Northeast Bancorp ("Northeast” or the "Company”) (NASDAQ: NBN), a
Maine-based full-service financial services company and parent of
Northeast Bank, today reported net income of $529,000 or $0.12 per
diluted common share for its fiscal 2012 first quarter ended September
30, 2011.
The Board of Directors has declared a cash dividend of $0.09 per share,
payable on November 28, 2011 to shareholders of record as of November
14, 2011.
Results include the gain earned on the sale of the Company’s insurance
agency business. As previously announced, Northeast’s insurance division
was acquired by local agencies in two separate transactions, effective
September 1, 2011. The gross sales price of $9.7 million, net of related
expenses and taxes, yielded a gain of $1.0 million and served to
increase the Company’s tangible capital by approximately $8.4 million or
$2.40 per share. Principally as a result of this transaction, the
Company’s tangible book value increased to $16.14 per share at
quarter-end from $13.58 per share at June 30, 2011.
"We are pleased with the progress being made in executing our business
strategy,” said Richard Wayne, President and Chief Executive Officer of
Northeast. "We are making significant investments in our people, and our
business platforms in order to provide additional capacity for growth.
In addition, we have further strengthened our balance sheet by
transferring ownership of our insurance franchise to two
well-established, local owners in Maine, providing us with additional
capital. These activities have positioned Northeast well for growth in
our Community Banking Division, and in our two new business lines: the
Loan Acquisition and Servicing Group and our planned Online Affinity
Deposit Program.”
Quarterly results also included a loss of $53,000 on the sale of the
Company’s remaining equity securities portfolio. Excluding the effect of
this non-recurring item and the insurance sale gain, the operating loss
for the quarter was approximately $430,000, a result that reflects
up-front staffing and infrastructure costs for the Company’s new lending
and deposit initiatives.
Total assets declined by $9.2 million or 1.5% to $587.2 million at
September 30, 2011, compared to total assets of $596.4 million on June
30, 2011. The principal components of the change in the balance sheet
during the fiscal 2012 first quarter were as follows:
-
Loan growth of $7.7 million or 2.5%, lead by growth of $14.7 million
in purchased commercial loans. Launched in the fourth quarter of
fiscal 2011, the Bank’s new Loan Acquisition and Servicing Group
purchases performing commercial loans nationwide for the Bank’s
portfolio. Such purchased commercial loans are typically acquired at a
discount from their outstanding principal balances, producing yields
higher than those normally achievable on the Bank’s originated
commercial loans. The remainder of the Bank’s loan portfolio decreased
by $7.0 million during the quarter, principally due to an increased
level of mortgage refinance activity. During the quarter, most
refinances of loans in the Bank’s existing portfolio were fixed rate
loans, which the Bank sold in the secondary market.
-
An $11.7 million reduction in funding sources, consisting of a $7.4
million, or 1.8%, net decrease in deposits and a $4.3 million, or
3.4%, decrease in borrowed funds. The latter is primarily the result
of repaying Northeast Bank Insurance Group debt in connection with the
insurance transaction;
-
A $9.9 million or 4.2% decrease in cash and securities, the net result
of changes in loans and funding sources. Cash and securities, net of
holdings pledged as collateral for borrowed funds, represent 24% of
total assets at quarter-end, a level of balance sheet liquidity that
is intended in part for future purchases of commercial loans.
Non-performing assets improved to $7.9 million or 1.3% of total assets
at September 30, 2011, compared to $8.6 million or 1.5% of total assets
at June 30, 2011.
Principally as a result of the insurance transaction, the Company’s tier
1 leverage ratio increased to 11.8% from 10.3% at June 30, 2011 and the
total risk-based capital ratio increased to 20.9% from 19.0% at June 30,
2011.
About Northeast Bancorp
Northeast Bancorp (NASDAQ: NBN) is the holding company for Northeast
Bank, a full service community bank headquartered in Lewiston, Maine.
Northeast Bank derives its income from a combination of traditional
banking services as well as from its Loan Acquisition and Servicing
Group, which purchases performing commercial loans for the Bank’s
portfolio. Northeast Bank operates ten traditional bank branches, three
investment centers and four loan production offices that serve seven
counties in Maine and two in New Hampshire. Information regarding
Northeast Bank can be found on its website at www.northeastbank.com
or by contacting 1-800-284-5989.
Non-GAAP Financial Measure
In addition to results presented in accordance with generally accepted
accounting principles ("GAAP"), this press release contains certain
non-GAAP financial measures. Northeast's management believes that the
supplemental non-GAAP information, which consists of tangible book
value, 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; competitive pressures from other financial
institutions; the effects of a continuing deterioration in general
economic conditions on a national basis or in the local markets in which
the Company operates, including changes which adversely affect
borrowers' ability to service and repay our loans; changes in loan
defaults and charge-off rates; changes in the value of securities and
other assets, adequacy of loan loss reserves, or deposit levels
necessitating increased borrowing to fund loans and investments;
increasing government regulation, such as the Dodd-Frank Wall Street
Reform and Consumer Protection Act of 2010; the risk that goodwill and
intangibles recorded in the Company's financial statements will become
impaired; changes in assumptions used in making such forward-looking
statements; and the other risks and uncertainties detailed in the
Company's Annual Report on Form 10-K and updated by the Company's
Quarterly Reports on Form 10-Q; and other filings submitted to the
Securities and Exchange Commission. These statements speak only as of
the date of this release and we do not undertake any obligation to
update or revise any of these forward-looking statements to reflect
events or circumstances occurring after the date of this communication
or to reflect the occurrence of unanticipated events.
IMPORTANT NOTE: Securities and Advisory Services offered through
Commonwealth Financial Network, Member FINRA, SIPC, and a Registered
Investment Adviser. Securities are not FDIC insured, not bank
obligations or otherwise bank guaranteed and may lose value. Northeast
Financial is located at 202 Rte. 1, Suite 206, Falmouth, ME 04105.
|
|
|
NORTHEAST BANCORP AND SUBSIDIARY
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
June 30,
|
|
|
|
|
|
|
|
2011
|
|
|
|
2011
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
Assets
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
3,517
|
|
|
$
|
3,227
|
|
|
Short-term investments
|
|
|
76,281
|
|
|
|
80,704
|
|
|
|
|
|
Total cash and cash equivalents
|
|
|
79,798
|
|
|
|
83,931
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities, at fair value
|
|
|
143,229
|
|
|
|
148,962
|
|
|
Loans held-for-sale
|
|
|
6,405
|
|
|
|
5,176
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable
|
|
|
|
|
|
|
Residential real estate
|
|
|
142,401
|
|
|
|
145,477
|
|
|
|
Commercial real estate
|
|
|
130,422
|
|
|
|
117,761
|
|
|
|
Construction
|
|
|
2,079
|
|
|
|
2,015
|
|
|
|
Commercial business
|
|
|
20,576
|
|
|
|
22,225
|
|
|
|
Consumer
|
|
|
20,938
|
|
|
|
22,435
|
|
|
|
|
Total loans, gross
|
|
|
316,416
|
|
|
|
309,913
|
|
|
|
Less allowance for loan losses
|
|
|
710
|
|
|
|
437
|
|
|
|
|
Loans, net
|
|
|
315,706
|
|
|
|
309,476
|
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
8,396
|
|
|
|
8,271
|
|
|
Acquired assets, net
|
|
|
463
|
|
|
|
690
|
|
|
Accrued interest receivable
|
|
|
1,566
|
|
|
|
1,244
|
|
|
Federal Home Loan Bank stock, at cost
|
|
|
4,889
|
|
|
|
4,889
|
|
|
Federal Reserve Bank stock, at cost
|
|
|
871
|
|
|
|
871
|
|
|
Intangible assets
|
|
|
5,348
|
|
|
|
13,133
|
|
|
Bank owned life insurance
|
|
|
13,921
|
|
|
|
13,794
|
|
|
Other assets
|
|
|
6,621
|
|
|
|
5,956
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
587,213
|
|
|
$
|
596,393
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
Demand
|
|
$
|
45,361
|
|
|
$
|
48,215
|
|
|
|
|
Savings and interest checking
|
|
|
87,488
|
|
|
|
89,804
|
|
|
|
|
Money market
|
|
|
44,914
|
|
|
|
48,695
|
|
|
|
|
Brokered time deposits
|
|
|
4,915
|
|
|
|
4,924
|
|
|
|
|
Certificates of deposit
|
|
|
211,055
|
|
|
|
209,480
|
|
|
|
|
|
Total deposits
|
|
|
393,733
|
|
|
|
401,118
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank advances
|
|
|
43,803
|
|
|
|
43,922
|
|
|
|
Structured repurchase agreements
|
|
|
67,548
|
|
|
|
68,008
|
|
|
|
Short-term borrowings
|
|
|
1,009
|
|
|
|
2,515
|
|
|
|
Junior subordinated debentures issued to affiliated trusts
|
|
|
7,992
|
|
|
|
7,957
|
|
|
|
Capital lease obligation
|
|
|
2,035
|
|
|
|
2,075
|
|
|
|
Other borrowings
|
|
|
-
|
|
|
|
2,229
|
|
|
|
Other liabilities
|
|
|
4,905
|
|
|
|
3,615
|
|
|
|
|
|
Total liabilities
|
|
|
521,025
|
|
|
|
531,439
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingent liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Preferred stock, $1.00 par value, 1,000,000 shares authorized; 4,227
shares issued and outstanding
|
|
|
|
|
|
|
|
at September 30, 2011 and June 30, 2011 liquidation preference of
$1,000 per share
|
|
|
4
|
|
|
|
4
|
|
|
|
Voting common stock, at stated value, 13,500,000 shares authorized;
3,312,173 issued and
|
|
|
|
|
|
|
|
outstanding at September 30, 2011 and June 30, 2011, respectively
|
|
|
3,312
|
|
|
|
3,312
|
|
|
|
Non-voting common stock, at stated value, 1,500,000 shares
authorized; 195,351 issued and
|
|
|
|
|
|
|
|
outstanding at September 30, 2011 and June 30, 2011, respectively
|
|
|
195
|
|
|
|
195
|
|
|
|
Warrants
|
|
|
406
|
|
|
|
406
|
|
|
|
Additional paid-in capital
|
|
|
49,841
|
|
|
|
49,700
|
|
|
|
Unearned restricted stock award
|
|
|
(154
|
)
|
|
|
(163
|
)
|
|
|
Retained earnings
|
|
|
11,841
|
|
|
|
11,726
|
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
743
|
|
|
|
(226
|
)
|
|
|
|
Total stockholders' equity
|
|
|
66,188
|
|
|
|
64,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
587,213
|
|
|
$
|
596,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NORTHEAST BANCORP AND SUBSIDIARY
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
(Unaudited)
|
|
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
|
Company (1)
|
|
|
Company (2)
|
|
|
|
|
|
|
Three Months
|
|
|
Three Months
|
|
|
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
2010
|
|
Interest and dividend income:
|
|
|
|
|
|
|
|
|
Interest on loans
|
|
$
|
5,137
|
|
|
|
$
|
5,742
|
|
|
|
Taxable interest on available-for-sale securities
|
|
|
636
|
|
|
|
|
1,544
|
|
|
|
Tax-exempt interest on available-for-sale securities
|
|
|
-
|
|
|
|
|
118
|
|
|
|
Dividends on available-for-sale securities
|
|
|
3
|
|
|
|
|
9
|
|
|
|
Dividends on Federal Home Loan Bank and Federal Reserve Bank stock
|
|
|
12
|
|
|
|
|
9
|
|
|
|
Other interest and dividend income
|
|
|
47
|
|
|
|
|
12
|
|
|
|
|
Total interest and dividend income
|
|
|
5,835
|
|
|
|
|
7,434
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
837
|
|
|
|
|
1,523
|
|
|
|
Federal Home Loan Bank advances
|
|
|
258
|
|
|
|
|
466
|
|
|
|
Structured repurchase agreements
|
|
|
248
|
|
|
|
|
708
|
|
|
|
Short-term borrowings
|
|
|
5
|
|
|
|
|
171
|
|
|
|
Junior subordinated debentures issued to affiliated trusts
|
|
|
183
|
|
|
|
|
173
|
|
|
|
Obligation under capital lease agreements
|
|
|
26
|
|
|
|
|
28
|
|
|
|
Other borrowings
|
|
|
14
|
|
|
|
|
39
|
|
|
|
|
Total interest expense
|
|
|
1,571
|
|
|
|
|
3,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest and dividend income before provision for loan losses
|
|
|
4,264
|
|
|
|
|
4,326
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
400
|
|
|
|
|
459
|
|
|
|
|
Net interest and dividend income after provision for loan losses
|
|
|
3,864
|
|
|
|
|
3,867
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
Fees for other services to customers
|
|
|
340
|
|
|
|
|
367
|
|
|
|
Net securities gains (losses)
|
|
|
(53
|
)
|
|
|
|
12
|
|
|
|
Gain on sales of loans
|
|
|
656
|
|
|
|
|
948
|
|
|
|
Gain on sale of business
|
|
|
1,529
|
|
|
|
|
-
|
|
|
|
Investment commissions
|
|
|
687
|
|
|
|
|
548
|
|
|
|
Insurance commissions
|
|
|
965
|
|
|
|
|
1,439
|
|
|
|
BOLI income
|
|
|
127
|
|
|
|
|
127
|
|
|
|
Other income
|
|
|
17
|
|
|
|
|
73
|
|
|
|
|
Total noninterest income
|
|
|
4,268
|
|
|
|
|
3,514
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
4,211
|
|
|
|
|
3,351
|
|
|
|
Occupancy and equipment expense
|
|
|
937
|
|
|
|
|
782
|
|
|
|
Professional fees
|
|
|
431
|
|
|
|
|
237
|
|
|
|
Data processing fees
|
|
|
312
|
|
|
|
|
306
|
|
|
|
Intangible assets amortization
|
|
|
405
|
|
|
|
|
175
|
|
|
|
Merger expense
|
|
|
-
|
|
|
|
|
72
|
|
|
|
Other
|
|
|
1,118
|
|
|
|
|
1,069
|
|
|
|
|
Total noninterest expense
|
|
|
7,414
|
|
|
|
|
5,992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
718
|
|
|
|
|
1,389
|
|
Income tax expense
|
|
|
189
|
|
|
|
|
428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
529
|
|
|
|
$
|
961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders
|
|
$
|
431
|
|
|
|
$
|
900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
3,494,498
|
|
|
|
|
2,329,098
|
|
|
|
Diluted
|
|
|
3,513,545
|
|
|
|
|
2,349,115
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.12
|
|
|
|
$
|
0.39
|
|
|
|
Diluted
|
|
$
|
0.12
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
"Successor Company" means Northeast Bancorp and its subsidiary after
the closing of the merger with FHB Formation LLC on December 29,
2010.
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
"Predecessor Company" means Northeast Bancorp and its subsidiary
before the closing of the merger with FHB Formation LLC on December
29, 2010.
|
|
|
|
|
|
NORTHEAST BANCORP AND SUBSIDIARY
|
|
CONSOLIDATED AVERAGE BALANCES AND ANNUALIZED YIELDS
|
|
(Unaudited)
|
|
(Dollars in thousands)
|
|
|
|
|
|
Successor Company (1)
|
|
|
Predecessor Company (2)
|
|
|
|
|
|
Three months ended September 30,
|
|
|
Three months ended September 30,
|
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Yield/
|
|
|
Average
|
|
|
|
Yield/
|
|
|
|
|
|
Balance
|
|
Q-T-D Inc.
|
|
Rate
|
|
|
Balance
|
|
Q-T-D Inc.
|
|
Rate (3)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning-assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
|
|
$
|
147,692
|
|
$
|
639
|
|
1.72
|
%
|
|
|
$
|
163,405
|
|
$
|
1,671
|
|
4.18
|
%
|
|
|
|
Loans (4)(5)
|
|
|
316,248
|
|
|
5,137
|
|
6.44
|
%
|
|
|
|
389,360
|
|
|
5,742
|
|
5.85
|
%
|
|
|
|
Bank Regulatory Stock
|
|
|
5,761
|
|
|
12
|
|
0.83
|
%
|
|
|
|
5,486
|
|
|
9
|
|
0.65
|
%
|
|
|
|
Short-term investments (6)
|
|
|
78,351
|
|
|
47
|
|
0.24
|
%
|
|
|
|
29,354
|
|
|
12
|
|
0.16
|
%
|
|
Total interest-earning assets
|
|
|
548,052
|
|
|
5,835
|
|
4.22
|
%
|
|
|
|
587,605
|
|
|
7,434
|
|
5.05
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest earning assets
|
|
|
41,729
|
|
|
|
|
|
|
|
38,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
589,781
|
|
|
|
|
|
|
$
|
625,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities & Net Worth:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Now
|
|
$
|
56,182
|
|
$
|
69
|
|
0.49
|
%
|
|
|
$
|
52,458
|
|
$
|
98
|
|
0.74
|
%
|
|
|
|
Money Market
|
|
|
45,981
|
|
|
51
|
|
0.44
|
%
|
|
|
|
56,255
|
|
|
125
|
|
0.88
|
%
|
|
|
|
Savings
|
|
|
33,439
|
|
|
26
|
|
0.31
|
%
|
|
|
|
38,370
|
|
|
57
|
|
0.59
|
%
|
|
|
|
Time
|
|
|
215,595
|
|
|
691
|
|
1.27
|
%
|
|
|
|
201,801
|
|
|
1,243
|
|
2.44
|
%
|
|
|
|
Total interest-bearing deposits
|
|
|
351,197
|
|
|
837
|
|
0.95
|
%
|
|
|
|
348,884
|
|
|
1,523
|
|
1.73
|
%
|
|
|
|
Short-term borrowings (7)
|
|
|
1,141
|
|
|
5
|
|
1.74
|
%
|
|
|
|
46,627
|
|
|
171
|
|
1.46
|
%
|
|
|
|
Borrowed funds
|
|
|
114,886
|
|
|
546
|
|
1.89
|
%
|
|
|
|
120,277
|
|
|
1,241
|
|
4.09
|
%
|
|
|
|
Junior Subordinated Debentures
|
|
|
7,971
|
|
|
183
|
|
9.11
|
%
|
|
|
|
16,496
|
|
|
173
|
|
4.16
|
%
|
|
Total interest-earning liabilities
|
|
|
475,195
|
|
|
1,571
|
|
1.31
|
%
|
|
|
|
532,284
|
|
|
3,108
|
|
2.32
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits and escrow accounts
|
|
|
44,553
|
|
|
|
|
|
|
|
36,674
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
4,478
|
|
|
|
|
|
|
|
5,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
524,226
|
|
|
|
|
|
|
|
574,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
65,555
|
|
|
|
|
|
|
|
51,539
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
589,781
|
|
|
|
|
|
|
$
|
625,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
4,264
|
|
|
|
|
|
|
$
|
4,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread
|
|
|
|
|
|
2.91
|
%
|
|
|
|
|
|
|
2.73
|
%
|
|
Net yield on interest earning assets (8)
|
|
|
|
|
|
3.09
|
%
|
|
|
|
|
|
|
2.96
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
"Successor Company" means Northeast Bancorp and its subsidiary after
the closing of the merger with FHB Formation LLC on December 29,
2010.
|
|
(2)
|
|
"Predecessor Company" means Northeast Bancorp and its subsidiary
before the closing of the merger with FHB Formation LLC on December
29, 2010.
|
|
(3)
|
|
Yields are stated on a fully tax-equivalent basis using a 30.84% tax
rate.
|
|
(4)
|
|
Non-accruing loans are included in the computation of average
balances, but unpaid interest on nonperforming loans has not been
included for purposes of determining interest income.
|
|
(5)
|
|
Includes Loans Held-for-Sale.
|
|
(6)
|
|
Short term investments include FHLB overnight deposits and other
interest-bearing deposits.
|
|
(7)
|
|
Short-term borrowings include securities sold under repurchase
agreements and sweep accounts.
|
|
(8)
|
|
The net yield on interest-earning assets is 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
Company (1)
|
|
|
Company (2)
|
|
|
|
|
Three Months
|
|
|
Three Months
|
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
2011
|
|
|
|
|
2010
|
|
|
Financial Highlights:
|
|
|
|
|
|
|
Net interest income
|
|
$
|
4,264
|
|
|
|
$
|
4,326
|
|
|
Net income
|
|
$
|
529
|
|
|
|
$
|
961
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
Basic
|
|
|
3,494,498
|
|
|
|
|
2,329,098
|
|
|
Diluted
|
|
|
3,513,545
|
|
|
|
|
2,349,115
|
|
|
Earnings per share:
|
|
|
|
|
|
|
Basic
|
|
$
|
0.12
|
|
|
|
$
|
0.39
|
|
|
Diluted
|
|
$
|
0.12
|
|
|
|
$
|
0.38
|
|
|
Stockholders' equity - end of period
|
|
$
|
66,188
|
|
|
|
$
|
51,259
|
|
|
Book value per share - end of period
|
|
$
|
17.66
|
|
|
|
$
|
20.16
|
|
|
Tangible book value per share - end of period (3)
|
|
$
|
16.14
|
|
|
|
$
|
15.36
|
|
|
|
|
|
|
|
|
|
|
Ratios and Other Information:
|
|
|
|
|
|
|
Return on average assets
|
|
|
0.36
|
%
|
|
|
|
0.61
|
%
|
|
Return on average equity
|
|
|
3.20
|
%
|
|
|
|
7.40
|
%
|
|
Net interest rate spread (4)
|
|
|
2.91
|
%
|
|
|
|
2.73
|
%
|
|
Net interest margin (5)
|
|
|
3.09
|
%
|
|
|
|
2.96
|
%
|
|
Efficiency ratio (6)
|
|
|
87
|
%
|
|
|
|
76
|
%
|
|
Non-interest expense to average total assets
|
|
|
4.99
|
%
|
|
|
|
3.78
|
%
|
|
Average interest-earning assets to average interest-bearing
liabilities
|
|
|
115.33
|
%
|
|
|
|
110.39
|
%
|
|
|
|
|
|
|
|
|
|
At period end:
|
|
|
|
|
|
|
Non-performing assets to total assets
|
|
|
1.34
|
%
|
|
|
|
1.59
|
%
|
|
Non-performing loans to total loans
|
|
|
2.35
|
%
|
|
|
|
2.38
|
%
|
|
Allowance for loan losses to total loans
|
|
|
0.22
|
%
|
|
|
|
0.14
|
%
|
|
|
|
|
|
|
|
|
|
Equity to total assets
|
|
|
11.27
|
%
|
|
|
|
8.15
|
%
|
|
Tier 1 leverage capital ratio
|
|
|
11.80
|
%
|
|
|
|
8.49
|
%
|
|
Total risk-based capital ratio
|
|
|
20.93
|
%
|
|
|
|
14.70
|
%
|
|
|
|
|
|
|
|
|
|
Number of full service branches
|
|
|
10
|
|
|
|
|
10
|
|
|
Number of insurance agency offices
|
|
|
-
|
|
|
|
|
11
|
|
|
Number of investment and mortgage loan origination offices
|
|
|
7
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
(1)
|
"Successor Company" means Northeast Bancorp and its subsidiary after
the closing of the merger with FHB Formation LLC on December 29,
2010.
|
|
|
|
|
|
|
|
|
|
(2)
|
"Predecessor Company" means Northeast Bancorp and its subsidiary
before the closing of the merger with FHB Formation LLC on December
29, 2010.
|
|
|
|
|
|
|
|
|
|
(3)
|
Reconciliation of Non-GAAP Ratio:
|
|
|
|
|
|
|
|
Per Common
|
|
|
|
|
Equity
|
|
|
Share
|
|
|
Total Stockholders' Equity
|
|
$
|
66,188
|
|
|
|
|
|
|
Less Preferred Stock
|
|
|
4,230
|
|
|
|
|
|
|
Total Common Stock
|
|
$
|
61,958
|
|
|
|
$
|
17.66
|
|
|
|
|
|
|
|
|
|
|
|
Less Core Deposit Intangible
|
|
|
5,348
|
|
|
|
|
1.52
|
|
|
|
Tangible Common Equity
|
|
$
|
56,610
|
|
|
|
$
|
16.14
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Common Shares
|
|
|
3,507,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
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.
|
|
|
|
|
|
|
|
|
|
(5)
|
The net interest margin represents net interest income as a percent
of average interest-earning assets for the period.
|
|
|
|
|
|
|
|
|
|
(6)
|
The efficiency ratio represents non-interest expense divided by the
sum of net interest income (before the loan loss provision) plus
non-interest income.
|
