Close

Form 8-K NORTHEAST BANCORP /ME/ For: Oct 24

October 28, 2014 6:02 AM EDT

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):�October�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
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 October�24, 2014, Northeast Bancorp, a Maine corporation (the �Company�), issued a press release announcing its earnings for the first 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 October�24, 2014

2



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunder duly authorized.

NORTHEAST BANCORP

By:

/s/ Claire S. Bean

Name:

Claire S. Bean

Title:

Chief Financial Officer

Date: October�24, 2014

3



EXHIBIT�INDEX

Exhibit�No.

Description

99.1

Press Release dated October�24, 2014

4


Exhibit�99.1

FOR IMMEDIATE RELEASE

GRAPHIC

For More Information:

Claire S. Bean, CFO�& COO

Northeast Bank, 500 Canal Street, Lewiston, ME 04240

207.786.3245 ext. 3202

www.northeastbank.com

Northeast Bancorp Reports First Quarter Results, Declares Dividend

Lewiston, ME (October�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 $1.6 million, or $0.16 per diluted common share, for the quarter ended September�30, 2014, compared to net income available to common shareholders of $320 thousand, or $0.03 per diluted common share, for the quarter ended September�30, 2013.

The Board of Directors has declared a cash dividend of $0.01 per share, payable on November�20, 2014 to shareholders of record as of November�6, 2014.

�We are very pleased with the results for this quarter,� said Richard Wayne, President and Chief Executive Officer.� �We have continued to leverage our capital and increase our core earnings through a combination of higher net interest income and leveraging our existing operating platform and personnel.� We achieved a net interest margin of 5.2% on the strength of $2.0 million of transactional income on purchased loans.�

At September�30, 2014, total assets were $782.3 million, an increase of $20.4 million, or 2.7%, compared to June�30, 2014. The principal components of the change in the Company�s balance sheet are as follows:

1.������������� The loan portfolio � excluding loans held for sale � grew by $25.4 million, or 4.9%, compared to June�30, 2014, principally due to net growth of $33.4 million in commercial loans purchased or originated by the Bank�s Loan Acquisition and Servicing Group (�LASG�), offset by an $8.0 million decrease in the Bank�s Community Banking Division loan portfolio.

New loans generated by the LASG aggregated $53.5 million for the quarter, consisting of $13.2 million in purchases, at an average price of 81.7%, and $40.3 million of originations, the latter total including $36.0 million of loans to broker dealers secured by marketable securities. Residential and consumer loan production sold in the secondary market totaled $30.8 million for the quarter.

As has been discussed in the Company�s prior SEC filings, the Company made certain commitments to the Board of Governors of the Federal Reserve System in connection with the merger of FHB Formation LLC with and into the Company in December�2010.� The Company�s loan purchase and commercial real estate loan availability under these conditions follow.

Basis�for
Regulatory�Condition

Condition

Availability�at�September�30,
2014

(Dollars�in�millions)

Total Loans

Purchased loans may not exceed 40% of total loans

$

24.0

Regulatory Capital

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

$

162.5



An overview of the LASG portfolio follows.

Three�Months�Ended�September�30,

2014

2013

Purchased

Originated

Total�LASG

Purchased

Originated

Total�LASG

(Dollars�in�thousands)

Loans purchased or originated during the period:

Unpaid principal balance

$

16,117

$

40,358

$

56,475

$

18,331

$

26,426

$

44,757

Net investment basis

13,167

40,353

53,520

16,348

26,426

42,774

Total loans as of period end:

Unpaid principal balance

$

244,910

$

108,534

$

353,444

$

214,159

$

63,588

$

277,747

Net investment basis

205,928

108,497

314,425

177,412

63,618

241,030

Loan returns during the period:

Yield

12.76

%

6.45

%

10.93

%

10.16

%

5.71

%

9.21

%

Total Return (1)

12.75

%

6.88

%

11.05

%

10.62

%

5.71

%

9.57

%


(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 $19.5 million, or 3.4%, for the quarter, attributable primarily to growth in non-maturity accounts, which increased by $20.2 million, or 8.7%, for the three months ended September�30, 2014. This growth was centered mainly in money market accounts attracted through the Bank�s online-only ableBanking division.

3.������������� Stockholders� equity increased by $1.2 million from June�30, 2014, due principally to earnings of $1.6 million, offset in part by a $368 thousand decrease in AOCI and $134 thousand in share repurchases (representing 14,400 shares).

Net income from continuing operations increased by $1.3 million to $1.6 million for the quarter ended September�30, 2014, compared to the quarter ended September�30, 2013. Earnings for the current quarter included the following items of significance:

1.������������� Net interest income before provision for loan losses increased by $2.4 million, or 33.3%, for the quarter ended September�30, 2014 compared to the quarter ended September�30, 2013, due primarily to higher transactional interest income from purchased loan payoffs and the positive effect of balance sheet growth. Average earning assets increased by $60.0 million, and average loans by $63.3 million, when compared to the first quarter of FY 2014.

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 September�30, 2013, transactional interest income increased by $1.3 million, boosting the net interest margin, which increased to 5.18% from 4.24%.� The following table summarizes interest income and related yields recognized on the loan portfolios.

Interest�Income�and�Yield�on�Loans

Three�Months�Ended�September�30,

2014

2013

Average

Interest

Average

Interest

Balance

Income

Yield

Balance

Income

Yield

(Dollars�in�thousands)

Community Banking Division

$

241,165

$

3,062

5.04

%

$

242,700

$

3,342

5.46

%

LASG:

Originated

82,335

1,338

6.45

%

47,208

680

5.71

%

Purchased

202,856

6,522

12.76

%

173,167

4,435

10.16

%

Total LASG

285,191

7,860

10.93

%

220,375

5,115

9.21

%

Total

$

526,356

$

10,922

8.23

%

$

463,075

$

8,457

7.25

%

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 $2.0 million for the



quarter ended September�30, 2014, an increase of $1.1 million from the quarter ended September�30, 2013.� The following table summarizes the total return recognized on the purchased loan portfolio:

Total�Return�on�Purchased�Loans

Three�Months�Ended�September�30,

2014

2013

Income

Return�(1)

Income

Return�(1)

(Dollars�in�thousands)

Regularly scheduled interest and accretion

$

4,497

8.80

%

$

3,739

8.54

%

Transactional income:

(Loss) gain on loan sales

(4

)

-0.01

%

216

0.49

%

Gain on sale of real estate owned

0.00

%

0.00

%

Other noninterest income

0.00

%

0.00

%

Accelerated accretion and loan fees

2,025

3.96

%

696

1.59

%

Total transactional income

2,021

3.95

%

912

2.08

%

Total

$

6,518

12.75

%

$

4,651

10.62

%

2.������������� Quarterly noninterest income of $1.2 million was $134 thousand lower than the quarter ended September�30, 2013, primarily due to a $136 thousand reduction in gains realized on sales of purchased loans.

3.������������� Noninterest expense decreased by $115 thousand for the quarter, measured against the quarter ended September�30, 2013. Comparing the two quarters, variances of significance are:

����������������� Salaries and employee benefits decreased by $79 thousand, principally due to reductions in severance and overall employee head count, offset in part by higher incentive compensation expense;

����������������� Occupancy and equipment costs declined by $125 thousand, the result of a reduction in software maintenance and depreciation expense following the conversion of the Bank�s core systems platform to an outsourced model in May�2014. The decrease in equipment expense was offset in part by higher conversion-related data processing fees, which increased by $88 thousand;

����������������� Professional fees, which tend to fluctuate from quarter to quarter, were lower by $68 thousand;

����������������� Loan expense decreased by $199 thousand, mainly due to lower loan acquisition and work-out expenses as well as a $78 thousand recovery of work-out expenses previously incurred;

����������������� A $250 thousand insurance recovery was recognized in the quarter ended September�30, 2013.

4.������������� The Company�s effective tax rate for the quarter ended September�30, 2014 was 36.0%, compared to 33.5% for the quarter ended September�30, 2013. The increase in the quarter was primarily the result of a change in estimated state tax apportionment.

At September�30, 2014, nonperforming assets totaled $9.4 million, or 1.2% of total assets, compared to $9.3 million, or 1.2% of total assets at June�30, 2014 and $8.9 million, or 1.2% of total assets, at September�30, 2013.

At September�30, 2014, the Company�s Tier 1 leverage ratio was 15.9%, unchanged from June�30, 2014, and a decrease from 17.2% at September�30, 2013. The total risk-based capital ratio was 23.0% at September�30, 2014, a decrease from 23.7% at June�30, 2014 and 25.6% at September�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 first quarter earnings and business outlook at 10:00�a.m. Eastern Time on Monday, October�27, 2014. Investors can access the call by dialing 877.878.2762 and entering the following passcode: 24713113. 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. ableBanking, a division of Northeast Bank, offers savings products to consumers online. Information regarding Northeast Bank can be found on its website at www.northeastbank.com.

Non-GAAP Financial Measure

In addition to results presented in accordance with generally accepted accounting principles (�GAAP�), this press release contains certain non-GAAP financial measures, including tangible common stockholders� equity, tangible book value per share, and net operating earnings. Northeast�s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a company�s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies� non-GAAP financial measures having the same or similar names.

Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section�27A of the Securities Act of 1933, as amended, and Section�21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Although Northeast believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company�s control. The Company�s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in interest rates and real estate values; competitive pressures from other financial institutions; the effects of continuing weakness in general economic conditions on a national basis or in the local markets in which the Company operates, including changes 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 of compromises or breaches to our security systems; 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)

September�30,�2014

June�30,�2014

Assets

Cash and due from banks

$

2,313

$

3,372

Short-term investments

81,217

78,887

Total cash and cash equivalents

83,530

82,259

Available-for-sale securities, at fair value

110,347

113,881

Loans held for sale

9,069

11,945

Loans

Commercial real estate

311,632

316,098

Residential real estate

143,960

148,634

Commercial and industrial

76,940

41,800

Consumer

9,267

9,884

Total loans

541,799

516,416

Less: Allowance for loan losses

1,539

1,367

Loans, net

540,260

515,049

Premises and equipment, net

8,780

9,135

Real estate owned and other possessed collateral, net

2,115

1,991

Regulatory stock, at cost

4,102

4,102

Intangible assets, net

2,632

2,798

Bank owned life insurance

14,945

14,836

Other assets

6,511

5,935

Total assets

$

782,291

$

761,931

Liabilities and Stockholders� Equity

Deposits

Demand

$

52,698

$

50,140

Savings and interest checking

96,814

98,340

Money market

103,054

83,901

Time

341,229

341,948

Total deposits

593,795

574,329

Federal Home Loan Bank advances

42,773

42,824

Wholesale repurchase agreements

10,158

10,199

Short-term borrowings

3,804

2,984

Junior subordinated debentures issued to affiliated trusts

8,485

8,440

Capital lease obligation

1,511

1,558

Other liabilities

8,523

9,531

Total liabilities

669,049

649,865

Commitments and contingencies

Stockholders� equity

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

Voting common stock, $1.00 par value, 25,000,000 shares authorized; 9,367,071 and 9,260,331 shares issued and outstanding at September�30, 2014 and June�30, 2014, respectively

9,367

9,260

Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; 880,963 shares issued and outstanding at September�30, 2014 and June�30, 2014

881

881

Additional paid-in capital

90,809

90,914

Retained earnings

13,836

12,294

Accumulated other comprehensive loss

(1,651

)

(1,283

)

Total stockholders� equity

113,242

112,066

Total liabilities and stockholders� equity

$

782,291

$

761,931



NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

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

Three�Months�Ended�September�30,

2014

2013

Interest and dividend income:

Interest on loans

$

10,922

$

8,457

Interest on available-for-sale securities

244

282

Other interest and dividend income

66

52

Total interest and dividend income

11,232

8,791

Interest expense:

Deposits

1,130

1,047

Federal Home Loan Bank advances

323

323

Wholesale repurchase agreements

73

95

Short-term borrowings

9

5

Junior subordinated debentures issued to affiliated trusts

206

192

Obligation under capital lease agreements

20

22

Total interest expense

1,761

1,684

Net interest and dividend income before provision for loan losses

9,471

7,107

Provision for loan losses

320

77

Net interest and dividend income after provision for loan losses

9,151

7,030

Noninterest income:

Fees for other services to customers

394

439

Gain on sales of loans held for sale

584

539

Gain on sales of portfolio loans

80

216

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

(23

)

(38

)

Bank-owned life insurance income

109

118

Other noninterest income

10

14

Total noninterest income

1,154

1,288

Noninterest expense:

Salaries and employee benefits

4,533

4,612

Occupancy and equipment expense

1,202

1,327

Professional fees

308

376

Data processing fees

345

277

Marketing expense

69

36

Loan acquisition and collection expense

274

473

FDIC insurance premiums

124

110

Intangible asset amortization

166

210

Legal settlement expense (recovery)

(250

)

Other noninterest expense

716

681

Total noninterest expense

7,737

7,852

Income from continuing operations before income tax expense

2,568

466

Income tax expense

924

156

Net Income from continuing operations

1,644

310

Income from discontinued operations before income tax expense

15

Income tax expense

5

Net income from discontinued operations

10

Net income

$

1,644

$

320

Net income available to common stockholders

$

1,644

$

320

Weighted-average shares outstanding:

Basic

10,180,038

10,440,513

Diluted

10,180,038

10,440,513

Earnings per common share:

Basic:

Income from continuing operations

$

0.16

$

0.03

Income from discontinued operations

0.00

0.00

Net Income

$

0.16

$

0.03

Diluted:

Income from continuing operations

$

0.16

$

0.03

Income from discontinued operations

0.00

0.00

Net Income

$

0.16

$

0.03

Cash dividends declared per common share

$

0.01

$

0.09



NORTHEAST BANCORP AND SUBSIDIARY

CONSOLIDATED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS

(Unaudited)

(Dollars in thousands)

Three�Months�Ended�September�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

$

112,250

$

244

0.86

%

$

119,298

$

282

0.94

%

Loans (1)�(2)

526,356

10,922

8.23

%

463,075

8,457

7.25

%

Regulatory stock

4,102

15

1.45

%

5,721

4

0.28

%

Short-term investments (3)

82,762

51

0.24

%

77,408

48

0.25

%

Total interest-earning assets

725,470

11,232

6.14

%

665,502

8,791

5.24

%

Cash and due from banks

2,712

3,037

Other non-interest earning assets

34,736

34,012

Total assets

$

762,918

$

702,551

Liabilities�& Stockholders� Equity:

Interest-bearing liabilities:

NOW accounts

$

63,608

$

41

0.26

%

$

59,124

$

40

0.27

%

Money market accounts

86,294

110

0.51

%

85,688

112

0.52

%

Savings accounts

34,361

11

0.13

%

33,926

12

0.14

%

Time deposits

340,368

968

1.13

%

284,390

883

1.23

%

Total interest-bearing deposits

524,631

1,130

0.85

%

463,128

1,047

0.90

%

Short-term borrowings

3,320

9

1.08

%

2,278

5

0.87

%

Borrowed funds

52,979

416

3.12

%

59,986

440

2.91

%

Junior subordinated debentures

8,461

206

9.66

%

8,288

192

9.19

%

Total interest-bearing liabilities

589,391

1,761

1.19

%

533,680

1,684

1.25

%

Non-interest bearing liabilities:

Demand deposits and escrow accounts

53,245

50,391

Other liabilities

7,891

5,561

Total liabilities

650,527

589,632

Stockholders� equity

112,391

112,919

Total liabilities and stockholders� equity

$

762,918

$

702,551

Net interest income

$

9,471

$

7,107

Interest rate spread

4.95

%

3.99

%

Net interest margin (4)

5.18

%

4.24

%


(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.



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

Three�Months�Ended:

September�30,�2014

June�30,�2014

March�31,�2014

December�31,�2013

September�30,�2013

June�30,�2013

Net interest income

$

9,471

$

8,484

$

7,112

$

9,017

$

7,107

$

8,539

Provision for loan losses

320

124

180

151

77

301

Noninterest income

1,154

1,437

1,308

835

1,288

1,443

Noninterest expense

7,737

8,795

7,516

7,614

7,852

9,467

Net income from continuing operations

1,644

542

437

1,411

310

247

Net income

1,644

542

437

1,393

320

205

Weighted average common shares outstanding:

Basic

10,180,038

10,314,197

10,432,494

10,432,833

10,440,513

10,446,643

Diluted

10,180,038

10,314,197

10,432,494

10,432,833

10,440,513

10,446,643

Earnings per common share:

Basic

$

0.16

$

0.05

$

0.04

$

0.13

$

0.03

$

0.02

Diluted

$

0.16

$

0.05

$

0.04

0.13

0.03

0.02

Dividends per common share

0.01

0.01

0.09

0.09

0.09

0.09

Return on average assets

0.85

%

0.29

%

0.24

%

0.76

%

0.18

%

0.12

%

Return on average equity

5.80

%

1.98

%

1.55

%

4.86

%

1.12

%

0.71

%

Net interest rate spread (1)�

4.96

%

4.53

%

3.87

%

4.94

%

3.99

%

5.07

%

Net interest margin (2)

5.18

%

4.75

%

4.08

%

5.16

%

4.24

%

5.32

%

Efficiency ratio (3)

72.82

%

88.65

%

89.26

%

77.28

%

93.53

%

94.84

%

Noninterest expense to average total assets

4.02

%

4.69

%

4.08

%

4.13

%

4.43

%

5.56

%

Average interest-earning assets to average interest-bearing liabilities

123.09

%

121.92

%

122.17

%

123.85

%

124.70

%

125.27

%

As�of:

September�30,�2014

June�30,�2014

March�31,�2014

December�31,�2013

September�30,�2013

June�30,�2013

Nonperforming loans:

Originated portfolio:

Residential real estate

$

2,110

$

1,743

$

1,678

$

1,895

$

1,945

$

2,346

Commercial real estate

716

1,162

798

487

471

473

Home equity

28

160

214

204

229

334

Commercial business

5

61

62

110

Consumer

145

139

152

259

259

136

Total originated portfolio

2,999

3,209

2,842

2,906

2,966

3,399

Total purchased portfolio

4,287

4,116

4,582

3,245

2,553

1,457

Total nonperforming loans

7,286

7,325

7,424

6,151

5,519

4,856

Real estate owned and other possessed collateral, net

2,115

1,991

2,000

3,211

3,413

2,134

Total nonperforming assets

$

9,401

$

9,316

$

9,424

$

9,362

$

8,932

$

6,990

Past due loans to total loans

1.40

%

1.14

%

1.44

%

1.57

%

1.38

%

1.68

%

Nonperforming loans to total loans

1.34

%

1.42

%

1.44

%

1.23

%

1.14

%

1.12

%

Nonperforming assets to total assets

1.20

%

1.22

%

1.26

%

1.28

%

1.23

%

1.04

%

Allowance for loan losses to total loans

0.28

%

0.26

%

0.26

%

0.27

%

0.25

%

0.26

%

Allowance for loan losses to nonperforming loans

21.12

%

18.66

%

18.12

%

21.95

%

22.18

%

23.54

%

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

167.57

%

176.98

%

175.10

%

170.69

%

171.30

%

159.07

%

Net loans to core deposits (5)

92.80

%

92.13

%

93.18

%

95.10

%

93.04

%

92.94

%

Purchased loans to total loans, including held for sale

37.38

%

38.51

%

35.29

%

34.89

%

36.29

%

37.57

%

Equity to total assets

14.48

%

14.71

%

15.18

%

15.61

%

15.70

%

16.97

%

Tier 1 leverage capital ratio

15.89

%

15.90

%

16.28

%

16.66

%

17.23

%

17.78

%

Total risk-based capital ratio

22.97

%

23.69

%

24.21

%

24.61

%

25.63

%

27.54

%

Total stockholders� equity

$

113,242

$

112,066

$

114,008

$

114,383

$

113,846

$

113,802

Less: Preferred stock

Common stockholders� equity

113,242

112,066

114,008

114,383

113,846

113,802

Less: Intangible assets

(2,632

)

(2,798

)

(2,962

)

(3,124

)

(3,334

)

(3,544

)

Tangible common stockholders� equity (non-GAAP)

$

110,610

$

109,268

$

111,046

$

111,259

$

110,512

$

110,258

Common shares outstanding

10,248,034

10,141,294

10,432,494

10,432,494

10,433,550

10,446,643

Book value per common share

$

11.05

$

11.05

$

10.93

$

10.96

$

10.91

$

10.89

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

10.79

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:

September�30,�2014

June�30,�2014

March�31,�2014

December�31,�2013

September�30,�2013

June�30,�2013

Net income available to common shareholders (GAAP)

$

1,644

$

542

$

437

$

1,393

$

320

$

205

Items excluded from operating earnings, net of tax:

Discontinued operations

18

(10

)

41

Severance expense

52

407

35

366

203

Software conversion expenses

148

84

59

Legal settlement expense and related professional fees

(165

)

672

Total after-tax items

52

555

119

77

191

916

Net operating earnings (non-GAAP)

$

1,696

$

1,097

$

556

$

1,470

$

511

$

1,121

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

$

0.17

$

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 Company�s performance.




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings