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): January 30, 2014

 

Commission File No. 1-14588

 

NORTHEAST BANCORP

(Exact name of registrant as specified in its charter)

 

Maine

 

01-0425066

(State or other jurisdiction of incorporation)

 

(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

 

Former name or former address, if changed since last Report: N/A

 

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

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act

 

o Pre-commencement to communications pursuant to Rule 13e-4(c) under the Exchange Act

 

 

 



 

Item 2.02              Results of Operations and Financial Condition

 

On January 30, 2014, Northeast Bancorp, a Maine corporation (the “Company”), issued a press release announcing its earnings for the second quarter of fiscal 2014 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 dated January 30, 2014

 

 

2



 

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 hereunder duly authorized.

 

 

 

NORTHEAST BANCORP

 

 

 

 

 

By:

 /s/ Claire S. Bean

 

Name:

Claire S. Bean

 

Title:

Chief Financial Officer

 

Date: January 30, 2014

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated January 30, 2014

 

 

4


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

GRAPHIC

For More Information:

Claire S. Bean, CFO & COO
Northeast Bank, 500 Canal Street, Lewiston, ME 04240
207.786.3245 ext. 3202
www.northeastbank.com

 

 

 

Northeast Bancorp Reports Second Quarter Results, Declares Dividend

 

Lewiston, ME (January 30, 2014) 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 available to common shareholders of $1.4 million, or $0.13 per diluted common share, for the quarter ended December 31, 2013, compared to net income available to common shareholders of $1.3 million, or $0.12 per diluted common share, for the quarter ended December 31, 2012. Net income available to common shareholders for the six months ended December 31, 2013 was $1.7 million, compared to $2.2 million for the six months ended December 31, 2012.

 

The Board of Directors has declared a cash dividend of $0.09 per share, payable on February 26, 2014 to shareholders of record as of February 12, 2014.

 

“Leveraging our capital and operational infrastructure remains our top priority,” said Richard Wayne, President and Chief Executive Officer of Northeast. “To that end, we have grown our loan portfolio by $66 million or 15% for our fiscal year to date, primarily as a result of growth in our LASG loan portfolio. The effect of steady loan growth, coupled with an increase in transactional income this quarter, increased our net interest margin to 5.16%. Looking forward, we are very excited that Jeanne Hulit, Acting Administrator of the SBA, will be joining us as President of our Community Banking Division. Jeanne’s commercial banking and managerial experience is a significant complement to our team, as we continue to execute on our growth strategy.”

 

At December 31, 2013, total assets were $732.6 million, an increase of $62.0 million, or 9.2%, compared to June 30, 2013. The principal components of the quarterly changes in the balance sheet follow:

 

1.              The loan portfolio grew by $66.3 million, or 15.2%, compared to June 30, 2013, principally due to net growth of $50.6 million in commercial loans purchased or originated by the Bank’s Loan Acquisition and Servicing Group (“LASG”) and $15.7 million of net growth in loans originated by the Bank’s Community Banking Division.  As has been discussed in the Company’s prior SEC filings, the Company made certain commitments to the Board of Governors of the Federal Reserve System in connection with the merger of FHB Formation LLC with and into the Company in December 2010.  The Company’s loan purchase capacity under these conditions follows.

 

Basis for
Regulatory Condition

 

Condition

 

Purchased Loan Capacity at
December 31, 2013

 

 

 

 

 

(Dollars in millions)

 

Total Loans

 

Purchased loans may not exceed 40% of total loans

 

$

43.3

 

Regulatory Capital

 

Commercial real estate loans may not exceed 300% of total risk-based capital

 

$

159.3

 

 



 

An overview of the Bank’s LASG portfolio follows.

 

 

 

Three Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Purchased

 

Originated

 

Total LASG

 

Purchased

 

Originated

 

Total LASG

 

 

 

(Dollars in thousands)

 

Loans purchased or originated during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

15,663

 

$

17,138

 

$

32,801

 

$

47,295

 

$

4,026

 

$

51,321

 

Net investment basis

 

13,619

 

17,138

 

30,757

 

32,864

 

4,026

 

36,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan returns during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield

 

13.82

%

5.14

%

11.38

%

13.34

%

9.72

%

12.96

%

Total Return (1)

 

13.76

%

5.14

%

11.35

%

15.95

%

9.72

%

15.30

%

 

 

 

Six Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Purchased

 

Originated

 

Total LASG

 

Purchased

 

Originated

 

Total LASG

 

 

 

(Dollars in thousands)

 

Loans purchased or originated during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

33,994

 

$

43,564

 

$

77,558

 

$

89,568

 

$

12,825

 

$

102,393

 

Net investment basis

 

29,967

 

43,564

 

73,531

 

64,213

 

12,825

 

77,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan returns during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield

 

12.00

%

5.37

%

10.35

%

14.09

%

9.65

%

13.64

%

Total Return (1)

 

12.20

%

5.37

%

10.51

%

16.53

%

9.65

%

15.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans as of period end:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

212,767

 

$

78,828

 

$

291,595

 

$

172,030

 

$

15,937

 

$

187,967

 

Net investment basis

 

177,435

 

78,868

 

256,303

 

133,724

 

15,945

 

149,669

 

 


(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.              Deposits and borrowings increased by $51.9 million and $6.6 million, respectively, from June 30, 2013.  Growth in each was tied to the Company’s strategy for funding its loan growth, which includes a component of duration-matched funding for growth in longer-term assets such as residential mortgages.

 

Net income from continuing operations decreased by $51 thousand to $1.4 million for the quarter ended December 31, 2013, compared to $1.5 million for the quarter ended December 31, 2012.  Income for the quarter ended December 31, 2012 included $235 thousand of nonrecurring income relating to life insurance death benefits.  Operating results for the current quarter included the following additional items of significance:

 

1.              Net interest income increased by $2.0 million, or 27.8%, to $9.0 million for the quarter ended December 31, 2013 compared to the quarter ended December 31, 2012, primarily due to growth in the LASG loan portfolio. This result is evident in the net interest margin, which increased to 5.16% for the quarter ended December 31, 2013, compared to 4.28% for the quarter ended December 31, 2012.  The following table summarizes interest income and related yields recognized on the loan portfolios.

 



 

 

 

Interest Income and Yield on Loans

 

 

 

Three Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Average

 

Interest

 

 

 

Average

 

Interest

 

 

 

 

 

Balance

 

Income

 

Yield

 

Balance

 

Income

 

Yield

 

 

 

(Dollars in thousands)

 

Community Banking Division

 

$

247,057

 

$

3,284

 

5.27

%

$

257,837

 

$

3,988

 

6.14

%

LASG:

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated

 

68,449

 

886

 

5.14

%

13,631

 

334

 

9.72

%

Purchased

 

175,469

 

6,112

 

13.82

%

117,365

 

3,945

 

13.34

%

Total LASG

 

243,918

 

6,998

 

11.38

%

130,996

 

4,279

 

12.96

%

Total

 

$

490,975

 

$

10,282

 

8.31

%

$

388,833

 

$

8,267

 

8.44

%

 

 

 

Six Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Average

 

Interest

 

 

 

Average

 

Interest

 

 

 

 

 

Balance

 

Income

 

Yield

 

Balance

 

Income

 

Yield

 

 

 

(Dollars in thousands)

 

Community Banking Division

 

$

244,880

 

$

6,626

 

5.37

%

$

264,298

 

$

7,920

 

5.94

%

LASG:

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated

 

57,828

 

1,566

 

5.37

%

11,412

 

555

 

9.65

%

Purchased

 

174,318

 

10,547

 

12.00

%

100,420

 

7,133

 

14.09

%

Total LASG

 

232,146

 

12,113

 

10.35

%

111,832

 

7,688

 

13.64

%

Total

 

$

477,026

 

$

18,739

 

7.79

%

$

376,130

 

$

15,608

 

8.23

%

 

The yield on purchased loans in each period shown was increased by unscheduled loan payoffs, which resulted in immediate recognition of the prepaid loans’ discount in interest income. The following table details the “total return” on purchased loans, which includes transactional income of $2.1 million for the quarter ended December 31, 2013, an increase of $206 thousand from the quarter ended December 31, 2012.  The following table summarizes the total return recognized on the purchased loan portfolio.

 

 

 

Total Return on Purchased Loans

 

 

 

Three Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Income

 

Return (1)

 

Income

 

Return (1)

 

 

 

(Dollars in thousands)

 

Regularly scheduled interest and accretion

 

$

4,014

 

9.02

%

$

2,859

 

9.57

%

Transactional income:

 

 

 

 

 

 

 

 

 

Gains on loan sales

 

11

 

0.02

%

817

 

2.74

%

Gain on sale of real estate owned

 

 

0.00

%

 

0.00

%

Other noninterest income

 

 

0.00

%

 

0.00

%

Accelerated accretion and loan fees

 

2,098

 

4.72

%

1,086

 

3.64

%

Total transactional income

 

2,109

 

4.74

%

1,903

 

6.37

%

Total

 

$

6,123

 

13.76

%

$

4,762

 

15.95

%

 

 

 

Six Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

Income

 

Return (1)

 

Income

 

Return (1)

 

 

 

(Dollars in thousands)

 

Regularly scheduled interest and accretion

 

$

7,753

 

8.78

%

$

4,770

 

9.32

%

Transactional income:

 

 

 

 

 

 

 

 

 

Gains on loan sales

 

227

 

0.26

%

817

 

1.60

%

Gain on sale of real estate owned

 

 

0.00

%

473

 

0.92

%

Other noninterest income

 

 

0.00

%

36

 

0.07

%

Accelerated accretion and loan fees

 

2,794

 

3.16

%

2,363

 

4.62

%

Total transactional income

 

3,021

 

3.42

%

3,689

 

7.21

%

Total

 

$

10,774

 

12.20

%

$

8,459

 

16.53

%

 


(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.              Noninterest income decreased by $1.9 million for the quarter ended December 31, 2013, compared to the quarter ended December 31, 2012, principally due to the following:

 



 

·                  A decrease of $573 thousand in gain on sales of loans held for sale a volume-related difference that was principally the result of a significant increase in the proportion of residential mortgages held in portfolio.

·                  A decrease of $985 thousand in gain on sales of portfolio loans.  In the quarter ended December 31, 2012, the Company recognized $817 thousand on the sale of a purchased loan.

·                  A decrease of $242 thousand in bank-owned life insurance income.  In the quarter ended December 31, 2012, the Company received $235 thousand in life insurance death benefits.

 

3.              Noninterest expense increased by $197 thousand for the quarter ended December 31, 2013, compared to the quarter ended December 31, 2012, principally due to the following:

 

·                  An increase of $410 thousand in salaries and employee benefits, principally due to increased incentive compensation and increases in the cost of employee medical insurance benefits.

·                  An increase of $207 thousand in occupancy and equipment expense, principally due to the relocation of the Company’s Boston office in the second quarter of fiscal 2013.

·                  A decrease of $144 thousand in marketing expense, principally due to a reduction in deposit marketing in fiscal 2014.

·                  A decrease of $189 thousand in loan acquisition and collection expenses, principally due to a decreased level of loan purchases in the quarter ended December 31, 2013 when compared to the quarter ended December 31, 2012.

 

At December 31, 2013, nonperforming assets totaled $9.4 million, or 1.3% of total assets, as compared to $7.0 million, or 1.0% of total assets at June 30, 2013.  The increase in nonperforming assets during the six months ended December 31, 2013 was mainly comprised of three purchased loan relationships.

 

At December 31, 2013, the Company’s Tier 1 leverage ratio was 16.7%, a decrease from 17.8% at June 30, 2013, and the total risk-based capital ratio was 24.6%, a decrease from 27.5% at June 30, 2013.

 



 

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 second quarter earnings and business outlook at 11:00 a.m. Eastern Time on Friday, January 31, 2014. Investors can access the call by dialing 877.878.2762 and entering the following passcode: 50583197. 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, a 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 and seven loan production offices that serve individuals and businesses located in western and south-central Maine, southern New Hampshire and southeastern Massachusetts. 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, including tangible common stockholders’ equity, tangible book value per share, and net operating earnings. 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; the risk that the Company may not be successful in the implementation of its 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 the Company does 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.

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

December 31, 2013

 

June 30, 2013

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

2,948

 

$

3,238

 

Short-term investments

 

60,479

 

62,696

 

Total cash and cash equivalents

 

63,427

 

65,934

 

Available-for-sale securities, at fair value

 

114,717

 

121,597

 

Loans held for sale

 

6,826

 

8,594

 

Loans

 

 

 

 

 

Commercial real estate

 

292,802

 

264,448

 

Residential real estate

 

153,486

 

127,829

 

Construction

 

 

42

 

Commercial and industrial

 

43,699

 

29,720

 

Consumer

 

11,722

 

13,337

 

Total loans

 

501,709

 

435,376

 

Less: Allowance for loan losses

 

1,350

 

1,143

 

Loans, net

 

500,359

 

434,233

 

Premises and equipment, net

 

9,624

 

10,075

 

Real estate owned and other possessed collateral, net

 

3,211

 

2,134

 

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

 

5,721

 

5,721

 

Intangible assets, net

 

3,124

 

3,544

 

Bank owned life insurance

 

14,619

 

14,385

 

Other assets

 

10,997

 

4,422

 

Total assets

 

$

732,625

 

$

670,639

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Deposits

 

 

 

 

 

Demand

 

$

47,015

 

$

46,425

 

Savings and interest checking

 

93,394

 

90,970

 

Money market

 

88,156

 

84,416

 

Time

 

307,957

 

262,812

 

Total deposits

 

536,522

 

484,623

 

Federal Home Loan Bank advances

 

42,931

 

28,040

 

Wholesale repurchase agreements

 

15,290

 

25,397

 

Short-term borrowings

 

2,468

 

625

 

Junior subordinated debentures issued to affiliated trusts

 

8,352

 

8,268

 

Capital lease obligation

 

1,650

 

1,739

 

Other liabilities

 

11,029

 

8,145

 

Total liabilities

 

618,242

 

556,837

 

Commitments and contingencies

 

 

 

Stockholders’ equity

 

 

 

 

 

Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares issued and outstanding at December 31, 2013 and June 30, 2013

 

 

 

Voting common stock, $1.00 par value, 25,000,000 shares authorized; 9,551,531 and 9,565,680 shares issued and outstanding at December 31, 2013 and June 30, 2013, respectively

 

9,552

 

9,566

 

Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; 880,963 shares issued and outstanding at December 31, 2013 and June 30, 2013

 

881

 

881

 

Additional paid-in capital

 

93,230

 

92,745

 

Retained earnings

 

12,358

 

12,524

 

Accumulated other comprehensive loss

 

(1,638

)

(1,914

)

Total stockholders’ equity

 

114,383

 

113,802

 

Total liabilities and stockholders’ equity

 

$

732,625

 

$

670,639

 

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

Three Months Ended December 31,

 

Six Months Ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest on loans

 

$

10,282

 

$

8,267

 

$

18,739

 

$

15,608

 

Interest on available-for-sale securities

 

262

 

348

 

544

 

695

 

Other interest and dividend income

 

96

 

109

 

147

 

198

 

Total interest and dividend income

 

10,640

 

8,724

 

19,430

 

16,501

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

979

 

1,028

 

2,026

 

2,006

 

Federal Home Loan Bank advances

 

327

 

259

 

651

 

518

 

Wholesale repurchase agreements

 

98

 

161

 

192

 

380

 

Short-term borrowings

 

6

 

5

 

11

 

11

 

Junior subordinated debentures issued to affiliated trusts

 

192

 

191

 

385

 

384

 

Obligation under capital lease agreements

 

21

 

23

 

43

 

47

 

Total interest expense

 

1,623

 

1,667

 

3,308

 

3,346

 

Net interest and dividend income before provision for loan losses

 

9,017

 

7,057

 

16,122

 

13,155

 

Provision for loan losses

 

151

 

247

 

227

 

475

 

Net interest and dividend income after provision for loan losses

 

8,866

 

6,810

 

15,895

 

12,680

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Fees for other services to customers

 

421

 

462

 

861

 

772

 

Net securities gains

 

 

 

 

792

 

Gain on sales of loans held for sale

 

341

 

914

 

880

 

1,670

 

Gain on sales of portfolio loans

 

13

 

998

 

230

 

998

 

(Loss) gain recognized on real estate owned and other repossessed collateral, net

 

(77

)

 

(115

)

451

 

Bank-owned life insurance income

 

116

 

358

 

234

 

481

 

Other noninterest income

 

21

 

13

 

34

 

56

 

Total noninterest income

 

835

 

2,745

 

2,124

 

5,220

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

4,253

 

3,843

 

8,885

 

7,483

 

Occupancy and equipment expense

 

1,311

 

1,104

 

2,625

 

2,123

 

Professional fees

 

323

 

399

 

749

 

822

 

Data processing fees

 

256

 

220

 

513

 

432

 

Marketing expense

 

103

 

247

 

139

 

429

 

Loan acquisition and collection expense

 

290

 

479

 

763

 

933

 

FDIC insurance premiums

 

117

 

122

 

227

 

239

 

Intangible asset amortization

 

210

 

265

 

420

 

530

 

Legal settlement recovery

 

 

 

(250

)

 

Other noninterest expense

 

751

 

738

 

1,395

 

1,368

 

Total noninterest expense

 

7,614

 

7,417

 

15,466

 

14,359

 

Income from continuing operations before income tax expense

 

2,087

 

2,138

 

2,553

 

3,541

 

Income tax expense

 

676

 

676

 

832

 

1,121

 

Net income from continuing operations

 

1,411

 

1,462

 

1,721

 

2,420

 

Income from discontinued operations before tax (benefit) expense

 

(27

)

84

 

(12

)

198

 

Income tax (benefit) expense

 

(9

)

29

 

(4

)

68

 

Net (loss) income from discontinued operations

 

(18

)

55

 

(8

)

130

 

Net income

 

$

1,393

 

$

1,517

 

$

1,713

 

$

2,550

 

Net income available to common stockholders

 

$

1,393

 

$

1,259

 

$

1,713

 

$

2,195

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

10,432,833

 

10,383,441

 

10,436,673

 

10,383,441

 

Diluted

 

10,432,833

 

10,383,441

 

10,436,673

 

10,383,441

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.13

 

$

0.11

 

$

0.16

 

$

0.20

 

Income from discontinued operations

 

 

0.01

 

 

0.01

 

Net Income

 

$

0.13

 

$

0.12

 

$

0.16

 

$

0.21

 

Diluted:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.13

 

$

0.11

 

$

0.16

 

$

0.20

 

Income from discontinued operations

 

 

0.01

 

 

0.01

 

Net Income

 

$

0.13

 

$

0.12

 

$

0.16

 

$

0.21

 

Cash dividends declared per common share

 

$

0.09

 

$

0.09

 

$

0.18

 

$

0.18

 

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS

(Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

$

116,888

 

$

262

 

0.89

%

$

135,663

 

$

348

 

1.02

%

Loans (2) (3)

 

490,975

 

10,282

 

8.31

%

388,833

 

8,267

 

8.44

%

Regulatory stock

 

5,721

 

48

 

3.33

%

5,473

 

32

 

2.32

%

Short-term investments (4)

 

79,049

 

48

 

0.24

%

123,850

 

77

 

0.25

%

Total interest-earning assets

 

692,633

 

10,640

 

6.09

%

653,819

 

8,724

 

5.29

%

Cash and due from banks

 

3,053

 

 

 

 

 

2,922

 

 

 

 

 

Other non-interest earning assets

 

36,222

 

 

 

 

 

38,253

 

 

 

 

 

Total assets

 

$

731,908

 

 

 

 

 

$

694,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

58,987

 

$

40

 

0.27

%

$

54,733

 

$

37

 

0.27

%

Money market accounts

 

86,245

 

114

 

0.52

%

52,558

 

66

 

0.50

%

Savings accounts

 

33,540

 

12

 

0.14

%

31,100

 

11

 

0.14

%

Time deposits

 

309,790

 

813

 

1.04

%

294,640

 

914

 

1.23

%

Total interest-bearing deposits

 

488,562

 

979

 

0.80

%

433,031

 

1,028

 

0.94

%

Short-term borrowings

 

2,397

 

6

 

0.99

%

1,063

 

5

 

1.87

%

Borrowed funds

 

59,941

 

446

 

2.95

%

78,782

 

443

 

2.23

%

Junior subordinated debentures

 

8,331

 

192

 

9.14

%

8,165

 

191

 

9.28

%

Total interest-bearing liabilities

 

559,231

 

1,623

 

1.15

%

521,041

 

1,667

 

1.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and escrow accounts

 

53,184

 

 

 

 

 

52,297

 

 

 

 

 

Other liabilities

 

5,677

 

 

 

 

 

4,717

 

 

 

 

 

Total liabilities

 

618,092

 

 

 

 

 

578,055

 

 

 

 

 

Stockholders’ equity

 

113,816

 

 

 

 

 

116,939

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

731,908

 

 

 

 

 

$

694,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

9,017

 

 

 

 

 

$

7,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

4.94

%

 

 

 

 

4.02

%

Net interest margin (5)

 

 

 

 

 

5.16

%

 

 

 

 

4.28

%

 


(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)   Net interest margin is calculated as net interest income divided by total interest-earning assets.

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS

(Unaudited)

(Dollars in thousands)

 

 

 

Six Months Ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

$

118,093

 

$

544

 

0.91

%

$

133,730

 

$

695

 

1.03

%

Loans (2) (3)

 

477,026

 

18,739

 

7.79

%

376,130

 

15,608

 

8.23

%

Regulatory stock

 

5,721

 

52

 

1.80

%

5,473

 

38

 

1.38

%

Short-term investments (4)

 

78,228

 

95

 

0.24

%

129,997

 

160

 

0.24

%

Total interest-earning assets

 

679,068

 

19,430

 

5.68

%

645,330

 

16,501

 

5.07

%

Cash and due from banks

 

3,045

 

 

 

 

 

3,049

 

 

 

 

 

Other non-interest earning assets

 

35,117

 

 

 

 

 

37,973

 

 

 

 

 

Total assets

 

$

717,230

 

 

 

 

 

$

686,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

59,055

 

$

80

 

0.27

%

$

55,664

 

$

79

 

0.28

%

Money market accounts

 

85,967

 

226

 

0.52

%

49,954

 

119

 

0.47

%

Savings accounts

 

33,733

 

24

 

0.14

%

31,223

 

22

 

0.14

%

Time deposits

 

297,090

 

1,696

 

1.13

%

276,308

 

1,786

 

1.28

%

Total interest-bearing deposits

 

475,845

 

2,026

 

0.84

%

413,149

 

2,006

 

0.96

%

Short-term borrowings

 

2,337

 

11

 

0.93

%

1,157

 

11

 

1.89

%

Borrowed funds

 

59,964

 

886

 

2.93

%

89,484

 

945

 

2.09

%

Junior subordinated debentures

 

8,309

 

385

 

9.19

%

8,144

 

384

 

9.35

%

Total interest-bearing liabilities

 

546,455

 

3,308

 

1.20

%

511,934

 

3,346

 

1.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and escrow accounts

 

51,788

 

 

 

 

 

51,056

 

 

 

 

 

Other liabilities

 

5,619

 

 

 

 

 

5,471

 

 

 

 

 

Total liabilities

 

603,862

 

 

 

 

 

568,461

 

 

 

 

 

Stockholders’ equity

 

113,368

 

 

 

 

 

117,891

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

717,230

 

 

 

 

 

$

686,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net interest income

 

 

 

$

16,122

 

 

 

 

 

$

13,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

4.48

%

 

 

 

 

3.78

%

Net interest margin (5)

 

 

 

 

 

4.71

%

 

 

 

 

4.04

%

 


(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)   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:

 

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

Net interest income

 

$

9,017

 

$

7,107

 

$

8,539

 

$

8,253

 

$

7,057

 

Provision for loan losses

 

151

 

77

 

301

 

346

 

247

 

Noninterest income

 

835

 

1,288

 

1,443

 

2,643

 

2,745

 

Noninterest expense

 

7,614

 

7,852

 

9,467

 

8,128

 

7,417

 

Net income from continuing operations

 

1,411

 

310

 

247

 

1,630

 

1,462

 

Net income

 

1,393

 

320

 

205

 

1,666

 

1,517

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

10,432,833

 

10,440,513

 

10,446,643

 

10,425,576

 

10,383,441

 

Diluted

 

10,432,833

 

10,440,513

 

10,446,643

 

10,425,576

 

10,383,441

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.13

 

$

0.03

 

$

0.02

 

$

0.16

 

$

0.12

 

Diluted

 

0.13

 

0.03

 

0.02

 

0.16

 

0.12

 

Dividends per common share

 

0.09

 

0.09

 

0.09

 

0.09

 

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.76

%

0.18

%

0.12

%

0.97

%

0.87

%

Return on average equity

 

4.86

%

1.12

%

0.71

%

5.85

%

5.15

%

Net interest rate spread (1) 

 

4.94

%

3.99

%

5.07

%

4.82

%

4.02

%

Net interest margin (2)

 

5.16

%

4.24

%

5.32

%

5.07

%

4.28

%

Efficiency ratio (3)

 

77.28

%

93.53

%

94.84

%

74.60

%

75.67

%

Noninterest expense to average total assets

 

4.13

%

4.43

%

5.56

%

4.71

%

4.23

%

Average interest-earning assets to average interest-bearing liabilities

 

123.85

%

124.70

%

125.27

%

124.53

%

125.48

%

 

 

 

As of:

 

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

Nonperforming loans:

 

 

 

 

 

 

 

 

 

 

 

Originated portfolio:

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

1,895

 

$

1,945

 

$

2,346

 

$

2,296

 

$

3,512

 

Commercial real estate

 

487

 

471

 

473

 

631

 

624

 

Home equity

 

204

 

229

 

334

 

405

 

620

 

Commercial business

 

61

 

62

 

110

 

103

 

123

 

Consumer

 

259

 

259

 

136

 

258

 

166

 

Total originated portfolio

 

2,906

 

2,966

 

3,399

 

3,693

 

5,045

 

Total purchased portfolio

 

3,245

 

2,553

 

1,457

 

1,700

 

2,144

 

Total nonperforming loans

 

6,151

 

5,519

 

4,856

 

5,393

 

7,189

 

Real estate owned and other possessed collateral, net

 

3,211

 

3,413

 

2,134

 

2,038

 

2,633

 

Total nonperforming assets

 

$

9,362

 

$

8,932

 

$

6,990

 

$

7,431

 

$

9,822

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans to total loans

 

1.57

%

1.38

%

1.68

%

2.00

%

2.52

%

Nonperforming loans to total loans

 

1.23

%

1.14

%

1.12

%

1.42

%

1.83

%

Nonperforming assets to total assets

 

1.28

%

1.23

%

1.04

%

1.06

%

1.39

%

Allowance for loan losses to total loans

 

0.27

%

0.25

%

0.26

%

0.27

%

0.22

%

Allowance for loan losses to nonperforming loans

 

21.95

%

22.18

%

23.54

%

19.15

%

12.17

%

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans to risk-based capital (4)

 

170.69

%

171.30

%

159.07

%

184.40

%

193.74

%

Net loans to core deposits (5)

 

95.10

%

93.04

%

92.94

%

77.72

%

81.01

%

Purchased loans to total loans, including held for sale

 

34.89

%

36.29

%

37.57

%

33.63

%

33.36

%

Equity to total assets

 

15.61

%

15.70

%

16.97

%

16.54

%

16.31

%

Tier 1 leverage capital ratio

 

16.66

%

17.23

%

17.78

%

17.41

%

17.44

%

Total risk-based capital ratio

 

24.61

%

25.63

%

27.54

%

30.71

%

29.35

%

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

114,383

 

$

113,846

 

$

113,802

 

$

115,737

 

$

114,931

 

Less: Preferred stock

 

 

 

 

 

 

Common stockholders’ equity

 

114,383

 

113,846

 

113,802

 

115,737

 

114,931

 

Less: Intangible assets

 

(3,124

)

(3,334

)

(3,544

)

(3,751

)

(3,957

)

Tangible common stockholders’ equity (non-GAAP)

 

$

111,259

 

$

110,512

 

$

110,258

 

$

111,986

 

$

110,974

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

10,432,494

 

10,433,550

 

10,446,643

 

10,446,643

 

10,383,441

 

Book value per common share

 

$

10.96

 

$

10.91

 

$

10.89

 

$

11.08

 

$

11.07

 

Tangible book value per share (non-GAAP) (6)

 

10.66

 

10.59

 

10.55

 

10.72

 

10.69

 

 

 

 

Reconciliation of Net Income Available to Common Shareholders (GAAP) to Net Operating Earnings (non-GAAP) (7)

 

 

 

Three Months Ended:

 

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

Net income available to common shareholders (GAAP)

 

$

1,393

 

$

320

 

$

205

 

$

1,666

 

$

1,259

 

Items excluded from operating earnings, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

18

 

(10

)

42

 

(36

)

(55

)

Income from life insurance death benefits

 

 

 

 

 

(235

)

Severance expense

 

 

366

 

203

 

 

 

Legal settlement expense and related professional fees

 

 

(165

)

671

 

 

 

Total after-tax items

 

18

 

191

 

916

 

(36

)

(320

)

Net operating earnings (non-GAAP)

 

$

1,411

 

$

511

 

$

1,121

 

$

1,630

 

$

969

 

Net operating earnings per share - basic (non-GAAP)

 

$

0.14

 

$

0.05

 

$

0.11

 

$

0.16

 

$

0.09

 

 


(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 include all non-maturity deposits and maturity deposits less than $250 thousand. Loans include 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.

(7) Management believes operating earnings, which exclude non-core items, provide a more meaningful representation of the Company’s performance.