sept20128k.htm

UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
 
        Washington, D.C. 20549        
 
FORM 8-K

CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
 
Securities Exchange Act of 1934



Date of Report (Date of earliest event reported):           October 22, 2012           


                                 NORTHEAST BANCORP                                  
(Exact Name of Registrant as Specified in its Charter)


             Maine            
            1-14588           
        01-0425066      
(State or Other Jurisdiction Incorporation)
(Commission File Number)
(IRS Employer Identification Number)


     500 Canal Street, Lewiston, Maine    
          04240         
  (Address of Principal Executive Offices)
(Zip Code)


Registrant's telephone number, including area code:
     (207) 786-3245        


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions.
 
o  
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).
 
o  
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).
 
o  
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).
 
o  
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240. Rule 13e-4(c)).

   
Item 2.02     Results of Information and Financial Condition.

On October 22, 2012, Northeast Bancorp, a Maine corporation (the "Company"), issued a press release announcing its earnings for the first quarter ended September 30, 2012 and declaring the payment of a dividend. The full text of this press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information contained herein, including the exhibit attached hereto,  is furnished pursuant to Item 2.02 of this Form 8-K and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section.  Further, the information in this report (including the exhibits hereto) are not to be incorporated by reference into any of the Company's filings with the Securities and Exchange Commission, whether filed prior to or after the furnishing of these certificates, regardless of any general or specific incorporation language in such filing.

Item 9.01
Financial Statements and Exhibits.
(c)
Exhibits.

Exhibit No.
Description
99.1
Press Release of the Company, dated October 22, 2012



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
   
NORTHEAST BANCORP
Date:  October 23, 2012
By:
/s/ Claire S. Bean
   
     Claire S. Bean
   
     Chief Financial Officer




EXHIBIT INDEX
 
Exhibit No.
Description
99.1
Press Release of the Company, dated October 22, 2012

 


sept2012ex99.htm
FOR IMMEDIATE RELEASE
 
 
For More Information:
         
Claire S. Bean, CFO & COO
Northeast Bank, 500 Canal Street, Lewiston, ME 04240
207.786.3245 ext. 6202
www.northeastbank.com
 
 
Northeast Bancorp Reports First Quarter Results, Declares Dividend
 
Lewiston, ME (October 22, 2012) Northeast Bancorp (“Northeast” or the “Company”) (NASDAQ: NBN), a Maine-based full-service financial services company and parent of Northeast Bank (the “Bank”), today reported net income of $1.0 million, or $0.09 per diluted common share, for the quarter ended September 30, 2012, compared to net income of $529 thousand, or $0.12 per diluted common share, for the quarter ended September 30, 2011. The 2011 quarter included a $594 thousand net loss, or $0.13 per diluted share, from continuing operations and $1.1 million of net income, or $0.25 per diluted common share, from discontinued operations. Weighted average shares outstanding increased to 10.4 million in the current quarter from 3.5 million in the 2011 quarter as a result of the Company’s public offering of common stock in May 2012.

The Board of Directors has declared a cash dividend of $0.09 per share, payable on November 19, 2012 to shareholders of record as of November 5, 2012.

“We are pleased to report even further growth in our key business lines this quarter,” said Richard Wayne, Chief Executive Officer. “Our Loan Acquisition and Servicing Group invested $40.1 million in new commercial loans, consisting of both purchased loans and commercial loan originations. The purchased portfolio generated a total return of 17.4%, including transactional income from unscheduled loan payoffs and asset sales, while maintaining strong asset quality. Deposits increased by 8%, on strong results from both the Community Banking Division and ableBanking, our new online affinity deposit program. Our residential lending group had another solid quarter, achieving a year over year increase in loan sale gains of 15%.  These results demonstrate real progress in the execution of our business strategy, and position us well for future success.”

During the quarter ended September 30, 2012, the Bank’s Loan Acquisition and Servicing Group (“LASG”) purchased loans totaling $31.3 million, and grew the purchased loan portfolio on a net basis to $107.4 million at quarter end.  Additionally, the LASG originated $8.8 million in commercial loans, thereby increasing its originated book to $12.6 million at quarter end.  An overview of LASG portfolio results for the three months ended September 30, 2012 follows:
 
   
LASG Portfolio Overview
 
   
Purchased
   
Originated
   
Total LASG
 
   
(Dollars in thousands)
 
Purchased or originated during the three months ended September 30, 2012:
                 
Unpaid principal balance
  $ 42,273     $ 8,799     $ 51,072  
Net investment basis
    31,349       8,799       40,148  
                         
Totals as of September 30, 2012:
                       
Unpaid principal balance
  $ 133,510     $ 12,594     $ 146,104  
Net investment basis
    107,440       12,594       120,034  
                         
Returns during the three months ended September 30, 2012:
                       
Yield
    15.13 %     9.54 %     14.58 %
Total Return (1)
    17.41 %     9.54 %     16.63 %
 
(1) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains on asset sales, and other noninterest income recorded during the period divided by the average invested balance, on an annualized basis.
 
 
Quarterly results included the following items of significance:
 
1.  
The Company’s net interest margin was 3.80% for the quarter ended September 30, 2012, compared to 3.11% in the quarter ended September 30, 2011, an increase principally attributable to the growth in the Company’s purchased loan portfolio.  The following table summarizes interest income and related yields recognized on the Company’s loans.


 
Interest Income and Yield on Loans
 
 
Three Months Ended September 30, 2012
 
Three Months Ended September 30, 2011
 
 
Average
 
Interest
       
Average
 
Interest
       
 
Balance
 
Income
   
Yield
 
Balance
 
Income
   
Yield
 
 
(Dollars in thousands)
 
Community Banking Division
  $ 270,758     $ 3,936       5.77 %   $ 304,041     $ 4,937       6.46 %
LASG:
                                               
Originated
    9,193       221       9.54 %     1,141       29       10.11 %
Purchased
    83,475       3,184       15.13 %     11,066       200       7.19 %
Total LASG
    92,668       3,405       14.58 %     12,207       229       7.44 %
Total
  $ 363,426     $ 7,341       8.01 %   $ 316,248     $ 5,137       6.46 %


The yield on purchased loans was increased by unscheduled loan payoffs during the period, which resulted in immediate recognition of the prepaid loans’ discount in interest income. The following table details the “total return” on purchased loans, based on transactional income earned totaling $1.8 million for the quarter. This amount includes accelerated accretion, a $473 thousand gain realized on the sale of real estate previously securing a purchased loan and other income recognized upon unscheduled loan payoffs or sales.
 
 
Total Return on Purchased Loans
 
Three Months Ended
September 30, 2012
 
Three Months Ended
September 30, 2011
 
Income
Return (1)
 
Income
 
Return (1)
 
(Dollars in thousands)
Regularly scheduled interest and accretion
$
         1,911
9.01%
 
$
            200
 
7.19%
Transactional income:
               
Gain on sale of real estate owned
 
            473
2.23%
   
              -
 
0.00%
Other noninterest income
 
              36
0.17%
   
              -
 
0.00%
Accelerated accretion and loan fees
 
         1,273
6.00%
   
              -
 
0.00%
Total
$
         3,693
17.41%
 
$
            200
 
7.19%
 
(1) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains on asset sales, and other noninterest income recorded during the period divided by the average invested balance, on an annualized basis.


2.  
A net gain on the sale of residential mortgage loans in the secondary market of $756 thousand for the quarter ended September 30, 2012, an increase of $100 thousand, or 15.2%, compared to the quarter ended September 30, 2011.
 
3.  
Net securities gains of $792 thousand for the quarter ended September 30, 2012, compared to a net loss of $53 thousand in the quarter ended September 30, 2011.
 
4.  
Increased noninterest expense of $903 thousand for the quarter ended September 30, 2012, compared to the quarter ended September 30, 2011, principally resulting from increases of $172 thousand in loan acquisition and collection costs, $340 thousand in employee compensation, and $229 thousand in occupancy and equipment expense.  These increases were associated with the implementation of the Company’s business strategy over the past twelve months.
 
Total assets increased by $1.7 million, or 0.3%, to $670.9 million at September 30, 2012, compared to June 30, 2012. The principal components of the change in the balance sheet were as follows:
 
1.  
Loan growth of $18.9 million, or 5.3%, principally due to net growth of $22.9 million in the Company’s purchased loan portfolio ($31.3 million of purchases less $8.4 million of amortization and payoffs) and $8.8 million of commercial loans originated by the LASG, offset in part by net amortization and payoffs of $12.8 million in the Community Banking Division loan portfolio. In conjunction with one purchased pool, the Company acquired the right to service the guaranteed portion of $44 million of SBA loans at an average annual gross servicing fee equal to approximately 1%.
 
2.  
Deposit growth of $33.6 million, or 8.0%, consisting of a $10.5 million increase in deposits raised through ableBanking, the Company’s online affinity deposit platform, $15.5 million raised through the Company’s Community Banking branch network, and $7.6 million generated through deposit listing service referrals.
 
3.  
A $31.2 million, or 25.8%, decrease in borrowings, the result primarily of the repayment of structured repurchased agreements totaling $30.0 million during the quarter.
 
4.  
A $25.7 million decrease in cash and equivalents, principally the result of loan growth during the quarter.
 
During the quarter ended September 30, 2012, nonperforming assets increased by $777 thousand to $7.7 million or 1.2% of total assets, from $6.9 million, or 1.0%, of total assets at June 30, 2012.

At September 30, 2012, the Company’s Tier 1 leverage ratio was 18.4%, a decrease from 19.9% at June 30, 2012, and the total risk-based capital ratio was 31.3%, a decrease from 33.3% at June 30, 2012.

Investor Call Information
Richard Wayne, Chief Executive Officer of Northeast Bancorp, and Claire Bean, Chief Financial Officer of Northeast Bancorp, will host a conference call to discuss first quarter earnings at 11:00 a.m. Eastern Time on Tuesday, October 23, 2012.  Investors can access the call by dialing 877.844.6886 and entering the following passcode: 42311260. The call will be available via live webcast, which can be viewed by accessing the Company's website at www.northeastbank.com and clicking on the About Us - Investor Relations section. To listen to the webcast, attendees are encouraged to visit the website at least fifteen minutes early to register, download and install any necessary audio software. Please note there will also be a slide presentation that will accompany the webcast. For those who cannot listen to the live broadcast, an online replay will be available online for one year at www.northeastbank.com.
 
About Northeast Bancorp
Northeast Bancorp (NASDAQ: NBN) is the holding company for Northeast Bank, a full-service bank headquartered in Lewiston, Maine. Northeast Bank offers traditional banking services through its Community Banking Division, which operates ten full-service branches, some with investment centers, and four loan production offices that serve individuals and businesses located in western and south-central Maine and southern New Hampshire. Northeast Bank’s Loan Acquisition and Servicing Group purchases and originates commercial loans for the Bank’s portfolio. ableBanking, a division of Northeast Bank, offers savings products to consumers online. Information regarding Northeast Bank can be found on its website at www.northeastbank.com.

Non-GAAP Financial Measure
In addition to results presented in accordance with generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures. Northeast's management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a company's financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.
 
Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Although Northeast believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company's control. The Company's actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in interest rates and real estate values; competitive pressures from other financial institutions; the effects of continuing weakness in general economic conditions on a national basis or in the local markets in which the Company operates, including changes which adversely affect borrowers' ability to service and repay our loans; changes in loan defaults and charge-off rates; changes in the value of securities and other assets, adequacy of loan loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; increasing government regulation; changes in the rules of participation for the Troubled Asset Relief Program Capital Purchase Program promulgated by the U.S. Department of the Treasury under the Emergency Economic Stabilization Act of 2008, which may be changed unilaterally and restrictively by legislative or regulatory actions; the risk that we may not be successful in the implementation of our business strategy; the risk that intangibles recorded in the Company's financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Company's Annual Report on Form 10-K and updated by the Company's Quarterly Reports on Form 10-Q and other filings submitted to the Securities and Exchange Commission. These statements speak only as of the date of this release and we do not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events.

IMPORTANT NOTE: Securities and Advisory Services offered through Commonwealth Financial Network, Member FINRA, SIPC, and a Registered Investment Adviser. Securities are not FDIC insured, not bank obligations or otherwise bank guaranteed and may lose value. Northeast Financial is located at 77 Middle Street, Portland, ME 04101.
 
NBN-F

NORTHEAST BANCORP AND SUBSIDIARY
           
CONSOLIDATED BALANCE SHEETS
           
(Unaudited)
           
(Dollars in thousands, except share and per share data)
           
             
   
September 30,
2012
   
June 30,
2012
 
Assets
           
Cash and due from banks
  $ 3,341     $ 2,538  
Short-term investments
    99,231       125,736  
      Total cash and cash equivalents
    102,572       128,274  
                 
Available-for-sale securities, at fair value
    137,069       133,264  
Loans held for sale
    12,986       9,882  
                 
Loans
               
    Commercial real estate
    205,875       180,735  
    Residential real estate
    133,776       137,571  
    Construction
    508       1,187  
    Commercial business
    19,201       19,612  
    Consumer
    15,833       17,149  
      Total loans
    375,193       356,254  
    Less: Allowance for loan losses
    668       824  
      Loans, net
    374,525       355,430  
                 
Premises and equipment, net
    9,295       9,205  
Repossessed collateral, net
    2,645       834  
Accrued interest receivable
    1,751       1,840  
Federal Home Loan Bank stock, at cost
    4,602       4,602  
Federal Reserve Bank stock, at cost
    871       871  
Intangible assets, net
    4,222       4,487  
Bank owned life insurance
    14,418       14,295  
Other assets
    5,952       6,212  
  Total assets
  $ 670,908     $ 669,196  

Liabilities and Stockholders' Equity
           
Liabilities
           
  Deposits
           
    Demand
  $ 47,071     $ 45,323  
    Savings and interest checking
    87,010       90,204  
    Money market
    48,896       45,024  
    Time deposits
    272,798       241,637  
      Total deposits
    455,775       422,188  
                 
  Federal Home Loan Bank advances
    43,331       43,450  
  Structured repurchase agreements
    35,821       66,183  
  Short-term borrowings
    484       1,209  
  Junior subordinated debentures issued to affiliated trusts
    8,146       8,106  
  Capital lease obligation
    1,869       1,911  
  Other liabilities
    6,625       7,010  
      Total liabilities
    552,051       550,057  
                 
Commitments and contingencies
               
                 
Stockholders' equity
               
  Preferred stock, $1.00 par value, 1,000,000 shares authorized; 4,227
               
    shares issued and outstanding at September 30, 2012 and June 30, 2012;
               
    liquidation preference of $1,000 per share
    4       4  
  Voting common stock, $1.00 par value, 13,500,000 shares authorized;
               
    9,412,972 and 9,307,127 issued and outstanding at September 30, 2012 and
               
     June 30, 2012, respectively
    9,413       9,307  
  Non-voting common stock, $1.00 par value, 1,500,000 shares authorized;
               
    970,469 and 1,076,314 issued and outstanding at September 30, 2012 and
               
     June 30, 2012, respectively
    970       1,076  
  Warrants to purchase common stock
    406       406  
  Additional paid-in capital
    96,215       96,080  
  Unearned restricted stock
    (118 )     (127 )
  Retained earnings
    12,236       12,235  
  Accumulated other comprehensive (loss) income
    (269 )     158  
    Total stockholders' equity
    118,857       119,139  
    Total liabilities and stockholders' equity
  $ 670,908     $ 669,196  


NORTHEAST BANCORP AND SUBSIDIARY
           
CONSOLIDATED STATEMENTS OF INCOME
           
(Unaudited)
           
(Dollars in thousands, except share and per share data)
           
   
Three Months Ended
 
   
September 30,
2012
   
September 30,
2011
 
Interest and dividend income:
           
  Interest on loans
  $ 7,341     $ 5,137  
  Interest and dividends on available-for-sale securities
    347       639  
  Dividends on regulatory stock
    6       12  
  Other interest and dividend income
    83       47  
    Total interest and dividend income
    7,777       5,835  
                 
Interest expense:
               
  Deposits
    978       837  
  Federal Home Loan Bank advances
    259       258  
  Structured repurchase agreements
    219       248  
  Short-term borrowings
    6       5  
  Junior subordinated debentures issued to affiliated trusts
    193       183  
  Obligation under capital lease agreements
    24       26  
    Total interest expense
    1,679       1,557  
                 
Net interest and dividend income before provision for loan losses
    6,098       4,278  
Provision for loan losses
    228       400  
Net interest and dividend income after provision for loan losses
    5,870       3,878  
                 
Noninterest income:
               
  Fees for other services to customers
    310       340  
  Net securities gains (losses)
    792       (53 )
  Gain on sales of loans held for sale
    756       656  
  Gain (loss) recognized on repossessed collateral, net
    451       (77 )
  Investment commissions
    675       687  
  Bank-owned life insurance income
    123       127  
  Other noninterest income
    43       44  
    Total noninterest income
    3,150       1,724  
                 
Noninterest expense:
               
  Salaries and employee benefits
    4,057       3,717  
  Occupancy and equipment expense
    1,078       849  
  Professional fees
    423       415  
  Data processing fees
    268       274  
  Marketing expense
    187       73  
  FDIC insurance premiums
    117       117  
  Intangible asset amortization
    265       336  
  Other noninterest expense
    1,107       818  
    Total noninterest expense
    7,502       6,599  
                 
Income (loss) from continuing operations before income tax expense (benefit)
    1,518       (997 )
Income tax expense (benefit)
    484       (403 )
Net income (loss) from continuing operations
  $ 1,034     $ (594 )
                 
Discontinued operations:
               
  Income from discontinued operations
  $ -     $ 186  
  Gain on sale of discontinued operations
    -       1,529  
  Income tax expense
    -       592  
Net income from discontinued operations
    -       1,123  
                 
Net income
  $ 1,034     $ 529  
                 
Net income available to common stockholders
  $ 936     $ 431  
                 
Weighted-average shares outstanding:
               
  Basic
    10,383,441       3,494,498  
  Diluted
    10,383,441       3,513,545  
Earnings per common share:
               
  Basic:
               
    Income (loss) from continuing operations
  $ 0.09     $ (0.13 )
    Income from discontinued operations
    -       0.25  
    Net income
  $ 0.09     $ 0.12  
  Diluted:
               
    Income (loss) from continuing operations
  $ 0.09     $ (0.13 )
    Income from discontinued operations
    -       0.25  
    Net income
  $ 0.09     $ 0.12  

NORTHEAST BANCORP AND SUBSIDIARY
                                   
CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
                                   
(Unaudited)
                                   
(Dollars in thousands)
                                   
   
Three Months Ended September 30,
 
   
2012
   
2011
 
         
Interest
   
Average
         
Interest
   
Average
 
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
Assets:
                                   
Interest-earning assets:
                                   
Investment securities (1)
  $ 131,796     $ 347       1.04 %   $ 147,692     $ 639       1.72 %
Loans (2) (3)
    363,426       7,341       8.01 %     316,248       5,137       6.46 %
Regulatory stock
    5,473       6       0.43 %     5,761       12       0.83 %
Short-term investments (4)
    136,143       83       0.24 %     78,351       47       0.24 %
Total interest-earning assets
    636,838       7,777       4.84 %     548,052       5,835       4.24 %
Cash and due from banks
    3,177                       2,920                  
Other non-interest earning assets
    37,695                       38,809                  
Total assets
  $ 677,710                     $ 589,781                  
                                                 
Liabilities & Stockholders' Equity:
                                               
Interest-bearing liabilities:
                                               
NOW accounts
  $ 56,595     $ 42       0.29 %   $ 56,182     $ 69       0.49 %
Money market accounts
    47,349       53       0.44 %     45,981       51       0.44 %
Savings accounts
    31,347       11       0.14 %     33,439       26       0.31 %
Time deposits
    257,976       872       1.34 %     215,595       691       1.28 %
    Total interest-bearing deposits
    393,267       978       0.99 %     351,197       837       0.95 %
Short-term borrowings
    1,251       6       1.90 %     1,141       5       1.74 %
Borrowed funds
    100,186       502       1.99 %     113,746       532       1.86 %
Junior subordinated debentures
    8,124       193       9.43 %     7,971       183       9.13 %
Total interest-bearing liabilities
    502,828       1,679       1.32 %     474,055       1,557       1.31 %
                                                 
Interest-bearing liabilities of discontinued operations (5)
    -                       1,140                  
                                                 
Non-interest bearing liabilities:
                                               
Demand deposits and escrow accounts
    49,815                       44,553                  
Other liabilities
    6,223                       4,478                  
Total liabilities
    558,866                       524,226                  
Stockholders' equity
    118,844                       65,555                  
Total liabilities and stockholders' equity
  $ 677,710                     $ 589,781                  
                                                 
   Net interest income
          $ 6,098                     $ 4,278          
                                                 
Interest rate spread
                    3.52 %                     2.93 %
Net interest margin (6)
                    3.80 %                     3.11 %
 
(1)   Interest income and yield are stated on a fully tax-equivalent basis using a 34%  tax rate.
(2)   Includes loans held for sale.
(3)   Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.
(4)   Short term investments include FHLB overnight deposits and other interest-bearing deposits.
(5)   The average balance of borrowings associated with discontinued operations has been excluded from interest expense, interest rate spread, and net interest margin.
(6)   Net interest margin is calculated as net interest income divided by total interest-earning assets.


NORTHEAST BANCORP AND SUBSIDIARY
             
SELECTED CONSOLIDATED FINANCIAL HIGHLIGHTS AND OTHER DATA
                         
(Unaudited)
             
(Dollars in thousands, except share and per share data)
             
    Three Months Ended  
    September 30, 2012  
June 30, 2012
   
March 31, 2012
    December 31, 2011  
September 30, 2011
 
Net interest income
  $ 6,098     $ 6,749     $ 4,754     $ 4,916     $ 4,278  
Provision for loan losses
    228       312       100       134       400  
Noninterest income
    3,150       2,464       2,767       2,692       1,778  
Noninterest expense
    7,502       7,473       7,252       6,877       6,653  
Net income from discontinued operations
    0       10       14       0       1,123  
Net income
    1,034       1,048       168       418       529  
                                         
Weighted average common shares outstanding:
                                       
   Basic
    10,383,441       6,605,465       3,494,498       3,494,498       3,494,498  
   Diluted
    10,383,441       6,607,171       3,512,273       3,512,273       3,512,545  
Earnings per common share:
                                       
   Basic
    0.09     $ 0.14     $ 0.02     $ 0.09     $ 0.12  
   Diluted
    0.09       0.14       0.02       0.09       0.12  
Dividends per common share
    0.09       0.09       0.09       0.09       0.09  
                                         
Return on average assets
    0.61 %     0.68 %     0.11 %     0.28 %     0.36 %
Return on average equity
    3.45 %     4.74 %     1.03 %     2.52 %     3.21 %
Net interest rate spread (1)
    3.52 %     4.41 %     3.26 %     3.35 %     2.93 %
Net interest margin (2)
    3.80 %     4.63 %     3.44 %     3.53 %     3.11 %
Efficiency ratio (3)
    81.12 %     81.11 %     96.42 %     90.39 %     109.95 %
Noninterest expense to average total assets
    4.39 %     4.82 %     4.91 %     4.60 %     4.45 %
Average interest-earning assets to average interest-bearing liabilities
126.65 %     120.51 %     115.69 %     116.59 %     115.61 %

    As of
Nonperforming loans:
September 30, 2012
 
June 30, 2012
   
March 31, 2012
   
December 31, 2011
 
September 30, 2011
 
Originated portfolio:
                             
Residential real estate
  $ 3,184     $ 3,090     $ 3,067     $ 3,264     $ 2,733  
Commercial real estate
    626       417       442       1,998       2,797  
Construction
    0       0       0       0       121  
Home equity
    289       220       255       182       205  
Commercial business
    133       1,008       1,108       1,119       1,224  
Consumer
    181       324       309       329       356  
      4,413       5,059       5,181       6,892       7,436  
Purchased portfolio:
                                       
Residential real estate
    0       0       0       0       0  
Commercial real estate
    667       1,055       0       0       0  
Commercial business
    0       0       0       0       0  
      667       1,055       0       0       0  
Total nonperforming loans
    5,080       6,114       5,181       6,892       7,436  
Repossessed collateral
    2,645       834       915       837       463  
Total nonperforming assets
  $ 7,725     $ 6,948     $ 6,096     $ 7,729     $ 7,899  
                                         
Past due loans to total loans
    1.65 %     1.95 %     2.06 %     2.29 %     2.20 %
Nonperforming loans to total loans
    1.35 %     1.72 %     1.50 %     1.99 %     2.35 %
Nonperforming assets to total assets
    1.15 %     1.04 %     1.02 %     1.30 %     1.35 %
Allowance for loan losses to total loans
    0.18 %     0.23 %     0.22 %     0.21 %     0.22 %
Allowance for loan losses to nonperforming loans
    13.15 %     13.48 %     14.44 %     10.69 %     9.55 %
                                         
Commercial real estate loans to risk-based capital (4)
    167.62 %     148.28 %     238.25 %     236.88 %     194.08 %
Net loans to core deposits (5)
    86.69 %     88.29 %     88.65 %     91.34 %     84.75 %
Purchased loans to total loans, including held for sale
    27.68 %     23.07 %     16.16 %     14.83 %     3.90 %
Equity to total assets
    17.72 %     17.83 %     10.90 %     11.08 %     11.27 %
Tier 1 leverage capital  ratio
    18.37 %     19.91 %     11.85 %     11.86 %     11.85 %
Total risk-based capital ratio
    31.32 %     33.34 %     19.49 %     19.28 %     21.02 %
                                         
Total stockholders' equity
  $ 118,857     $ 119,139     $ 64,870     $ 65,900     $ 66,188  
Less:  Preferred stock
    (4,227 )     (4,227 )     (4,227 )     (4,227 )     (4,227 )
Common stockholders' equity
    114,630       114,912       60,643       61,673       61,961  
Less: Intangible assets
    (4,222 )     (4,487 )     (4,749 )     (5,012 )     (5,348 )
Tangible common stockholders' equity (non-GAAP)
  $ 110,408     $ 110,425     $ 55,894     $ 56,661     $ 56,613  
                                         
Common shares outstanding
    10,383,441       10,383,441       3,507,524       3,507,524       3,507,524  
Book value per common share
  $ 11.04     $ 11.07     $ 17.29     $ 17.58     $ 17.66  
Tangible book value per share (non-GAAP) (6)
  $ 10.63     $ 10.63     $ 15.94     $ 16.15     $ 16.14  
         
(1) The net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the period.
(2) The net interest margin represents net interest income as a percent of average interest-earning assets for the period.
 
(3) The efficiency ratio represents non-interest expense divided by the sum of net interest income (before the loan loss provision) plus non-interest income.
 
(4) For purposes of calculating this ratio, commercial real estate includes all those loans defined as such by regulatory guidance, including all land development and construction loans.
 
(5) Core deposits includes all non-maturity deposits and maturity deposits less than $250 thousand.  Net loans includes loans held-for-sale.
 
(6) Tangible book value per share represents total stockholders' equity less the sum of preferred stock and intangible assets divided by common shares outstanding.