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 28, 2015

 

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 July 28, 2015, Northeast Bancorp, a Maine corporation (the “Company”), issued a press release announcing its earnings for the fourth quarter of fiscal 2015 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 July 28, 2015

 

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/ Brian Shaughnessy

 

Name:

Brian Shaughnessy

 

Title:

Chief Financial Officer and Treasurer

 

Date: July 28, 2015

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated July 28, 2015

 

4


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

 

GRAPHIC

For More Information:

Claire S. Bean, 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 28, 2015) — Northeast Bancorp (“Northeast” or the “Company”) (NASDAQ: NBN), a Maine-based full-service financial services company and parent of Northeast Bank (the “Bank”), today reported net income of $2.2 million, or $0.22 per diluted common share, for the quarter ended June 30, 2015, compared to net income of $542 thousand, or $0.05 per diluted common share, for the quarter ended June 30, 2014. Net income for the year ended June 30, 2015 was $7.1 million, or $0.72 per diluted common share, compared to $2.7 million, or $0.26 per diluted common share, for the year ended June 30, 2014.

 

The Board of Directors has declared a cash dividend of $0.01 per share, payable on August 25, 2015 to shareholders of record as of August 11, 2015.

 

“We closed the year with our strongest quarter to date,” said Richard Wayne, President and Chief Executive Officer. “Our new SBA Division originated loans totaling $22 million, generating $1.9 million in gains on the sale of $15 million of loans in the secondary market. Overall our loan portfolio increased 6% and strong transactional income of $2.4 million helped drive our net interest margin of 4.7% for the quarter.”

 

“Looking back on the year, we made significant progress in the execution of our business plan,” Wayne continued. “Loans increased by $96 million or 18%, growth we funded entirely with new deposits. We leveraged our operating platform, growing revenue by $7 million with a $900 thousand increase in noninterest expense. And, in our effort to improve shareholder returns, we repurchased 710,662 shares at a weighted average price of $9.38.”

 

At June 30, 2015, total assets were $850.8 million, an increase of $88.9 million, or 11.7%, compared to June 30, 2014. The principal components of the change in the balance sheet follow:

 

1.              The loan portfolio — excluding loans held for sale — grew by $95.7 million, or 18.5%, compared to June 30, 2014, the result of net growth of $99.9 million in commercial loans purchased or originated by the Bank’s Loan Acquisition and Servicing Group (“LASG”), offset by a $4.2 million decrease in the Bank’s Community Banking Division loan portfolio.

 

New loans generated by the LASG totaled $54.0 million and $213.2 million for the quarter and year ended June 30, 2015, respectively. The quarterly growth in LASG loans consisted of $24.8 million of purchased loans, at an average price of 96.0%, and $29.2 million of originated loans. Small Business Administration (“SBA”) loans originated during the quarter totaled $21.5 million, of which $15.2 million were sold in the secondary market. Residential and consumer loan production sold in the secondary market totaled $25.5 million for the quarter.

 

As 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 and commercial real estate loan availability under these conditions follow:

 

Basis for
Regulatory Condition

 

Condition

 

Availability at June 30, 2015

 

 

 

 

 

(Dollars in millions)

 

Total Loans

 

Purchased loans may not exceed 40% of total loans

 

$

76.5

 

Regulatory Capital

 

Non-owner occupied commercial real estate loans may not exceed 300% of total risk-based capital

 

$

136.5

 

 

An overview of the Bank’s LASG portfolio follows:

 

 

 

LASG Portfolio

 

 

 

Three Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

Purchased

 

Originated

 

Secured Loans to
Broker-Dealers

 

Total LASG

 

Purchased

 

Originated

 

Secured Loans to
Broker-Dealers

 

Total LASG

 

 

 

(Dollars in thousands)

 

Loans purchased or originated during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

25,785

 

$

29,193

 

$

 

$

54,978

 

$

38,244

 

$

11,503

 

$

 

$

49,747

 

Net investment basis

 

24,758

 

29,193

 

 

53,951

 

33,556

 

11,503

 

 

45,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan returns during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield

 

13.11

%

5.56

%

0.49

%

8.79

%

12.15

%

6.77

%

0.62

%

10.13

%

Total Return (1)

 

13.39

%

5.56

%

0.50

%

9.00

%

12.21

%

9.35

%

0.62

%

10.78

%

 

 

 

Year Ended June 30,

 

 

 

2015

 

2014

 

 

 

Purchased

 

Originated

 

Secured Loans to
Broker-Dealers

 

Total LASG

 

Purchased

 

Originated

 

Secured Loans to
Broker-Dealers

 

Total LASG

 

 

 

(Dollars in thousands)

 

Loans purchased or originated during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

93,694

 

$

82,502

 

$

48,000

 

$

224,196

 

$

91,288

 

$

54,225

 

$

12,000

 

$

157,513

 

Net investment basis

 

82,654

 

82,502

 

48,000

 

213,156

 

79,823

 

54,225

 

12,000

 

146,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan returns during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield

 

13.00

%

6.44

%

0.47

%

9.73

%

11.43

%

7.49

%

0.61

%

9.70

%

Total Return (1)

 

13.33

%

6.75

%

0.48

%

10.02

%

11.76

%

8.48

%

0.61

%

10.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans as of period end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

239,933

 

$

118,416

 

$

60,000

 

$

418,349

 

$

242,631

 

$

65,558

 

$

12,000

 

$

320,219

 

Net investment basis

 

$

202,592

 

$

118,261

 

$

60,011

 

$

380,864

 

$

203,450

 

$

65,561

 

$

12,000

 

$

281,011

 

 


(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 increased by $19.6 million, or 3.0%, from March 31, 2015, attributable primarily to growth in non-maturity accounts, which increased by $17.1 million, or 5.5%, for the quarter ended June 30, 2015, as well as an increase of $2.5 million in time deposits. For the year, deposits increased by $100.4 million, or 17.5%, mainly the result of increases in money market accounts attracted through the Bank’s online-only ableBanking division.

 

3.              Stockholders’ equity increased by $773 thousand from June 30, 2014, due principally to earnings of $7.1 million, as well as $705 thousand of scheduled amortization of stock-based compensation, offset by $6.7 million in share repurchases (representing 710,662 shares), a decrease in accumulated other comprehensive income of $5 thousand and $402 thousand in dividends paid on common stock. During the quarter, there were 230,726 shares repurchased for $2.3 million.

 

Net income from continuing operations increased by $1.6 million to $2.2 million for the quarter ended June 30, 2015, compared to $542 thousand for the quarter ended June 30, 2014.

 



 

1.              Net interest and dividend income before provision for loan losses increased by $866 thousand, or 10.2%, for the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014, due primarily to higher transactional interest income from purchased loan payoffs, and the positive effect of balance sheet growth. Average total interest-earning assets for the three months ended June 30, 2015 increased by $81.9 million, primarily due to an increase in average loans by $83.4 million, when compared to the three months ended June 30, 2014. For the year ended June 30, 2015, average total interest-earning assets increased by $70.6 million, and average loans increased by $66.2 million, compared to the year ended June 30, 2014.

 

The various components of transactional income are set forth in the table below entitled “Total Return on Purchased Loans.”  When compared to the three months and year ended June 30, 2014, transactional interest income increased by $616 thousand and $4.5 million, respectively.  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,

 

 

 

2015

 

2014

 

 

 

Average

 

Interest

 

 

 

Average

 

Interest

 

 

 

 

 

Balance

 

Income

 

Yield

 

Balance

 

Income

 

Yield

 

 

 

(Dollars in thousands)

 

Community Banking Division

 

$

237,418

 

$

2,965

 

5.01

%

$

247,802

 

$

3,096

 

5.01

%

LASG:

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated

 

106,963

 

1,483

 

5.56

%

63,226

 

1,067

 

6.77

%

Purchased

 

195,016

 

6,375

 

13.11

%

187,391

 

5,677

 

12.15

%

Secured Loans to Broker-Dealers

 

60,003

 

73

 

0.49

%

17,538

 

27

 

0.62

%

Total LASG

 

361,982

 

7,931

 

8.79

%

268,155

 

6,771

 

10.13

%

Total

 

$

599,400

 

$

10,896

 

7.29

%

$

515,957

 

$

9,867

 

7.67

%

 

 

 

Year Ended June 30,

 

 

 

2015

 

2014

 

 

 

Average

 

Interest

 

 

 

Average

 

Interest

 

 

 

 

 

Balance

 

Income

 

Yield

 

Balance

 

Income

 

Yield

 

 

 

(Dollars in thousands)

 

Community Banking Division

 

$

236,128

 

$

11,747

 

4.97

%

$

246,853

 

$

12,926

 

5.24

%

LASG:

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated

 

76,448

 

4,924

 

6.44

%

47,494

 

3,558

 

7.49

%

Purchased

 

203,822

 

26,500

 

13.00

%

178,377

 

20,388

 

11.43

%

Secured Loans to Broker-Dealers

 

44,942

 

212

 

0.47

%

22,389

 

137

 

0.61

%

Total LASG

 

325,212

 

31,636

 

9.73

%

248,260

 

24,083

 

9.70

%

Total

 

$

561,340

 

$

43,383

 

7.73

%

$

495,113

 

$

37,009

 

7.47

%

 

The yield on purchased loans for the three months and year ended June 30, 2015 increased primarily due to unscheduled loan payoffs, which resulted in immediate recognition in interest income of the discount associated with the prepaid loans. The following table details the “total return” on purchased loans, which includes transactional income of $2.4 million for the quarter ended June 30, 2015, an increase of $756 thousand from the quarter ended June 30, 2014.  Additionally, total transactional income for the year ended June 30, 2015 increased by $4.5 million, compared to the year ended June 30, 2014. The following tables summarize the total return recognized on the purchased loan portfolio.

 



 

 

 

Total Return on Purchased Loans

 

 

 

Three Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

Income

 

Return (1)

 

Income

 

Return (1)

 

 

 

(Dollars in thousands)

 

Regularly scheduled interest and accretion

 

$

4,132

 

8.43

%

$

4,050

 

8.64

%

Transactional income:

 

 

 

 

 

 

 

 

 

Gains on loan sales

 

 

0.00

%

 

0.00

%

Gain on sale of real estate owned

 

188

 

0.38

%

44

 

0.09

%

Other noninterest income

 

 

0.00

%

4

 

0.01

%

Accelerated accretion and loan fees

 

2,243

 

4.58

%

1,627

 

3.47

%

Total transactional income

 

2,431

 

4.96

%

1,675

 

3.57

%

Total

 

$

6,563

 

13.39

%

$

5,725

 

12.21

%

 

 

 

Year Ended June 30,

 

 

 

2015

 

2014

 

 

 

Income

 

Return (1)

 

Income

 

Return (1)

 

 

 

(Dollars in thousands)

 

Regularly scheduled interest and accretion

 

$

17,327

 

8.48

%

$

15,682

 

8.75

%

Transactional income:

 

 

 

 

 

 

 

 

 

Gains on loan sales

 

190

 

0.09

%

576

 

0.32

%

Gain on sale of real estate owned

 

607

 

0.30

%

100

 

0.06

%

Other noninterest income

 

(69

)

-0.03

%

4

 

0.00

%

Accelerated accretion and loan fees

 

9,173

 

4.49

%

4,706

 

2.63

%

Total transactional income

 

9,901

 

4.85

%

5,386

 

3.01

%

Total

 

$

27,228

 

13.33

%

$

21,068

 

11.76

%

 


(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 increased by $1.6 million for the quarter ended June 30, 2015, compared to the quarter ended June 30, 2014, principally due to the following:

 

·                  An increase of $1.5 million in gains realized on sale of portfolio loans. The recent quarter includes gains realized on sale of SBA loans of $1.9 million, compared to a $403 thousand gain on sale of commercial loans in the quarter ended June 30, 2014; and

·                  An increase of $111 thousand in gains recognized on Real Estate Owned/Other Assets Acquired (“REO/OAA”).

 

3.              Noninterest expense increased by $32 thousand for the quarter ended June 30, 2015, compared to the quarter ended June 30, 2014, principally due to the following:

 

·                  An increase of $124 thousand in salaries and employee benefits, principally due to increased employee head count;

·                  An increase of $189 thousand in professional fees primarily related to an increase in third party services; and

·                  A decrease of $126 thousand in other noninterest expense, principally due to contract termination costs and one-time non-capital expenses associated with the core banking systems conversion that occurred during the quarter ended June 30, 2014.

 

At June 30, 2015, nonperforming assets totaled $12.4 million, or 1.5% of total assets, as compared to $8.9 million, or 1.2% of total assets at June 30, 2014.  The increase in nonperforming assets during the year was primarily due to the addition of one purchased loan relationship.

 

At June 30, 2015, the Company’s Tier 1 Leverage Ratio was 14.4%, a decrease from 15.9% at June 30, 2014, and the Total Capital Ratio was 20.1%, a decrease from 23.7% at June 30, 2014. The decreases resulted primarily from balance sheet growth and the effect of purchases under the Company’s share repurchase program in the year ended June 30, 2015.

 



 

Investor Call Information

 

Richard Wayne, Chief Executive Officer of Northeast Bancorp, Claire Bean, Chief Operating Officer of Northeast Bancorp, and Brian Shaughnessy, Chief Financial Officer of Northeast Bancorp, will host a conference call to discuss fourth quarter earnings and business outlook at 10:00 a.m. Eastern Time on Wednesday, July 29, 2015. Investors can access the call by dialing 877.878.2762 and entering the following passcode: 91797346. 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 two loan production offices that serve individuals and businesses located in western and south-central Maine and southern New Hampshire. Northeast Bank’s Loan Acquisition and Servicing Group purchases and originates commercial loans for the Bank’s portfolio. In addition, the Small Business Lending division supports the needs of growing businesses nationally. 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.

 

Forward-Looking Statements

 

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 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; changing 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.

 

NBN-F

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Unaudited)

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

 

 

 

June 30, 2015

 

June 30, 2014

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

2,789

 

$

3,372

 

Short-term investments

 

87,061

 

78,887

 

Total cash and cash equivalents

 

89,850

 

82,259

 

Available-for-sale securities, at fair value

 

101,908

 

113,881

 

Loans held for sale

 

9,035

 

11,945

 

Loans

 

 

 

 

 

Commercial real estate

 

348,676

 

316,098

 

Residential real estate

 

132,668

 

148,634

 

Commercial and industrial

 

123,134

 

41,800

 

Consumer

 

7,659

 

9,884

 

Total loans

 

612,137

 

516,416

 

Less: Allowance for loan losses

 

1,926

 

1,367

 

Loans, net

 

610,211

 

515,049

 

Premises and equipment, net

 

8,253

 

9,135

 

Real estate owned and other possessed collateral, net

 

1,651

 

1,991

 

Regulatory stock, at cost

 

4,102

 

4,102

 

Intangible assets, net

 

2,209

 

2,798

 

Bank owned life insurance

 

15,276

 

14,836

 

Other assets

 

8,335

 

5,935

 

Total assets

 

$

850,830

 

$

761,931

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Deposits

 

 

 

 

 

Demand

 

$

60,383

 

$

50,140

 

Savings and interest checking

 

100,134

 

98,340

 

Money market

 

168,527

 

83,901

 

Time

 

345,715

 

341,948

 

Total deposits

 

674,759

 

574,329

 

Federal Home Loan Bank advances

 

30,188

 

42,824

 

Wholesale repurchase agreements

 

10,037

 

10,199

 

Short-term borrowings

 

2,349

 

2,984

 

Junior subordinated debentures issued to affiliated trusts

 

8,626

 

8,440

 

Capital lease obligation

 

1,368

 

1,558

 

Other liabilities

 

10,664

 

9,531

 

Total liabilities

 

737,991

 

649,865

 

Commitments and contingencies

 

 

 

Stockholders’ equity

 

 

 

 

 

Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares issued and outstanding at June 30, 2015 and June 30, 2014

 

 

 

Voting common stock, $1.00 par value, 25,000,000 shares authorized; 8,575,144 and 9,260,331 shares issued and outstanding at June 30, 2015 and June 30, 2014, respectively

 

8,575

 

9,260

 

Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; 1,012,739 and 880,963 shares issued and outstanding at June 30, 2015 and June 30, 2014, respectively

 

1,013

 

881

 

Additional paid-in capital

 

85,506

 

90,914

 

Retained earnings

 

19,033

 

12,294

 

Accumulated other comprehensive loss

 

(1,288

)

(1,283

)

Total stockholders’ equity

 

112,839

 

112,066

 

Total liabilities and stockholders’ equity

 

$

850,830

 

$

761,931

 

 



 

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,

 

 

 

2015

 

2014

 

2015

 

2014

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

10,896

 

$

9,867

 

$

43,383

 

$

37,009

 

Interest on available-for-sale securities

 

215

 

251

 

913

 

1,048

 

Other interest and dividend income

 

74

 

106

 

292

 

314

 

Total interest and dividend income

 

11,185

 

10,224

 

44,588

 

38,371

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

1,329

 

1,075

 

5,010

 

4,123

 

Federal Home Loan Bank advances

 

256

 

326

 

1,101

 

1,301

 

Wholesale repurchase agreements

 

72

 

72

 

288

 

357

 

Short-term borrowings

 

8

 

7

 

29

 

24

 

Junior subordinated debentures issued to affiliated trusts

 

152

 

240

 

718

 

765

 

Obligation under capital lease agreements

 

18

 

20

 

74

 

83

 

Total interest expense

 

1,835

 

1,740

 

7,220

 

6,653

 

Net interest and dividend income before provision for loan losses

 

9,350

 

8,484

 

37,368

 

31,718

 

Provision for loan losses

 

240

 

124

 

717

 

531

 

Net interest and dividend income after provision for loan losses

 

9,110

 

8,360

 

36,651

 

31,887

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Fees for other services to customers

 

406

 

398

 

1,494

 

1,644

 

Gain on sales of loans held for sale

 

493

 

505

 

1,877

 

1,650

 

Gain on sales of portfolio loans

 

1,926

 

403

 

2,821

 

1,006

 

Gain recognized on real estate owned and other repossessed collateral, net

 

124

 

13

 

428

 

63

 

Bank-owned life insurance income

 

111

 

109

 

440

 

451

 

Other noninterest income

 

7

 

9

 

29

 

55

 

Total noninterest income

 

3,067

 

1,437

 

7,089

 

4,869

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,286

 

5,162

 

18,817

 

17,786

 

Occupancy and equipment expense

 

1,277

 

1,336

 

4,939

 

5,448

 

Professional fees

 

505

 

316

 

1,658

 

1,285

 

Data processing fees

 

325

 

374

 

1,355

 

1,209

 

Marketing expense

 

41

 

86

 

244

 

311

 

Loan acquisition and collection expense

 

362

 

336

 

1,458

 

1,539

 

FDIC insurance premiums

 

133

 

126

 

504

 

480

 

Intangible asset amortization

 

129

 

164

 

589

 

746

 

Legal settlement recovery

 

 

 

 

(250

)

Other noninterest expense

 

769

 

895

 

3,040

 

3,223

 

Total noninterest expense

 

8,827

 

8,795

 

32,604

 

31,777

 

Income from continuing operations before income tax expense

 

3,350

 

1,002

 

11,136

 

4,279

 

Income tax expense

 

1,185

 

460

 

3,995

 

1,579

 

Net income from continuing operations

 

2,165

 

542

 

7,141

 

2,700

 

Income from discontinued operations before tax (benefit) expense

 

 

 

 

(12

)

Income tax benefit

 

 

 

 

(4

)

Net loss from discontinued operations

 

 

 

 

(8

)

Net income

 

$

2,165

 

$

542

 

$

7,141

 

$

2,692

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

9,773,228

 

10,314,197

 

9,980,733

 

10,404,784

 

Diluted

 

9,773,228

 

10,314,197

 

9,980,733

 

10,404,784

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.22

 

$

0.05

 

$

0.72

 

$

0.26

 

Income from discontinued operations

 

0.00

 

0.00

 

0.00

 

0.00

 

Net Income

 

$

0.22

 

$

0.05

 

$

0.72

 

$

0.26

 

Diluted:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.22

 

$

0.05

 

$

0.72

 

$

0.26

 

Income from discontinued operations

 

0.00

 

0.00

 

0.00

 

0.00

 

Net Income

 

$

0.22

 

$

0.05

 

$

0.72

 

$

0.26

 

Cash dividends declared per common share

 

$

0.01

 

$

0.01

 

$

0.04

 

$

0.28

 

 



 

NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS

(Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

$

103,988

 

$

215

 

0.83

%

$

112,226

 

$

251

 

0.90

%

Loans (2) (3)

 

599,400

 

10,896

 

7.29

%

515,957

 

9,867

 

7.67

%

Regulatory stock

 

4,102

 

18

 

1.76

%

5,316

 

55

 

4.15

%

Short-term investments (4)

 

91,060

 

56

 

0.25

%

83,194

 

51

 

0.25

%

Total interest-earning assets

 

798,550

 

11,185

 

5.62

%

716,693

 

10,224

 

5.72

%

Cash and due from banks

 

2,553

 

 

 

 

 

2,606

 

 

 

 

 

Other non-interest earning assets

 

36,334

 

 

 

 

 

32,643

 

 

 

 

 

Total assets

 

$

837,437

 

 

 

 

 

$

751,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

64,533

 

$

41

 

0.25

%

$

62,427

 

$

41

 

0.26

%

Money market accounts

 

166,690

 

336

 

0.81

%

85,119

 

110

 

0.52

%

Savings accounts

 

35,835

 

12

 

0.13

%

35,080

 

11

 

0.13

%

Time deposits

 

342,849

 

940

 

1.10

%

340,214

 

913

 

1.08

%

Total interest-bearing deposits

 

609,907

 

1,329

 

0.87

%

522,840

 

1,075

 

0.82

%

Short-term borrowings

 

1,754

 

8

 

1.83

%

2,051

 

7

 

1.37

%

Borrowed funds

 

40,259

 

346

 

3.45

%

54,522

 

418

 

3.08

%

Junior subordinated debentures

 

8,602

 

152

 

7.09

%

8,416

 

240

 

11.44

%

Total interest-bearing liabilities

 

660,522

 

1,835

 

1.11

%

587,829

 

1,740

 

1.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and escrow accounts

 

56,754

 

 

 

 

 

51,562

 

 

 

 

 

Other liabilities

 

7,635

 

 

 

 

 

2,955

 

 

 

 

 

Total liabilities

 

724,911

 

 

 

 

 

642,347

 

 

 

 

 

Stockholders’ equity

 

112,526

 

 

 

 

 

109,596

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

837,437

 

 

 

 

 

$

751,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

9,350

 

 

 

 

 

$

8,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

4.51

%

 

 

 

 

4.53

%

Net interest margin (5)

 

 

 

 

 

4.70

%

 

 

 

 

4.75

%

 


(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)

 

 

 

Year Ended June 30,

 

 

 

2015

 

2014

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

$

108,204

 

$

913

 

0.84

%

$

115,849

 

$

1,048

 

0.90

%

Loans (2) (3)

 

561,340

 

43,383

 

7.73

%

495,113

 

37,009

 

7.47

%

Regulatory stock

 

4,102

 

67

 

1.63

%

5,620

 

123

 

2.19

%

Short-term investments (4)

 

92,354

 

225

 

0.24

%

78,838

 

191

 

0.24

%

Total interest-earning assets

 

766,000

 

44,588

 

5.82

%

695,420

 

38,371

 

5.52

%

Cash and due from banks

 

2,704

 

 

 

 

 

2,876

 

 

 

 

 

Other non-interest earning assets

 

33,741

 

 

 

 

 

33,958

 

 

 

 

 

Total assets

 

$

802,445

 

 

 

 

 

$

732,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

63,181

 

$

162

 

0.26

%

$

61,146

 

$

162

 

0.26

%

Money market accounts

 

133,266

 

1,002

 

0.75

%

85,333

 

447

 

0.52

%

Savings accounts

 

34,495

 

46

 

0.13

%

34,391

 

44

 

0.13

%

Time deposits

 

340,046

 

3,800

 

1.12

%

314,848

 

3,470

 

1.10

%

Total interest-bearing deposits

 

570,988

 

5,010

 

0.88

%

495,718

 

4,123

 

0.83

%

Short-term borrowings

 

2,578

 

29

 

1.12

%

2,230

 

24

 

1.08

%

Borrowed funds

 

45,661

 

1,463

 

3.20

%

58,468

 

1,741

 

2.98

%

Junior subordinated debentures

 

8,531

 

718

 

8.42

%

8,352

 

765

 

9.16

%

Total interest-bearing liabilities

 

627,758

 

7,220

 

1.15

%

564,768

 

6,653

 

1.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and escrow accounts

 

54,940

 

 

 

 

 

50,890

 

 

 

 

 

Other liabilities

 

7,370

 

 

 

 

 

3,962

 

 

 

 

 

Total liabilities

 

690,068

 

 

 

 

 

619,620

 

 

 

 

 

Stockholders’ equity

 

112,377

 

 

 

 

 

112,634

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

802,445

 

 

 

 

 

$

732,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

37,368

 

 

 

 

 

$

31,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

4.67

%

 

 

 

 

4.34

%

Net interest margin (5)

 

 

 

 

 

4.88

%

 

 

 

 

4.56

%

 


(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:

 

 

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

Net interest income

 

$

9,350

 

$

9,120

 

$

9,426

 

$

9,471

 

$

8,484

 

Provision for loan losses

 

240

 

44

 

113

 

320

 

124

 

Noninterest income

 

3,067

 

1,554

 

1,370

 

1,154

 

1,437

 

Noninterest expense

 

8,827

 

7,885

 

8,210

 

7,737

 

8,795

 

Net income from continuing operations

 

2,165

 

1,752

 

1,580

 

1,644

 

542

 

Net income

 

2,165

 

1,752

 

1,580

 

1,644

 

542

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

9,773,228

 

9,833,033

 

10,132,349

 

10,180,038

 

10,314,197

 

Diluted

 

9,773,228

 

9,833,033

 

10,132,349

 

10,180,038

 

10,314,197

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.22

 

$

0.18

 

$

0.16

 

$

0.16

 

$

0.05

 

Diluted

 

0.22

 

0.18

 

0.16

 

0.16

 

0.05

 

Dividends per common share

 

0.01

 

0.01

 

0.01

 

0.01

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.04

%

0.88

%

0.78

%

0.85

%

0.29

%

Return on average equity

 

7.72

%

6.38

%

5.54

%

5.80

%

1.98

%

Net interest rate spread (1) 

 

4.51

%

4.59

%

4.65

%

4.95

%

4.53

%

Net interest margin (2)

 

4.70

%

4.79

%

4.87

%

5.18

%

4.75

%

Efficiency ratio (3)

 

71.09

%

73.87

%

76.05

%

72.82

%

88.65

%

Noninterest expense to average total assets

 

4.22

%

3.96

%

4.05

%

4.02

%

4.69

%

Average interest-earning assets to average interest-bearing liabilities

 

120.90

%

121.89

%

122.32

%

123.09

%

121.92

%

 

 

 

As of:

 

 

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

Nonperforming loans:

 

 

 

 

 

 

 

 

 

 

 

Originated portfolio:

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

3,021

 

$

3,163

 

$

2,706

 

$

2,105

 

$

1,303

 

Commercial real estate

 

994

 

1,201

 

1,166

 

721

 

1,162

 

Home equity

 

11

 

11

 

11

 

28

 

160

 

Commercial business

 

2

 

 

 

 

5

 

Consumer

 

190

 

225

 

237

 

145

 

124

 

Total originated portfolio

 

4,218

 

4,600

 

4,120

 

2,999

 

2,756

 

Total purchased portfolio

 

6,532

 

5,850

 

8,129

 

4,287

 

4,114

 

Total nonperforming loans

 

10,750

 

10,450

 

12,249

 

7,286

 

6,870

 

Real estate owned and other possessed collateral, net

 

1,651

 

3,694

 

2,058

 

2,115

 

1,991

 

Total nonperforming assets

 

$

12,401

 

$

14,144

 

$

14,307

 

$

9,401

 

$

8,861

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans to total loans

 

1.08

%

2.57

%

2.64

%

1.40

%

1.14

%

Nonperforming loans to total loans

 

1.76

%

1.80

%

2.13

%

1.34

%

1.33

%

Nonperforming assets to total assets

 

1.46

%

1.70

%

1.77

%

1.20

%

1.16

%

Allowance for loan losses to total loans

 

0.31

%

0.30

%

0.29

%

0.28

%

0.26

%

Allowance for loan losses to nonperforming loans

 

17.92

%

16.66

%

13.58

%

21.12

%

19.90

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

188.49

%

173.17

%

190.05

%

167.57

%

176.98

%

Net loans to core deposits (5)

 

91.85

%

89.04

%

91.79

%

92.80

%

92.13

%

Purchased loans to total loans, including held for sale

 

32.61

%

33.53

%

37.97

%

37.38

%

38.51

%

Equity to total assets

 

13.26

%

13.51

%

13.69

%

14.48

%

14.71

%

Common equity tier 1 capital ratio

 

19.75

%

20.90

%

 

 

 

Total capital ratio (6)

 

20.07

%

21.21

%

21.44

%

22.97

%

23.74

%

Tier 1 leverage capital ratio

 

14.42

%

14.96

%

14.81

%

15.89

%

15.90

%

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

112,839

 

$

112,487

 

$

110,923

 

$

113,242

 

$

112,066

 

Less: Preferred stock

 

 

 

 

 

 

Common stockholders’ equity

 

112,839

 

112,487

 

110,923

 

113,242

 

112,066

 

Less: Intangible assets

 

(2,209

)

(2,338

)

(2,466

)

(2,632

)

(2,798

)

Tangible common stockholders’ equity (non-GAAP)

 

$

110,630

 

$

110,149

 

$

108,457

 

$

110,610

 

$

109,268

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

9,587,883

 

9,819,609

 

9,846,387

 

10,248,034

 

10,141,294

 

Book value per common share

 

$

11.77

 

$

11.46

 

$

11.27

 

$

11.05

 

$

11.05

 

Tangible book value per share (non-GAAP) (7)

 

11.54

 

11.22

 

11.01

 

10.79

 

10.77

 

 

 

 

Reconciliation of Net Income (GAAP) to Net Operating Earnings (non-GAAP)

 

 

 

Three Months Ended:

 

 

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

Net income (GAAP)

 

$

2,165

 

$

1,752

 

$

1,580

 

$

1,644

 

$

542

 

Items excluded from operating earnings, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

Severance expense

 

 

8

 

36

 

52

 

407

 

Software conversion expense

 

 

 

 

 

148

 

Legal settlement expense and related professional fees

 

 

 

 

 

 

Total after-tax items

 

 

8

 

36

 

52

 

555

 

Net operating earnings (non-GAAP)

 

$

2,165

 

$

1,760

 

$

1,616

 

$

1,696

 

$

1,097

 

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

 

$

0.22

 

$

0.18

 

$

0.16

 

$

0.17

 

$

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 non-owner occupied commercial real estate 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) The Company’s adoption of Basel III went into effect as of March 31, 2015. The previous period ratios are the “Total Risk-Based Capital Ratio.”

(7) Tangible book value per share represents total stockholders’ equity less the sum of preferred stock and intangible assets divided by common shares outstanding.