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): July 24, 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 |
|
04240 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants 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 July 24, 2014, Northeast Bancorp, a Maine corporation (the Company), issued a press release announcing its earnings for the fourth 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 Companys 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 July 24, 2014 |
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: July 24, 2014
Exhibit 99.1
FOR IMMEDIATE RELEASE |
|
|
|
|
|
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 Fourth Quarter Results, Declares Dividend
Lewiston, ME (July 24, 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 $542 thousand, or $0.05 per diluted common share, for the quarter ended June 30, 2014, compared to net income available to common shareholders of $205 thousand, or $0.02 per diluted common share, for the quarter ended June 30, 2013. Net income available to common shareholders for the year ended June 30, 2014 was $2.7 million, compared to $4.1 million for the year ended June 30, 2013.
The current quarter and year included several non-recurring items, related principally to severance costs, one-time costs associated with the Banks core systems conversion and a legal settlement recovery. Excluding these items, which the Company considers to be non-core, net operating earnings were $1.1 million, or $0.11 per share, for the quarter and $3.6 million, or $0.35 per share, for the year ended June 30, 2014. Reported net income and net operating earnings for the quarters and years ended June 30, 2014 and 2013, respectively, are set forth below:
|
|
Reconciliation of Net Income Available to Common Shareholders (GAAP) to Net Operating Earnings |
| ||||||||||
|
|
Three Months Ended June 30, |
|
Year Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
(Dollars in thousands, except share and per share data) |
| ||||||||||
Net income available to common shareholders (GAAP) |
|
$ |
542 |
|
$ |
205 |
|
$ |
2,692 |
|
$ |
4,065 |
|
Items excluded from operating earnings, net of tax: |
|
|
|
|
|
|
|
|
| ||||
Discontinued operations |
|
|
|
41 |
|
8 |
|
(125 |
) | ||||
Severance expense |
|
407 |
|
203 |
|
808 |
|
203 |
| ||||
Software conversion expense |
|
148 |
|
|
|
291 |
|
|
| ||||
Legal settlement expense and related professional fees |
|
|
|
672 |
|
(165 |
) |
672 |
| ||||
Total after-tax items |
|
555 |
|
916 |
|
942 |
|
750 |
| ||||
Net operating earnings (non-GAAP) |
|
$ |
1,097 |
|
$ |
1,121 |
|
$ |
3,634 |
|
$ |
4,815 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding - basic |
|
10,314,197 |
|
10,446,643 |
|
10,404,784 |
|
10,409,588 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Reported basic earnings per share (GAAP) |
|
$ |
0.05 |
|
$ |
0.02 |
|
$ |
0.26 |
|
$ |
0.39 |
|
Items excluded from operating earnings |
|
0.06 |
|
0.09 |
|
0.09 |
|
0.07 |
| ||||
Net operating earnings per share (non-GAAP) |
|
$ |
0.11 |
|
$ |
0.11 |
|
$ |
0.35 |
|
$ |
0.46 |
|
(1) Management believes operating earnings, which exclude non-core items, provide a more meaningful representation of the Companys performance.
The Board of Directors has declared a cash dividend of $0.01 per share, payable on August 21, 2014 to shareholders of record as of August 7, 2014.
It was a very productive and busy quarter, said Rick Wayne, President and Chief Executive Officer of Northeast. We closed $75 million of loans, including commercial loan purchases and originations totaling $45 million, while maintaining sound asset quality. We generated a return of 12.2% on our purchased loan book, supporting a net interest margin of 4.75% for the quarter. We significantly enhanced our delivery platform with the successful completion of our core systems conversion; this achievement and the restructuring expenses we incurred will help us to better align resources with our business objectives. Looking forward, we believe our significant operational capacity, lending expertise and capital resources leave us well-positioned for growth.
At June 30, 2014, total assets were $761.9 million, an increase of $91.3 million, or 13.6%, compared to June 30, 2013. The principal components of the change in the Companys balance sheet are as follows:
1. The loan portfolio grew by $84.4 million, or 19.0%, compared to June 30, 2013, principally due to net growth of $75.3 million in commercial loans purchased or originated by the Banks Loan Acquisition and Servicing Group (LASG) and $9.1 million of net growth in loans originated by the Banks Community Banking Division.
For the quarter ended June 30, 2014, significant loan growth by the LASG was largely offset by runoff, resulting in a net increase in the LASG purchased and originated portfolio of $7.3 million. Purchased loans of $33.6 million produced a net increase of $18.5 million, net of pay-downs. LASG originated loans totaling $11.5 million were more than offset by pay-downs, in large part due to the payoff of a low-yielding $12 million securities loan.
As has been discussed in the Companys 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 Companys loan purchase and commercial real estate loan availability under these conditions follow.
Basis for |
|
Condition |
|
Availability at June 30, 2014 |
| |
|
|
|
|
(Dollars in millions) |
| |
Total Loans |
|
Purchased loans may not exceed 40% of total loans |
|
$ |
13.2 |
|
Regulatory Capital |
|
Commercial real estate loans may not exceed 300% of total risk-based capital |
|
$ |
148.6 |
|
An overview of the LASG portfolio follows.
|
|
Three Months Ended June 30, |
| ||||||||||||||||
|
|
2014 |
|
2013 |
| ||||||||||||||
|
|
Purchased |
|
Originated |
|
Total LASG |
|
Purchased |
|
Originated |
|
Total LASG |
| ||||||
|
|
(Dollars in thousands) |
| ||||||||||||||||
Loans purchased or originated during the period: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Unpaid principal balance |
|
$ |
38,244 |
|
$ |
11,503 |
|
$ |
49,747 |
|
$ |
51,677 |
|
$ |
21,556 |
|
$ |
73,233 |
|
Net investment basis |
|
33,556 |
|
11,503 |
|
45,059 |
|
45,783 |
|
21,556 |
|
67,339 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loan returns during the period: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Yield |
|
12.15 |
% |
5.43 |
% |
10.13 |
% |
17.30 |
% |
8.92 |
% |
16.21 |
% | ||||||
Total Return (1) |
|
12.21 |
% |
7.46 |
% |
10.78 |
% |
17.53 |
% |
8.92 |
% |
16.41 |
% | ||||||
(1) The total return 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 $89.7 million and $1.7 million, respectively, from June 30, 2013. Non-maturity deposits increased by $10.6 million, or 4.8%, for the year while time deposits grew by 30.1% or $79.1 million. The latter was centered in deposits raised through deposit listing services, which the Bank uses when advantageous to acquire term funding consistent with its asset/liability management objectives.
3. Stockholders equity decreased by $1.7 million from June 30, 2013, in part due to common stock dividends of $2.9 million and $2.8 million of common stock repurchases (representing 291,200 shares).
Net income from continuing operations increased by $296 thousand to $542 thousand for the quarter ended June 30, 2014, compared to the quarter ended June 30, 2013, both results affected by non-core items as noted above. Earnings for the current quarter included the following items of significance:
1. Net interest income before provision for loan losses decreased slightly, by $55 thousand, or less than 1%, for the quarter ended June 30, 2014 compared to the quarter ended June 30, 2013, due to lower transactional interest income from purchased loan payoffs offset by the positive effect of balance sheet growth. Average earning assets increased by $72.4 million, and average loans by $121.3 million, when compared to the fourth quarter of FY 2013.
The various components of transactional income are set forth in the table below entitled Total Return on Purchased Loans. When compared to the quarter ended June 30, 2013, transactional interest income decreased by $1.1 million, impacting the net interest margin, which declined to 4.75% from 5.32%. The following table summarizes interest income and related yields recognized on the loan portfolios.
|
|
Interest Income and Yield on Loans |
| ||||||||||||||
|
|
Three Months Ended June 30, |
| ||||||||||||||
|
|
2014 |
|
2013 |
| ||||||||||||
|
|
Average |
|
Interest |
|
|
|
Average |
|
Interest |
|
|
| ||||
|
|
Balance |
|
Income |
|
Yield |
|
Balance |
|
Income |
|
Yield |
| ||||
|
|
(Dollars in thousands) |
| ||||||||||||||
Community Banking Division |
|
$ |
247,802 |
|
$ |
3,096 |
|
5.01 |
% |
$ |
235,455 |
|
$ |
3,376 |
|
5.75 |
% |
LASG: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Originated |
|
80,764 |
|
1,094 |
|
5.43 |
% |
20,723 |
|
461 |
|
8.92 |
% | ||||
Purchased |
|
187,391 |
|
5,677 |
|
12.15 |
% |
138,445 |
|
5,971 |
|
17.30 |
% | ||||
Total LASG |
|
268,155 |
|
6,771 |
|
10.13 |
% |
159,168 |
|
6,432 |
|
16.21 |
% | ||||
Total |
|
$ |
515,957 |
|
$ |
9,867 |
|
7.67 |
% |
$ |
394,623 |
|
$ |
9,808 |
|
9.97 |
% |
|
|
|
| ||||||||||||||
|
|
Year Ended June 30, |
| ||||||||||||||
|
|
2014 |
|
2013 |
| ||||||||||||
|
|
Average |
|
Interest |
|
|
|
Average |
|
Interest |
|
|
| ||||
|
|
Balance |
|
Income |
|
Yield |
|
Balance |
|
Income |
|
Yield |
| ||||
|
|
(Dollars in thousands) |
| ||||||||||||||
Community Banking Division |
|
$ |
246,853 |
|
$ |
12,926 |
|
5.24 |
% |
$ |
252,199 |
|
$ |
14,824 |
|
5.88 |
% |
LASG: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Originated |
|
69,883 |
|
3,695 |
|
5.29 |
% |
14,906 |
|
1,392 |
|
9.34 |
% | ||||
Purchased |
|
178,377 |
|
20,388 |
|
11.43 |
% |
117,205 |
|
18,801 |
|
16.04 |
% | ||||
Total LASG |
|
248,260 |
|
24,083 |
|
9.70 |
% |
132,111 |
|
20,193 |
|
15.28 |
% | ||||
Total |
|
$ |
495,113 |
|
$ |
37,009 |
|
7.47 |
% |
$ |
384,310 |
|
$ |
35,017 |
|
9.11 |
% |
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 total transactional income of $1.7 million for the quarter ended June 30, 2014, a decrease of $1.1 million from the quarter ended June 30, 2013. The following table summarizes the total return recognized on the purchased loan portfolio:
|
|
Total Return on Purchased Loans |
| ||||||||
|
|
Three Months Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
| ||||||
|
|
Income |
|
Return (1) |
|
Income |
|
Return (1) |
| ||
|
|
(Dollars in thousands) |
| ||||||||
Regularly scheduled interest and accretion |
|
$ |
4,050 |
|
8.64 |
% |
$ |
3,237 |
|
9.38 |
% |
Transactional income: |
|
|
|
|
|
|
|
|
| ||
Gains on loan sales |
|
|
|
0.00 |
% |
80 |
|
0.23 |
% | ||
Gain on sale of real estate owned |
|
44 |
|
0.09 |
% |
|
|
0.00 |
% | ||
Other noninterest income |
|
4 |
|
0.01 |
% |
|
|
0.00 |
% | ||
Accelerated accretion and loan fees |
|
1,627 |
|
3.47 |
% |
2,734 |
|
7.92 |
% | ||
Total transactional income |
|
1,675 |
|
3.57 |
% |
2,814 |
|
8.15 |
% | ||
Total |
|
$ |
5,725 |
|
12.21 |
% |
$ |
6,051 |
|
17.53 |
% |
|
|
Year Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
| ||||||
|
|
Income |
|
Return (1) |
|
Income |
|
Return (1) |
| ||
|
|
(Dollars in thousands) |
| ||||||||
Regularly scheduled interest and accretion |
|
$ |
15,682 |
|
8.75 |
% |
$ |
11,038 |
|
9.35 |
% |
Transactional income: |
|
|
|
|
|
|
|
|
| ||
Gains on loan sales |
|
576 |
|
0.32 |
% |
2,115 |
|
1.79 |
% | ||
Gain on sale of real estate owned |
|
100 |
|
0.06 |
% |
684 |
|
0.58 |
% | ||
Other noninterest income |
|
4 |
|
0.00 |
% |
36 |
|
0.03 |
% | ||
Accelerated accretion and loan fees |
|
4,706 |
|
2.63 |
% |
7,763 |
|
6.58 |
% | ||
Total transactional income |
|
5,386 |
|
3.01 |
% |
10,598 |
|
8.98 |
% | ||
Total |
|
$ |
21,068 |
|
11.76 |
% |
$ |
21,636 |
|
18.33 |
% |
(1) The total return represents scheduled interest and 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. Quarterly noninterest income of $1.4 million was unchanged compared to the quarter ended June 30, 2013, as a $318 thousand increase in gains on sales of commercial loans offset a $209 thousand reduction in gains realized on sales of residential mortgage loans. The decline in residential loan sale gains was the result of a reduction in refinance activity compared to the prior period.
3. Noninterest expense decreased by $672 thousand for the quarter ended June 30, 2014, compared to the quarter ended June 30, 2013. Variances of significance are:
· An increase of $296 thousand in salaries and employee benefits, principally related to an increase in severance costs incurred between the two periods. Severance costs of $652 thousand in the current quarter were primarily the result of the elimination of two senior positions in the Community Banking Division and a restructuring of the Banks information technology infrastructure in light of the Banks core banking systems conversion in May 2014;
· An increase of $64 thousand in occupancy and equipment expense, principally related to a higher level of software maintenance and depreciation;
· An increase of $91 thousand in data processing, due to the conversion of the Banks core software to an outsourced model during the quarter ended June 30, 2014;
· A decrease of $271 thousand in marketing expense, due to a reduction in deposit and residential mortgage marketing in fiscal 2014;
· A decrease of $145 thousand in loan expense, principally due to lower loan acquisitions and work-out expenses;
· Legal settlement expense in the amount of $980 thousand incurred in the fourth quarter of 2013;
· An increase of $251 thousand in other noninterest expense, principally due to contract termination costs and one-time non-capital expenses associated with the recent core banking systems conversion.
4. The Companys effective tax rate for the quarter ended June 30, 2014 was 45.9%, compared to 36.9% and 30.5% for the fiscal years ended June 30, 2014 and 2013, respectively. The increase in the quarter was primarily the result of a change in estimated state tax apportionment. Absent this change, the Companys annual effective tax rate would have been approximately 33.3%.
At June 30, 2014, nonperforming assets totaled $8.9 million, or 1.2% of total assets, compared to $7.0 million, or 1.0% of total assets at June 30, 2013.
At June 30, 2014, the Companys Tier 1 leverage ratio was 15.9%, a decrease from 17.8% at June 30, 2013, and the total risk-based capital ratio was 23.7%, 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 fourth quarter earnings and business outlook at 9:30 a.m. Eastern Time on Friday, July 25, 2014. Investors can access the call by dialing 877.878.2762 and entering the following passcode: 77324290. The call will be available via live webcast, which can be viewed by accessing the Companys 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 six loan production offices that serve individuals and businesses located in western and south-central Maine, southern New Hampshire and eastern Massachusetts. Northeast Banks Loan Acquisition and Servicing Group purchases and originates commercial loans for the Banks 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. Northeasts management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a companys 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 Companys control. The Companys 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 that adversely affect borrowers ability to service and repay 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 Companys financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Companys Annual Report on Form 10-K and updated by the Companys 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.
NBN-F
NORTHEAST BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands, except share and per share data)
|
|
June 30, 2014 |
|
June 30, 2013 |
| ||
Assets |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
3,372 |
|
$ |
3,238 |
|
Short-term investments |
|
78,887 |
|
62,696 |
| ||
Total cash and cash equivalents |
|
82,259 |
|
65,934 |
| ||
|
|
|
|
|
| ||
Available-for-sale securities, at fair value |
|
113,881 |
|
121,597 |
| ||
Loans held for sale |
|
11,945 |
|
8,594 |
| ||
|
|
|
|
|
| ||
Loans |
|
|
|
|
| ||
Commercial real estate |
|
316,098 |
|
264,490 |
| ||
Residential real estate |
|
148,634 |
|
127,829 |
| ||
Commercial and industrial |
|
41,800 |
|
29,720 |
| ||
Consumer |
|
9,884 |
|
13,337 |
| ||
Total loans |
|
516,416 |
|
435,376 |
| ||
Less: Allowance for loan losses |
|
1,367 |
|
1,143 |
| ||
Loans, net |
|
515,049 |
|
434,233 |
| ||
|
|
|
|
|
| ||
Premises and equipment, net |
|
9,135 |
|
10,075 |
| ||
Real estate owned and other possessed collateral, net |
|
1,991 |
|
2,134 |
| ||
Regulatory stock, at cost |
|
4,102 |
|
5,721 |
| ||
Intangible assets, net |
|
2,798 |
|
3,544 |
| ||
Bank owned life insurance |
|
14,836 |
|
14,385 |
| ||
Other assets |
|
5,935 |
|
4,422 |
| ||
Total assets |
|
$ |
761,931 |
|
$ |
670,639 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity |
|
|
|
|
| ||
Deposits |
|
|
|
|
| ||
Demand |
|
$ |
50,140 |
|
$ |
46,425 |
|
Savings and interest checking |
|
98,340 |
|
90,970 |
| ||
Money market |
|
83,901 |
|
84,416 |
| ||
Time |
|
341,948 |
|
262,812 |
| ||
Total deposits |
|
574,329 |
|
484,623 |
| ||
|
|
|
|
|
| ||
Federal Home Loan Bank advances |
|
42,824 |
|
28,040 |
| ||
Wholesale repurchase agreements |
|
10,199 |
|
25,397 |
| ||
Short-term borrowings |
|
2,984 |
|
625 |
| ||
Junior subordinated debentures issued to affiliated trusts |
|
8,440 |
|
8,268 |
| ||
Capital lease obligation |
|
1,558 |
|
1,739 |
| ||
Other liabilities |
|
9,531 |
|
8,145 |
| ||
Total liabilities |
|
649,865 |
|
556,837 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders equity |
|
|
|
|
| ||
Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares issued and outstanding at June 30, 2014 and June 30, 2013 |
|
|
|
|
| ||
Voting common stock, $1.00 par value, 25,000,000 shares authorized; 9,260,331 and 9,565,680 shares issued and outstanding at June 30, 2014 and June 30, 2013, respectively |
|
9,260 |
|
9,566 |
| ||
Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; 880,963 shares issued and outstanding at June 30, 2014 and June 30, 2013 |
|
881 |
|
881 |
| ||
Additional paid-in capital |
|
90,914 |
|
92,745 |
| ||
Retained earnings |
|
12,294 |
|
12,524 |
| ||
Accumulated other comprehensive loss |
|
(1,283 |
) |
(1,914 |
) | ||
Total stockholders equity |
|
112,066 |
|
113,802 |
| ||
Total liabilities and stockholders equity |
|
$ |
761,931 |
|
$ |
670,639 |
|
NORTHEAST BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousands, except share and per share data)
|
|
Three Months Ended June 30, |
|
Year Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
| ||||
Interest on loans |
|
$ |
9,867 |
|
$ |
9,808 |
|
$ |
37,009 |
|
$ |
35,017 |
|
Interest on available-for-sale securities |
|
251 |
|
209 |
|
1,048 |
|
1,138 |
| ||||
Other interest and dividend income |
|
106 |
|
105 |
|
314 |
|
388 |
| ||||
Total interest and dividend income |
|
10,224 |
|
10,122 |
|
38,371 |
|
36,543 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense: |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
1,075 |
|
1,008 |
|
4,123 |
|
4,098 |
| ||||
Federal Home Loan Bank advances |
|
326 |
|
217 |
|
1,301 |
|
967 |
| ||||
Wholesale repurchase agreements |
|
72 |
|
136 |
|
357 |
|
651 |
| ||||
Short-term borrowings |
|
7 |
|
4 |
|
24 |
|
19 |
| ||||
Junior subordinated debentures issued to affiliated trusts |
|
240 |
|
195 |
|
765 |
|
769 |
| ||||
Obligation under capital lease agreements |
|
20 |
|
23 |
|
83 |
|
92 |
| ||||
Total interest expense |
|
1,740 |
|
1,583 |
|
6,653 |
|
6,596 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest and dividend income before provision for loan losses |
|
8,484 |
|
8,539 |
|
31,718 |
|
29,947 |
| ||||
Provision for loan losses |
|
124 |
|
301 |
|
531 |
|
1,122 |
| ||||
Net interest and dividend income after provision for loan losses |
|
8,360 |
|
8,238 |
|
31,187 |
|
28,825 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Noninterest income: |
|
|
|
|
|
|
|
|
| ||||
Fees for other services to customers |
|
398 |
|
446 |
|
1,644 |
|
1,648 |
| ||||
Net securities gains |
|
|
|
|
|
0 |
|
792 |
| ||||
Gain on sales of loans held for sale |
|
505 |
|
714 |
|
1,650 |
|
3,009 |
| ||||
Gain on sales of portfolio loans |
|
403 |
|
85 |
|
1,006 |
|
2,311 |
| ||||
Gain recognized on real estate owned and other repossessed collateral, net |
|
13 |
|
65 |
|
63 |
|
746 |
| ||||
Bank-owned life insurance income |
|
109 |
|
119 |
|
451 |
|
718 |
| ||||
Other noninterest income |
|
9 |
|
14 |
|
55 |
|
82 |
| ||||
Total noninterest income |
|
1,437 |
|
1,443 |
|
4,869 |
|
9,306 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Noninterest expense: |
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
|
5,162 |
|
4,866 |
|
17,786 |
|
17,036 |
| ||||
Occupancy and equipment expense |
|
1,336 |
|
1,272 |
|
5,448 |
|
4,626 |
| ||||
Professional fees |
|
316 |
|
286 |
|
1,285 |
|
1,450 |
| ||||
Data processing fees |
|
374 |
|
283 |
|
1,209 |
|
972 |
| ||||
Marketing expense |
|
86 |
|
357 |
|
311 |
|
1,035 |
| ||||
Loan acquisition and collection expense |
|
336 |
|
481 |
|
1,539 |
|
1,766 |
| ||||
FDIC insurance premiums |
|
126 |
|
90 |
|
480 |
|
454 |
| ||||
Intangible asset amortization |
|
164 |
|
208 |
|
746 |
|
943 |
| ||||
Legal settlement expense (recovery) |
|
|
|
980 |
|
(250 |
) |
980 |
| ||||
Other noninterest expense |
|
895 |
|
644 |
|
3,223 |
|
2,693 |
| ||||
Total noninterest expense |
|
8,795 |
|
9,467 |
|
31,777 |
|
31,955 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations before income tax expense |
|
1,002 |
|
214 |
|
4,279 |
|
6,176 |
| ||||
Income tax expense (benefit) |
|
460 |
|
(32 |
) |
1,579 |
|
1,881 |
| ||||
Net Income from continuing operations |
|
542 |
|
246 |
|
2,700 |
|
4,295 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations before income tax expense (benefit) |
|
|
|
(64 |
) |
(12 |
) |
189 |
| ||||
Income tax expense (benefit) |
|
|
|
(23 |
) |
(4 |
) |
64 |
| ||||
Net income (loss) from discontinued operations |
|
|
|
(41 |
) |
(8 |
) |
125 |
| ||||
Net income |
|
$ |
542 |
|
$ |
205 |
|
$ |
2,692 |
|
$ |
4,420 |
|
Net income available to common stockholders |
|
$ |
542 |
|
$ |
205 |
|
$ |
2,692 |
|
$ |
4,065 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
10,314,197 |
|
10,446,643 |
|
10,404,784 |
|
10,409,588 |
| ||||
Diluted |
|
10,314,197 |
|
10,446,643 |
|
10,404,784 |
|
10,409,588 |
| ||||
Earnings per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.05 |
|
$ |
0.02 |
|
$ |
0.26 |
|
$ |
0.39 |
|
Income from discontinued operations |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
| ||||
Net Income |
|
$ |
0.05 |
|
$ |
0.02 |
|
$ |
0.26 |
|
$ |
0.39 |
|
Diluted: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.05 |
|
$ |
0.02 |
|
$ |
0.26 |
|
$ |
0.39 |
|
Income from discontinued operations |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
| ||||
Net Income |
|
$ |
0.05 |
|
$ |
0.02 |
|
$ |
0.26 |
|
$ |
0.39 |
|
Cash dividends declared per common share |
|
$ |
0.01 |
|
$ |
0.09 |
|
$ |
0.28 |
|
$ |
0.36 |
|
NORTHEAST BANCORP AND SUBSIDIARY
CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
(Unaudited)
(Dollars in thousands)
|
|
Three Months Ended June 30, |
| ||||||||||||||
|
|
2014 |
|
2013 |
| ||||||||||||
|
|
|
|
Interest |
|
Average |
|
|
|
Interest |
|
Average |
| ||||
|
|
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
| ||||
|
|
Balance |
|
Expense |
|
Rate |
|
Balance |
|
Expense |
|
Rate |
| ||||
|
|
(Dollars in thousands) |
| ||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Investment securities |
|
$ |
112,226 |
|
$ |
251 |
|
0.90 |
% |
$ |
126,272 |
|
$ |
209 |
|
0.66 |
% |
Loans (1) (2) |
|
515,957 |
|
9,867 |
|
7.67 |
% |
394,623 |
|
9,808 |
|
9.97 |
% | ||||
Regulatory stock |
|
5,316 |
|
55 |
|
4.15 |
% |
5,253 |
|
33 |
|
2.52 |
% | ||||
Short-term investments (3) |
|
83,194 |
|
51 |
|
0.25 |
% |
118,113 |
|
72 |
|
0.24 |
% | ||||
Total interest-earning assets |
|
716,693 |
|
10,224 |
|
5.72 |
% |
644,261 |
|
10,122 |
|
6.30 |
% | ||||
Cash and due from banks |
|
2,606 |
|
|
|
|
|
2,978 |
|
|
|
|
| ||||
Other non-interest earning assets |
|
32,643 |
|
|
|
|
|
35,982 |
|
|
|
|
| ||||
Total assets |
|
$ |
751,942 |
|
|
|
|
|
$ |
683,221 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities & Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NOW accounts |
|
$ |
62,427 |
|
$ |
41 |
|
0.26 |
% |
$ |
56,650 |
|
$ |
38 |
|
0.27 |
% |
Money market accounts |
|
85,119 |
|
110 |
|
0.52 |
% |
85,585 |
|
117 |
|
0.55 |
% | ||||
Savings accounts |
|
35,080 |
|
11 |
|
0.13 |
% |
32,868 |
|
11 |
|
0.13 |
% | ||||
Time deposits |
|
340,214 |
|
913 |
|
1.08 |
% |
270,342 |
|
842 |
|
1.25 |
% | ||||
Total interest-bearing deposits |
|
522,840 |
|
1,075 |
|
0.82 |
% |
445,445 |
|
1,008 |
|
0.91 |
% | ||||
Short-term borrowings |
|
2,051 |
|
7 |
|
1.37 |
% |
1,697 |
|
4 |
|
0.95 |
% | ||||
Borrowed funds |
|
54,522 |
|
418 |
|
3.08 |
% |
58,923 |
|
376 |
|
2.56 |
% | ||||
Junior subordinated debentures |
|
8,416 |
|
240 |
|
11.44 |
% |
8,245 |
|
195 |
|
9.49 |
% | ||||
Total interest-bearing liabilities |
|
587,829 |
|
1,740 |
|
1.19 |
% |
514,310 |
|
1,583 |
|
1.23 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits and escrow accounts |
|
51,562 |
|
|
|
|
|
46,784 |
|
|
|
|
| ||||
Other liabilities |
|
2,955 |
|
|
|
|
|
6,900 |
|
|
|
|
| ||||
Total liabilities |
|
642,346 |
|
|
|
|
|
567,994 |
|
|
|
|
| ||||
Stockholders equity |
|
109,596 |
|
|
|
|
|
115,227 |
|
|
|
|
| ||||
Total liabilities and stockholders equity |
|
$ |
751,942 |
|
|
|
|
|
$ |
683,221 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
|
|
$ |
8,484 |
|
|
|
|
|
$ |
8,539 |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest rate spread |
|
|
|
|
|
4.53 |
% |
|
|
|
|
5.07 |
% | ||||
Net interest margin (4) |
|
|
|
|
|
4.75 |
% |
|
|
|
|
5.32 |
% |
(1) Includes loans held for sale.
(2) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.
(3) Short term investments include FHLB overnight deposits and other interest-bearing deposits.
(4) 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)
|
|
Year Ended June 30, |
| ||||||||||||||
|
|
2014 |
|
2013 |
| ||||||||||||
|
|
|
|
Interest |
|
Average |
|
|
|
Interest |
|
Average |
| ||||
|
|
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
| ||||
|
|
Balance |
|
Expense |
|
Rate |
|
Balance |
|
Expense |
|
Rate |
| ||||
|
|
(Dollars in thousands) |
| ||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Investment securities |
|
$ |
115,849 |
|
$ |
1,048 |
|
0.90 |
% |
$ |
131,199 |
|
$ |
1,138 |
|
0.87 |
% |
Loans (1) (2) |
|
495,113 |
|
37,009 |
|
7.47 |
% |
384,310 |
|
35,017 |
|
9.11 |
% | ||||
Regulatory stock |
|
5,620 |
|
123 |
|
2.19 |
% |
5,398 |
|
75 |
|
1.39 |
% | ||||
Short-term investments (3) |
|
78,838 |
|
191 |
|
0.24 |
% |
127,781 |
|
313 |
|
0.24 |
% | ||||
Total interest-earning assets |
|
695,420 |
|
38,371 |
|
5.52 |
% |
648,688 |
|
36,543 |
|
5.63 |
% | ||||
Cash and due from banks |
|
2,876 |
|
|
|
|
|
3,065 |
|
|
|
|
| ||||
Other non-interest earning assets |
|
33,958 |
|
|
|
|
|
37,206 |
|
|
|
|
| ||||
Total assets |
|
$ |
732,254 |
|
|
|
|
|
$ |
688,959 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities & Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NOW accounts |
|
$ |
61,146 |
|
$ |
162 |
|
0.26 |
% |
$ |
55,763 |
|
$ |
153 |
|
0.27 |
% |
Money market accounts |
|
85,333 |
|
447 |
|
0.52 |
% |
63,931 |
|
337 |
|
0.53 |
% | ||||
Savings accounts |
|
34,391 |
|
44 |
|
0.13 |
% |
31,939 |
|
44 |
|
0.14 |
% | ||||
Time deposits |
|
314,848 |
|
3,470 |
|
1.10 |
% |
280,059 |
|
3,564 |
|
1.27 |
% | ||||
Total interest-bearing deposits |
|
495,718 |
|
4,123 |
|
0.83 |
% |
431,692 |
|
4,098 |
|
0.95 |
% | ||||
Short-term borrowings |
|
2,230 |
|
24 |
|
1.08 |
% |
1,472 |
|
19 |
|
1.29 |
% | ||||
Borrowed funds |
|
58,468 |
|
1,741 |
|
2.98 |
% |
75,633 |
|
1,710 |
|
2.26 |
% | ||||
Junior subordinated debentures |
|
8,352 |
|
765 |
|
9.16 |
% |
8,185 |
|
769 |
|
9.40 |
% | ||||
Total interest-bearing liabilities |
|
564,768 |
|
6,653 |
|
1.18 |
% |
516,982 |
|
6,596 |
|
1.28 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits and escrow accounts |
|
50,890 |
|
|
|
|
|
49,343 |
|
|
|
|
| ||||
Other liabilities |
|
3,962 |
|
|
|
|
|
5,982 |
|
|
|
|
| ||||
Total liabilities |
|
619,620 |
|
|
|
|
|
572,307 |
|
|
|
|
| ||||
Stockholders equity |
|
112,634 |
|
|
|
|
|
116,652 |
|
|
|
|
| ||||
Total liabilities and stockholders equity |
|
$ |
732,254 |
|
|
|
|
|
$ |
688,959 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
|
|
$ |
31,718 |
|
|
|
|
|
$ |
29,947 |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest rate spread |
|
|
|
|
|
4.34 |
% |
|
|
|
|
4.36 |
% | ||||
Net interest margin (4) |
|
|
|
|
|
4.56 |
% |
|
|
|
|
4.62 |
% |
(1) Includes loans held for sale.
(2) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.
(3) Short term investments include FHLB overnight deposits and other interest-bearing deposits.
(4) 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: |
| |||||||||||||
|
|
June 30, 2014 |
|
March 31, 2014 |
|
December 31, 2013 |
|
September 30, 2013 |
|
June 30, 2013 |
| |||||
Net interest income |
|
$ |
8,484 |
|
$ |
7,112 |
|
$ |
9,017 |
|
$ |
7,107 |
|
$ |
8,539 |
|
Provision for loan losses |
|
124 |
|
180 |
|
151 |
|
77 |
|
301 |
| |||||
Noninterest income |
|
1,437 |
|
1,308 |
|
835 |
|
1,288 |
|
1,443 |
| |||||
Noninterest expense |
|
8,795 |
|
7,516 |
|
7,614 |
|
7,852 |
|
9,467 |
| |||||
Net income from continuing operations |
|
542 |
|
437 |
|
1,411 |
|
310 |
|
247 |
| |||||
Net income |
|
542 |
|
437 |
|
1,393 |
|
320 |
|
205 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
10,314,197 |
|
10,432,494 |
|
10,432,833 |
|
10,440,513 |
|
10,446,643 |
| |||||
Diluted |
|
10,314,197 |
|
10,432,494 |
|
10,432,833 |
|
10,440,513 |
|
10,446,643 |
| |||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
$ |
0.05 |
|
$ |
0.04 |
|
$ |
0.13 |
|
$ |
0.03 |
|
$ |
0.02 |
|
Diluted |
|
|
0.05 |
|
|
0.04 |
|
0.13 |
|
0.03 |
|
0.02 |
| |||
Dividends per common share |
|
0.01 |
|
0.09 |
|
0.09 |
|
0.09 |
|
0.09 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average assets |
|
0.29 |
% |
0.24 |
% |
0.76 |
% |
0.18 |
% |
0.12 |
% | |||||
Return on average equity |
|
1.98 |
% |
1.55 |
% |
4.86 |
% |
1.12 |
% |
0.71 |
% | |||||
Net interest rate spread (1) |
|
4.53 |
% |
3.87 |
% |
4.94 |
% |
3.99 |
% |
5.07 |
% | |||||
Net interest margin (2) |
|
4.75 |
% |
4.08 |
% |
5.16 |
% |
4.24 |
% |
5.32 |
% | |||||
Efficiency ratio (3) |
|
88.65 |
% |
89.26 |
% |
77.28 |
% |
93.53 |
% |
94.84 |
% | |||||
Noninterest expense to average total assets |
|
4.69 |
% |
4.08 |
% |
4.13 |
% |
4.43 |
% |
5.56 |
% | |||||
Average interest-earning assets to average interest-bearing liabilities |
|
121.92 |
% |
122.17 |
% |
123.85 |
% |
124.70 |
% |
125.27 |
% |
|
|
As of: |
| |||||||||||||
|
|
June 30, 2014 |
|
March 31, 2014 |
|
December 31, 2013 |
|
September 30, 2013 |
|
June 30, 2013 |
| |||||
Nonperforming loans: |
|
|
|
|
|
|
|
|
|
|
| |||||
Originated portfolio: |
|
|
|
|
|
|
|
|
|
|
| |||||
Residential real estate |
|
$ |
1,303 |
|
$ |
1,678 |
|
$ |
1,895 |
|
$ |
1,945 |
|
$ |
2,346 |
|
Commercial real estate |
|
1,162 |
|
798 |
|
487 |
|
471 |
|
473 |
| |||||
Home equity |
|
160 |
|
214 |
|
204 |
|
229 |
|
334 |
| |||||
Commercial business |
|
5 |
|
|
|
61 |
|
62 |
|
110 |
| |||||
Consumer |
|
124 |
|
152 |
|
259 |
|
259 |
|
136 |
| |||||
Total originated portfolio |
|
2,756 |
|
2,842 |
|
2,906 |
|
2,966 |
|
3,399 |
| |||||
Total purchased portfolio |
|
4,114 |
|
4,582 |
|
3,245 |
|
2,553 |
|
1,457 |
| |||||
Total nonperforming loans |
|
6,870 |
|
7,424 |
|
6,151 |
|
5,519 |
|
4,856 |
| |||||
Real estate owned and other possessed collateral, net |
|
1,991 |
|
2,000 |
|
3,211 |
|
3,413 |
|
2,134 |
| |||||
Total nonperforming assets |
|
$ |
8,861 |
|
$ |
9,424 |
|
$ |
9,362 |
|
$ |
8,932 |
|
$ |
6,990 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Past due loans to total loans |
|
1.14 |
% |
1.44 |
% |
1.57 |
% |
1.38 |
% |
1.68 |
% | |||||
Nonperforming loans to total loans |
|
1.33 |
% |
1.44 |
% |
1.23 |
% |
1.14 |
% |
1.12 |
% | |||||
Nonperforming assets to total assets |
|
1.16 |
% |
1.26 |
% |
1.28 |
% |
1.23 |
% |
1.04 |
% | |||||
Allowance for loan losses to total loans |
|
0.26 |
% |
0.26 |
% |
0.27 |
% |
0.25 |
% |
0.26 |
% | |||||
Allowance for loan losses to nonperforming loans |
|
19.90 |
% |
18.12 |
% |
21.95 |
% |
22.18 |
% |
23.54 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate loans to risk-based capital (4) |
|
176.98 |
% |
175.10 |
% |
170.69 |
% |
171.30 |
% |
159.07 |
% | |||||
Net loans to core deposits (5) |
|
92.13 |
% |
93.18 |
% |
95.10 |
% |
93.04 |
% |
92.94 |
% | |||||
Purchased loans to total loans, including held for sale |
|
38.51 |
% |
35.29 |
% |
34.89 |
% |
36.29 |
% |
37.57 |
% | |||||
Equity to total assets |
|
14.71 |
% |
15.18 |
% |
15.61 |
% |
15.70 |
% |
16.97 |
% | |||||
Tier 1 leverage capital ratio |
|
15.90 |
% |
16.28 |
% |
16.66 |
% |
17.23 |
% |
17.78 |
% | |||||
Total risk-based capital ratio |
|
23.74 |
% |
24.21 |
% |
24.61 |
% |
25.63 |
% |
27.54 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total stockholders equity |
|
$ |
112,066 |
|
$ |
114,008 |
|
$ |
114,383 |
|
$ |
113,846 |
|
$ |
113,802 |
|
Less: Preferred stock |
|
|
|
|
|
|
|
|
|
|
| |||||
Common stockholders equity |
|
112,066 |
|
114,008 |
|
114,383 |
|
113,846 |
|
113,802 |
| |||||
Less: Intangible assets |
|
(2,798 |
) |
(2,962 |
) |
(3,124 |
) |
(3,334 |
) |
(3,544 |
) | |||||
Tangible common stockholders equity (non-GAAP) |
|
$ |
109,268 |
|
$ |
111,046 |
|
$ |
111,259 |
|
$ |
110,512 |
|
$ |
110,258 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
10,141,294 |
|
10,432,494 |
|
10,432,494 |
|
10,433,550 |
|
10,446,643 |
| |||||
Book value per common share |
|
$ |
11.05 |
|
$ |
10.93 |
|
$ |
10.96 |
|
$ |
10.91 |
|
$ |
10.89 |
|
Tangible book value per share (non-GAAP) (6) |
|
10.77 |
|
10.64 |
|
10.66 |
|
10.59 |
|
10.55 |
|
|
|
Reconciliation of Net Income Available to Common Shareholders (GAAP) to Net Operating Earnings (non-GAAP) (7) |
| |||||||||||||
|
|
Three Months Ended: |
| |||||||||||||
|
|
June 30, 2014 |
|
March 31, 2014 |
|
December 31, 2013 |
|
September 30, 2013 |
|
June 30, 2013 |
| |||||
Net income available to common shareholders (GAAP) |
|
$ |
542 |
|
$ |
437 |
|
$ |
1,393 |
|
$ |
320 |
|
$ |
205 |
|
Items excluded from operating earnings, net of tax: |
|
|
|
|
|
|
|
|
|
|
| |||||
Discontinued operations |
|
|
|
|
|
18 |
|
(10 |
) |
41 |
| |||||
Severance expense |
|
407 |
|
35 |
|
|
|
366 |
|
203 |
| |||||
Software conversion expenses |
|
148 |
|
84 |
|
59 |
|
|
|
|
| |||||
Legal settlement expense and related professional fees |
|
|
|
|
|
|
|
(165 |
) |
672 |
| |||||
Total after-tax items |
|
555 |
|
119 |
|
77 |
|
191 |
|
916 |
| |||||
Net operating earnings (non-GAAP) |
|
$ |
1,097 |
|
$ |
556 |
|
$ |
1,470 |
|
$ |
511 |
|
$ |
1,121 |
|
Net operating earnings per share - basic (non-GAAP) |
|
$ |
0.11 |
|
$ |
0.05 |
|
$ |
0.14 |
|
$ |
0.05 |
|
$ |
0.11 |
|
(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 Companys performance.