mar20118k.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):           May 5, 2011           


                                 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 May 5, 2011, Northeast Bancorp, a Maine corporation (the "Company"), issued a press release announcing its earnings for the third quarter ended March 31, 2011 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 May 5, 2011


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:  May 6, 2011
By:
/s/ Richard Wayne
   
    Richard Wayne
   
    President and Chief Executive Officer

 
EXHIBIT INDEX
 
Exhibit No.
     Description
99.1
Press Release of the Company, dated May 5, 2011
 
 
 
ex99.htm
FOR IMMEDIATE RELEASE
 





For More Information:
 
 
 
Claire S. Bean, Chief Financial Officer & C.O.O.
Northeast Bank, 500 Canal Street, Lewiston, ME 04240
207-786-3245ext. 6202
www.northeastbank.com
Or
Chris Delamater, VP Marketing Director
Northeast Bank, 500 Canal Street, Lewiston, ME 04240
207-786-3245 ext. 3548
www.northeastbank.com
 
 
Northeast Bancorp Reports Third Quarter Results, Declares Dividend

 
Lewiston, MAINE (May 5, 2011) -- Northeast Bancorp (“Northeast” or the “Company”) (NASDAQ: NBN), a Maine-based full-service financial services company and parent of Northeast Bank (www.northeastbank.com), today reported net income of $156,000 or $0.02 per common share for the quarter ended March 31, 2011. For the 93-day period ended March 31, 2011, the Company earned $11.9 million or $3.33 per common share, results that included a $15.2 million bargain purchase gain and $3.2 million of transaction costs related to the merger of Northeast and FHB Formation LLC (“FHB”), which was consummated on December 29, 2010, and contributed approximately $16.2 million of new capital to the Company.

The Board of Directors has declared a cash dividend of $0.09 per share, payable on May 31, 2011 to shareholders of record as of May 17, 2011.

“Over the past three months, we’ve invested in positioning Northeast for future growth by substantially growing core deposits in our markets, while reducing loans outstanding and short-term borrowed funds,” said Richard Wayne, President and Chief Executive Officer of Northeast Bancorp. “Building upon Northeast’s solid community banking franchise, these investments will enable us to develop a Loan Acquisition and Servicing Group and an Online Deposit Program, both of which will create jobs and contribute to our success in the months ahead.”

Total assets as of March 31, 2011 were $607.4 million, a decrease of approximately 2.4%, or $15.2 million, compared to total assets of $622.6 million as of June 30, 2010. The principal components of the change in the balance sheet over that 9-month period were as follows:

1.  
A $69.3 million, or 17.7%, reduction in loans outstanding, approximately half of which is attributable to loan sales, principally from the Company’s indirect consumer loan portfolio. The remainder of the reduction is the result of net amortization and pay-offs of residential and commercial loans and a $5.9 million decrease in loans held for sale.
2.  
A $32.9 million, or 71.4%, reduction in short-term borrowed funds;
3.  
A $17.2 million, or 4.5%, net increase in deposits, of which $21.0 million occurred in the current quarter;
4.  
A $52.4 million, or 28.4%, increase in cash and securities, the net result of changes in loans and funding sources, and the infusion of new capital in conjunction with the merger.

As a result of the merger with FHB, coupled with the reduction in balance sheet size, the Company’s capital ratios have increased: the tier 1 leverage ratio increased to 10.15% compared to 8.4% at June 30, 2010 and the total risk-based capital ratio increased to 18.5% from 14.1% at June 30, 2010.

Earnings for the quarter ended March 31, 2011 included the effect of a number of non-recurring items, as follows:

1.  
A $296,000 positive adjustment to the bargain purchase gain recorded in connection with the accounting for the merger, resulting from final valuations for the Company’s identifiable intangible assets for its insurance division, its fixed assets and its Series A preferred stock and related warrants;
2.  
In accordance with the merger agreement, $450,000 of compensation expense, representing retention payments owed to certain Community Bank division employees;
3.  
A net loss on the sale of loans (principally indirect consumer loans) of $179,000; and
4.  
Merger-related expenses of $132,000.

Non-performing loans (exclusive of the fair value adjustment associated with acquisition accounting) declined 6.1% over the fiscal year to $9.3 million at March 31, 2011 from $9.8 million at March 31, 2010. The quarterly provision for loan losses declined to $49,000 in the current quarter from $628,000 for the quarter ended March 31, 2010, reflecting both the reduction in loan balances outstanding and the fair value adjustments recorded in conjunction with the merger transaction.
 
 
About Northeast Bancorp
Northeast Bancorp (NASDAQ: NBN) is the holding company for Northeast Bank, a full service community bank headquartered in Lewiston, Maine. Northeast Bank, together with its wholly owned subsidiary Northeast Bank Insurance Group, Inc., derives its income from a combination of traditional banking services and non-traditional financial products and services, including insurance and investments. Northeast Bank operates ten traditional bank branches, ten insurance offices, three investment centers and a loan production office that serve seven counties in Maine and two in New Hampshire. Information regarding Northeast Bank can be found on its website at www.northeastbank.com or by contacting 1-800-284-5989.
---------------------------------------------------------------------------------------------------------------------
 
 
 
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; competitive pressures from other financial institutions; the effects of a continuing deterioration 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, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the risk that goodwill and 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 Advisor. Securities are not FDIC insured, not bank obligations or otherwise bank guaranteed and may lose value. Northeast Financial is located at 202 Rte. 1, Suite 206, Falmouth, ME 04105
 
 
 
 
 
NORTHEAST BANCORP AND SUBSIDIARY
           
CONSOLIDATED BALANCE SHEETS
           
(Dollars in thousands)
           
   
Successor
   
Predecessor
 
   
Company (1)
   
Company (2)
 
   
March 31,
   
June 30,
 
   
2011
   
2010
 
   
(Unaudited)
   
(Audited)
 
Assets
           
Cash and due from banks
  $ 3,283     $ 7,019  
Interest-bearing deposits
    106,472       13,416  
Total cash and cash equivalents
    109,755       20,435  
                 
Available-for-sale securities, at fair value
    127,227       164,188  
Loans held-for-sale
    8,378       14,254  
                 
Loans receivable
               
Residential real estate
    143,172       155,613  
Commercial real estate
    117,562       121,175  
Construction
    2,941       5,525  
Commercial business
    25,490       30,214  
Consumer
    23,891       69,782  
Total loans, gross
    313,056       382,309  
Less allowance for loan losses
    14       5,806  
Loans, net
    313,042       376,503  
                 
Premises and equipment, net
    8,079       7,997  
Acquired assets, net
    753       1,292  
Accrued interest receivable
    1,375       2,081  
Federal Home Loan Bank stock, at cost
    4,889       4,889  
Federal Reserve Bank stock, at cost
    597       597  
Intangible assets
    13,344       11,371  
Bank owned life insurance
    13,667       13,286  
Other assets
    6,268       5,714  
Total assets
  $ 607,374     $ 622,607  
                 
Liabilities and Stockholders' Equity
               
Liabilities:
               
Deposits
               
Demand
  $ 45,254     $ 35,266  
Savings and interest checking
    90,379       89,024  
Money market
    52,226       55,556  
Brokered time deposits
    4,934       4,883  
Certificates of deposit
    208,571       199,468  
Total deposits
    401,364       384,197  
                 
Federal Home Loan Bank advances
    43,974       50,500  
Structured repurchase agreements
    68,434       65,000  
Short-term borrowings
    13,226       46,168  
Junior subordinated debentures issued to affiliated trusts
    7,922       16,496  
Capital lease obligation
    2,114       2,231  
Other borrowings
    2,134       2,630  
Other liabilities
    3,317       4,479  
Total liabilities
    542,485       571,701  
                 
Commitments and contingent liabilities
               
                 
Stockholders' equity
               
Preferred stock, $1.00 par value, 1,000,000 shares authorized; 4,227 shares issued and outstanding
               
at March 31, 2011 and June 30, 2010 liquidation preference of $1,000 per share
    4       4  
Voting common stock, at stated value, 13,500,000 shares authorized; 3,310,173 and 2,332,832 shares
               
issued and outstanding at March 31, 2011 and June 30, 2010, respectively
    3,310       2,324  
Non-voting common stock, at stated value, 1,500,000 shares authorized; 195,351 and 0 shares
               
issued and outstanding at March 31, 2011 and June 30, 2010, respectively
    195       -  
Warrants
    406       133  
Additional paid-in capital
    49,535       6,761  
Unearned restricted stock award
    (172 )     -  
Retained earnings
    11,579       37,338  
Accumulated other comprehensive income
    32       4,346  
Total stockholders' equity
    64,889       50,906  
                 
Total liabilities and stockholders' equity
  $ 607,374     $ 622,607  

(1) 
"Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation LLC on December  29, 2010.
             
(2) 
"Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation LLC on December  29, 2010.
 
 
 
 
 
NORTHEAST BANCORP AND SUBSIDIARY
                             
CONSOLIDATED STATEMENTS OF INCOME
                             
(Unaudited)
                             
(Dollars in thousands, except share and per share data)
                             
                               
   
Successor
   
Predecessor
 
   
Company (1)
   
Company (2)
 
   
Three Months
   
93 Days
   
181 Days
   
Three Months
   
Nine Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
March 31,
   
March 31,
   
December 28,
   
March 31,
   
March 31,
 
   
2011
   
2011
   
2010
   
2010
   
2010
 
Interest and dividend income:
                             
Interest on loans
  $ 5,649     $ 5,845     $ 11,210     $ 5,960     $ 18,034  
Taxable interest on available-for-sale securities
    832       872       2,854       1,733       5,171  
Tax-exempt interest on available-for-sale securities
    71       75       231       121       356  
Dividends on available-for-sale securities
    7       7       26       19       46  
Dividends on Federal Home Loan Bank  and Federal Reserve Bank stock
    12       13       18       9       27  
Other interest and dividend income
    33       34       39       2       10  
Total interest and dividend income
    6,604       6,846       14,378       7,844       23,644  
                                         
Interest expense:
                                       
Deposits
    774       816       2,796       1,682       5,507  
Federal Home Loan Bank advances
    284       299       918       457       1,336  
Structured repurchase agreements
    249       272       1,392       692       2,172  
Short-term borrowings
    60       67       376       165       486  
Junior subordinated debentures issued to affiliated trusts
    174       180       340       182       587  
Obligation under capital lease agreements
    26       28       55       28       88  
Other borrowings
    35       35       75       43       156  
Total interest expense
    1,602       1,697       5,952       3,249       10,332  
                                         
Net interest and dividend income before provision for loan losses
    5,002       5,149       8,426       4,595       13,312  
                                         
Provision for loan losses
    49       49       912       628       1,504  
Net interest and dividend income after provision for loan losses
    4,953       5,100       7,514       3,967       11,808  
                                         
Noninterest income:
                                       
Fees for other services to customers
    310       323       698       350       1,116  
Net securities gains
    47       47       17       (63 )     (20 )
Gain on sales of loans
    295       344       1,867       141       708  
Investment commissions
    709       734       1,174       467       1,455  
Insurance commissions
    1,458       1,495       2,661       1,741       4,705  
BOLI income
    126       131       250       125       376  
Bargain purchase gain
    296       15,216       -       -       -  
Other  income
    148       156       330       292       510  
Total noninterest income
    3,389       18,446       6,997       3,053       8,850  
                                         
Noninterest expense:
                                       
Salaries and employee benefits
    4,824       4,991       6,670       3,469       10,392  
Occupancy and equipment expense
    903       930       1,556       907       2,566  
Professional fees
    378       387       527       211       797  
Data processing fees
    326       337       618       300       927  
Intangible assets amortization
    439       444       344       177       549  
Merger expense
    132       3,182       94       157       157  
Other
    1,337       1,455       2,138       1,051       3,052  
  Total noninterest expense
    8,339       11,726       11,947       6,272       18,440  
                                         
Income before income tax expense
    3       11,820       2,564       748       2,218  
Income tax (benefit) expense
    (153 )     (171 )     768       217       542  
                                         
Net income
  $ 156     $ 11,991     $ 1,796     $ 531     $ 1,676  
 
                                       
Net income available to common stockholders
  $ 58     $ 11,891     $ 1,677     $ 470     $ 1,493  
                                         
                                         
Weighted-average shares outstanding
                                       
Basic
    3,492,498       3,492,498       2,330,197       2,322,332       2,321,726  
Diluted
    3,559,873       3,560,278       2,354,385       2,342,153       2,331,227  
Earnings per common share:
                                       
 Basic
  $ 0.02     $ 3.39     $ 0.72     $ 0.20     $ 0.64  
 Diluted
  $ 0.02     $ 3.33     $ 0.71     $ 0.20     $ 0.64  

(1) 
"Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation LLC on December  29, 2010.
             
(2) 
"Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation LLC on December  29, 2010.
 
 
 
 
NORTHEAST BANCORP AND SUBSIDIARY
                         
SELECTED CONSOLIDATED FINANCIAL HIGHLIGHTS AND OTHER DATA
                   
(Unaudited)
                         
(Dollars in thousands, except share and per share data)
                         
                               
   
Successor
   
Predecessor
 
   
Company (1)
   
Company (2)
 
   
Three Months
   
93 Days
   
181 Days
   
Three Months
   
Nine Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
March 31,
   
March 31,
   
December 28,
   
March 31,
   
March 31,
 
   
2011
   
2011
   
2010
   
2010
   
2010
 
Financial Highlights:
                             
Net interest income
  $ 5,002     $ 5,149     $ 8,426     $ 4,595     $ 13,312  
Net income
  $ 156     $ 11,991     $ 1,796     $ 531     $ 1,676  
Weighted average shares outstanding:
                                       
   Basic
    3,492,498       3,492,498       2,330,197       2,322,332       2,321,726  
   Diluted
    3,559,873       3,560,278       2,354,385       2,342,153       2,331,227  
Earnings per share:
                                       
   Basic
  $ 0.02     $ 3.39     $ 0.72     $ 0.20     $ 0.64  
   Diluted
  $ 0.02     $ 3.33     $ 0.71     $ 0.20     $ 0.64  
Stockholders' equity - end of period
  $ 64,889                     $ 50,096          
Book value per share - end of period
  $ 17.33                     $ 19.74          
Tangible book value per share - end of period
  $ 13.52                     $ 14.60          
                                         
Ratios and Other Information:
                                       
Return on average assets
    0.10 %     7.67 %     0.57 %     0.35 %     0.37 %
Return on average equity
    0.98 %     72.56 %     6.94 %     4.32 %     4.54 %
Net interest rate spread (3)
    3.48 %     3.46 %     2.69 %     3.11 %     2.94 %
Net interest margin (4)
    3.61 %     3.60 %     2.91 %     3.30 %     3.15 %
Efficiency ratio (5)
    99.38 %     50 %     77 %     82 %     83 %
Non-interest expense to average total assets
    5.52 %     7.50 %     3.83 %     4.15 %     4.03 %
Average interest-earning assets to average interest-bearing liabilities
    111.70 %     111.65 %     110.66 %     108.54 %     108.82 %
                                         
At period end:
                                       
Non-performing assets to total assets
    1.17 %                     1.92 %        
Non-performing loans to total loans
    2.03 %                     2.55 %        
Allowance for loan losses to total loans
    0.00 %                     1.52 %        
                                         
Equity to total assets
    10.68 %                     8.19 %        
Tier 1 leverage capital  ratio
    10.15 %                     8.39 %        
Total risk-based capital ratio
    18.51 %                     13.90 %        
                                         
Number of full service branches
    10                       11          
Number of insurance agency offices
    10                       11          
Number of investment and mortgage loan origination offices
    6                       5          

1) 
"Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation LLC on December  29, 2010.
             
(2) 
"Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation LLC on December  29, 2010.
 
 
 
 
NORTHEAST BANCORP AND SUBSIDIARY
                   
CONSOLIDATED AVERAGE BALANCES AND ANNUALIZED YIELDS
                   
(Unaudited)
                   
(Dollars in thousands)
                   
   
Three months ended March 31,
 
   
2011
   
2010
 
                                     
               
Average
               
Average
 
   
Average
         
Yield/
   
Average
         
Yield/
 
   
Balance
   
Q-T-D Inc.
   
Rate (1)
   
Balance
   
Q-T-D Inc.
   
Rate
 
Assets:
                                   
                                     
Interest earning-assets:
                                   
Securities
  $ 143,482     $ 910       2.67 %   $ 166,707     $ 1,873       4.70 %
Loans (2)(3)
    357,376       5,649       6.41 %     390,503       5,960       6.19 %
Bank Regulatory Stock
    5,486       12       0.89 %     5,486       9       0.67 %
Short-term investments (4)
    58,683       33       0.23 %     8,760       2       0.09 %
Total interest-earning assets
    565,027       6,604       4.76 %     571,456       7,844       5.61 %
                                                 
Total non-interest earning assets
    47,471                       41,737                  
                                                 
Total assets
  $ 612,498                     $ 613,193                  
                                                 
                                                 
Liabilities & Net Worth:
                                               
                                                 
Interest-bearing liabilities:
                                               
Now
  $ 55,994     $ 79       0.57 %   $ 48,185     $ 95       0.80 %
Money Market
    54,041       70       0.53 %     43,930       133       1.23 %
Savings
    35,638       34       0.39 %     31,204       53       0.69 %
Time
    198,172       591       1.21 %     222,694       1,401       2.55 %
    Total interest-bearing deposits
    343,845       774       0.91 %     346,013       1,682       1.97 %
Short-term borrowings (5)
    34,822       60       0.70 %     43,530       165       1.54 %
Borrowed funds
    119,286       594       2.02 %     120,451       1,220       4.11 %
Junior Subordinated Debentures
    7,902       174       8.93 %     16,496       182       4.47 %
Total interest-earning liabilities
    505,855       1,602       1.28 %     526,490       3,249       2.50 %
                                                 
Total non-interest bearing liabilities:
                                               
Demand deposits and escrow accounts
    37,379                       33,529                  
Other liabilities
    4,447                       3,406                  
                                                 
Total liabilities
    547,681                       563,425                  
                                                 
Stockholders' equity
    64,817                       49,768                  
Total liabilities and stockholders' equity
  $ 612,498                     $ 613,193                  
                                                 
   Net interest income
          $ 5,002                     $ 4,595          
                                                 
Interest rate spread
                    3.48 %                     3.11 %
Net yield on interest earning assets (6)
                    3.61 %                     3.30 %
 
(1)
Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate.
(2)
Non-accruing loans are included in the computation of average balances, but unpaid interest on nonperforming loans has not been included for purposes of determining interest income.
(3)
Includes Loans Held-for-Sale.
(4)
Short term investments include FHLB overnight deposits and other interest-bearing deposits.
(5)
Short-term borrowings include securities sold under repurchase agreements and sweep accounts.
(6)
The net yield on interest-earning assets is net interest income divided by total interest-earning assets.
 
 
 
 
 
NORTHEAST BANCORP AND SUBSIDIARY
             
CONSOLIDATED AVERAGE BALANCES AND ANNUALIZED YIELDS
             
(Unaudited)
             
(Dollars in thousands)
             
   
Nine months ended March 31,
 
   
2011
   
2010
 
                                     
               
Average
               
Average
 
   
Average
         
Yield/
   
Average
         
Yield/
 
   
Balance
   
Y-T-D Inc.
   
Rate (1)
   
Balance
   
Y-T-D Inc.
   
Rate
 
Assets:
                                   
                                     
Interest earning-assets:
                                   
Securities
  $ 155,761     $ 4,065       3.59 %   $ 162,345     $ 5,573       4.70 %
Loans (2)(3)
    375,951       17,055       6.04 %     393,138       18,034       6.11 %
Bank Regulatory Stock
    5,486       31       0.75 %     5,486       27       0.66 %
Short-term investments (4)
    45,930       73       0.21 %     8,312       10       0.16 %
Total interest-earning assets
    583,128       21,224       4.88 %     569,281       23,644       5.57 %
                                                 
Total non-interest earning assets
    41,166                       40,795                  
                                                 
Total assets
  $ 624,294                     $ 610,076                  
                                                 
                                                 
Liabilities & Net Worth:
                                               
                                                 
Interest-bearing liabilities:
                                               
Now
  $ 54,549     $ 265       0.65 %   $ 47,491     $ 276       0.77 %
Money Market
    55,331       285       0.69 %     42,099       391       1.24 %
Savings
    37,413       135       0.48 %     26,886       115       0.57 %
Time
    196,867       2,927       1.98 %     229,401       4,725       2.74 %
    Total interest-bearing deposits
    344,160       3,612       1.40 %     345,877       5,507       2.12 %
Short-term borrowings (5)
    47,711       443       1.24 %     42,232       486       1.53 %
Borrowed funds
    119,924       3,074       3.41 %     118,529       3,752       4.22 %
Junior Subordinated Debentures
    13,579       520       5.10 %     16,496       587       4.74 %
Total interest-earning liabilities
    525,374       7,649       1.94 %     523,134       10,332       2.63 %
 
(1)
Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate.
(2)
Non-accruing loans are included in the computation of average balances, but unpaid interest on nonperforming loans has not been included for purposes of determining interest income.
(3)
Includes Loans Held-for-Sale.
(4)
Short term investments include FHLB overnight deposits and other interest-bearing deposits.
(5)
Short-term borrowings include securities sold under repurchase agreements and sweep accounts.
(6)
The net yield on interest-earning assets is net interest income divided by total interest-earning assets.