||||||||
See
additional information concerning non-performing
and impaired loans in
note 3 of the consolidated financial statements as
well as in Management's
Discussion and Analysis.
|
||||||||||||||||||||
(1)
As of June 30, 2007, comprised of commercial real
estate loans of $589
thousand, commercial loans of $1,396 thousand, residential
real estate
loans of $38 thousand and consumer loans of $15 thousand.
|
||||||||||||||||||||
(2)
Total non-performing loans increased in fiscal 2007
and 2006 as compared
to prior years primarily from commercial real estate and
commercial loans. Loans past due 90 days or more and discretionary
actions by management to place loans on non-accural
account for the
increase in both portfolios. Estimated credit losses
were included in the
determination of the adequacy of the allowance for
loan
losses.
|
Table
9
|
||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||||||
Average
Deposits ($ in thousands) and Rates
|
||||||||||||||||||||||||||||||||||||
For
Years Ended
|
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
|||||||||||||||||||||||||||||||||
|
|
%
of
|
|
|
%
of
|
|
|
%
of
|
||||||||||||||||||||||||||||
Amount
|
Rate
|
Deposits
|
Amount
|
Rate
|
Deposits
|
Amount
|
Rate
|
Deposits
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Average
deposits:
|
||||||||||||||||||||||||||||||||||||
Non-interest bearing demand deposits | ||||||||||||||||||||||||||||||||||||
and escrow accounts
|
$ |
35,420
|
0.00 | % | 9.37 | % | $ |
39,162
|
0.00 | % | 9.91 | % | $ |
37,841
|
0.00 | % | 9.62 | % | ||||||||||||||||||
Regular
savings
|
22,309
|
0.87 | % | 5.90 | % |
27,453
|
0.83 | % | 6.95 | % |
29,056
|
0.79 | % | 7.39 | % | |||||||||||||||||||||
NOW
and money market
|
64,024
|
2.27 | % | 16.94 | % |
73,062
|
1.80 | % | 18.48 | % |
82,857
|
1.23 | % | 21.06 | % | |||||||||||||||||||||
Time
deposits
|
256,268
|
4.62 | % | 67.79 | % |
255,599
|
3.76 | % | 64.66 | % |
243,612
|
3.03 | % | 61.93 | % | |||||||||||||||||||||
Total
average deposits
|
$ |
378,021
|
3.57 | % | 100.00 | % | $ |
395,276
|
2.82 | % | 100.00 | % | $ |
393,366
|
2.19 | % | 100.00 | % | ||||||||||||||||||
This
table shows the average daily amount of deposits
and average rates paid on
such deposits for the periods indicated.
|
Table
10
|
||||
Northeast
Bancorp Consolidated
|
||||
Maturities
of Certificates of Deposit $100,000 & Over
|
||||
As
of June 30, 2007
|
||||
($
in thousands)
|
||||
Balance
|
||||
3
months or less
|
$ |
25,535
|
||
Over
3 through 6 months
|
10,138
|
|||
Over
6 through 12 months
|
23,860
|
|||
Over
12 months
|
8,565
|
|||
Total certificates
of deposit $100,000 & over
|
$ |
68,098
|
Table
11
|
||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||
Short-term
Borrowings
|
||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||
As
of or For Years Ended June 30,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Balance
at year end
|
$ |
33,105
|
4.28 | % | $ |
29,637
|
3.79 | % | $ |
33,379
|
1.48 | % | ||||||||||||
Average
outstanding during year
|
36,145
|
4.16 | % |
31,427
|
2.95 | % |
30,572
|
1.32 | % | |||||||||||||||
Maximum
outstanding at any month end
|
44,164
|
37,237
|
36,506
|
|||||||||||||||||||||
Short-term
borrowings consist of securities sold under agreements to repurchase
and
other sweep accounts. These borrowings were scheduled to mature
within 180 days. Securities sold under agreements to repurchase were
collateralized by mortgage-backed and U. S.
Government-sponsored enterprise securities with a fair value of
$31,530,000 and amortized cost of $30,348,000 at June 30, 2007,
and a fair
value of $33,112,000 and amortized cost of $34,893,000 at June
30, 2006. Sweep accounts have excess deposit insurance coverage of
$7,300,000 at June 30, 2007. Securities sold under these agreements
were
under the control of the Company throughout 2007 and
2006.
|
Table
12
|
||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||
FHLB
Advances Due in 1 Year or Less
|
||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||
As
of or For Years Ended June 30,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Balance
at year end
|
$ |
50,017
|
5.17 | % | $ |
34,832
|
4.03 | % | $ |
48,500
|
4.89 | % | ||||||||||||
Average
outstanding during year
|
34,672
|
4.45 | % |
38,606
|
4.27 | % |
40,541
|
5.08 | % | |||||||||||||||
Maximum
outstanding at any month end
|
50,017
|
49,306
|
50,761
|
|||||||||||||||||||||
This
table shows the Federal Home Loan Bank Advances the Company had
due to
mature in one year or less as of June 30, 2007, 2006, and
2005.
|
Table
13
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Maturities
and Repricing of Interest-Earning Assets & Interest-bearing
Liabilities
|
||||||||||||||||||||
As
of June 30, 2007
|
||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||
Term
to Repricing or Maturity
|
||||||||||||||||||||
Less
Than
|
1-5
|
Over
5
|
%
of
|
|||||||||||||||||
1
Year
|
Years
|
Years
|
Total
|
Total
|
||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Investment
securities
|
$ |
9,562
|
$ |
12,990
|
$ |
63,796
|
$ |
86,348
|
16.68 | % | ||||||||||
Regulatory
stock
|
4,826
|
- |
471
|
5,297
|
1.02 | % | ||||||||||||||
Short-term
investments (1)
|
3,313
|
- | - |
3,313
|
0.64 | % | ||||||||||||||
Mortgage
loans:
|
||||||||||||||||||||
Residential
real estate:
|
||||||||||||||||||||
Fixed
rate loans
|
115
|
2,922
|
87,693
|
90,730
|
17.52 | % | ||||||||||||||
Variable
loans
|
30,411
|
23,351
|
692
|
54,454
|
10.52 | % | ||||||||||||||
Commercial
real estate
|
44,821
|
61,851
|
5,863
|
112,535
|
21.73 | % | ||||||||||||||
Construction
|
5,451
|
-
|
-
|
5,451
|
1.05 | % | ||||||||||||||
Other
loans:
|
||||||||||||||||||||
Commercial
|
21,112
|
18,337
|
1,335
|
40,784
|
7.88 | % | ||||||||||||||
Consumer
and other
|
1,330
|
39,061
|
78,490
|
118,881
|
22.96 | % | ||||||||||||||
Total
loans
|
103,240
|
145,522
|
174,073
|
422,835
|
81.66 | % | ||||||||||||||
Total
interest-earning assets
|
$ |
120,941
|
$ |
158,512
|
$ |
238,340
|
$ |
517,793
|
100.00 | % | ||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||
Customer
deposits:
|
||||||||||||||||||||
NOW
accounts
|
$ |
53,405
|
$ |
-
|
$ |
-
|
$ |
53,405
|
11.29 | % | ||||||||||
Money
market accounts
|
8,054
|
-
|
-
|
8,054
|
1.70 | % | ||||||||||||||
Regular
savings
|
21,145
|
-
|
-
|
21,145
|
4.47 | % | ||||||||||||||
Time
deposits
|
204,463
|
40,833
|
321
|
245,617
|
51.91 | % | ||||||||||||||
Total
customer deposits
|
287,067
|
40,833
|
321
|
328,221
|
69.37 | % | ||||||||||||||
Borrowings:
|
||||||||||||||||||||
Short-term
borrowings
|
33,105
|
-
|
-
|
33,105
|
7.00 | % | ||||||||||||||
FHLB
advances and other borrowings
|
55,551
|
29,403
|
10,355
|
95,309
|
20.14 | % | ||||||||||||||
Junior
subordinated debentures
|
3,093
|
13,403
|
-
|
16,496
|
3.49 | % | ||||||||||||||
Total
borrowings
|
91,749
|
42,806
|
10,355
|
144,910
|
30.63 | % | ||||||||||||||
Total
interest-bearing liabilities
|
$ |
378,816
|
$ |
83,639
|
$ |
10,676
|
$ |
473,131
|
100.00 | % | ||||||||||
Interest
sensitivity gap
|
$ | (257,875 | ) | $ |
74,873
|
$ |
227,664
|
$ |
44,662
|
|||||||||||
Cumulative
gap
|
$ | (257,875 | ) | $ | (183,002 | ) | $ |
44,662
|
$ |
44,662
|
||||||||||
Cumulative
gap ratio
|
31.93 | % | 60.43 | % | 109.44 | % | 109.44 | % | ||||||||||||
Cumulative
gap as a percentage of total assets
|
-46.31 | % | -32.87 | % | 8.02 | % | 8.02 | % | ||||||||||||
(1)
Includes interest-earning deposits and loans held for
sale.
|
||||||||||||||||||||
This
table summarizes the anticipated maturities and repricing of
the Company's
interest-earning assets and interest-bearing liabilities
|
||||||||||||||||||||
at
June 30, 2007.
|
||||||||||||||||||||
The
Company's internal asset/liability analysis considers regular
savings, NOW
and money market accounts core deposits. Due to this
|
||||||||||||||||||||
consideration,
the Company's internal asset/liability model has these core deposits
designated in a five year or greater maturity category and
|
||||||||||||||||||||
not
one year or less as the above schedule shows. Because of this
difference, the Company does not consider its cumualtive
gap position
|
||||||||||||||||||||
to
be as high of a negative amount as presented in the schedule
above.
|
Table
14
|
||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||
Quarterly
Data (Unaudited)
|
||||||||||||||||
For
Year Ended June 30, 2007
|
||||||||||||||||
1st
Qtr
|
2nd
Qtr
|
3rd
Qtr
|
4th
Qtr
|
|||||||||||||
Sept.
30
|
Dec.
31
|
Mar.
31
|
June
30
|
|||||||||||||
2006
|
2006
|
2007
|
2007
|
|||||||||||||
Interest
income
|
||||||||||||||||
Interest
on loans
|
$ |
7,942,105
|
$ |
7,951,759
|
$ |
7,779,765
|
$ |
7,692,918
|
||||||||
Interest
& dividends on investments
|
||||||||||||||||
&
available-for-sale securities
|
1,079,884
|
1,084,560
|
1,042,775
|
1,108,589
|
||||||||||||
Total
interest and dividend income
|
9,021,989
|
9,036,319
|
8,822,540
|
8,801,507
|
||||||||||||
Interest
expense
|
||||||||||||||||
Deposits
|
3,350,654
|
3,352,163
|
3,365,204
|
3,422,152
|
||||||||||||
FHLB
advances and other borrowings
|
970,138
|
967,609
|
993,900
|
1,089,704
|
||||||||||||
Short-term
borrowings
|
307,829
|
437,547
|
398,246
|
361,314
|
||||||||||||
Junior
Subordinated Debentures
|
277,991
|
276,883
|
270,912
|
254,752
|
||||||||||||
Total
interest expense
|
4,906,612
|
5,034,202
|
5,028,262
|
5,127,922
|
||||||||||||
Net
interest income
|
4,115,377
|
4,002,117
|
3,794,278
|
3,673,585
|
||||||||||||
Provision
for loan losses
|
300,786
|
375,546
|
200,043
|
112,783
|
||||||||||||
Net
interest income after provision for
loan losses
|
3,814,591
|
3,626,571
|
3,594,235
|
3,560,802
|
||||||||||||
Securities
transactions
|
4,386
|
17,878
|
8,443
|
11,642
|
||||||||||||
Other
operating income
|
1,458,042
|
1,869,280
|
2,379,096
|
2,196,060
|
||||||||||||
Other
operating expense
|
4,669,678
|
4,964,155
|
5,265,250
|
5,176,103
|
||||||||||||
Income
before income taxes
|
607,341
|
549,574
|
716,524
|
592,401
|
||||||||||||
Income
tax expense
|
152,674
|
132,218
|
191,557
|
102,714
|
||||||||||||
Net
income
|
$ |
454,667
|
$ |
417,356
|
$ |
524,967
|
$ |
489,687
|
||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ |
0.19
|
$ |
0.17
|
$ |
0.21
|
$ |
0.20
|
||||||||
Diluted
|
$ |
0.18
|
$ |
0.17
|
$ |
0.21
|
$ |
0.20
|
||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||
Quarterly
Data (Unaudited)
|
||||||||||||||||
For
Year Ended June 30, 2006
|
||||||||||||||||
1st
Qtr
|
2nd
Qtr
|
3rd
Qtr
|
4th
Qtr
|
|||||||||||||
Sept.
30
|
Dec.
31
|
Mar.
31
|
June
30
|
|||||||||||||
2005
|
2005
|
2006
|
2006
|
|||||||||||||
Interest
income
|
||||||||||||||||
Interest
on loans
|
$ |
8,018,116
|
$ |
7,978,433
|
$ |
7,698,250
|
$ |
7,948,204
|
||||||||
Interest
& dividends on investments
|
||||||||||||||||
&
available-for-sale securities
|
852,350
|
922,229
|
975,370
|
1,063,256
|
||||||||||||
Total
interest and dividend income
|
8,870,466
|
8,900,662
|
8,673,620
|
9,011,460
|
||||||||||||
Interest
expense
|
||||||||||||||||
Deposits
|
2,513,254
|
2,771,214
|
2,808,774
|
3,059,064
|
||||||||||||
FHLB
advances and other borrowings
|
1,008,655
|
775,365
|
856,253
|
976,658
|
||||||||||||
Short-term
borrowings
|
160,437
|
224,204
|
251,767
|
291,280
|
||||||||||||
Junior
Subordinated Debentures
|
262,056
|
266,346
|
264,548
|
270,731
|
||||||||||||
Total
interest expense
|
3,944,402
|
4,037,129
|
4,181,342
|
4,597,733
|
||||||||||||
Net
interest income
|
4,926,064
|
4,863,533
|
4,492,278
|
4,413,727
|
||||||||||||
Provision
for loan losses
|
300,505
|
300,104
|
325,356
|
300,448
|
||||||||||||
Net
interest income after provision for loan losses
|
4,625,559
|
4,563,429
|
4,166,922
|
4,113,279
|
||||||||||||
Securities
transactions
|
6,736
|
3,031
|
1,683
|
5,885
|
||||||||||||
Other
operating income
|
1,390,298
|
1,384,568
|
1,779,952
|
2,022,728
|
||||||||||||
Other
operating expense
|
4,459,094
|
4,386,326
|
4,692,209
|
4,670,875
|
||||||||||||
Income
before income taxes
|
1,563,499
|
1,564,702
|
1,256,348
|
1,471,017
|
||||||||||||
Income
tax expense
|
521,402
|
493,506
|
382,607
|
453,852
|
||||||||||||
Net
income
|
$ |
1,042,097
|
$ |
1,071,196
|
$ |
873,741
|
$ |
1,017,165
|
||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ |
0.41
|
$ |
0.42
|
$ |
0.35
|
$ |
0.43
|
||||||||
Diluted
|
$ |
0.41
|
$ |
0.42
|
$ |
0.35
|
$ |
0.41
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
Not
applicable
|
|
Item
9A.
|
Controls
and Procedures
|
The
Corporation carried out an evaluation, under the supervision and
with the
participation of the Corporation’s management, including the Corporation’s
Chief Executive Officer and Chief Financial Officer, of the effectiveness
of its disclosure controls and procedures, as defined in Exchange
Act
Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the
Corporation’s Chief Executive Officer and Chief Financial Officer
concluded that as of June 30, 2007, the Corporation’s disclosure controls
and procedures are effective. Disclosure controls and
procedures are controls and procedures that are designed to ensure
that
information required to be disclosed in the Corporation’s reports filed or
submitted under the Exchange Act is recorded, processed, summarized
and
reported within the time periods specified in the Securities and
Exchange
Commission’s rules and forms.
An
evaluation was performed under the supervision and with the participation
of the Company's management, including its Chief Executive Officer
and
Chief Financial Officer, of the effectiveness of the design and
operation
of our internal controls and procedures over financial reporting
(as
defined in Rule 13a-15(e) of the Exchange Act) as of the end of
the period
covered by this annual report.
Management
is responsible for establishing and maintaining adequate internal
controls
over financial reporting. We do not expect that our disclosure
controls
and procedures will prevent all error and all fraud. A control
system, no matter how well designed and operated, can provide only
reasonable, not absolute, assurance that the control system's objective
will be met. Further, the design of a control system must
reflect the fact that there are resource constraints, and the benefits
of
controls must be considered relative to their costs. Because of
the inherent limitations in all control systems, no evaluation
of controls
can provide absolute assurance that all control issues, errors,
and
instances of fraud, if any, within the Company have been or will
be
detected. The inherent limitations include, among other things,
the realities that judgments in decision-making can be faulty,
and that
breakdowns can occur because of simple error or
mistake. Controls and procedures also can be circumvented by
the individual acts of some persons, by collusion of two or more
people,
or by management or employee override of the controls and
procedures. The design of any system of controls and procedures
is based in part upon certain assumptions about the likelihood
of future
events, and there can be no assurance that any design will succeed
in
achieving its stated goals under all potential future
conditions. Over time, controls and procedures may become
inadequate because of changes in conditions or deterioration in
the degree
of compliance with its policies or procedures. Because of the
inherent limitation in a cost-effective control system, misstatements
due
to error or fraud may occur and not be detected.
Based
on their evaluation of disclosure controls and procedures, our
Chief
Executive Officer and Chief Financial Officer concluded, subject
to the
limitations described above, that our internal controls and procedures
over financial reporting as of the end of the period covered by
this
report were effective.
There
have been no significant changes in our internal controls, or in
other
factors that could significantly affect our internal controls,
subsequent
to the date the Chief Executive Officer and Chief Financial Officer
completed their evaluation, including any corrective actions with
regard
to significant deficiencies or material weaknesses.
The
Company is not subject to an attestation report from its registered
public
accounting firm until the fiscal year ended June 30,
2008. Thus, no attestation report on management's assessment of
our internal controls over financial reporting is included in this
annual
report.
|
|
Item
9B.
|
Other
Information.
|
None.
|
Item
10.
|
Directors
and Executive Officers of the Registrant.
|
The
information required by Item 10 of Form 10-K with respect to our
directors
and executive officers is incorporated by reference from the information
contained in the section captioned "Election of Directors" in the
Company's definitive Proxy Statement for the 2007 Annual Meeting
of
Stockholders, which will be filed with the Securities and Exchange
Commission no later than 120 days after the close of the Company's
2007
fiscal year (the "2007 Proxy Statement"). Certain information
with respect to executive officers is included in Part I, Item
4 of this
report. The information required by Item 10 of Form 10-K with
respect to compliance with Section 16(a) of the Securities Exchange
Act of
1934 is incorporated by reference from the information contained
in the
section captioned "Section 16(a) Beneficial Ownership Reporting
Compliance" in the 2007 Proxy Statement. Information regarding
the information required by Item 406 of Regulation S-K is incorporated
herein by reference from the information contained in the section
captioned “Corporate Governance – Code of Ethics” in the 2007 Proxy
Statement. The information required by Item 10 of Form 10-K
with respect to our audit committee is incorporated by reference
from the
information contained in the section captioned "Corporate Goverence
Board
Committee and Membership and Meetings – Audit Committee” in the Company's
2007 Proxy Statement.
|
|
Item
11.
|
Executive
Compensation
|
The
information required by Item 11 of Form 10-K is incorporated by
reference
from the information contained in the sections captioned "Election
of
Directors - Compensation of Directors," “Compensation of Executive
Officers”, "Compensation Discussion and Analysis”, and "Compensation
Committee Interlocks and Insider Participation" in the 2007 Proxy
Statement.
|
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholders
|
The
information required by Item 12 of Form 10-K is incorporated by
reference
from the information contained in the section captioned "Security Ownership
of
Management and Certain Beneficial Owners" in the 2007 Proxy
Statement
|
|
The
following table provided information about the Company's Common
Stock that
may be issued upon the exercise of stock options under all of the
registrant's equity compensation plans in effect as of June 30,
2007.
|
Plan
category
|
(a)
Number
of securities to be
issued
upon exercise of
outstanding
options
|
(b)
Weighted-average
exercise
price of
outstanding
options
|
(c)
Number
of securities
remaining
available for
future
issuance under
equity
compensation plan
(excluding
securities
referenced
in the first
column
(a))
|
Equity
compensation
Plan
approved by
Security
holders (1)
|
52,000
|
$ 12.12
|
179,500
|
Equity
compensation
Plan
not approved by
Security
holders
|
0
|
$ 0.00
|
0
|
(1)
|
Includes
stock options granted or available under stockholder approved
Stock Option Plans in 2001, 1999, 1992 and 1989 (the "Stock Option
Plans").
|
Our
Stock Option Plans provide for a proportionate adjustment to the
number of
shares reserved for issuance in the event of any stock dividend,
stock
split, combination, recapitalization, or similar event.
|
|
Item
13.
|
Certain
Relationships and Related Transactions
|
The
information required by Item 13 of Form 10-K is incorporated by
reference
from the information contained in the section captioned "Related
Party
Transactions" and “Corporate Governance – Director Qualifications and
Independence” in the 2007 Proxy Statement.
|
|
Item
14.
|
Principal
Accountant Fees and Services
|
The
information required by Item 14 of Form 10-K is incorporated herein
by
reference from the information contained in the section "Relationship
with
Independent Accountants" in the 2007 Proxy Statement.
|
Item
15.
|
Exhibits
and Financial Statement Schedules
|
(a)
|
List
of Financial Statements Filed as Part of This
Report
|
The
following financial statements are submitted herewith in response
to Part
II Item 8:
|
|
Consolidated
Balance Sheets as of June 30, 2007 and 2006
|
|
Consolidated
Statements of Income for the years ended June 30, 2007, 2006 and
2005
|
|
Consolidated
Statements of Changes in Stockholders' Equity for the years ended
June 30,
2007, 2006 and 2005
|
|
Consolidated
Statements of Cash Flows for the years ended June 30, 2007, 2006
and
2005
|
|
(b)
|
Exhibits
|
The
exhibits listed below are filed herewith or are incorporated herein
by
reference to other filings.
|
|
3.1
|
Conformed
Articles of Incorporation of Northeast Bancorp
|
3.2
|
Bylaws
of Northeast Bancorp
|
4.1
|
Form
of Indenture with respect to Northeast Bancorp's Junior Subordinated
Debentures, incorporated by reference to Exhibit 4.1 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed
with the Securities and Exchange Commission on October 12,
1999.
|
4.2
|
Form
of Junior Subordinated Debentures (included in Exhibit 4.1), incorporated
by reference to Exhibit 4.2 to Northeast Bancorp's Registration
Statement
of Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission on October 12, 1999.
|
4.3
|
Trust
Agreement of NBN Capital Trust (including Certificate of Trust
of NBN
Capital Trust), incorporated by reference to Exhibit 4.3 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed
with the Securities and Exchange Commission October 12,
1999.
|
4.4
|
Form
of Amended and Restated Trust Agreement of NBN Capital Trust, incorporated
by reference to Exhibit 4.4 to Northeast Bancorp's Registration
Statement
on Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission on October 12, 1999.
|
4.5
|
Form
of Preferred Securities of NBN Capital Trust (included in Exhibit
4.4),
incorporated by reference to Exhibit 4.5 to Northeast Bancorp's
Registration Statement on Form S-2 (No. 333-88853-01), filed with
the
Securities and Exchange Commission on October 12, 1999.
|
4.6
|
Form
of Guarantee Agreement, incorporated by reference to Exhibit 4.6
to
Northeast Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed with the Securities and Exchange Commission on October 12,
1999.
|
10.1
|
1987
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp),
incorporated by reference to Bethel Bancorp's Registration Statement
on
Form S-1 (No. 33-12815), filed with the Securities and Exchange
Commission.
|
10.2
|
1989
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp)
|
10.3
|
1992
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp)
|
10.4
|
1999
Stock Option Plan of Northeast Bancorp
|
10.5
|
2001
Stock Option Plan of Northeast Bancorp incorporated by reference
to
Northeast Bancorp's Registration Statement on Form S-8, filed with
the
Securities and Exchange Commission on March 31, 2002.
|
11
|
Statement
regarding computation of per share earnings is submitted herewith
as
Exhibit 11.
|
21
|
A
list of subsidiaries of Northeast Bancorp.
|
23.1
|
The
Consent of Shatswell, MacLeod & Company, P.C.
|
23.2 | The Consent of Banker Newman & Noyes, Limited Liability Company. |
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
32.1
|
Certificate
of the Chief Executive Officer and Chief Financial Officer Pursuant
to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). **
|
With
the exception of the information expressly incorporated herein
by
reference, the Company's 2007 Proxy
Statement for the 2007 Annual Meeting of Shareholders is not to
be deemed
filed as part of this Annual Report on Form
10-K.
|
Date: September
21, 2007
|
By: /s/
James D. Delamater
|
James
D. Delamater, President
|
Name
|
Title
|
Date
|
/s/
John B. Bouchard
John
B. Bouchard
|
Director
|
September
21, 2007
|
/s/
James P. Day
James
P. Day
|
Director
|
September
21, 2007
|
/s/
James D. Delamater
James
D. Delamater
|
Director,
President
and Chief
Executive
Officer
(Principal
Executive Officer)
|
September
21, 2007
|
/s/
Ronald J. Goguen
Ronald
J. Goguen
|
Director
|
September
21, 2007
|
/s/
Philip C. Jackson
Philip
C. Jackson
|
Director
|
September
21, 2007
|
/s/
Judith W. Kelley
Judith
W. Kelley
|
Chairman
of the Board
|
September
21, 2007
|
/s/
Pender J. Lazenby
Pender
J. Lazenby
|
Director
|
September
21, 2007
|
/s/
John Rosmarin
John
Rosmarin
|
Vice-Chairman
of the Board
|
September
21, 2007
|
/s/
John Schiavi
John
Schiavi
|
Director
|
September
21, 2007
|
/s/
Stephen W. Wight
Stephen
W. Wight
|
Director
|
September
21, 2007
|
/s/
Dennis A. Wilson
Dennis
A. Wilson
|
Director
|
September
21, 2007
|
/s/
Robert S. Johnson
Robert
S. Johnson
|
Chief
Financial Officer
(Principal
Financial and
Accounting
Officer)
|
September
21, 2007
|
Exhibit
Number
|
Exhibit
|
3.1
|
Conformed
Articles of Incorporation of Northeast Bancorp
|
3.2
|
Bylaws
of Northeast Bancorp
|
4.1
|
Form
of Indenture with respect to Northeast Bancorp's Junior Subordinated
Debentures, incorporated by reference to Exhibit 4.1 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed
with the Securities and Exchange Commission.
|
4.2
|
Form
of Junior Subordinated Debentures (included in Exhibit 4.1), incorporated
by reference to Exhibit 4.2 to Northeast Bancorp's Registration
Statement
of Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission.
|
4.3
|
Trust
Agreement of NBN Capital Trust (including Certificate of Trust
of NBN
Capital Trust), incorporated by reference to Exhibit 4.3 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed
with the Securities and Exchange Commission.
|
4.4
|
Form
of Amended and Restated Trust Agreement of NBN Capital Trust, incorporated
by reference to Exhibit 4.4 to Northeast Bancorp's Registration
Statement
on Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission.
|
4.5
|
Form
of Preferred Securities of NBN Capital Trust (included in Exhibit
4.4),
incorporated by reference to Exhibit 4.5 to Northeast Bancorp's
Registration Statement on Form S-2 (No. 333-88853-01), filed with
the
Securities and Exchange Commission.
|
4.6
|
Form
of Guarantee Agreement, incorporated by reference to Exhibit 4.6
to
Northeast Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed with the Securities and Exchange Commission.
|
10.1
|
1987
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp),
incorporated by reference to Bethel Bancorp's Registration Statement
on
Form S-1 (No. 33-12815), filed with the Securities and Exchange
Commission.
|
10.2
|
1989
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp)
|
10.3
|
1992
Stock Option Plan of Northeast Bancorp (formerly known as Bethel
Bancorp)
|
10.4
|
1999
Stock Option Plan of Northeast Bancorp
|
10.5
|
2001
Stock Option Plan of Northeast Bancorp incorporated by reference
to
Northeast Bancorp's Registration Statement on Form S-8, filed with
the
Securities and Exchange Commission on March 31, 2002.
|
11
|
Statement
regarding computation of per share earnings is submitted herewith
as
Exhibit 11.
|
21
|
A
list of subsidiaries of Northeast Bancorp.
|
23.1 | The Consent of Shatswell, MacLeod & Company, P.C. |
23.2
|
The
Consent of Baker Newman & Noyes, Limited Liability
Company.
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
32.1
|
Certificate
of the Chief Executive Officer and Chief Financial Officer Pursuant
to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (Rule
13a-14(b)).
|
FIRST:
|
The
name of the corporation is NORTHEAST
BANCORP.
|
SECOND:
|
The
name of its Clerk, who must be a Maine resident and the address of
its
registered office shall be:
|
THIRD:
|
The
number of directors constituting the initial board of directors of
the
corporation is nine, as follows:
|
FOURTH:
|
The
board of directors is authorized to increase or decrease the number
of
directors. The minimum number shall be nine directors and the
maximum number shall be twelve
directors.
|
FIFTH:
|
SHARES
- There shall be 15,000,000 authorized shares of $1.00 par value
Common
Stock, which may be issued by the Corporation from time to time by
vote of
the Board without the approval of the holders of the Common
Stock. Upon payment of lawful consideration, such shares shall
be deemed fully paid and nonassessable. Except as the Board
shall have otherwise specified or except as otherwise provided by
law,
voting power shall be vested exclusively in the Common
Stock. The holders of the Common Stock shall be entitled to one
vote for each share of Common Stock owned. Dividends, as
declared by the Board out of lawfully available funds, shall be payable
on
the Common Stock subject to any rights or preferences of the Preferred
Stock.
|
a. | The rate of dividend; |
|
b.
|
Whether
shares may be redeemed and, if so, the redemption price and the terms
and
conditions of redemption;
|
|
c.
|
The
amount payable upon shares in event of voluntary and involuntary
liquidation;
|
|
d.
|
Sinking
fund provisions, if any, for the redemption or purchase of
shares;
|
|
e.
|
The
terms and conditions, if any, on which shares may be converted;
or
|
|
f.
|
Voting
rights, if any.
|
The
aggregate par value of all authorized shares (of all classes) having
a par
value is $4,000,000. The total number of authorized shares (of
all classes) without par value is zero
shares.
|
SIXTH:
|
Meetings
of the shareholders may be held outside the State of
Maine.
|
SEVENTH:
|
There
are no preemptive rights.
|
EIGHTH:
|
INTERNAL
AFFAIRS OF THE CORPORATION
|
|
a.
|
Advance
notice of such proposed nomination shall be received by the Secretary
of
the Corporation not less than thirty (30) days nor more than sixty
(60)
days prior to any meeting of the Shareholders called for the election
of
the Directors; provided, however, that if fewer than fourteen (14)
days'
notice of the meeting is given to Shareholders, such written notice
of a
proposed nomination shall be received not later than the close of
the
tenth day following the day on which the notice of the meeting was
mailed
to Shareholders.
|
|
b.
|
Each
notice shall set forth (i) the name, age, business address and, if
known,
residence address of each nominee proposed in such notice, (ii) the
principal occupation or employment of each such nominee; and (iii)
the
number of shares of stock of the Corporation which are beneficially
owned
by each such nominee. In addition, the Shareholder making such
nomination shall promptly provide any other information reasonably
requested by the Corporation.
|
|
c.
|
The
nomination made by a Shareholder may only be made in a meeting of
the
Shareholders of the Corporation called for the election of Directors
at
which such Shareholder is present in person or by proxy, and can
only be
made by a Shareholder who has complied with the notice provisions
of (a)
and (b) above.
|
|
d.
|
The
Chairman of the meeting may in his discretion determine and declare
to the
meeting that a nomination was not made in accordance with the foregoing
procedures, and if he should so determine, he shall so declare to
the
meeting and the defective nomination shall be
disregarded.
|
|
(a)
|
Neither
the Corporation nor any subsidiary of which the Corporation owns
at least
a majority of the equity securities ordinarily entitled to vote for
the
election of Directors ("Subsidiary"), shall be a party to any of
the
transactions specified herein (a "Business Combination") or enter
into any
agreement providing for any Business Combination unless the conditions
specified in (b), (c) and (d) below shall have been
satisfied:
|
|
(i)
|
any
merger or consolidation (whether in a single transaction or a series
of
related transaction) other than a merger or consolidation of the
Corporation and any of its subsidiaries or a merger or consolidation
of
any subsidiaries of the Corporation;
or
|
|
(ii)
|
any
sale, lease, exchange, transfer or distribution of all or substantially
all or a substantial portion of the property or assets of the Corporation
or any of its subsidiaries, including its goodwill;
or
|
|
(iii)
|
the
issuance of any securities, or of any rights warrants or options
to
acquire any securities of the Corporation or any of its subsidiaries,
to
any Shareholders other than by stock dividend declared and paid to
all
Shareholders of the Corporation or pursuant to an employee stock
ownership
plan or an employee stock option plan established by the Corporation;
or
|
|
(iv)
|
any
reclassification of the stock of the Corporation or any of its
subsidiaries or any recapitalization or other transaction (other
than a
redemption of stock) which has the effect, directly or indirectly,
of
increasing the proportionate share of stock of the Corporation or
any of
its subsidiaries held by any person;
or
|
|
(v)
|
the
dissolution of the Corporation or any subsidiary thereof or any partial
or
complete liquidation of the Corporation or any subsidiary
thereof.
|
|
(b)
|
The
vote of the holders of at least eighty percent (80%) of the outstanding
shares entitled to vote for the election of Directors shall be required
to
approve or authorize any Business Combination to which the Corporation
or
any Subsidiary is party unless the aggregate of the cash and fair
market value of the consideration to be paid to all the holders of
the
Common Stock of the Corporation in connection with the Business
Combination (when adjusted for stock splits, stock dividends,
reclassification of shares or otherwise) shall be equal to the highest
price per share paid by the other party or parties to the Business
Combination (the "Acquiring Party") in acquiring any of the Corporation's
Common Stock; provided however, that the consideration to be paid
to the
holders of the Common Stock of the Corporation shall be in the same
form
as that paid by the Acquiring Party in acquiring the shares of the
Common
Stock held by it except to the extent that any Stockholder of the
Corporation shall otherwise agree.
|
|
(c)
|
Subject
to the provisions in (b) above, the vote of the holders of at least
seventy-five percent (75%) of the outstanding shares entitled to
vote for
the election of Directors shall be required to approve or authorize
any
Business Combination to which the Corporation or any Subsidiary is
a party
unless the Business Combination shall have been approved by at
least two-thirds (2/3) of the Directors of the Corporation who are
not
affiliated with, or Shareholders of, the Acquiring
Party.
|
|
(d)
|
In
the event that all of the conditions set forth in (b) and (c) above
are
met, the Corporation or any Subsidiary may enter into any Business
Combination under the terms and conditions specified in the Maine
Business
Corporation Act.
|
|
(e)
|
The
affirmative vote of the holders of at least eighty percent (80%)
of all of
the shares of the Corporation entitled to vote for the election of
Directors shall be required to amend or repeal, or to adopt any provisions
in contravention of or inconsistent with this Section 2, notwithstanding
the fact that a lesser percentage may be specified by
law.
|
|
(i)
|
The
term "person" shall mean and include any individual, group acting
in
concert, Corporation, partnership, or other organization or entity,
together with its affiliates and associates;
and
|
|
(ii)
|
The
term "offer" includes every offer to buy or acquire, solicitation
of an
offer to sell, tender offer for, or request or invitation for tenders
of,
a security (including, without limitation, shares of any class of
capital
stock of the Corporation) or interest in a security for
value.
|
|
(iii)
|
The
term "conversion" shall mean the completed process whereby Bethel
Savings,
FSB Bank will be converted from a federally chartered mutual savings
bank
to a federally charted stock savings bank and Bethel Bancorp shall
become
the holding company for Bethel Savings Bank,
FSB.
|
|
(b)
|
Exclusion
for Underwriters, Directors, Officers and Employees. The
restriction contained in this Section 4 shall not apply to any offer
with
a view toward public resale made exclusively to the Corporation or
the
underwriters or a selling group acting on its behalf. In
addition, the Directors, Officers and employees of the Corporation
or any
subsidiary thereof shall not be deemed to be a group with respect
to their
individual acquisition of equity stock of the
Corporation.
|
a. | the affirmative vote of two-thirds (2/3) of the Board; and |
|
b.
|
the
affirmative vote by the holders of at least two-thirds (2/3) of the
outstanding shares entitled to
vote.
|
|
(1)
|
on
the date fixed pursuant to Section 2 of Article VI of the By-laws
as the
record date for the determination of shareholders entitled to vote
at such
meeting, notwithstanding the sale, or other disposal or transfer
on the
books of the Corporation of such share on or after the date so fixed,
or
|
|
(2)
|
if
no such record date shall have been fixed, then at the date on which
notice of such meeting is mailed.
|
1.
|
The
officers and employees of the Company shall continue to conduct the
business of the Company under such guidance from the Board of Directors
as
may be available, except as to matters which by statue require specific
approval of the Board of Directors, and subject to any directive
of duly
constituted authority during
emergency.
|
2.
|
In
the absence or disability of any officer, or upon the refusal of
any
officer to act, the Board of Directors may delegate for the time
being
that officer's powers and duties to any other officer or
director.
|
3.
|
In
the event of an emergency so severe as to prevent the conduct and
management of the business of the Company by the Board of Directors
and
the officers as contemplated by these by-laws, any two or more available
directors shall constitute an interim Executive Committee for the
full
conduct and management of the business of the Company, subject to
such
regulations as the Board of Directors may from time to time adopt
for
emergency preparedness, until such time as the interim Executive
Committee
determines that the Company can resume the conduct and management
of the
business of the Company in the manner contemplated by the
by-laws.
|
4.
|
If,
as a consequence of an emergency, the Chief Executive Officer of
the
Company cannot be located or is unable to assume and continue his
normal
executive duties, then his powers and duties shall, without further
action
of the Board of Directors, be assumed by one of the following officers
in
the seniority set forth:
|
5.
|
If,
as a consequence of an emergency, the Treasurer of the Company cannot
be
located or is unable to assume and continue his normal duties, then
the
powers and duties of the Treasurer shall, without further action
of the
Board of Directors, be assumed by one of the following officers in
the
seniority set forth:
|
6.
|
If
during such emergency, or as a consequence thereof, the business
of the
Company cannot be conducted and managed at its main office, business
may
be conducted and managed at such temporary location or locations
as may be
designated by the Board of Directors or by its interim Executive
Committee
for which provision is made above; and the business of the Company
shall
be returned from the temporary location or locations to the main
office of
the Company as soon as practicable.
|
Year
Ended
June
30, 2007
|
Year
Ended
June
30, 2006
|
|||||||
EQUIVALENT
SHARES:
|
||||||||
Weighted
average shares outstanding
|
2,451,610
|
2,493,560
|
||||||
Total
diluted shares
|
2,470,562
|
2,526,095
|
||||||
Net
income
|
$ |
1,886,677
|
$ |
4,004,199
|
||||
Basic
earnings per share
|
$ |
0.77
|
$ |
1.61
|
||||
Diluted
earnings per share
|
$ |
0.76
|
$ |
1.59
|
Name
of Subsidiary
|
Jurisdiction
of
Incorporation
|
Year
Acquired
of
Formed
|
Percentage
of
Voting
Securities
Owned
|
||||
ASI
Data Services Inc
|
Maine
|
1993
|
100 | % | |||
Northeast Bank (and its 100% owned subsidiary, Northeast Bank Insurance Group, Inc.) |
Maine
|
1987
|
100 | % |
West
Peabody, Massachusetts
|
/s/
SHATSWELL, MacLEOD & COMPANY, P.C.
|
September
26, 2007
|
SHATSWELL,
MacLEOD & COMPANY,
P.C.
|
|
/s/
Baker Newman & Noyes
|
Portland,
Maine
|
Baker
Newman & Noyes
|
September 27, 2007 |
Limited
Liability
Company
|
I,
James D. Delamater, certify that:
|
|
1.
|
I
have reviewed this annual report on Form 10-K of Northeast
Bancorp;
|
2.
|
Based
on my knowledge, this report does not contain any untrue statement
of a
material fact or omit to state a material fact necessary to make
the
statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this
quarterly report;
|
3.
|
Based
on my knowledge, the financial statements, and other financial information
included in this report, fairly present in all material respects
the
financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this
report;
|
4.
|
The
registrant's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
and have
|
(a) Designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to
ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is
being
prepared;
|
|
(b) Evaluated
the effectiveness of the registrant's disclosure controls and procedures
and presented in this report our
conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based
on
such evaluation; and
|
|
(c) Disclosed
in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent
fiscal quarter (the registrant's fourth quarter in the case of an
annual
report) that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial
reporting; and
|
|
5.
|
The
registrant's other certifying officer(s) and I have disclosed, based
on
our most recent evaluation of internal control over financial reporting,
to the registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent function):
|
(a) All
significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant's ability to
record,
process, summarize and report financial information;
and
|
|
(b) Any
fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
control
over financial reporting.
|
September
21, 2007
|
/s/
James D. Delamater
|
James
D. Delamater
|
|
Chief
Executive Officer
|
I,
Robert S. Johnson, certify that:
|
|
1.
|
I
have reviewed this annual report on Form 10-K of Northeast
Bancorp;
|
2.
|
Based
on my knowledge, this report does not contain any untrue statement
of a
material fact or omit to state a material fact necessary to make
the
statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this
quarterly report;
|
3.
|
Based
on my knowledge, the financial statements, and other financial information
included in this report, fairly present in all material respects
the
financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this
report;
|
4.
|
The
registrant's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
and have:
|
(a) Designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to
ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is
being
prepared;
|
|
(b) Evaluated
the effectiveness of the registrant's disclosure controls and procedures
and presented in this report our
conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based
on
such evaluation; and
|
|
(c) Disclosed
in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent
fiscal quarter (the registrant's fourth quarter in the case of an
annual
report) that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial
reporting; and
|
|
5.
|
The
registrant's other certifying officer(s) and I have disclosed, based
on
our most recent evaluation of internal control over financial reporting,
to the registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent function):
|
(a) All
significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant's ability to
record,
process, summarize and report financial information;
and
|
|
(b) Any
fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
control
over financial reporting.
|
September
21, 2007
|
/s/
Robert S. Johnson
|
Robert S. Johnson
|
|
Chief Financial Officer
|
In
connection with the Annual Report of Northeast Bancorp. (the "Company")
on
Form 10-K for the annual period ending June 30, 2007 as filed with
the
Securities and Exchange Commission on the date hereof (the "Report"),
I,
James D. Delamater, as Chief Executive Officer of the Company, hereby
certifies pursuant to 18 U.S.C. 1350, as adopted pursuant to 906
of the
Sarbanes-Oxley Act of 2002, to the best of his
knowledge, that:
|
|
(1) The
Report fully complies with the requirements of Section 13(a) of the
Securities Exchange Act of 1934; and
|
|
(2) The
information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Company
for the dates and the periods covered by the Report.
|
|
A
signed original of this written statement has been provided to Northeast
Bancorp and will be retained by Northeast Bancorp and furnished to
the
Securities and Exchange Commission or its staff upon
request.
|
September
21, 2007
|
/s/
James D. Delamater
|
James
D. Delamater
|
|
Chief
Executive Officer
|
In
connection with the Annual Report of Northeast Bancorp. (the "Company")
on
Form 10-K for the annual period ending June 30, 2007 as filed with
the
Securities and Exchange Commission on the date hereof (the "Report"),
I,
Robert S. Johnson, as Chief Financial Officer of the Company, hereby
certifies pursuant to 18 U.S.C. 1350, as adopted pursuant to 906
of the
Sarbanes-Oxley Act of 2002, to the best of his
knowledge, that:
|
|
(1) The
Report fully complies with the requirements of Section 13(a) of the
Securities Exchange Act of 1934; and
|
|
(2) The
information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Company
for the dates and the periods covered by the Report.
|
|
A
signed original of this written statement has been provided to Northeast
Bancorp and will be retained by Northeast Bancorp and furnished to
the
Securities and Exchange Commission or its staff upon
request.
|
September
21, 2007
|
/s/
Robert S. Johnson
|
Robert
S. Johnson
|
|
Chief
Financial Officer
|