Maine
(State
or other jurisdiction of incorporation or organization)
|
01-0425066
(I.R.S.
Employer Identification No.)
|
500 Canal Street,
Lewiston, Maine
(Address
of principal executive offices)
|
04240
(Zip
Code)
|
Registrant's
telephone number, including area code:
|
(207)
786-3245
|
Title of each
class:
|
Name of each exchange
on which registered:
|
Common
Stock, $1.00 par value
|
NASDAQ
|
Part
I.
|
||
Item
1.
|
||
Item 1.a.
|
||
Item
2.
|
||
Item
3.
|
||
Item
4.
|
||
Part
II
|
||
Item
5.
|
||
Item
6.
|
||
Item
7.
|
||
Item7.a. | Quantitative and Qualitative Disclosure about Market Risk | |
Item
8.
|
||
Item
8.a.
|
||
June
30, 2008 and 2007
|
||
Years
Ended June 30, 2008, 2007 and 2006
|
||
Years
Ended June 30, 2008, 2007 and 2006
|
||
Years
Ended June 30, 2008, 2007 and 2006
|
||
Item
8.b.
|
||
Item
9.
|
||
Item
9.a
|
||
Item
9.b
|
||
Part
III
|
||
Item
10.
|
||
Item
11.
|
||
Item
12.
|
||
Item
13.
|
||
Item
14.
|
||
Part
IV
|
||
Item
15.
|
Document
|
Form 10-K Reference
Location
|
Proxy
Statement for the 2008 Annual Meeting of Shareholders
|
III
|
·
|
employees
with local decision-making
authority;
|
·
|
employees
who are familiar with the customers' needs, their business environment and
competitive demands; and
|
·
|
employees
who are able to develop and customize personalized financial solutions
that are tailored to the customer's
needs.
|
·
|
allow
bank holding companies that qualify as "a financial holding company" to
engage in a substantially broader range of activities that are financial
in nature;
|
·
|
allow
insurers and other financial service companies to acquire
banks;
|
·
|
remove
various restrictions that apply to bank holding company ownership of
securities firms and mutual fund advisory companies;
and
|
·
|
establish
the overall regulatory structure applicable to bank holding companies that
also engage in insurance and securities
operations.
|
Total
Risk-based Capital Ratio
|
Tier
1 Risk-based Capital Ratio
|
Leverage
Ratio
|
Other
|
|
Well
Capitalized
|
10%
or greater
|
6%
or greater
|
5%
or greater
|
Not
subject to any order or written directive to meet and maintain a specific
capital level for any capital measure
|
Adequately
Capitalized
|
8%
or greater
|
4%
or greater
|
4%
or greater (3% in the case of a bank with a composite CAMEL rating of
1)
|
|
Undercapitalized
|
less
than 8%
|
less
than 4%
|
less
than 4% ((3% in the case of a bank with a composite CAMEL rating of
1)
|
|
Significantly
Undercapitalized
|
less
than 6%
|
less
than 3%
|
less
than 3%
|
|
Critically
Undercapitalized
|
Ratio
of tangible equity to total assets is less than or equal to
2%
|
·
|
the
creation of an independent accounting oversight board to oversee the audit
of public companies and auditors who perform such
audits;
|
·
|
auditor
independence provisions which restrict non-audit services that independent
accountants may provide to their audit clients
;
|
·
|
additional
responsibilities regarding financial statements for the chief executive
officer and chief financial officer of the reporting
entity;
|
·
|
a
prohibition on personal loans to directors and officers, except certain
loans made by financial institutions on non-preferential terms and in
compliance with other bank regulatory
requirements;
|
·
|
additional
corporate governance and responsibility measures which (a) require the
chief executive officer and chief financial officer to certify financial
statements and to forfeit salary and bonuses in certain situations, and
(b) protect whistleblowers and
informants;
|
·
|
enhance
independence and expertise requirements of members of audit
committees;
|
·
|
expansion
of the audit committee's authority and responsibility by requiring that
the audit committee (a) have direct control of the outside auditor, (b) be
able to hire and fire the auditor, and (c) approve all non-audit
services;
|
·
|
mandatory
disclosure by analysts of potential conflicts of interest;
and
|
·
|
enhanced
penalties for fraud and other
violations.
|
a)
|
general
economic conditions, either nationally or in the markets where the Company
or its subsidiaries offer their financial products or services, may be
less favorable than expected, resulting in, among other things, a
deterioration of credit quality or in a decreased demand
for our products or services;
|
b)
|
A
significant increase in competitive pressures in the banking and financial
services industry and, more particularly, a significant increase in
competition in the Company's market areas as described under "Business --
Market for Services and Competition";
|
c)
|
changes
in the interest rate environment which could reduce our margins and
increase defaults in our loan portfolio, including those described under
"Management's Discussion and Analysis of Results of Operations and
Financial Condition --Risk Management", and also may have a negative
impact on the Company's interest rate exchange
agreement;
|
d)
|
the
adequacy of the allowance for loan losses and the Bank's asset quality,
including those matters described in "Management's Discussion and Analysis
of Results of Operations and Financial Condition -- Results of
Operations";
|
e)
|
changes
in political conditions or changes occurring in the legislative or
regulatory environment that adversely affects the businesses in which we
are engaged, including the impact of any changes in laws and regulations
relating to banking, securities, taxes, and insurance;
|
f)
|
changes
in technology;
|
g)
|
the
ability to increase market share and to control expenses, and changes in
consumer spending, borrowing, and saving habits;
|
h)
|
changes
in trade, tax, monetary, or fiscal policies, including the interest rate
policies of the FRB;
|
i)
|
money
market and monetary fluctuations, and changes in inflation or in the
securities markets;
|
j)
|
future
acquisitions and the integration of acquired businesses and
assets;
|
k)
|
changes
in the Company's organizational structure and in its compensation and
benefit plans, including those necessitated by pressures in the labor
market for attracting and retaining qualified
personnel;
|
l)
|
the
effect of changes in accounting policies and practices, as may be adopted
by regulatory agencies as well as the Financial Accounting Standards
Board;
|
m)
|
unanticipated
litigation, regulatory, or other judicial proceedings;
|
n)
|
the
success of the Company at managing the risks involved in the
foregoing;
|
o)
|
other
one-time events, risks and uncertainties detailed from time to time in the
filings of the Company with the Securities and Exchange Commission;
and
|
p)
|
continue deversification of income streams. |
Branch
Locations
|
Ownership
|
232
Center Street, Auburn
|
Lease
(1)
|
235
Western Avenue, Augusta
|
Fee
Simple
|
11
Main Street, Bethel
|
Fee
Simple
|
168
Maine Street, Brunswick
|
Fee
Simple
|
2
Depot Street, Buckfield
|
Fee
Simple
|
46
Main Street, Harrison
|
Fee
Simple
|
882
Lisbon Street, Lewiston
|
Lease
(2)
|
500
Canal Street, Lewiston
|
Lease
(3)
|
26
Pleasant Street, Mechanic Falls
|
Fee
Simple
|
77
Middle Street, Portland
|
Lease
(4)
|
235
Main Street, South Paris
|
Fee
Simple
|
Insurance Agency
Locations
|
|
59
Main Street, Anson, Maine
|
Fee
Simple
|
232
Center Street, Auburn, Maine*
|
Lease
(1)
|
235
Western Avenue, Augusta, Maine*
|
Fee
Simple
|
4
Sullivan Square, Berwick, Maine
|
Lease
(5)
|
11
Main Street, Bethel, Maine*
|
Fee
Simple
|
346
Main Street, Jackman, Maine
|
Lease
(6)
|
28
Main Street, Livermore Falls, Maine
|
Lease
(7)
|
89
Main Street, Mexico, Maine
|
Fee
Simple
|
2568
Main Street, Rangeley, Maine
|
Fee
Simple
|
59
South Main Street, Rochester, New Hampshire
|
Lease
(8)
|
423
U. S. Route 1, Scarborough, Maine
|
Lease
(9)
|
235
Main Street, South Paris, Maine*
|
Fee
Simple
|
472
Main Street, Thomaston, Maine
|
Lease
(10)
|
10
Snell Hill Road, Turner, Maine
|
Fee
Simple
|
*Each
of these insurance agency locations are situated in an existing bank
branch location at the address indicated.
|
|
(1)
Lease term is ten years and expires May 1, 2016.
|
|
(2)
Lease term is 15 years and expires January 14, 2014.
|
|
(3)
Lease term is 15 years and expires July 15, 2020.
|
|
(4)
Lease term is five years and expires September 30,
2012.
|
|
(5)
Lease term is 21 years and expires December 31 2028.
|
|
(6)
Lease term is one year and automatically renews in September each
year.
|
|
(7)
Lease is a tenant at will.
|
|
(8)
Lease term is one year and automatically renews in December each
year.
|
|
(9)
Lease term is three years and expires July 31, 2010.
|
|
(10)
Lease is a tenant at will.
|
Name
|
Age
|
Position with Company
and/or Bank
|
James
D. Delamater
|
57
|
President
and Chief Executive Officer (1)
|
Pender
J. Lazenby
|
58
|
Chief
Risk Officer
|
Marcel
Blais
|
49
|
Chief
Operating Officer
|
Robert
S. Johnson
|
56
|
Chief
Financial Officer (1)
|
Suzanne
Carney
|
41
|
Clerk
|
2007 –
2008
|
High
|
Low
|
Div
Pd
|
Jul
1- Sep 30
|
18.63
|
15.82
|
.090
|
Oct
1 - Dec 31
|
17.30
|
13.72
|
.090
|
Jan
1 - Mar 31
|
15.53
|
13.31
|
.090
|
Apr
1 - Jun 30
|
14.79
|
11.17
|
.090
|
2006 -
2007
|
High
|
Low
|
Div
Pd
|
Jul
1- Sep 30
|
21.39
|
19.18
|
.090
|
Oct
1 - Dec 31
|
19.77
|
18.20
|
.090
|
Jan
1 - Mar 31
|
20.30
|
18.34
|
.090
|
Apr
1 - Jun 30
|
18.89
|
16.60
|
.090
|
Unregistered Sales of
Equity Securities and Use of Proceeds
The
following table provides the information on any purchase made by or on
behalf of the Company of shares of Northeast Bancorp common stock during
the indicated periods.
|
|||||
Period
(1)
|
Total
Number
Of
Shares
Purchased
(2)
|
Average
Price
Paid per
Share
|
Total
Number of
Shares
Purchased
as
Part of Publicly
Announced
Program
|
Maximum
Number of
Shares
that May Yet be
Purchased
Under
The Program
(3)
|
|
Apr.
1 – Apr. 30
|
-
|
-
|
-
|
58,400
|
|
May
1 – May 31
|
-
|
-
|
-
|
58,400
|
|
Jun.
1 – Jun. 30
|
-
|
-
|
-
|
58,400
|
|
(1)
|
Based
on trade date, not settlement date.
|
||||
(2)
|
Represents
shares purchased in open-market transactions pursuant to the Company's
2006 Stock Repurchase Plan.
|
||||
(3)
|
On
December 15, 2006, the Company announced that its Board of Directors
of the Company approved the 2006 Stock Repurchase Plan pursuant to which
the Company is authorized to repurchase in open-market transactions up to
200,000 shares from time to time until the plan expires on December 31,
2008, unless extended.
|
At
or for the Year
|
||||||||||||||||||||
Ended June 30,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
(Dollars
in thousands except for Per Share Data)
|
||||||||||||||||||||
Selected
operations data:
|
||||||||||||||||||||
Interest income
|
$ | 35,398 | $ | 35,682 | $ | 35,456 | $ | 32,674 | $ | 28,124 | ||||||||||
Interest expense
|
21,051 | 20,097 | 16,761 | 13,967 | 12,079 | |||||||||||||||
Net interest income
|
14,347 | 15,585 | 18,695 | 18,707 | 16,045 | |||||||||||||||
Provision for loan losses
|
836 | 989 | 1,226 | 1,302 | 962 | |||||||||||||||
Other operating income (1)
|
10,510 | 7,903 | 6,578 | 5,083 | 4,670 | |||||||||||||||
Net securities gains
|
293 | 42 | 17 | 68 | 201 | |||||||||||||||
Other operating expenses (2)
|
21,855 | 20,075 | 18,209 | 16,684 | 14,799 | |||||||||||||||
Income before income taxes
|
2,459 | 2,466 | 5,855 | 5,872 | 5,155 | |||||||||||||||
Income tax expense
|
528 | 579 | 1,851 | 1,853 | 1,643 | |||||||||||||||
Net income
|
$ | 1,931 | $ | 1,887 | $ | 4,004 | $ | 4,019 | $ | 3,512 | ||||||||||
Consolidated
per share data:
|
||||||||||||||||||||
Net income:
|
||||||||||||||||||||
Basic
|
$ | 0.82 | $ | 0.77 | $ | 1.61 | $ | 1.60 | $ | 1.38 | ||||||||||
Diluted
|
$ | 0.82 | $ | 0.76 | $ | 1.59 | $ | 1.57 | $ | 1.35 | ||||||||||
Cash dividends
|
$ | 0.36 | $ | 0.36 | $ | 0.36 | $ | 0.36 | $ | 0.35 | ||||||||||
Selected
balance sheet data:
|
||||||||||||||||||||
Total assets
|
$ | 598,274 | $ | 556,801 | $ | 562,918 | $ | 575,900 | $ | 538,754 | ||||||||||
Loans receivable
|
409,194 | 425,571 | 435,663 | 461,052 | 432,594 | |||||||||||||||
Deposits
|
363,374 | 364,554 | 395,293 | 396,219 | 377,820 | |||||||||||||||
Borrowings
|
186,830 | 147,564 | 124,860 | 136,293 | 121,443 | |||||||||||||||
Total stockholders' equity
|
40,273 | 40,850 | 39,096 | 39,870 | 36,453 | |||||||||||||||
Other
ratios:
|
||||||||||||||||||||
Return on average assets
|
0.33 | % | 0.34 | % | 0.70 | % | 0.71 | % | 0.71 | % | ||||||||||
Return on average equity
|
4.63 | % | 4.59 | % | 9.95 | % | 10.39 | % | 9.50 | % | ||||||||||
Average equity to average total assets
|
7.23 | % | 7.37 | % | 7.07 | % | 6.86 | % | 7.51 | % | ||||||||||
Common dividend payout ratio
|
44.10 | % | 46.77 | % | 22.40 | % | 22.65 | % | 25.93 | % | ||||||||||
(1)
Includes primarily fees for deposit, investment brokerage and trust
services to customers and gains on the sale of loans.
|
||||||||||||||||||||
(2)
Includes salaries, employee benefits, occupancy, equipment and other
expenses.
|
·
|
Three
insurance agencies were acquired in twelve months ended June 30,
2008.
|
·
|
Revenues
from our investment brokerage, insurance, and trust and wealth management
divisions increased by 28%.
|
·
|
Net
interest margins decreased to 270 basis points compared to 299 basis
points in fiscal 2007, which resulting in a decrease in net interest
income. Total earning assets increased $11.3 million as a
result of a leverage strategy implemented in fiscal 2008 to slow the
decrease in net interest
income.
|
·
|
The
Company and the Bank are “well capitalized” under regulatory
definitions. Risk based capital and leverage rations decreased
compared to the prior year due to the recording of goodwill and other
intangible assets resulting from the insurance agency
acquisitions.
|
·
|
The
allowance for loan losses decreased by $100,000 in fiscal 2008, to
$5,656,000, and, as a percentage of total loans, increased in fiscal 2008
to 1.38% compared to 1.35% in fiscal 2007 as total loans decreased
$16.4 million in fiscal 2008.
|
·
|
Net
income increased to $1,931,289 for fiscal 2008 compared to $1,886,677 for
fiscal 2007, an increase of
$44,612.
|
Rate/Volume
Analysis for the Year Ended
June
30, 2008 versus June 30, 2007
|
||||||||||||
Difference
Due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Investments
|
$ | 1,574,259 | $ | 335,033 | $ | 1,909,292 | ||||||
Loans,
net
|
(1,334,395 | ) | (760,382 | ) | (2,094,777 | ) | ||||||
FHLB
deposits & other
|
(68,000 | ) | (28,650 | ) | (96,650 | ) | ||||||
Total
interest-earning assets
|
171,864 | (453,999 | ) | (282,135 | ) | |||||||
Deposits
|
(549,860 | ) | 149,563 | (400,297 | ) | |||||||
Repurchase
agreements
|
(68,165 | ) | (192,329 | ) | (260,494 | ) | ||||||
Borrowings
|
1,818,309 | (203,511 | ) | 1,614,798 | ||||||||
Total
interest-bearing liabilities
|
1,200,284 | (246,277 | ) | 954,007 | ||||||||
Net
interest income
|
$ | (1,028,420 | ) | $ | (207,722 | ) | $ | (1,236,142 | ) |
Rate/Volume
Analysis for the Year Ended
June
30, 2007 versus June 30, 2006
|
||||||||||||
Difference
Due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Investments
|
$ | 131,492 | $ | 375,969 | $ | 507,461 | ||||||
Loans,
net
|
(1,075,851 | ) | 799,395 | (276,456 | ) | |||||||
FHLB
deposits & other
|
33,336 | 42,035 | 75,371 | |||||||||
Total
interest-earning assets
|
(911,023 | ) | 1,217,399 | 306,376 | ||||||||
Deposits
|
(437,192 | ) | 2,775,059 | 2,337,867 | ||||||||
Repurchase
agreements
|
154,571 | 422,677 | 577,248 | |||||||||
Borrowings
|
42,110 | 379,167 | 421,277 | |||||||||
Total
interest-bearing liabilities
|
(240,511 | ) | 3,576,903 | 3,336,392 | ||||||||
Net
interest income
|
$ | (670,512 | ) | $ | (2,359,504 | ) | $ | (3,030,016 | ) |
Consumer
Loans
|
||||||||||||||||
June
30, 2008
|
%
of Total
|
June
30, 2007
|
%
of Total
|
|||||||||||||
Indirect
Auto
|
$ | 34,980,847 | 30 | % | $ | 36,808,246 | 31 | % | ||||||||
Indirect
RV
|
54,915,583 | 47 | % | 51,611,223 | 43 | % | ||||||||||
Indirect
Mobile Home
|
21,759,537 | 18 | % | 24,961,562 | 21 | % | ||||||||||
Subtotal
Indirect
|
111,655,967 | 95 | % | 113,381,031 | 95 | % | ||||||||||
Other
|
5,390,792 | 5 | % | 5,499,692 | 5 | % | ||||||||||
Total
|
$ | 117,046,759 | 100 | % | $ |
118,880,723
|
100 | % |
Brokered
time deposits
|
$ 136,972,000
|
Subject
to policy limitation of 25% of total assets
|
Federal
Home Loan Bank of Boston
|
$ 25,008,000
|
Unused
advance capacity subject to eligible and qualified
collateral
|
Fed
Discount Window Borrower-in-Custody
|
$ 25,029,000
|
Unused
credit line subject to the pledge of indirect auto
loans
|
Total
Unused Borrowing Capacity
|
$ 187,009,000
|
06/30/08
|
06/30/07
|
06/30/06
|
06/30/05
|
3.64%
|
2.90%
|
2.09%
|
1.09%
|
Description
|
June
30, 2008
|
June
30, 2007
|
||||||
Residential
real estate
|
$ | 1,390,000 | $ | 477,000 | ||||
Commercial
real estate
|
2,358,000 | 2,033,000 | ||||||
Construction
loans
|
101,000 | - | ||||||
Commercial
loans
|
3,214,000 | 2,104,000 | ||||||
Consumer
and other
|
640,000 | 476,000 | ||||||
Total
non-performing
|
$ | 7,703,000 | $ | 5,090,000 |
Up 200 Basis
Points
|
Down
100 Basis
Points
|
|
June
30, 2008
|
-1.38%
|
2.00%
|
Up 200 Basis
Points
|
Down 200 Basis
Points
|
|
June
30, 2007
|
-1.80%
|
4.60%
|
Affiliated Trusts
|
Trust Preferred Securities
|
Common Securities
|
Junior Subordinated
Debentures
|
Interest Rate
|
Maturity Date
|
||||||||||||
NBN
Capital Trust II
|
$ | 3,000,000 | $ | 93,000 | $ | 3,093,000 | 5.60 | % |
March
30, 2034
|
||||||||
NBN
Capital Trust III
|
3,000,000 | 93,000 | 3,093,000 | 6.50 | % |
March
30, 2034
|
|||||||||||
NBN
Capital Trust IV
|
10,000,000 | 310,000 | 10,310,000 | 5.88 | % |
February
23, 2035
|
|||||||||||
Total
|
$ | 16,000,000 | $ | 496,000 | $ | 16,496,000 | 5.94 | % |
Payments
Due by Period
|
Contractual
Obligations
|
Total
|
Less
Than
1 Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
|||||||||||||||
FHLB
advances
|
$ | 90,575,000 | $ | 55,575,000 | $ | 5,000,000 | $ | 15,000,000 | $ | 15,000,000 | ||||||||||
Structured
Repurchase Agreements
|
40,000,000 | - | 40,000,000 | - | - | |||||||||||||||
Junior
subordinated debentures
|
16,496,000 | 6,186,000 | 10,310,000 | - | - | |||||||||||||||
Capital
lease obligation
|
2,891,022 | 147,843 | 319,610 | 354,306 | 2,069,263 | |||||||||||||||
Other
borrowings
|
4,026,885 | 763,067 | 1,130,186 | 1,090,878 | 1,042,754 | |||||||||||||||
Total
long-term debt
|
153,988,907 | 62,671,910 | 56,759,796 | 16,445,184 | 18,112,017 | |||||||||||||||
Operating
lease obligations
|
2,109,748 | 458,557 | 791,825 | 553,109 | 306,257 | |||||||||||||||
Total
contractual obligations
|
$ | 156,098,655 | $ | 63,130,468 | $ | 57,551,620 | $ | 16,998,293 | $ | 18,418,274 |
Amount
of Commitment Expiration - Per Period
|
||||||||||||||||||||
Commitments
with off-balance sheet risk
|
Total
|
Less
Than
1 Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
|||||||||||||||
Commitments
to extend credit (1)(3)
|
$ | 18,991,000 | $ | 18,991,000 | $ | - | $ | - | $ | - | ||||||||||
Commitments
related to loans held for sale(2)
|
943,000 | 943,000 | - | - | - | |||||||||||||||
Unused
lines of credit (3)(4)
|
44,915,000 | 18,400,000 | 2,681,000 | 3,445,000 | 20,389,000 | |||||||||||||||
Standby
letters of credit (5)
|
1,113,000 | 1,113,000 | - | - | - | |||||||||||||||
$ | 65,962,000 | $ | 39,447,000 | $ | 2,681,000 | $ | 3,445,000 | $ | 20,389,000 |
(1)
|
Represents
commitments outstanding for residential real estate, commercial real
estate, and commercial loans.
|
(2)
|
Commitments
of residential real estate loans that will be held for
sale.
|
(3)
|
Loan
commitments and unused lines of credit for commercial and construction
loans that expire or are subject to renewal in twelve months or
less.
|
(4)
|
Represents
unused lines of credit from commercial, construction, and home equity
loans.
|
(5)
|
Standby
letters of credit generally expiring in twelve
months.
|
Quantitative and
Qualitative Disclosure about Market Risk
|
|
See
Item 7 of our Form 10-K, "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Risk
Management" and accompanying table set forth therein for quantitative and
qualitative disclosures about market risk.
|
|
Financial Statements
and Supplementary Data
|
|
a.
|
/s/
Shatswell,
MacLeod & Company, P.C.
|
|
West
Peabody, Massachusetts
|
Shatswell,
MacLeod & Company, P.C.
|
September
18, 2008
|
ASSETS
|
||||||||
2008
|
2007
|
|||||||
Cash
and due from banks
|
$ | 9,077,012 | $ | 9,065,330 | ||||
Interest-bearing
deposits
|
3,466,969 | 1,676,391 | ||||||
Total
cash and cash equivalents
|
12,543,981 | 10,741,721 | ||||||
Available-for-sale
securities, at fair value
|
134,482,977 | 86,348,070 | ||||||
Loans
held-for-sale
|
485,580 | 1,636,485 | ||||||
Loans
receivable
|
409,193,969 | 425,571,418 | ||||||
Less
allowance for loan losses
|
5,656,000 | 5,756,000 | ||||||
Net
loans
|
403,537,969 | 419,815,418 | ||||||
Premises
and equipment - net
|
8,683,569 | 7,545,430 | ||||||
Acquired
assets - net
|
678,350 | - | ||||||
Accrued
interest receivable
|
2,291,314 | 2,586,720 | ||||||
Federal
Home Loan Bank stock, at cost
|
4,889,400 | 4,825,700 | ||||||
Federal
Reserve Bank stock, at cost
|
471,500 | 471,500 | ||||||
Goodwill
|
4,390,340 | 2,880,803 | ||||||
Intangible
assets, net of accumulated amortization of $1,642,140 in
2008
and $1,031,483 in 2007
|
8,444,424 | 4,110,081 | ||||||
Bank
owned life insurance (BOLI)
|
12,292,216 | 9,844,584 | ||||||
Other
assets
|
5,082,030 | 5,994,468 | ||||||
Total
assets
|
$ | 598,273,650 | $ | 556,800,980 |
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
||||||||
2008
|
2007
|
|||||||
Liabilities:
|
||||||||
Deposits
|
||||||||
Demand
|
$ | 35,142,661 | $ | 36,332,604 | ||||
NOW
|
47,977,659 | 53,405,241 | ||||||
Money
market
|
22,160,816 | 8,053,552 | ||||||
Regular
savings
|
19,905,507 | 21,145,567 | ||||||
Brokered
time deposits
|
12,596,615 | 22,546,163 | ||||||
Certificates
of deposit under $100,000
|
147,252,982 | 154,972,970 | ||||||
Certificates
of deposit $100,000 or more
|
78,337,531 | 68,097,680 | ||||||
Total
deposits
|
363,373,771 | 364,553,777 | ||||||
Federal
Home Loan Bank advances
|
90,575,000 | 93,016,698 | ||||||
Structured
repurchase agreements
|
40,000,000 | - | ||||||
Short-term
borrowings
|
32,840,837 | 33,105,377 | ||||||
Junior
subordinated debentures issued to affiliated trusts
|
16,496,000 | 16,496,000 | ||||||
Capital
lease obligation
|
2,891,022 | 2,653,511 | ||||||
Other
borrowings
|
4,026,885 | 2,292,163 | ||||||
Due
to broker
|
4,934,931 | - | ||||||
Other
liabilities
|
2,861,892 | 3,833,576 | ||||||
Total
liabilities
|
558,000,338 | 515,951,102 | ||||||
Commitments
and contingent liabilities
|
||||||||
Stockholders'
equity
|
||||||||
Preferred
stock, $1.00 par value, 1,000,000 shares authorized; none
issued
|
- | - | ||||||
Common
stock, at stated value, 15,000,000 shares
authorized; 2,315,182 and 2,448,832 shares
outstanding
at June 30, 2008 and 2007, respectively
|
2,315,182 | 2,448,832 | ||||||
Additional
paid-in capital
|
2,582,270 | 4,715,164 | ||||||
Retained
earnings
|
36,679,932 | 35,600,428 | ||||||
Accumulated
other comprehensive loss
|
(1,304,072 | ) | (1,914,546 | ) | ||||
Total
stockholders' equity
|
40,273,312 | 40,849,878 | ||||||
Total
liabilities and stockholders' equity
|
$ | 598,273,650 | $ | 556,800,980 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
2008
|
2007
|
2006
|
||||||||||
Interest
and dividend income:
|
||||||||||||
Interest
and fees on loans
|
$ | 29,271,770 | $ | 31,366,547 | $ | 31,643,003 | ||||||
Interest
on Federal Home Loan Bank overnight deposits
|
36,012 | 152,805 | 93,017 | |||||||||
Taxable
interest on available-for-sale securities
|
5,106,019 | 3,154,072 | 2,947,224 | |||||||||
Tax-exempt
interest on available-for-sale securities
|
448,378 | 442,311 | 264,839 | |||||||||
Dividends
on available-for-sale securities
|
151,481 | 140,954 | 130,605 | |||||||||
Dividends
on Federal Home Loan Bank and Federal Reserve Bank
stock
|
306,668 | 368,463 | 335,900 | |||||||||
Other
interest and dividend income
|
77,346 | 57,203 | 41,620 | |||||||||
Total
interest and dividend income
|
35,397,674 | 35,682,355 | 35,456,208 | |||||||||
Interest
expense:
|
||||||||||||
Deposits
|
13,089,876 | 13,490,173 | 11,152,306 | |||||||||
Federal
Home Loan Bank advances
|
3,747,221 | 3,819,550 | 3,482,655 | |||||||||
Structured
repurchase agreements
|
1,503,778 | - | - | |||||||||
Short-term
borrowings
|
1,244,442 | 1,504,936 | 927,688 | |||||||||
Junior
subordinated debentures issued to affiliated trusts
|
1,064,964 | 1,080,538 | 1,063,681 | |||||||||
FRB
borrower-in-custody
|
8,007 | - | - | |||||||||
Obligation
under capital lease agreements
|
149,453 | 136,726 | 130,583 | |||||||||
Other
borrowings
|
243,264 | 65,075 | 3,693 | |||||||||
Total
interest expense
|
21,051,005 | 20,096,998 | 16,760,606 | |||||||||
Net
interest and dividend income before provision for loan
losses
|
14,346,669 | 15,585,357 | 18,695,602 | |||||||||
Provision
for loan losses
|
836,484 | 989,158 | 1,226,413 | |||||||||
Net
interest and dividend income after provision for loan
losses
|
13,510,185 | 14,596,199 | 17,469,189 | |||||||||
Noninterest
income:
|
||||||||||||
Fees
and service charges on loans
|
94,371 | 79,885 | 97,630 | |||||||||
Fees
for other services to customers
|
1,094,043 | 1,042,648 | 1,114,081 | |||||||||
Net
securities gains
|
293,101 | 42,349 | 17,335 | |||||||||
Gain
on sales of loans
|
555,707 | 869,255 | 308,777 | |||||||||
Investment
commissions
|
2,222,935 | 2,385,118 | 1,769,300 | |||||||||
Insurance
commissions
|
5,364,280 | 2,330,435 | 1,916,822 | |||||||||
BOLI
income
|
457,198 | 388,613 | 366,939 | |||||||||
Other
|
721,589 | 806,524 | 1,003,997 | |||||||||
Total
noninterest income
|
10,803,224 | 7,944,827 | 6,594,881 | |||||||||
Noninterest
expense:
|
||||||||||||
Salaries
and employee benefits
|
13,019,398 | 12,022,037 | 10,637,758 | |||||||||
Occupancy
expense
|
1,792,827 | 1,722,381 | 1,672,505 | |||||||||
Equipment
expense
|
1,587,297 | 1,531,276 | 1,440,238 | |||||||||
Intangible
assets amortization
|
610,657 | 314,584 | 241,028 | |||||||||
Other
|
4,844,275 | 4,484,908 | 4,216,975 | |||||||||
Total
noninterest expense
|
21,854,454 | 20,075,186 | 18,208,504 | |||||||||
Income
before income taxes
|
2,458,955 | 2,465,840 | 5,855,566 | |||||||||
Income
tax expense
|
527,666 | 579,163 | 1,851,367 | |||||||||
Net
income
|
$ | 1,931,289 | $ | 1,886,677 | $ | 4,004,199 | ||||||
Earnings
per common share:
|
||||||||||||
Basic
|
$ | 0.82 | $ | 0.77 | $ | 1.61 | ||||||
Diluted
|
$ | 0.82 | $ | 0.76 | $ | 1.59 | ||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Preferred
Stock
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
||||||||||||||||||
Balance
at June 30, 2005
|
$ | - | $ | 2,519,832 | $ | 6,530,836 | $ | 31,489,092 | $ | (670,187 | ) | $ | 39,869,573 | ||||||||||
Net
income
|
- | - | - | 4,004,199 | - | 4,004,199 | |||||||||||||||||
Other
comprehensive income net of tax:
Net
unrealized losses on
investments
available-for-sale,
net
of reclassification adjustment
|
- | - | - | - | (1,952,282 | ) | (1,952,282 | ) | |||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | 2,051,917 | |||||||||||||||||
Purchase
of 90,200 shares of
Company
stock
|
- | (90,200 | ) | (2,052,050 | ) | - | - | (2,142,250 | ) | ||||||||||||||
Stock
options exercised
|
- | 17,500 | 196,472 | - | - | 213,972 | |||||||||||||||||
Dividends
on common stock
at $0.36
per share
|
- | - | - | (897,087 | ) | - | (897,087 | ) | |||||||||||||||
Balance
at June 30, 2006
|
- | 2,447,132 | 4,675,258 | 34,596,204 | (2,622,469 | ) | 39,096,125 | ||||||||||||||||
Net
income
|
- | - | - | 1,886,677 | - | 1,886,677 | |||||||||||||||||
Other
comprehensive income net of tax:
Net
unrealized gain on
investments
available-for-sale,
net
of reclassification adjustment
|
- | - | - | - | 707,923 | 707,923 | |||||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | 2,594,600 | |||||||||||||||||
Purchase
of 3,800 shares of
Company
stock
|
- | (3,800 | ) | (64,144 | ) | - | - | (67,944 | ) | ||||||||||||||
Stock
options exercised
|
- | 500 | 6,050 | - | - | 6,550 | |||||||||||||||||
Common
stock issued in
connection with the purchase of branch real estate |
- | 5,000 | 98,000 | - | - | 103,000 | |||||||||||||||||
Dividends
on common stock
at $0.36
per share
|
- | - | - | (882,453 | ) | - | (882,453 | ) | |||||||||||||||
Balance
at June 30, 2007
|
- | 2,448,832 | 4,715,164 | 35,600,428 | (1,914,546 | ) | 40,849,878 | ||||||||||||||||
Net
income
|
- | - | - | 1,931,289 | - | 1,931,289 | |||||||||||||||||
Other
comprehensive income net of tax:
Net
unrealized gain on
investments
available-for-sale,
net
of reclassification adjustment
|
- | - | - | - | 610,474 | 610,474 | |||||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | 2,541,763 | |||||||||||||||||
Purchase
of 137,800 shares of
Company stock |
- | (137,800 | ) | (2,176,530 | ) | - | - | (2,314,330 | ) | ||||||||||||||
Stock
options exercised
|
- | 4,000 | 41,125 | - | - | 45,125 | |||||||||||||||||
Stock
grant
|
- | 150 | 2,511 | - | - | 2,661 | |||||||||||||||||
Dividends
on common stock
at $0.36
per share
|
- | - | - | (851,785 | ) | - | (851,785 | ) | |||||||||||||||
Balance
at June 30, 2008
|
$ | - | $ | 2,315,182 | $ | 2,582,270 | $ | 36,679,932 | $ | (1,304,072 | ) | $ | 40,273,312 | ||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
2008
|
2007
|
2006
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 1,931,289 | $ | 1,886,677 | $ | 4,004,199 | ||||||
Adjustments
to reconcile net income to net cash
provided
by operating activities:
|
||||||||||||
Provision
for loan losses
|
836,484 | 989,158 | 1,226,413 | |||||||||
Provision
for losses on acquired assets
|
- | 6,384 | 2,500 | |||||||||
Provision
made for deferred compensation
|
132,111 | 276,539 | 399,845 | |||||||||
Write-down
of available-for-sale securities
|
147,247 | 50,442 | 38,394 | |||||||||
Write-down
of non-marketable securities
|
47,020 | 248,482 | 42,257 | |||||||||
Deferred
income tax expense (benefit)
|
218,579 | (329,268 | ) | (323,220 | ) | |||||||
BOLI
income, net
|
(447,632 | ) | (349,258 | ) | (366,939 | ) | ||||||
Depreciation
of premises and equipment
|
1,121,573 | 1,088,373 | 1,048,529 | |||||||||
Amortization
of intangible assets
|
610,657 | 314,584 | 241,028 | |||||||||
Net
gain on sale of available-for-sale securities
|
(293,101 | ) | (42,349 | ) | (17,335 | ) | ||||||
Net
(gain) loss on disposals, writedowns and sale of
fixed assets
|
- | (73,962 | ) | 128,363 | ||||||||
Gain
on sale of deposits
|
- | - | (500,845 | ) | ||||||||
Net
change of loans held-for-sale
|
1,150,905 | (955,342 | ) | (362,293 | ) | |||||||
Stock
grant
|
2,661 | - | - | |||||||||
Other
|
(29,611 | ) | 27,839 | 21,962 | ||||||||
Change
in other assets and liabilities:
|
||||||||||||
Interest
receivable
|
295,406 | 91,838 | (123,669 | ) | ||||||||
Other
assets and liabilities
|
(771,442 | ) | 49,756 | 106,976 | ||||||||
Net
cash provided by operating activities
|
4,952,146 | 3,279,893 | 5,566,165 | |||||||||
Cash
flows from investing activities:
|
||||||||||||
Federal
Reserve Bank stock purchased
|
- | (12,000 | ) | (54,000 | ) | |||||||
Federal
Home Loan Bank stock purchased
|
(63,700 | ) | - | - | ||||||||
Proceeds
from redemption of Federal Home Loan Bank stock
|
- | 672,600 | 1,146,200 | |||||||||
Proceeds
from the sales of available-for-sale securities
|
16,035,767 | 2,290,571 | 1,354,098 | |||||||||
Purchases
of available-for-sale securities
|
(78,435,328 | ) | (14,720,181 | ) | (25,311,089 | ) | ||||||
Proceeds
from maturities and principal payments
on
available-for-sale securities
|
20,300,010 | 13,255,927 | 9,078,452 | |||||||||
Loan
originations and principal collections, net
|
14,762,615 | 9,361,953 | 24,729,918 | |||||||||
Purchases
of premises and equipment
|
(1,873,282 | ) | (1,373,474 | ) | (1,111,469 | ) | ||||||
Proceeds
from sales of premises and equipment
|
- | 246,610 | - | |||||||||
Proceeds
from sales of acquired assets
|
- | 4,000 | 244,722 | |||||||||
Purchase
of BOLI
|
(2,000,000 | ) | (600,000 | ) | - | |||||||
Cash
paid in connection with acquisition of
insurance
agencies
|
(3,740,363 | ) | (2,471,002 | ) | - | |||||||
Net
cash (used) provided by investing activities
|
(35,014,281 | ) | 6,655,004 | 10,076,832 | ||||||||
Cash
flows from financing activities:
|
||||||||||||
Net
(decrease) increase in deposits
|
(1,180,006 | ) | (30,739,600 | ) | 7,267,169 | |||||||
Cash
paid on sale of deposits
|
- | - | (7,691,669 | ) | ||||||||
Advances
from the Federal Home Loan Bank
|
22,000,000 | 43,000,000 | 105,000,000 | |||||||||
Repayment
of advances from the Federal Home Loan Bank
|
(39,056,698 | ) | (36,831,900 | ) | (115,309,004 | ) | ||||||
Net
advances on Federal Home Loan Bank overnight advances
|
14,615,000 | 10,960,000 | - | |||||||||
Structured
repurchase agreement proceeds
|
40,000,000 | - | - | |||||||||
Net
(decrease) increase in short-term borrowings
|
(264,540 | ) | 3,467,951 | (3,741,986 | ) | |||||||
Dividends
paid
|
(851,785 | ) | (882,453 | ) | (897,087 | ) | ||||||
Company
stock purchased
|
(2,314,330 | ) | (67,944 | ) | (2,142,250 | ) | ||||||
Issuance
of common stock
|
45,125 | 6,550 | 213,972 | |||||||||
Repayment
on debt from insurance agencies acquisitions
|
(990,882 | ) | (81,966 | ) | - | |||||||
Repayment
on capital lease obligation
|
(137,489 | ) | (127,535 | ) | (111,656 | ) | ||||||
Net
cash provided (used) by financing activities
|
31,864,395 | (11,296,897 | ) | (17,412,511 | ) | |||||||
Net
increase (decrease) in cash and cash equivalents
|
1,802,260 | (1,362,000 | ) | (1,769,514 | ) | |||||||
Cash
and cash equivalents, beginning of year
|
10,741,721 | 12,103,721 | 13,873,235 | |||||||||
Cash
and cash equivalents, end of year
|
$ | 12,543,981 | $ | 10,741,721 | $ | 12,103,721 | ||||||
Supplemental
schedule of cash flow information:
|
||||||||||||
Interest
paid
|
$ | 20,900,773 | $ | 20,120,234 | $ | 16,872,352 | ||||||
Income
taxes paid
|
540,000 | 819,500 | 2,220,561 | |||||||||
Supplemental
schedule of noncash investing and
financing
activities:
|
||||||||||||
Transfer
from loans to acquired assets and other real
estate owned
|
$ | 678,350 | $ | - | $ | 173,800 | ||||||
Change
in valuation allowance for unrealized gains (losses)
on
available-for-sale securities, net of tax
|
610,474 | 707,923 | (1,952,282 | ) | ||||||||
Net
change in deferred taxes for unrealized (gains) losses
on
available-for-sale securities
|
(314,486 | ) | (364,689 | ) | 1,005,701 | |||||||
Transfer
from loan loss allowance to other liabilities
for
off balance sheet credit risk
|
- | - | 204,086 | |||||||||
Capital
lease asset and related obligation
|
375,000 | - | 2,892,702 | |||||||||
Stock
issued in branch purchase
|
- | 103,000 | - | |||||||||
Other
borrowings and goodwill reductions related to acquisition
|
98,332 | - | - | |||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Customer
|
Total
|
|||||||||||||||
List
|
Non-compete
|
Identifiable
|
||||||||||||||
Goodwill
|
Intangibles
|
Intangibles
|
Intangibles
|
|||||||||||||
Balance,
June 30, 2006
|
$ | 407,897 | 1,890,516 | 29,149 | 1,919,665 | |||||||||||
Recorded
during the year
|
2,472,906 | 1,970,000 | 535,000 | 2,505,000 | ||||||||||||
Amortization
expense
|
- | (268,560 | ) | (46,024 | ) | (314,584 | ) | |||||||||
Other
adjustment of purchase accounting estimates
|
- | - | - | - | ||||||||||||
Balance,
June 30, 2007
|
2,880,803 | 3,591,956 | 518,125 | 4,110,081 | ||||||||||||
Recorded
during the year
|
1,545,110 | 3,905,000 | 1,100,000 | 5,005,000 | ||||||||||||
Amortization
expense
|
- | (510,401 | ) | (100,256 | ) | (610,657 | ) | |||||||||
Reclassification
|
60,000 | (60,000 | ) | - | (60,000 | ) | ||||||||||
Other
adjustment of purchase accounting estimates
|
(95,573 | ) | - | - | - | |||||||||||
Balance,
June 30, 2008
|
$ | 4,390,340 | 6,926,555 | 1,517,869 | 8,444,424 |
Estimated
Annual Amortization Expense, years ending June 30:
|
||||
2009
|
$ | 717,524 | ||
2010
|
692,124 | |||
2011
|
692,124 | |||
2012
|
692,124 | |||
2013
|
692,124 |
The
components of identifiable intangible assets follow:
|
||||||||||||
June
30, 2008
|
||||||||||||
Gross
Carrying
|
Accumulated
|
Net
Carrying
|
||||||||||
Amount
|
Amortization
|
Amount
|
||||||||||
Indentifiable
intangible assets:
|
||||||||||||
Customer
list intangibles
|
$ | 8,201,564 | 1,275,009 | 6,926,555 | ||||||||
Non-compete
intangibles
|
1,885,000 | 367,131 | 1,517,869 | |||||||||
Total
|
$ | 10,086,564 | 1,642,140 | 8,444,424 | ||||||||
June
30, 2007
|
||||||||||||
Gross
Carrying
|
Accumulated
|
Net
Carrying
|
||||||||||
Amount
|
Amortization
|
Amount
|
||||||||||
Indentifiable
intangible assets:
|
||||||||||||
Customer
list intangibles
|
$ | 4,356,564 | 764,608 | 3,591,956 | ||||||||
Non-compete
intangibles
|
785,000 | 266,875 | 518,125 | |||||||||
Total
|
$ | 5,141,564 | 1,031,483 | 4,110,081 |
2008
|
2007
|
|||||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
|||||||||||||
Debt
securities issued by U.S. Government-sponsored
enterprises
|
$ | 1,394,087 | 1,313,124 | 21,765,732 | 21,158,409 | |||||||||||
Mortgage-backed
securities
|
120,695,852 | 119,600,353 | 53,987,824 | 52,138,732 | ||||||||||||
Municipal
bonds
|
11,274,516 | 11,112,247 | 11,067,197 | 10,709,069 | ||||||||||||
Corporate
bonds
|
500,000 | 481,768 | 500,000 | 484,625 | ||||||||||||
Equity
securities
|
2,594,389 | 1,975,485 | 1,928,144 | 1,857,235 | ||||||||||||
$ | 136,458,844 | 134,482,977 | 89,248,897 | 86,348,070 | ||||||||||||
The
gross unrealized gains and unrealized losses on available-for-sale
securities are as follows:
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
|||||||||||||
Debt
securities issued by U. S. Government-sponsored
enterprises
|
$ | 6,239 | 87,202 | - | 607,323 | |||||||||||
Mortgage-backed
securities
|
394,927 | 1,490,426 | 2,818 | 1,851,910 | ||||||||||||
Municipal
bonds
|
272 | 162,541 | - | 358,128 | ||||||||||||
Corporate
bonds
|
- | 18,232 | - | 15,375 | ||||||||||||
Equity
securities
|
2,396 | 621,300 | 18,661 | 89,570 | ||||||||||||
$ | 403,834 | 2,379,701 | 21,479 | 2,922,306 |
Less than 12 Months
|
More than 12 Months
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
June
30, 2008:
|
||||||||||||||||||||||||
U.S.
Government-sponsored
enterprises
|
$ | - | - | 905,009 | 87,202 | 905,009 | 87,202 | |||||||||||||||||
Mortgage-backed securities
|
79,631,910 | 1,444,686 | 965,826 | 45,740 | 80,597,736 | 1,490,426 | ||||||||||||||||||
Municipal
bonds
|
10,709,579 | 162,541 | - | - | 10,709,579 | 162,541 | ||||||||||||||||||
Corporate
bonds
|
481,768 | 18,232 | - | - | 481,768 | 18,232 | ||||||||||||||||||
Equity
securities
|
1,348,236 | 340,571 | 550,093 | 280,729 | 1,898,329 | 621,300 | ||||||||||||||||||
$ | 92,171,493 | 1,966,030 | 2,420,928 | 413,671 | 94,592,421 | 2,379,701 |
June
30, 2007:
|
||||||||||||||||||||||||
U.S.
Government-sponsored
enterprises
|
$ | 391,296 | 9,828 | 20,767,113 | 597,495 | 21,158,409 | 607,323 | |||||||||||||||||
Mortgage-backed securities
|
22,180,625 | 463,353 | 27,327,140 | 1,388,557 | 49,507,765 | 1,851,910 | ||||||||||||||||||
Municipal
bonds
|
7,945,475 | 262,497 | 2,763,594 | 95,631 | 10,709,069 | 358,128 | ||||||||||||||||||
Corporate
bonds
|
- | - | 484,625 | 15,375 | 484,625 | 15,375 | ||||||||||||||||||
Equity
securities
|
839,368 | 49,720 | 630,039 | 39,850 | 1,469,407 | 89,570 | ||||||||||||||||||
$ | 31,356,764 | 785,398 | 51,972,511 | 2,136,908 | 83,329,275 | 2,922,306 |
2008
|
2007
|
|||||||
Net
unrealized losses
|
$ | (1,975,867 | ) | (2,900,827 | ) | |||
Deferred
tax effect
|
671,795 | 986,281 | ||||||
Accumulated
other comprehensive loss
|
$ | (1,304,072 | ) | (1,914,546 | ) |
Cost
|
Fair
Value
|
|||||||
Due
one year or less
|
$ | - | - | |||||
Due
after one year through five years
|
500,000 | 481,768 | ||||||
Due
after five years through ten years
|
215,396 | 215,432 | ||||||
Due
after ten years
|
12,453,207 | 12,209,939 | ||||||
13,168,603 | 12,907,139 | |||||||
Mortgage-backed
securities (consisting of securities with interest rates ranging from
4.00% to 6.375% maturing February 2013 to March 2037)
|
120,695,852 | 119,600,353 | ||||||
$ | 133,864,455 | 132,507,492 |
2008
|
2007
|
||||||||
Mortgage
loans:
|
|||||||||
Residential
real estate
|
$ | 140,244,226 | 145,184,733 | ||||||
Commercial
real estate
|
111,222,848 | 112,534,812 | |||||||
Construction
|
12,621,369 | 7,707,432 | |||||||
Total
mortgage loans
|
264,088,443 | 265,426,977 | |||||||
Commercial
loans
|
33,516,315 | 40,783,958 | |||||||
Consumer
and other loans
|
117,046,759 | 118,880,723 | |||||||
414,651,517 | 425,091,658 | ||||||||
Undisbursed
portion of construction loans
|
(8,084,395 | ) | (2,256,606 | ) | |||||
Net
deferred loan origination costs
|
2,626,847 | 2,736,366 | |||||||
409,193,969 | 425,571,418 | ||||||||
Less
allowance for loan losses
|
5,656,000 | 5,756,000 | |||||||
Net
loans
|
$ | 403,537,969 | 419,815,418 |
Years Ended June 30,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Balance
at beginning of year
|
$ | 5,756,000 | 5,496,000 | 5,104,000 | ||||||||
Provision
charged to operating expenses
|
836,484 | 989,158 | 1,226,413 | |||||||||
Transferred
to off balance sheet credit risk reserve included in
other liabilities
|
- | - | (204,086 | ) | ||||||||
Loans
charged off
|
(1,123,406 | ) | (854,631 | ) | (793,653 | ) | ||||||
Recoveries
on loans previously charged off
|
186,922 | 125,473 | 163,326 | |||||||||
Net
loans charged off
|
(936,484 | ) | (729,158 | ) | (630,327 | ) | ||||||
Balance
at end of year
|
$ | 5,656,000 | 5,756,000 | 5,496,000 |
2008
|
2007
|
2006
|
||||||||||
Impaired
loans
|
$ | 5,880,447 | 2,498,498 | 7,128,111 | ||||||||
Impaired
loans with related allowances
|
1,371,835 | 884,543 | 5,950,923 | |||||||||
Allowances
on impaired loans
|
400,430 | 322,402 | 1,290,960 | |||||||||
Average
balance of impaired loans during the year
|
5,243,419 | 2,269,862 | 4,584,621 | |||||||||
Interest
recognized on impaired loans
|
306,098 | 211,346 | 71,400 |
2008
|
2007
|
|||||||
Land
|
$ | 1,560,331 | 1,327,621 | |||||
Buildings
|
2,798,651 | 2,058,695 | ||||||
Assets
recorded under capital lease
|
3,267,702 | 2,892,702 | ||||||
Leasehold
and building improvements
|
2,049,692 | 1,888,618 | ||||||
Furniture,
fixtures and equipment
|
6,414,077 | 5,663,105 | ||||||
16,090,453 | 13,830,741 | |||||||
Less
accumulated depreciation
|
7,406,884 | 6,285,311 | ||||||
Net
premises and equipment
|
$ | 8,683,569 | 7,545,430 |
2008
|
2007
|
|||||||
Real
estate properties acquired in settlement of loans and other acquired
assets
|
$ | 678,350 | - | |||||
Less
allowance for losses
|
- | - | ||||||
$ | 678,350 | - |
Purchase
price
|
Hartford
|
Spence
&
Mathews
|
Hyler
|
Totals
|
||||||||||||
Cash
paid
|
$ | 425,250 | 3,043,000 | 233,000 | 3,701,250 | |||||||||||
Debt
incurred
|
911,350 | 1,122,885 | 789,701 | 2,823,936 | ||||||||||||
Acquisition
costs
|
9,181 | 17,630 | 9,543 | 36,354 | ||||||||||||
Total
|
$ | 1,345,781 | 4,183,515 | 1,032,244 | 6,561,540 | |||||||||||
Allocation
of purchase price:
|
||||||||||||||||
Goodwill
|
$ | 275,781 | 1,090,265 | 179,064 | 1,545,110 | |||||||||||
Customer
list intangible
|
970,000 | 2,285,000 | 650,000 | 3,905,000 | ||||||||||||
Non-compete
intangible
|
100,000 | 800,000 | 200,000 | 1,100,000 | ||||||||||||
Fixed
and other assets
|
- | 8,250 | 3,180 | 11,430 | ||||||||||||
Total
|
$ | 1,345,781 | 4,183,515 | 1,032,244 | 6,561,540 | |||||||||||
Acquisition
date
|
08/30/07
|
11/30/07
|
12/11/07
|
|||||||||||||
Location
in Maine
|
Auburn
|
Berwick
|
Thomaston
|
Purchase
price
|
Palmer
|
Sturtevant
and Ham
|
Southern
Maine
|
Russell
|
Totals
|
|||||||||||||||
Cash
paid
|
$ | 800,000 | 475,000 | 900,000 | 275,000 | 2,450,000 | ||||||||||||||
Debt
incurred
|
1,067,000 | 475,000 | 450,000 | 325,000 | 2,317,000 | |||||||||||||||
Acquisition
costs
|
8,360 | 3,877 | 4,264 | 4,501 | 21,002 | |||||||||||||||
Total
|
$ | 1,875,360 | 953,877 | 1,354,264 | 604,501 | 4,788,002 | ||||||||||||||
Allocation
of purchase price:
|
||||||||||||||||||||
Goodwill
|
$ | 1,174,274 | 324,367 | 754,764 | 219,501 | 2,472,906 | ||||||||||||||
Customer
list intangible
|
600,000 | 550,000 | 520,000 | 300,000 | 1,970,000 | |||||||||||||||
Non-compete
intangible
|
300,000 | 75,000 | 75,000 | 85,000 | 535,000 | |||||||||||||||
Fixed
and other assets
|
5,086 | 4,510 | 4,500 | - | 14,096 | |||||||||||||||
Deferred
income taxes
|
(204,000 | ) | - | - | - | (204,000 | ) | |||||||||||||
Total
|
$ | 1,875,360 | 953,877 | 1,354,264 | 604,501 | 4,788,002 | ||||||||||||||
Acquisition
date
|
11/28/06
|
12/01/06
|
03/30/07
|
06/28/07
|
||||||||||||||||
Location
in Maine
|
Turner
|
Livermore
|
Scarborough
|
Madison
|
Weighted
Average
Rate
at
June
|
2008 |
2007
|
||||||||||||||||||||
30,
2008
|
Amount | Percent | Amount | Percent | ||||||||||||||||||
Demand
|
0.00 | % | $ | 35,142,661 | 9.7 | % | 36,332,604 | 10.0 | % | |||||||||||||
NOW
|
1.46 | % | 47,977,659 | 13.2 | % | 53,405,241 | 14.7 | % | ||||||||||||||
Money
market
|
2.50 | % | 22,160,816 | 6.1 | % | 8,053,552 | 2.2 | % | ||||||||||||||
Regular
savings
|
0.52 | % | 19,905,507 | 5.5 | % | 21,145,567 | 5.8 | % | ||||||||||||||
Certificates
of deposit and brokered
time deposits:
|
||||||||||||||||||||||
Less
than 1.00%
|
0.50 | % | 7,674 | 0.0 | % | 151,674 | 0.0 | % | ||||||||||||||
1.00 - 3.75% | 3.09 | % | 109,394,988 | 30.1 | % | 9,973,634 | 2.7 | % | ||||||||||||||
3.76 - 5.75% | 4.80 | % | 128,739,995 | 35.4 | % | 235,151,508 | 64.5 | % | ||||||||||||||
5.76 - 7.75% | 6.90 | % | 44,471 | 0.0 | % | 339,997 | 0.1 | % | ||||||||||||||
3.00 | % | $ | 363,373,771 | 100.0 | % | 364,553,777 | 100.0 | % |
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
||||||
Less
than 1.00%
|
$ 7,674
|
-
|
-
|
-
|
-
|
-
|
|||||
1.00-3.75%
|
96,306,016
|
11,802,228
|
305,343
|
127,964
|
808,403
|
45,034
|
|||||
3.76-5.75%
|
105,694,785
|
14,402,647
|
3,487,255
|
1,986,400
|
2,946,335
|
222,573
|
|||||
5.76-7.75%
|
9,807
|
-
|
34,664
|
-
|
-
|
-
|
|||||
Total
|
$202,018,282
|
26,204,875
|
3,827,262
|
2,114,364
|
3,754,738
|
267,607
|
2008
|
2007
|
2006
|
||||||||||
NOW
|
$ | 1,019,644 | 1,234,207 | 1,065,675 | ||||||||
Money
market
|
419,733 | 221,118 | 246,283 | |||||||||
Regular
savings
|
160,518 | 194,258 | 227,830 | |||||||||
Certificates
of deposit and brokered time deposits
|
11,489,981 | 11,840,590 | 9,612,518 | |||||||||
$ | 13,089,876 | 13,490,173 | 11,152,306 |
June
30,
2008
|
||
Principal
Amounts
|
Interest
Rates
|
Maturity
Dates
|
$55,575,000
|
2.50%
- 5.21%
|
2009
|
2,000,000
|
4.31%
|
2010
|
3,000,000
|
4.99%
|
2011
|
15,000,000
|
2.55%
- 3.99%
|
2013
|
10,000,000
|
4.26%
|
2017
|
5,000,000
|
4.29%
|
2018
|
$90,575,000
|
||
June
30,
2007
|
||
Principal
Amounts
|
Interest
Rates
|
Maturity
Dates
|
$50,016,698
|
2.68%
- 5.69%
|
2008
|
30,000,000
|
4.86%
- 5.21%
|
2009
|
3,000,000
|
4.99%
|
2011
|
10,000,000
|
4.26%
|
2017
|
$93,016,698
|
Amount
|
Interest Rate
|
Cap/Floor
|
Notional Amount
|
Strike Rate
|
Maturity
|
$20,000,000
|
4.68%
|
Purchased
Caps
|
$40,000,000
|
5.50%
|
August
28, 2012
|
10,000,000
|
3.98%
|
Sold
Floors
|
$20,000,000
|
4.86%
|
August
28, 2012
|
10,000,000
|
4.18%
|
Purchased
Caps
|
$10,000,000
|
4.88%
|
December
13, 2012
|
$40,000,000
|
June
30,
2008
|
||
Principal
Amounts |
Interest
Rates
|
Maturity
Dates
|
$ 763,067
|
6.50%
|
2009
|
634,157
|
6.50%
|
2010
|
496,029
|
6.50%
|
2011
|
528,270
|
6.50%
|
2012
|
562,608
|
6.50%
|
2013
|
599,178
|
6.50%
|
2014
|
443,576
|
6.50%
|
2015
|
$
4,026,885
|
June
30,
2007
|
||
Principal
Amounts
|
Interest
Rates
|
Maturity
Dates
|
$ 534,522
|
6.50%
|
2008
|
569,471
|
6.50%
|
2009
|
428,194
|
6.50%
|
2010
|
244,721
|
6.50%
|
2011
|
161,056
|
6.50%
|
2012
|
171,525
|
6.50%
|
2013
|
182,674
|
6.50%
|
2014
|
$ 2,292,163
|
2009
|
$
303,142
|
|
2010
|
303,142 | |
2011
|
303,142
|
|
2012
|
303,142
|
|
2013
|
303,142
|
|
2014
and thereafter
|
2,684,381
|
|
Total minimum lease payments |
4,200,091
|
|
Less imputed interest |
1,309,069
|
|
Capital lease obligation |
$
2,891,022
|
Actual
|
For
Capital
Adequacy Purposes
|
To
Be "Well
Capitalized"
Under
Prompt
Corrective
Action Provisions
|
||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
(Dollars in Thousands) | ||||||||||||||
As
of June 30, 2008:
|
||||||||||||||
Northeast
Bancorp:
|
||||||||||||||
Total
capital to risk
weighted
assets
|
$ | 50,245 | 11.91 | % |
>33,744
|
>8.0%
|
>42,180
|
>10.0%
|
||||||
Tier
1 capital to risk
weighted
assets
|
$ | 41,919 | 9.94 | % |
>16,872
|
>4.0%
|
>25,308
|
> 6.0%
|
||||||
Tier
1 capital to total
average
assets
|
$ | 41,919 | 7.31 | % |
>22,943
|
>4.0%
|
>28,679
|
> 5.0%
|
||||||
As
of June 30, 2007:
|
||||||||||||||
Northeast
Bancorp:
|
||||||||||||||
Total
capital to risk
weighted
assets
|
$ | 57,302 | 13.97 | % |
>32,804
|
>8.0%
|
>41,005
|
>10.0%
|
||||||
Tier
1 capital to risk
weighted
assets
|
$ | 49,295 | 12.02 | % |
>16,402
|
>4.0%
|
>24,603
|
> 6.0%
|
||||||
Tier
1 capital to total
average
assets
|
$ | 49,295 | 9.07 | % |
>21,845
|
>4.0%
|
>27,306
|
> 5.0%
|
Actual
|
For
Capital
Adequacy Purposes
|
To
Be "Well
Capitalized"
Under
Prompt
Corrective
Action Provisions
|
||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
(Dollars
in Thousands)
|
||||||||||||||
As
of June 30, 2008:
|
||||||||||||||
Northeast
Bank:
|
||||||||||||||
Total
capital to risk
weighted
assets
|
$ | 45,555 | 10.85 | % |
>33,581
|
>8.0%
|
>41,976
|
>10.0%
|
||||||
Tier
1 capital to risk
weighted
assets
|
$ | 40,302 | 9.60 | % |
>16,791
|
>4.0%
|
>25,186
|
> 6.0%
|
||||||
Tier
1 capital to total
average
assets
|
$ | 40,302 | 7.06 | % |
>22,847
|
>4.0%
|
>28,559
|
> 5.0%
|
||||||
As
of June 30, 2007:
|
||||||||||||||
Northeast
Bank:
|
||||||||||||||
Total
capital to risk
weighted
assets
|
$ | 51,892 | 12.71 | % |
>32,668
|
>8.0%
|
>40,835
|
>10.0%
|
||||||
Tier
1 capital to risk
weighted
assets
|
$ | 46,780 | 11.46 | % |
>16,334
|
>4.0%
|
>24,501
|
> 6.0%
|
||||||
Tier
1 capital to total
average
assets
|
$ | 46,780 | 8.60 | % |
>21,748
|
>4.0%
|
>27,185
|
> 5.0%
|
2008
|
2007
|
2006
|
||||||||||
Average
shares outstanding, used in computing Basic EPS
|
2,352,484 | 2,451,610 | 2,493,560 | |||||||||
Effect
of Dilutive Securities:
|
||||||||||||
Stock
and options outstanding
|
12,357 | 18,905 | 23,456 | |||||||||
Options
exercised or canceled
|
1,499 | 47 | 9,079 | |||||||||
Average
equivalent shares outstanding, used in computing Diluted
EPS
|
2,366,340 | 2,470,562 | 2,526,095 |
2008
|
2007
|
2006
|
||||||||||
Professional
fees
|
$ | 674,100 | 639,821 | 620,914 | ||||||||
Advertising
expense
|
504,234 | 440,222 | 491,920 | |||||||||
Write-down
of non-marketable securities
|
47,020 | 248,482 | 42,257 | |||||||||
Computer
services and processing costs
|
615,402 | 616,173 | 580,995 | |||||||||
Loan
expense
|
308,317 | 402,936 | 342,586 | |||||||||
Write-down
of available-for-sale securities
|
147,247 | 50,442 | 38,394 | |||||||||
Other
|
2,547,955 | 2,086,832 | 2,099,909 | |||||||||
$ | 4,844,275 | 4,484,908 | 4,216,975 |
2008
|
2007
|
2006
|
||||||||||
Federal:
|
||||||||||||
Current
|
$ | 242,115 | 845,509 | 2,089,538 | ||||||||
Deferred
|
218,579 | (329,268 | ) | (323,220 | ) | |||||||
460,694 | 516,241 | 1,766,318 | ||||||||||
State
and local - current
|
66,972 | 62,922 | 85,049 | |||||||||
$ | 527,666 | 579,163 | 1,851,367 |
2008
|
2007
|
2006
|
||||||||||||||||||||||
Amount
|
%
of
Pretax
Income
|
Amount
|
%
of
Pretax
Income
|
Amount
|
%
of
Pretax
Income
|
|||||||||||||||||||
Expected
income tax
expense
at federal tax rate
|
$ | 836,044 | 34.0 | % | 838,386 | 34.0 | % | 1,990,892 | 34.0 | % | ||||||||||||||
State
tax, net of federal tax
benefit
|
44,100 | 1.8 | 41,529 | 1.7 | 56,132 | 1.0 | ||||||||||||||||||
Dividend
received deduction
|
(34,991 | ) | (1.4 | ) | (33,547 | ) | (1.4 | ) | (30,634 | ) | (0.5 | ) | ||||||||||||
Non-taxable
interest income
|
(171,749 | ) | (7.0 | ) | (143,938 | ) | (5.8 | ) | - | - | ||||||||||||||
Non-taxable
BOLI income
|
(158,777 | ) | (6.5 | ) | (118,748 | ) | (4.8 | ) | (112,829 | ) | (1.9 | ) | ||||||||||||
Other
|
13,039 | 0.6 | (4,519 | ) | (0.2 | ) | (52,194 | ) | (0.9 | ) | ||||||||||||||
$ | 527,666 | 21.5 | % | 579,163 | 23.5 | % | 1,851,367 | 31.7 | % |
2008
|
2007
|
|||||||
Deferred
tax assets:
|
||||||||
Loans,
principally due to allowance for loan losses
|
$ | 1,929,000 | 2,018,000 | |||||
Interest
on nonperforming loans
|
138,000 | 72,000 | ||||||
Difference
in tax and financial statement basis of investments
|
829,000 | 1,125,000 | ||||||
Deferred
compensation
|
45,000 | 263,000 | ||||||
Other
|
86,000 | 110,000 | ||||||
Total
deferred tax assets
|
3,027,000 | 3,588,000 | ||||||
Deferred
tax liabilities:
|
||||||||
Difference
in tax and financial statement amortization of goodwill and
other intangible assets
|
(348,000 | ) | (324,000 | ) | ||||
Mortgage
servicing rights
|
(36,000 | ) | (69,000 | ) | ||||
Premises
and equipment
|
(182,000 | ) | (193,000 | ) | ||||
Prepaid
expenses
|
(151,000 | ) | (159,000 | ) | ||||
Total
deferred tax liabilities
|
(717,000 | ) | (745,000 | ) | ||||
Net
deferred tax asset, included in other assets
|
$ | 2,310,000 | 2,843,000 |
2008
|
2007
|
2006
|
||||||||||||||||||||||
Shares
|
Weighted-
Average
Exercise
Price
|
Shares
|
Weighted-
Average
Exercise
Price
|
Shares
|
Weighted-
Average
Exercise
Price
|
|||||||||||||||||||
Outstanding
at beginning of year
|
52,000 | $ | 12.12 | 52,500 | $ | 12.13 | 71,500 | $ | 12.31 | |||||||||||||||
Granted
|
- | - | - | - | - | |||||||||||||||||||
Exercised
|
(4,000 | ) | 11.28 | (500 | ) | 13.10 | (17,500 | ) | 12.23 | |||||||||||||||
Expired
|
(12,000 | ) | 18.50 | - | - | (1,500 | ) | 14.90 | ||||||||||||||||
Outstanding
and exercisable
at
end of year
|
36,000 | $ | 10.09 | 52,000 | $ | 12.12 | 52,500 | $ | 12.13 |
Options
Outstanding and Exercisable
|
|||
Range
of
Exercise
Prices
|
Number
Outstanding
at
June 30,
2008
|
Weighted-Average
Remaining
Contractual Life
(Years)
|
Weighted-Average
Exercise
Price
|
$8.00
to $8.88
|
23,500
|
1.6
|
$ 8.48
|
$13.10
|
12,500
|
3.1
|
13.10
|
$8.00
to $13.10
|
36,000
|
2.1
|
$ 10.09
|
2008
|
2007
|
|||||||
Commitments
to originate loans:
|
||||||||
Residential
real estate mortgages
|
$ | 4,050,000 | 5,936,000 | |||||
Residential
real estate mortgages held for sale
|
943,000 | 2,557,000 | ||||||
Construction
loans
|
2,702,000 | - | ||||||
Commercial
real estate mortgages, including multi-family
residential
real estate
|
11,729,000 | 395,000 | ||||||
Commercial
business loans
|
510,000 | 3,672,000 | ||||||
$ | 19,934,000 | 12,560,000 | ||||||
Unused
lines of credit
|
$ | 36,831,000 | 42,745,000 | |||||
Standby
letters of credit
|
1,113,000 | 696,000 | ||||||
Unadvanced
portions of construction loans
|
8,084,000 | 2,257,000 |
2009
|
$ 458,557
|
2010
|
430,225
|
2011
|
361,600
|
2012
|
361,076
|
2013
|
192,033
|
2014
and thereafter
|
306,257
|
$
2,109,748
|
Balance
Sheets
|
June 30,
|
|||||||
Assets
|
2008
|
2007
|
||||||
Cash
|
$ | 417,838 | 1,339,286 | |||||
Available-for-sale
securities
|
953,617 | 565,516 | ||||||
Investment
in banking subsidiary
|
51,582,074 | 51,464,689 | ||||||
Investment
in common securities of affiliated trusts
|
496,000 | 496,000 | ||||||
Goodwill,
net
|
407,897 | 407,897 | ||||||
Other
assets
|
2,987,843 | 3,213,580 | ||||||
Total
assets
|
$ | 56,845,269 | 57,486,968 | |||||
Liabilities and
Stockholders' Equity
|
||||||||
Junior
Subordinated Debentures issued to affiliated trusts
|
$ | 16,496,000 | 16,496,000 | |||||
Other
liabilities
|
75,957 | 141,090 | ||||||
16,571,957 | 16,637,090 | |||||||
Stockholders'
equity
|
40,273,312 | 40,849,878 | ||||||
Total
liabilities and stockholders' equity
|
$ | 56,845,269 | 57,486,968 |
Statements of
Income
|
||||||||||||
Years Ended June 30,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Income:
|
||||||||||||
Dividends
from banking subsidiary
|
$ | 3,300,000 | 2,500,000 | 1,250,000 | ||||||||
Other
income
|
265,516 | 233,814 | 147,233 | |||||||||
Total
income
|
3,565,516 | 2,733,814 | 1,397,233 | |||||||||
Expenses:
|
||||||||||||
Interest
on Junior Subordinated Debentures paid
to
affiliated trusts
|
1,064,964 | 1,080,538 | 1,063,681 | |||||||||
General
and administrative expenses
|
338,694 | 372,513 | 151,421 | |||||||||
Total
expenses
|
1,403,658 | 1,453,051 | 1,215,102 | |||||||||
Income
(loss) before income tax benefit and equity
in
undistributed net income of subsidiary
|
2,161,858 | 1,280,763 | 182,131 | |||||||||
Income
tax benefit
|
402,919 | 427,997 | 367,542 | |||||||||
Income
before equity in undistributed net (loss)
income
of subsidiary
|
2,564,777 | 1,708,760 | 549,673 | |||||||||
Equity
in undistributed net (loss) income of subsidiary
|
(633,488 | ) | 177,917 | 3,454,526 | ||||||||
Net
income
|
$ | 1,931,289 | 1,886,677 | 4,004,199 |
Years Ended June 30,
|
|||||||||||
Statements of Cash
Flows
|
2008
|
2007
|
2006
|
||||||||
Cash
flows from operating activities:
|
|||||||||||
Net
income
|
$ | 1,931,289 | 1,886,677 | 4,004,199 | |||||||
Adjustments
to reconcile net income to net cash
provided
by operating activities:
|
|||||||||||
Amortization
|
24,000 | 24,000 | 24,000 | ||||||||
Stock
grant
|
2,661 | - | - | ||||||||
Undistributed
loss (earnings) of subsidiary
|
633,488 | (177,917 | ) | (3,454,526 | ) | ||||||
Write
down on available-for-sale securities
|
147,247 | 50,442 | 33,404 | ||||||||
Net
gain on available-for-sale securities
|
(78,789 | ) | (43,513 | ) | (17,693 | ) | |||||
Write
down of non-marketable investments
|
47,020 | 248,482 | 42,257 | ||||||||
Decrease
(increase) in other assets
|
227,045 | (366,431 | ) | (272,411 | ) | ||||||
(Decrease)
increase in other liabilities
|
(65,133 | ) | 56,876 | 9,934 | |||||||
Net
cash provided by operating activities
|
2,868,828 | 1,678,616 | 369,164 | ||||||||
Cash
flows from investing activities:
|
|||||||||||
Increase
in investment of bank subsidiary
|
- | (400,000 | ) | - | |||||||
Purchases
of available-for-sale securities
|
(1,653,242 | ) | (1,964,213 | ) | (1,063,076 | ) | |||||
Proceeds
from sales of available-for-sale securities
|
983,956 | 2,249,946 | 855,635 | ||||||||
Net
cash used by investing activities
|
(669,286 | ) | (114,267 | ) | (207,441 | ) | |||||
Cash
flows from financing activities:
|
|||||||||||
Issuance
of common stock
|
45,125 | 6,550 | 213,972 | ||||||||
Common
stock issued in connection with the purchase of branch
real estate
|
- | 103,000 | - | ||||||||
Company
stock purchased
|
(2,314,330 | ) | (67,944 | ) | (2,142,250 | ) | |||||
Dividends
paid to stockholders
|
(851,785 | ) | (882,453 | ) | (897,087 | ) | |||||
Net
cash used by financing activities
|
(3,120,990 | ) | (840,847 | ) | (2,825,365 | ) | |||||
Net
(decrease) increase in cash
|
(921,448 | ) | 723,502 | (2,663,642 | ) | ||||||
Cash,
beginning of year
|
1,339,286 | 615,784 | 3,279,426 | ||||||||
Cash,
end of year
|
$ | 417,838 | 1,339,286 | 615,784 | |||||||
Supplemental
schedule of cash flow information:
|
|||||||||||
Interest
paid
|
$ | 1,065,009 | 1,067,097 | 1,039,681 |
2008
|
2007
|
2006
|
|||||||||
Unrealized
gains (losses) arising during the period, net of
tax effect of
$(364,077)
in 2008, $(361,936) in 2007 and $997,265 in 2006
|
$ | 706,738 | 702,582 | (1,935,868 | ) | ||||||
Reclassification
adjustment for losses (gains) on investments,
net of write-downs,
included in net income, net of tax effect of $49,590 in 2008, $(2,753) in
2007,
and $8,456
in 2006
|
(96,264 | ) | 5,341 | (16,414 | ) | ||||||
Other
comprehensive income (loss)
|
$ | 610,474 | 707,923 | (1,952,282 | ) |
Consolidated
|
||||||||||
June
30, 2008
|
Banking
|
Insurance
|
Total
|
|||||||
Net
interest income (expense)
|
$ | 14,632,155 | (285,486 | ) | 14,346,669 | |||||
Provision
for loan losses
|
836,484 | - | 836,484 | |||||||
Net
interest income (loss) after provision for loan losses
|
13,795,671 | (285,486 | ) | 13,510,185 | ||||||
Noninterest
income
|
5,419,585 | 5,383,639 | 10,803,224 | |||||||
Noninterest
expense
|
17,018,586 | 4,225,211 | 21,243,797 | |||||||
Amortization
of intangibles
|
- | 610,657 | 610,657 | |||||||
Income
before income taxes
|
2,196,670 | 262,285 | 2,458,955 | |||||||
Income
tax expense
|
440,545 | 87,121 | 527,666 | |||||||
Net
income
|
$ | 1,756,125 | 175,164 | 1,931,289 | ||||||
Consolidated
|
||||||||||
June
30, 2007
|
Banking
|
Insurance
|
Total
|
|||||||
Net
interest income (expense)
|
$ | 15,656,172 | (70,815 | ) | 15,585,357 | |||||
Provision
for loan losses
|
989,158 | - | 989,158 | |||||||
Net
interest income loss after provision for loan losses
|
14,667,014 | (70,815 | ) | 14,596,199 | ||||||
Noninterest
income
|
5,577,853 | 2,366,974 | 7,944,827 | |||||||
Noninterest
expense
|
17,062,743 | 2,697,859 | 19,760,602 | |||||||
Amortization
of intangibles
|
- | 314,584 | 314,584 | |||||||
Income
(loss) before income taxes
|
3,182,124 | (716,284 | ) | 2,465,840 | ||||||
Income
tax expense (benefit)
|
836,593 | (257,430 | ) | 579,163 | ||||||
Net
income (loss)
|
$ | 2,345,531 | (458,854 | ) | 1,886,677 | |||||
Consolidated
|
||||||||||
June
30, 2006
|
Banking
|
Insurance
|
Total
|
|||||||
Net
interest income (expense)
|
$ | 18,699,294 | (3,692 | ) | 18,695,602 | |||||
Provision
for loan losses
|
1,226,413 | - | 1,226,413 | |||||||
Net
interest income (loss) after provision for loan losses
|
17,472,881 | (3,692 | ) | 17,469,189 | ||||||
Noninterest
income
|
4,638,214 | 1,956,667 | 6,594,881 | |||||||
Noninterest
expense
|
16,072,230 | 1,895,246 | 17,967,476 | |||||||
Amortization
of intangibles
|
- | 241,028 | 241,028 | |||||||
Income
(loss) before income taxes
|
6,038,865 | (183,299 | ) | 5,855,566 | ||||||
Income
tax expense (benefit)
|
1,913,853 | (62,486 | ) | 1,851,367 | ||||||
Net
income (loss)
|
$ | 4,125,012 | (120,813 | ) | 4,004,199 |
Affiliated
Trusts
|
Trust
Preferred
Securities
|
Common
Securities
|
Junior
Subordinated
Debentures
|
Interest
Rate
|
Maturity
Date
|
||||||||||||
NBN
Capital Trust II
|
$ | 3,000,000 | 93,000 | 3,093,000 | 5.60 | % |
March 30,
2034
|
||||||||||
NBN
Capital Trust III
|
3,000,000 | 93,000 | 3,093,000 | 6.50 | % |
March 30,
2034
|
|||||||||||
NBN
Capital Trust IV
|
10,000,000 | 310,000 | 10,310,000 | 5.88 | % |
February 23,
2035
|
|||||||||||
Total
|
$ | 16,000,000 | 496,000 | 16,496,000 | 5.94 | % |
June 30, 2008
|
June 30, 2007
|
|||||||||||||||
Carrying
Value
|
Estimated
Fair Value
|
Carrying
Value
|
Estimated
Fair Value
|
|||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 12,544 | 12,544 | 10,742 | 10,742 | |||||||||||
Available-for-sale
securities
|
134,483 | 134,483 | 86,348 | 86,348 | ||||||||||||
Regulatory
stock (FHLB and FRB)
|
5,361 | 5,361 | 5,297 | 5,297 | ||||||||||||
Loans
held-for-sale
|
486 | 487 | 1,636 | 1,665 | ||||||||||||
Loans,
net
|
403,538 | 419,288 | 419,815 | 422,596 | ||||||||||||
Accrued
interest receivable
|
2,291 | 2,291 | 2,587 | 2,587 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
(with no stated maturity)
|
125,187 | 125,187 | 118,937 | 118,937 | ||||||||||||
Time
deposits
|
238,187 | 239,167 | 245,617 | 245,009 | ||||||||||||
Federal
Home Loan Bank advances
|
90,575 | 91,218 | 93,017 | 92,625 | ||||||||||||
Structured
repurchase agreements
|
40,000 | 41,894 | - | - | ||||||||||||
Other
borrowings
|
4,027 | 4,027 | 2,292 | 2,292 | ||||||||||||
Short-term
borrowings
|
32,841 | 32,841 | 33,105 | 33,045 | ||||||||||||
Capital
lease obligation
|
2,891 | 2,979 | 2,654 | 2,557 | ||||||||||||
Junior
subordinated debentures issued to affiliated trusts
|
16,496 | 15,475 | 16,496 | 16,064 | ||||||||||||
Due-to-broker
|
4,935 | 4,935 | - | - |
Table
1
|
||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||
Distribution
of Assets, Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||||||||||
Interest
Rates and Interest Differential
|
||||||||||||||||||||||||||||||||
Years
Ended June 30, 2008, 2007 and 2006
|
||||||||||||||||||||||||||||||||
June
30, 2008
|
June
30, 2007
|
June
30, 2006
|
||||||||||||||||||||||||||||||
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
||||||||||||||||||||||||
Daily
|
Income/
|
Yield/
|
Daily
|
Income/
|
Yield/
|
Daily
|
Income/
|
Yield/
|
||||||||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||
Investment
securities (1)
|
$ | 116,558 | $ | 5,906 | 5.07 | % | $ | 84,705 | $ | 3,935 | 4.65 | % | $ | 80,050 | $ | 3,461 | 4.32 | % | ||||||||||||||
Loans
(2)(3)(4)
|
414,837 | 29,272 | 7.06 | % | 433,576 | 31,367 | 7.23 | % | 448,611 | 31,643 | 7.05 | % | ||||||||||||||||||||
Regulatory
stock
|
5,316 | 307 | 5.78 | % | 5,529 | 368 | 6.66 | % | 6,919 | 336 | 4.86 | % | ||||||||||||||||||||
Short-term
investments (5)
|
2,791 | 113 | 4.05 | % | 4,380 | 210 | 4.79 | % | 3,588 | 134 | 3.73 | % | ||||||||||||||||||||
Total
interest-earning assets/interest
|
||||||||||||||||||||||||||||||||
income/average
rates earned
|
539,502 | 35,598 | 6.60 | % | 528,190 | 35,880 | 6.79 | % | 539,168 | 35,574 | 6.60 | % | ||||||||||||||||||||
Non-interest
earning assets:
|
||||||||||||||||||||||||||||||||
Cash
& due from banks
|
6,498 | 6,794 | 8,845 | |||||||||||||||||||||||||||||
Bank
premises and equipment, net
|
7,851 | 7,345 | 7,050 | |||||||||||||||||||||||||||||
Other
assets
|
29,504 | 21,705 | 19,816 | |||||||||||||||||||||||||||||
Allowance
for loan losses
|
(5,768 | ) | (5,728 | ) | (5,451 | ) | ||||||||||||||||||||||||||
Total
non-interest earning assets
|
38,085 | 30,116 | 30,260 | |||||||||||||||||||||||||||||
Total
assets
|
$ | 577,587 | $ | 558,306 | $ | 569,428 | ||||||||||||||||||||||||||
Liabilities
& Stockholders' Equity:
|
||||||||||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||
NOW
|
$ | 51,139 | $ | 1,020 | 1.99 | % | $ | 54,667 | $ | 1,234 | 2.26 | % | $ | 59,969 | $ | 1,158 | 1.93 | % | ||||||||||||||
Money
market
|
13,784 | 420 | 3.05 | % | 9,357 | 221 | 2.36 | % | 13,093 | 246 | 1.88 | % | ||||||||||||||||||||
Savings
|
20,398 | 160 | 0.79 | % | 22,309 | 194 | 0.87 | % | 27,453 | 228 | 0.83 | % | ||||||||||||||||||||
Time
|
243,437 | 11,490 | 4.72 | % | 256,268 | 11,841 | 4.62 | % | 255,599 | 9,520 | 3.72 | % | ||||||||||||||||||||
Total
interest-bearing deposits
|
328,758 | 13,090 | 3.98 | % | 342,601 | 13,490 | 3.94 | % | 356,114 | 11,152 | 3.13 | % | ||||||||||||||||||||
Short-term
borrowings (6)
|
34,449 | 1,244 | 3.61 | % | 36,145 | 1,505 | 4.16 | % | 31,427 | 928 | 2.95 | % | ||||||||||||||||||||
Borrowed
funds
|
119,423 | 5,652 | 4.73 | % | 83,024 | 4,021 | 4.84 | % | 82,143 | 3,617 | 4.40 | % | ||||||||||||||||||||
Junior
subordinated debentures
|
16,496 | 1,065 | 6.46 | % | 16,496 | 1,081 | 6.55 | % | 16,496 | 1,064 | 6.45 | % | ||||||||||||||||||||
Total
interest-bearing liabilities/
|
||||||||||||||||||||||||||||||||
interest
expense/average rates paid
|
499,126 | 21,051 | 4.22 | % | 478,266 | 20,097 | 4.20 | % | 486,180 | 16,761 | 3.45 | % | ||||||||||||||||||||
Non-interest
bearing liabilities:
|
||||||||||||||||||||||||||||||||
Demand
deposits and escrow accounts
|
33,317 | 35,420 | 39,162 | |||||||||||||||||||||||||||||
Other
liabilities
|
3,396 | 3,500 | 3,827 | |||||||||||||||||||||||||||||
Total
liabilities
|
535,839 | 517,186 | 529,169 | |||||||||||||||||||||||||||||
Stockholders'
equity
|
41,748 | 41,120 | 40,259 | |||||||||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 577,587 | $ | 558,306 | $ | 569,428 | ||||||||||||||||||||||||||
Net
interest income
|
$ | 14,547 | $ | 15,783 | $ | 18,813 | ||||||||||||||||||||||||||
Interest
rate spread
|
2.38 | % | 2.59 | % | 3.15 | % | ||||||||||||||||||||||||||
Net
yield on interest earning assets (7)
|
2.70 | % | 2.99 | % | 3.49 | % | ||||||||||||||||||||||||||
(1)
|
The
yield information does not give effect to changes in fair value that are
reflected as a component of stockholders' equity.
|
Interest
income and yield are stated on a fully tax-equivalent basis using a 30.90%
tax rate.
|
|
(2)
|
Non-accruing
loans are included in computation of average balance, but unpaid interest
on nonperforming loans has not been
|
included
for purposes of determining interest income.
|
|
(3)
|
Interest
income on loans includes amortization of net deferred costs of $980 in
2008, $998 in 2007 and $946 in 2006.
|
(4)
|
Includes
Loans Held for Sale.
|
(5)
|
Short
term investments include FHLB overnight deposits and other
interest-bearing deposits.
|
(6)
|
Short-term
borrowings include securities sold under repurchase agreement and sweep
accounts.
|
(7)
|
The
net yield on interest-earning assets is net interest income divided by
total interest-earning assets. The decrease in the yield
on
|
interest
earning assets was due to competitive pressure impacting interest rates
offered on new commercial real estate and commerical
|
|
loans
combined with declines in the prime rate affecting loans with prime-based
interest rates which decreased the average yield on
|
|
interest-bearing
loans and consequently the net yield on interest earning assets in the
period ended June 30, 2008 compared to the
|
|
periods
ended June 30, 2007 and 2006.
|
Northeast
Bancorp Consolidated
|
||||||||||||
Investment
Securities Portfolio
|
||||||||||||
($
in thousands)
|
||||||||||||
As
of June 30,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Available-for-sale
(1)
|
||||||||||||
Debt securities issued by U.S. Government-sponsored enterprisie | $ | 1,313 | $ | 21,158 | $ | 24,694 | ||||||
Mortgage-backed
securities
|
119,600 | 52,139 | 48,126 | |||||||||
Municipal
bonds
|
11,112 | 10,709 | 10,770 | |||||||||
Corporate
bonds
|
482 | 485 | 478 | |||||||||
Equity
securities
|
1,976 | 1,857 | 2,070 | |||||||||
Total
available-for-sale (2):
|
$ | 134,483 | $ | 86,348 | $ | 86,138 |
(1)
|
Carried
at estimated fair value. Northeast Bancorp does not have any securities
classified as held-to-maturity.
|
(2)
|
Cost
of such securities ($ in thousands) was $136,459 as of June 30, 2008,
$89,249 as of June 30, 2007 and $90,111 as of June 30,
2006.
|
Table
3
|
|||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
|||||||||||||||||||||||||||||||||
Investment
Maturity at Fair Value
|
|||||||||||||||||||||||||||||||||
($
in thousands)
|
|||||||||||||||||||||||||||||||||
Within
One Year
|
After
One Year
But Within 5
Years
|
After
One Year
But Within 10
Years
|
After
10 Years
|
Total
|
|||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||
As
of June 30, 2008
|
|||||||||||||||||||||||||||||||||
U.
S. Government-sponsored enterprises
|
$ | - | 0.00 | % | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 1,313 | 5.22 | % | $ | 1,313 | 5.22 | % | |||||||||||||
Mortgage-backed
securities
|
227 | 4.82 | % | 3,107 | 4.33 | % | 11,793 | 4.17 | % | 104,473 | 5.42 | % | 119,600 | 5.27 | % | ||||||||||||||||||
Municipal
bonds (Tax equivalent yields)
|
- | 0.00 | % | - | 0.00 | % | 215 | 6.00 | % | 10,897 | 5.89 | % | 11,112 | 5.89 | % | ||||||||||||||||||
Corporate
bonds
|
- | 0.00 | % | 482 | 4.05 | % | - | 0.00 | % | - | 0.00 | % | 482 | 4.05 | % | ||||||||||||||||||
Equity
securities
|
1,976 | 3.32 | % | - | 0.00 | % | - | 0.00 | % | - | 0.00 | % | 1,976 | 3.32 | % | ||||||||||||||||||
$ | 2,203 | 3.48 | % | $ | 3,589 | 4.29 | % | $ | 12,008 | 4.20 | % | $ | 116,683 | 5.46 | % | $ | 134,483 | 5.28 | % | ||||||||||||||
As
of June 30, 2007
|
|||||||||||||||||||||||||||||||||
U.
S. Government-sponsored enterprises
|
$ | 6,410 | 3.26 | % | $ | 12,505 | 4.31 | % | $ | 973 | 5.14 | % | $ | 1,270 | 5.23 | % | $ | 21,158 | 4.09 | % | |||||||||||||
Mortgage-backed
securities
|
1,295 | 4.63 | % | - | 0.00 | % | 19,202 | 4.19 | % | 31,642 | 5.26 | % | 52,139 | 4.85 | % | ||||||||||||||||||
Municipal
bonds (Tax equivalent yields)
|
- | 0.00 | % | - | 0.00 | % | - | 0.00 | % | 10,709 | 5.97 | % | 10,709 | 5.97 | % | ||||||||||||||||||
Corporate
bonds
|
- | 0.00 | % | 485 | 4.05 | % | - | 0.00 | % | - | 0.00 | % | 485 | 4.05 | % | ||||||||||||||||||
Equity
securities
|
1,857 | 4.99 | % | - | 0.00 | % | - | 0.00 | % | - | 0.00 | % | 1,857 | 4.99 | % | ||||||||||||||||||
$ | 9,562 | 3.78 | % | $ | 12,990 | 4.30 | % | $ | 20,175 | 4.24 | % | $ | 43,621 | 5.43 | % | $ | 86,348 | 4.80 | % |
Table
4
|
||||||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||||||||||||||||||
Loan
Portfolio
|
||||||||||||||||||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
As
of
|
||||||||||||||||||||||||||||||||||||||||
|
June
30, 2008
|
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
June
30, 2004
|
|||||||||||||||||||||||||||||||||||
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
||||||||||||||||||||||||||||||||||||
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
Amount
|
Total
Loans
|
|||||||||||||||||||||||||||||||
Loan
portfolio:
|
||||||||||||||||||||||||||||||||||||||||
Residential
real estate
|
$ | 140,244 | 34.49 | % | $ | 145,184 | 34.34 | % | $ | 149,100 | 34.44 | % | $ | 148,840 | 32.46 | % | $ | 138,031 | 32.10 | % | ||||||||||||||||||||
Commercial
real estate
|
111,223 | 27.36 | % | 112,535 | 26.61 | % | 115,327 | 26.63 | % | 125,899 | 27.46 | % | 127,866 | 29.74 | % | |||||||||||||||||||||||||
Construction
|
4,537 | 1.12 | % | 5,451 | 1.29 | % | 5,106 | 1.18 | % | 12,201 | 2.66 | % | 8,367 | 1.95 | % | |||||||||||||||||||||||||
Commercial
|
33,516 | 8.24 | % | 40,784 | 9.64 | % | 50,262 | 11.61 | % | 68,716 | 14.99 | % | 64,304 | 14.95 | % | |||||||||||||||||||||||||
Consumer
and other
|
117,047 | 28.79 | % | 118,881 | 28.12 | % | 113,192 | 26.14 | % | 102,865 | 22.43 | % | 91,434 | 21.26 | % | |||||||||||||||||||||||||
Total
loans
|
406,567 | 100.00 | % | 422,835 | 100.00 | % | 432,987 | 100.00 | % | 458,521 | 100.00 | % | 430,002 | 100.00 | % | |||||||||||||||||||||||||
Net
deferred loan costs
|
2,627 | 2,736 | 2,676 | 2,531 | 2,592 | |||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
5,656 | 5,756 | 5,496 | 5,104 | 4,577 | |||||||||||||||||||||||||||||||||||
Net
loans
|
$ | 403,538 | $ | 419,815 | $ | 430,167 | $ | 455,948 | $ | 428,017 |
Table
5
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Maturities
and Repricing of Loans ($ in thousands)
|
||||||||||||||||||||
As
of June 30, 2008
|
||||||||||||||||||||
1
Year
|
1
to 5
|
5
to 10
|
Over
10
|
Total
|
||||||||||||||||
or Less
|
Years
|
Years
|
Years
|
Loans
|
||||||||||||||||
Mortgages:
|
||||||||||||||||||||
Residential
|
$ | 28,602 | $ | 22,880 | $ | 19,111 | $ | 69,651 | $ | 140,244 | ||||||||||
Commercial
|
41,359 | 63,540 | 5,510 | 814 | 111,223 | |||||||||||||||
Construction
|
4,275 | 262 | - | - | 4,537 | |||||||||||||||
Non-mortgage
loans:
|
||||||||||||||||||||
Commercial
|
21,028 | 11,396 | 1,092 | - | 33,516 | |||||||||||||||
Consumer
and other
|
1,537 | 35,155 | 26,953 | 53,402 | 117,047 | |||||||||||||||
Total
loans
|
$ | 96,801 | $ | 133,233 | $ | 52,666 | $ | 123,867 | $ | 406,567 | ||||||||||
Type
of interest rate:
|
||||||||||||||||||||
Predetermined
rate, maturity
|
||||||||||||||||||||
greater
than 1 year
|
$ | 221,455 | ||||||||||||||||||
Floating
or adjustable rate
|
||||||||||||||||||||
due
after one year
|
88,311 | |||||||||||||||||||
Total
due after 1 year:
|
$ | 309,766 | ||||||||||||||||||
Scheduled
repayments are reported in the maturity category in which the payment is
due. Demand loans and overdrafts are reported in one
|
year or less. Maturities are based upon contract
terms.
|
Table
6
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Summary
of Loan Losses Experience
|
||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||
As
of or For Years Ended June 30,
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||
Average
net loans outstanding during the period (1)
|
$ | 413,794 | $ | 432,539 | $ | 448,070 | $ | 452,951 | $ | 395,774 | ||||||||||
Total
loans at end of period (1)
|
$ | 409,194 | $ | 425,571 | $ | 435,663 | $ | 461,052 | $ | 432,594 | ||||||||||
Allowance
at beginning of period
|
$ | 5,756 | $ | 5,496 | $ | 5,104 | $ | 4,577 | $ | 4,016 | ||||||||||
Loans
charged-off during the period:
|
||||||||||||||||||||
Residential
real estate
|
70 | 60 | 15 | 67 | 142 | |||||||||||||||
Commercial
real estate
|
184 | 6 | 35 | 7 | 124 | |||||||||||||||
Commercial
|
237 | 251 | 326 | 389 | 49 | |||||||||||||||
Consumer
and other
|
632 | 538 | 417 | 472 | 422 | |||||||||||||||
Total
loans charged-off
|
1,123 | 855 | 793 | 935 | 737 | |||||||||||||||
Recoveries
on loans previously charged-off:
|
||||||||||||||||||||
Residential
real estate
|
0 | 1 | 1 | 0 | 60 | |||||||||||||||
Commercial
real estate
|
6 | 26 | 25 | 10 | 34 | |||||||||||||||
Commercial
|
134 | 4 | 6 | 41 | 120 | |||||||||||||||
Consumer
and other
|
47 | 95 | 131 | 109 | 122 | |||||||||||||||
Total
recoveries
|
187 | 126 | 163 | 160 | 336 | |||||||||||||||
Net
loans charged off during the period
|
936 | 729 | 630 | 775 | 401 | |||||||||||||||
Provision
for loan losses
|
836 | 989 | 1,226 | 1,302 | 962 | |||||||||||||||
Reclassified
to off-balance sheet credit risk reserve
|
0 | 0 | (204 | ) | 0 | 0 | ||||||||||||||
Allowance
at end of period
|
$ | 5,656 | $ | 5,756 | $ | 5,496 | $ | 5,104 | $ | 4,577 | ||||||||||
Ratio
of net charge-offs to average loans outstanding
|
0.23 | % | 0.17 | % | 0.14 | % | 0.17 | % | 0.10 | % | ||||||||||
Allowance
as a percentage of total loans
|
1.38 | % | 1.35 | % | 1.26 | % | 1.11 | % | 1.06 | % | ||||||||||
Allowance
as a percentage of
|
||||||||||||||||||||
non-performing
and nonaccrual loans (2)
|
73.43 | % | 113.08 | % | 105.79 | % | 300.59 | % | 272.93 | % | ||||||||||
(1)
|
Excludes
loans held for sale.
|
||||||||||
(2)
|
The
increase in non-performing loans in fiscal 2008, 2007 and 2006 caused the
allowance as a percentage of non-performing and
nonaccrual
|
||||||||||
loans
to decrease compared to prior years. At June 30, 2008, non-performing and
non-accrual loans totaled $7,703, an increase of $2,613
|
|||||||||||
compared to June 30, 2007. See Table 8 for additional information. | |||||||||||
Management
believes that the allowance for loan losses is
adequate.
|
|||||||||||
For
each period indicated, this table summarizes loans outstanding at the end
of each period, the average amount of loans
outstanding,
|
|||||||||||
changes
in the allowance for loan losses, and other selected
statistics.
|
Table
7
|
|||||||||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
|||||||||||||||||||||||||||||||||||||||||
Allowance
for Loan Losses
|
|||||||||||||||||||||||||||||||||||||||||
($
in thousands)
|
|||||||||||||||||||||||||||||||||||||||||
As
of
|
June
30, 2008
|
June
30, 2007
|
June
30, 2006
|
June
30, 2005
|
June
30, 2004
|
||||||||||||||||||||||||||||||||||||
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
Percent
of
|
|||||||||||||||||||||||||||||||||||||
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
Loans
in Each
|
|||||||||||||||||||||||||||||||||||||
Category
to
|
Category
to
|
Category
to
|
Category
to
|
Category
to
|
|||||||||||||||||||||||||||||||||||||
Amount
|
Total Loans
|
Amount
|
Total Loans
|
Amount
|
Total Loans
|
Amount
|
Total Loans
|
Amount
|
Total Loans
|
||||||||||||||||||||||||||||||||
Allocation
of allowance for
loan losses: |
|||||||||||||||||||||||||||||||||||||||||
Residential
real estate
|
$ | 1,343 | 34.49 | % | $ | 808 | 34.34 | % | $ | 672 | 34.44 | % | $ | 730 | 32.46 | % | $ | 636 | 32.10 | % | |||||||||||||||||||||
Commercial
real estate
|
1,530 | 27.36 | % | 2,000 | 26.61 | % | 2,156 | 26.63 | % | 1,670 | 27.46 | % | 989 | 29.74 | % | ||||||||||||||||||||||||||
Construction
|
81 | 1.12 | % | 64 | 1.29 | % | 56 | 1.18 | % | 69 | 2.66 | % | 48 | 1.95 | % | ||||||||||||||||||||||||||
Commercial
|
940 | 8.24 | % | 1,042 | 9.64 | % | 1,037 | 11.61 | % | 753 | 14.99 | % | 1,374 | 14.95 | % | ||||||||||||||||||||||||||
Consumer
and other
|
1,654 | 28.79 | % | 1,667 | 28.12 | % | 1,470 | 26.14 | % | 1,737 | 22.43 | % | 1,530 | 21.26 | % | ||||||||||||||||||||||||||
Unallocated
|
108 | 0.00 | % | 175 | 0.00 | % | 105 | 0.00 | % | 145 | 0.00 | % | 0 | 0.00 | % | ||||||||||||||||||||||||||
Total
|
$ | 5,656 | 100.00 | % | $ | 5,756 | 100.00 | % | $ | 5,496 | 100.00 | % | $ | 5,104 | 100.00 | % | $ | 4,577 | 100.00 | % | |||||||||||||||||||||
This
table shows how the allowance for loan losses was allocated for the
periods indicated.
|
|||||||||||||||||||||
The
allowance for loan losses is established through a provision for loan
losses charged to operations. Loan losses are charged against
the
|
|||||||||||||||||||||
allowance when management believes that the collectibility of the loan principal is unlikely. Recoveries on loans previoulsy charged off are | |||||||||||||||||||||
credited
to the allowance.
|
|||||||||||||||||||||
The
allowance is an amount that management believes will be adequate to absorb
probable loan losses based on evaluations of
collectibility
|
|||||||||||||||||||||
and
prior loss experience. The evaluation takes into consideration
such factors as changes in the nature and volume of the portfolio,
overall
|
|||||||||||||||||||||
portfolio
quality, specific probles loans, and current econonic conditions that may
affect the borrowers' ability to pay. Management
also
|
|||||||||||||||||||||
obtains collateral appraisals when considered necessary. |
Table
8
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Non-performing
Loans
|
||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||
As
of June 30,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Nonaccrual
loans:
|
||||||||||||||||||||
Residential
real estate
|
$ | 1,390 | $ | 439 | $ | 521 | $ | 515 | $ | 214 | ||||||||||
Construction
loans
|
101 | - | - | - | - | |||||||||||||||
Commercial
real estate
|
1,430 | 1,444 | 1,260 | 33 | 47 | |||||||||||||||
Commercial
loans
|
1,638 | 708 | 1,423 | 3 | 85 | |||||||||||||||
Consumer
and other
|
634 | 461 | 109 | 60 | 101 | |||||||||||||||
Total
nonaccrual loans
|
5,193 | 3,052 | 3,313 | 611 | 447 | |||||||||||||||
Current
nonaccrual loans (1)
|
2,510 | 2,038 | 1,882 | 1,087 | 1,230 | |||||||||||||||
Total
non-performing loans (2)
|
7,703 | 5,090 | 5,195 | 1,698 | 1,677 | |||||||||||||||
Acquired
assets
|
678 | - | 10 | 89 | 39 | |||||||||||||||
Total
non-performing assets
|
$ | 8,381 | $ | 5,090 | $ | 5,205 | $ | 1,787 | $ | 1,716 | ||||||||||
Non-performing
loans to total loans
|
1.88 | % | 1.20 | % | 1.19 | % | 0.37 | % | 0.39 | % | ||||||||||
Non-performing
assets to total assets
|
1.40 | % | 0.91 | % | 0.92 | % | 0.31 | % | 0.32 | % | ||||||||||
As
of June 30, 2008, there were no troubled debt restructured
loans.
|
|||||||||||
See
additional information concerning non-performing and impaired loans in
note 3 of the audited consolidated financial statements as well
as
|
|||||||||||
in
the Management's Discussion and Analysis.
|
|||||||||||
(1) | Nonaccrual residential real estate loans increased due to the number in process of foreclosure. There were | ||||||||||
no significant losses expected. | |||||||||||
(2)
|
As of June 30, 2008, comprised of commercial real estate loans of $928, commercial loans of $1,576 | ||||||||||
and consumer loans of $6. | |||||||||||
(3)
|
Total non-performing loans increased in fiscal 2008, 2007 and 2006 as compared to prior years primarily from residential | ||||||||||
real estate and commercial loans. Loans past due 90 days or more and discretionary actions by management to place | |||||||||||
loans on non-accrual account for the increase in both portfolios. Estimated credit losses were included in the determination | |||||||||||
of the adequacy of the allowance for loan losses. |
Table
9
|
|||||||||||||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
|||||||||||||||||||||||||||||||||||
Average
Deposits ($ in thousands) and Rates
|
|||||||||||||||||||||||||||||||||||
For
Years Ended
|
June
30, 2008
|
June
30, 2007
|
June
30, 2006
|
||||||||||||||||||||||||||||||||
%
of
|
%
of
|
%
of
|
|||||||||||||||||||||||||||||||||
Amount
|
Rate
|
Deposits
|
Amount
|
Rate
|
Deposits
|
Amount
|
Rate
|
Deposits
|
|||||||||||||||||||||||||||
Average
deposits:
|
|||||||||||||||||||||||||||||||||||
Non-interest
bearing demand deposits
|
|||||||||||||||||||||||||||||||||||
and
escrow accounts
|
$ | 33,317 | 0.00 | % | 9.20 | % | $ | 35,420 | 0.00 | % | 9.37 | % | $ | 39,162 | 0.00 | % | 9.91 | % | |||||||||||||||||
Regular
savings
|
20,398 | 0.79 | % | 5.63 | % | 22,309 | 0.87 | % | 5.90 | % | 27,453 | 0.83 | % | 6.95 | % | ||||||||||||||||||||
NOW
and money market
|
64,923 | 2.22 | % | 17.93 | % | 64,024 | 2.27 | % | 16.94 | % | 73,062 | 1.92 | % | 18.48 | % | ||||||||||||||||||||
Time
deposits
|
243,437 | 4.72 | % | 67.24 | % | 256,268 | 4.62 | % | 67.79 | % | 255,599 | 3.72 | % | 64.66 | % | ||||||||||||||||||||
Total
average deposits
|
$ | 362,075 | 3.62 | % | 100.00 | % | $ | 378,021 | 3.57 | % | 100.00 | % | $ | 395,276 | 2.82 | % | 100.00 | % | |||||||||||||||||
This
table shows the average daily amount of deposits and average rates paid on
such deposits for the periods
indicated.
|
Table
10
|
||||
Northeast
Bancorp Consolidated
|
||||
Maturities
of Certificates of Deposit $100,000 & Over
|
||||
As
of June 30, 2008
|
||||
($
in thousands)
|
||||
Balance
|
||||
3
months or less
|
$ | 36,203 | ||
Over
3 through 6 months
|
12,638 | |||
Over
6 through 12 months
|
19,310 | |||
Over
12 months
|
10,187 | |||
Total
certificates of deposit $100,000 & over
|
$ | 78,338 |
Table
11
|
||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||
Short-term
Borrowings
|
||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||
As
of or For Years Ended June 30,
|
||||||||||||||||||||||||
2008
|
2007
|
2006
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Balance
at year end
|
$ | 32,841 | 2.50 | % | $ | 33,105 | 4.28 | % | $ | 29,637 | 3.79 | % | ||||||||||||
Average
outstanding during year
|
34,449 | 3.61 | % | 36,145 | 4.16 | % | 31,427 | 2.95 | % | |||||||||||||||
Maximum
outstanding at any month end
|
40,076 | 44,164 | 37,237 | |||||||||||||||||||||
Short-term
borrowings consist of securities sold under agreements to repurchase and
other sweep accounts.
|
These borrowings were scheduled to mature within 180 days. Securities sold under agreements to repurchase |
were
collateralized
by mortgage-backed and U.S. Government-sponsored enterprise
securities with a fair value
|
of $28,551,000 and amortized cost of $29,016,000 at June 30, 2008, and a fair value of $31,530,000 and amortized cost |
of
$30,348,000 at June 30, 2007. Other sweep accounts
have excess deposit insurance coverage of $7,630,000 at June
|
30,
2008. Securities
sold under these agreements were under the control of the Company
throughout 2008 and
2007.
|
Table
12
|
||||||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||||||
FHLB
Advances Due in 1 Year or Less
|
||||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||||
For
Years Ended June 30,
|
||||||||||||||||||||||||
2008
|
2007
|
2006
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Balance
at year end
|
$ | 55,575 | 3.70 | % | $ | 50,017 | 5.17 | % | $ | 34,832 | 4.03 | % | ||||||||||||
Average
outstanding during year
|
44,870 | 4.47 | % | 34,672 | 4.45 | % | 38,606 | 4.27 | % | |||||||||||||||
Maximum
outstanding at any month end
|
55,575 | 50,017 | 49,306 | |||||||||||||||||||||
This
table shows the Federal Home Loan Advances the Company had due to mature
in one year or less as of June 30, 2008, 2007 and
2006.
|
Table
13
|
||||||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||||||
Maturities
and Repricing of Interest-earning Assets & Interest-bearing
Liabilities
|
||||||||||||||||||||
As
of June 30, 2008
|
||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||
Term
to Repricing or Maturity
|
||||||||||||||||||||
Less
Than
|
1-5 |
Over
5
|
%
of
|
|||||||||||||||||
1
Year
|
Years
|
Years
|
Total
|
Total
|
||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||
Investment
securities
|
$ | 2,203 | $ | 3,589 | $ | 128,691 | $ | 134,483 | 24.44 | % | ||||||||||
Regulatory
stock
|
4,889 | - | 472 | 5,361 | 0.97 | % | ||||||||||||||
Short-term
investments (1)
|
3,953 | - | - | 3,953 | 0.72 | % | ||||||||||||||
Mortgage
loans:
|
||||||||||||||||||||
Residential
real estate:
|
||||||||||||||||||||
Fixed
rate loans
|
920 | 3,540 | 88,372 | 92,832 | 16.87 | % | ||||||||||||||
Variable
loans
|
27,681 | 19,340 | 391 | 47,412 | 8.61 | % | ||||||||||||||
Commercial
real estate
|
41,357 | 63,541 | 6,325 | 111,223 | 20.21 | % | ||||||||||||||
Construction
|
4,275 | 262 | - | 4,537 | 0.82 | % | ||||||||||||||
Other
loans:
|
||||||||||||||||||||
Commercial
|
21,029 | 11,396 | 1,091 | 33,516 | 6.09 | % | ||||||||||||||
Consumer
and other
|
1,536 | 35,155 | 80,356 | 117,047 | 21.27 | % | ||||||||||||||
Total
loans
|
96,798 | 133,234 | 176,535 | 406,567 | 73.87 | % | ||||||||||||||
Total
interest-earning assets
|
$ | 107,843 | $ | 136,823 | $ | 305,698 | $ | 550,364 | 100.00 | % | ||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||
Customer
deposits:
|
||||||||||||||||||||
NOW
accounts
|
$ | 47,978 | $ | - | $ | - | $ | 47,978 | 9.32 | % | ||||||||||
Money
market accounts
|
22,161 | - | - | 22,161 | 4.30 | % | ||||||||||||||
Regular
savings
|
19,905 | - | - | 19,905 | 3.86 | % | ||||||||||||||
Time
deposits
|
202,018 | 35,901 | 268 | 238,187 | 46.24 | % | ||||||||||||||
Total
customer deposits
|
292,062 | 35,901 | 268 | 328,231 | 63.72 | % | ||||||||||||||
Borrowings:
|
||||||||||||||||||||
Short-term
borrowings
|
32,841 | - | - | 32,841 | 6.39 | % | ||||||||||||||
FHLB
advances and other borrowings
|
56,486 | 62,895 | 18,112 | 137,493 | 26.69 | % | ||||||||||||||
Junior
subordinated debentures
|
6,186 | 10,310 | - | 16,496 | 3.20 | % | ||||||||||||||
Total
borrowings
|
95,513 | 73,205 | 18,112 | 186,830 | 36.28 | % | ||||||||||||||
Total
interest-bearing liabilities
|
$ | 387,575 | $ | 109,106 | $ | 18,380 | $ | 515,061 | 100.00 | % | ||||||||||
Interest
sensitivity gap
|
$ | (279,732 | ) | $ | 27,717 | $ | 287,318 | $ | 35,303 | |||||||||||
Cumulative
gap
|
$ | (279,732 | ) | $ | (252,015 | ) | $ | 35,303 | $ | 35,303 | ||||||||||
Cumulative
gap ratio
|
27.83 | % | 49.26 | % | 106.85 | % | 106.85 | % | ||||||||||||
Cumulative
gap as a percentage of total assets
|
-46.76 | % | -42.12 | % | 5.90 | % | 5.90 | % | ||||||||||||
(1)
Includes interest-earning deposits and loans held for
sale.
|
||||||||||||
This
table summarizes the anticipated maturities and repricing of the Company's
interest-earning assets and interest-bearing liabilities at
June 30, 2008.
|
||||||||||||
The
Company's internal asset/liability analysis considers regular savings, NOW
and money market accounts core deposits. Due to this
|
||||||||||||
consideration,
the Company's internal asset/liability model has these core deposits
designated in
a five year or greater maturity category
|
||||||||||||
and not one year or less as the above schedule shows. Because of this difference, the Company does not consider its cumualtive gap | ||||||||||||
position
to be as liability sensitive through Year 5 as presented in the
schedule above.
|
Table
14
|
||||||||||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||
Quarterly
Data (Unaudited)
|
||||||||||||||||
For
Year Ended June 30, 2008
|
||||||||||||||||
1st
Qtr
|
2nd
Qtr
|
3rd
Qtr
|
4th
Qtr
|
|||||||||||||
Sept.
30
|
Dec.
31
|
Mar.
31
|
June
30
|
|||||||||||||
2007
|
2007
|
2008
|
2008
|
|||||||||||||
Interest
income
|
||||||||||||||||
Interest
on loans
|
$ | 7,723,178 | $ | 7,588,460 | $ | 7,145,886 | $ | 6,814,246 | ||||||||
Interest
& dividends on investments
|
||||||||||||||||
&
available-for-sale securities
|
1,233,709 | 1,484,190 | 1,649,943 | 1,758,062 | ||||||||||||
Total
interest and dividend income
|
8,956,887 | 9,072,650 | 8,795,829 | 8,572,308 | ||||||||||||
Interest
expense
|
||||||||||||||||
Deposits
|
3,414,576 | 3,412,717 | 3,355,439 | 2,907,144 | ||||||||||||
FHLB
advances and other borrowings
|
1,303,559 | 1,415,277 | 1,505,307 | 1,427,580 | ||||||||||||
Short-term
borrowings
|
372,425 | 402,950 | 264,690 | 204,377 | ||||||||||||
Junior
Subordinated Debentures
|
273,480 | 272,412 | 267,723 | 251,349 | ||||||||||||
Total
interest expense
|
5,364,040 | 5,503,356 | 5,393,159 | 4,790,450 | ||||||||||||
Net
interest income
|
3,592,847 | 3,569,294 | 3,402,670 | 3,781,858 | ||||||||||||
Provision
for loan losses
|
190,283 | 179,653 | 287,625 | 178,923 | ||||||||||||
Net
interest income after provision for loan losses
|
3,402,564 | 3,389,641 | 3,115,045 | 3,602,935 | ||||||||||||
Securities
transactions
|
(5,937 | ) | (1,799 | ) | 267,147 | 33,690 | ||||||||||
Other
operating income
|
1,995,311 | 2,398,684 | 3,373,686 | 2,742,442 | ||||||||||||
Other
operating expense
|
4,841,604 | 5,280,850 | 5,846,368 | 5,885,632 | ||||||||||||
Income
before income taxes
|
550,334 | 505,676 | 909,510 | 493,435 | ||||||||||||
Income
tax expense
|
119,769 | 103,248 | 237,341 | 67,308 | ||||||||||||
Net
income
|
$ | 430,565 | $ | 402,428 | $ | 672,169 | $ | 426,127 | ||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ | 0.18 | $ | 0.17 | $ | 0.29 | $ | 0.18 | ||||||||
Diluted
|
$ | 0.18 | $ | 0.17 | $ | 0.29 | $ | 0.18 | ||||||||
Northeast
Bancorp Consolidated
|
||||||||||||||||
Quarterly
Data (Unaudited)
|
||||||||||||||||
For
Year Ended June 30, 2007
|
||||||||||||||||
1st
Qtr
|
2nd
Qtr
|
3rd
Qtr
|
4th
Qtr
|
|||||||||||||
Sept.
30
|
Dec.
31
|
Mar.
31
|
June
30
|
|||||||||||||
2006
|
2006
|
2007
|
2007
|
|||||||||||||
Interest
income
|
||||||||||||||||
Interest
on loans
|
$ | 7,942,105 | $ | 7,951,759 | $ | 7,779,765 | $ | 7,692,918 | ||||||||
|
||||||||||||||||
Interest
& dividends on investments & available-for-sale
securities
|
1,079,884 | 1,084,560 | 1,042,775 | 1,108,589 | ||||||||||||
Total
interest and dividend income
|
9,021,989 | 9,036,319 | 8,822,540 | 8,801,507 | ||||||||||||
Interest
expense
|
||||||||||||||||
Deposits
|
3,350,654 | 3,352,163 | 3,365,204 | 3,422,152 | ||||||||||||
FHLB
advances and other borrowings
|
970,138 | 967,609 | 993,900 | 1,089,704 | ||||||||||||
Short-term
borrowings
|
307,829 | 437,547 | 398,246 | 361,314 | ||||||||||||
Junior
Subordinated Debentures
|
277,991 | 276,883 | 270,912 | 254,752 | ||||||||||||
Total
interest expense
|
4,906,612 | 5,034,202 | 5,028,262 | 5,127,922 | ||||||||||||
Net
interest income
|
4,115,377 | 4,002,117 | 3,794,278 | 3,673,585 | ||||||||||||
Provision
for loan losses
|
300,786 | 375,546 | 200,043 | 112,783 | ||||||||||||
Net
interest income after provision for loan losses
|
3,814,591 | 3,626,571 | 3,594,235 | 3,560,802 | ||||||||||||
Securities
transactions
|
4,386 | 17,878 | 8,443 | 11,642 | ||||||||||||
Other
operating income
|
1,458,042 | 1,869,280 | 2,379,096 | 2,196,060 | ||||||||||||
Other
operating expense
|
4,669,678 | 4,964,155 | 5,265,250 | 5,176,103 | ||||||||||||
Income
before income taxes
|
607,341 | 549,574 | 716,524 | 592,401 | ||||||||||||
Income
tax expense
|
152,674 | 132,218 | 191,557 | 102,714 | ||||||||||||
Net
income
|
$ | 454,667 | $ | 417,356 | $ | 524,967 | $ | 489,687 | ||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ | 0.19 | $ | 0.17 | $ | 0.21 | $ | 0.20 | ||||||||
Diluted
|
$ | 0.18 | $ | 0.17 | $ | 0.21 | $ | 0.20 |
Changes in and
Disagreements with Accountants on Accounting and Financial
Disclosure
|
|
Not
applicable
|
|
Controls and
Procedures
|
|
The
Corporation carried out an evaluation, under the supervision and with the
participation of the Corporation’s management, including the Corporation’s
Chief Executive Officer and Chief Financial Officer, of the effectiveness
of its disclosure controls and procedures, as defined in Exchange Act
Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the
Corporation’s Chief Executive Officer and Chief Financial Officer
concluded that as of June 30, 2008, the Corporation’s disclosure controls
and procedures are effective. Disclosure controls and
procedures are controls and procedures that are designed to ensure that
information required to be disclosed in the Corporation’s reports filed or
submitted under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange
Commission’s rules and forms.
An
evaluation was performed under the supervision and with the participation
of the Company's management, including its Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation
of our internal controls and procedures over financial reporting (as
defined in Rule 13a-15(e) of the Exchange Act) as of the end of the period
covered by this annual report.
Management
is responsible for establishing and maintaining adequate internal controls
over financial reporting. The standard measures adopted by
management in making its evaluation are the measures in Interest Control - Integrated Framework
published by the Committeee of Sponsoring Organizations of the Treadway
Commission. We do not expect that our disclosure controls and
procedures will prevent all error and all fraud. A control
system, no matter how well designed and operated, can provide only
reasonable, not absolute, assurance that the control system's objective
will be met. Further, the design of a control system must
reflect the fact that there are resource constraints, and the benefits of
controls must be considered relative to their costs. Because of
the inherent limitations in all control systems, no evaluation of controls
can provide absolute assurance that all control issues, errors, and
instances of fraud, if any, within the Company have been or will be
detected. The inherent limitations include, among other things,
the realities that judgments in decision-making can be faulty, and that
breakdowns can occur because of simple error or
mistake. Controls and procedures also can be circumvented by
the individual acts of some persons, by collusion of two or more people,
or by management or employee override of the controls and
procedures. The design of any system of controls and procedures
is based in part upon certain assumptions about the likelihood of future
events, and there can be no assurance that any design will succeed in
achieving its stated goals under all potential future
conditions. Over time, controls and procedures may become
inadequate because of changes in conditions or deterioration in the degree
of compliance with its policies or procedures. Because of the
inherent limitation in a cost-effective control system, misstatements due
to error or fraud may occur and not be detected.
Based
on their evaluation of disclosure controls and procedures, our Chief
Executive Officer and Chief Financial Officer concluded, subject to the
limitations described above, that our internal controls and procedures
over financial reporting as of the end of the period covered by this
report were effective and that there were no material
weaknesses.
There
have been no significant changes in our internal controls, or in other
factors that could significantly affect our internal controls, subsequent
to the date the Chief Executive Officer and Chief Financial Officer
completed their evaluation, including any corrective actions with regard
to significant deficiencies or material weaknesses.
This
annual report does not include an attestation report of the Company’s
registered public accounting firm regarding internal controls over
financial reporting. Management’s report was not subject to
attestation by the Company’s registered pubic accounting firm pursuant to
temporary rules of the Securities Exchange Commission that permit the
Company to provide only management report in this annual
report.
|
|
Other
Information.
|
|
None.
|
Directors and
Executive Officers of the Registrant.
|
|
The
information required by Item 10 of Form 10-K with respect to our directors
and executive officers is incorporated by reference from the information
contained in the section captioned "Election of Directors" in the
Company's definitive Proxy Statement for the 2008 Annual Meeting of
Stockholders, which will be filed with the Securities and Exchange
Commission no later than 120 days after the close of the Company's 2008
fiscal year (the "2008 Proxy Statement"). Certain information
with respect to executive officers is included in Part I, Item 4 of this
report. The information required by Item 10 of Form 10-K with
respect to compliance with Section 16(a) of the Securities Exchange Act of
1934 is incorporated by reference from the information contained in the
section captioned "Section 16(a) Beneficial Ownership Reporting
Compliance" in the 2008 Proxy Statement. Information regarding
the information required by Item 406 of Regulation S-K is incorporated
herein by reference from the information contained in the section
captioned “Corporate Governance – Code of Ethics” in the 2008 Proxy
Statement. The information required by Item 10 of Form 10-K
with respect to our audit committee is incorporated by reference from the
information contained in the section captioned "Corporate Goverence Board
Committee and Membership and Meetings – Audit Committee” in the Company's
2008 Proxy Statement.
|
|
Executive
Compensation
|
|
The
information required by Item 11 of Form 10-K is incorporated by reference
from the information contained in the sections captioned "Election of
Directors - Compensation of Directors," “Compensation of Executive
Officers”, "Compensation Discussion and Analysis”, and "Compensation
Committee Interlocks and Insider Participation" in the 2008 Proxy
Statement.
|
|
Security Ownership of
Certain Beneficial Owners and Management and Related
Stockholders
|
|
The
information required by Item 12 of Form 10-K is incorporated by reference
from the information contained in the section captioned "Security Ownership of
Management and Certain Beneficial Owners" in the 2008 Proxy
Statement.
|
|
The
following table provided information about the Company's Common Stock that
may be issued upon the exercise of stock options under all of the
registrant's equity compensation plans in effect as of June 30,
2008.
|
(a)
|
(b)
|
(c)
|
|
Plan category |
Number
of securities to be
issued
upon exercise of
outstanding options
|
Weighted-average
exercise
price of
outstanding
options
|
Number
of securities
remaining
available for
future
issuance under
equity
compensation plan
(excluding
securities
referenced
in the first
column (a))
|
Equity
compensation
Plan
approved by
Security
holders (1)
|
36,000
|
$ 10.09
|
189,500
|
Equity
compensation
Plan
not approved by
Security
holders
|
0
|
$ 0.00
|
0
|
(1)
|
Includes
stock options granted or available under stockholder approved
Stock Option Plans in 2001, 1999, 1992 and 1989 (the "Stock Option
Plans").
|
Our
Stock Option Plans provide for a proportionate adjustment to the number of
shares reserved for issuance in the event of any stock dividend, stock
split, combination, recapitalization, or similar event.
|
|
Certain Relationships
and Related Transactions
|
|
The
information required by Item 13 of Form 10-K is incorporated by reference
from the information contained in the section captioned "Related Party
Transactions" and “Corporate Governance – Director Qualifications and
Independence” in the 2008 Proxy Statement.
|
|
Principal Accountant
Fees and Services
|
|
The
information required by Item 14 of Form 10-K is incorporated herein by
reference from the information contained in the section "Relationship with
Independent Accountants" in the 2008 Proxy
Statement.
|
Exhibits and Financial
Statement Schedules
|
|
(a)
|
List of Financial
Statements Filed as Part of This Report
|
The
following financial statements are submitted herewith in response to Part
II Item 8:
|
|
Consolidated
Balance Sheets as of June 30, 2008 and 2007
|
|
Consolidated
Statements of Income for the years ended June 30, 2008, 2007 and
2006
|
|
Consolidated
Statements of Changes in Stockholders' Equity for the years ended June 30,
2008, 2007 and 2006
|
|
Consolidated
Statements of Cash Flows for the years ended June 30, 2008, 2007 and
2006
|
|
(b)
|
Exhibits
|
The
exhibits listed below are filed herewith or are incorporated herein by
reference to other filings.
|
|
3.1
|
Conformed
Articles of Incorporation of Northeast Bancorp, incorporated by reference
to Exhibit 3.1 Northeast Bancorp's Annual Report on Form 10-K for the year
ended June 30, 2007.
|
3.2
|
Bylaws
of Northeast Bancorp, incorporated by reference to Exhibit 3.2 Northeast
Bancorp's Annual Report on Form 10-K for the year ended June 30,
2007.
|
4.1
|
Form
of Indenture with respect to Northeast Bancorp's Junior Subordinated
Debentures, incorporated by reference to Exhibit 4.1 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01), filed
with the Securities and Exchange Commission on October 12,
1999.
|
4.2
|
Form
of Junior Subordinated Debentures (included in Exhibit 4.1), incorporated
by reference to Exhibit 4.2 to Northeast Bancorp's Registration Statement
of Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission on October 12, 1999.
|
4.3
|
Trust
Agreement of NBN Capital Trust (including Certificate of Trust of NBN
Capital Trust), incorporated by reference to Exhibit 4.3 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01), filed
with the Securities and Exchange Commission October 12,
1999.
|
4.4
|
Form
of Amended and Restated Trust Agreement of NBN Capital Trust, incorporated
by reference to Exhibit 4.4 to Northeast Bancorp's Registration Statement
on Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission on October 12, 1999.
|
4.5
|
Form
of Preferred Securities of NBN Capital Trust (included in Exhibit 4.4),
incorporated by reference to Exhibit 4.5 to Northeast Bancorp's
Registration Statement on Form S-2 (No. 333-88853-01), filed with the
Securities and Exchange Commission on October 12, 1999.
|
4.6
|
Form
of Guarantee Agreement, incorporated by reference to Exhibit 4.6 to
Northeast Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed with the Securities and Exchange Commission on October 12,
1999.
|
10.1
|
1987
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp),
incorporated by reference to Bethel Bancorp's Registration Statement on
Form S-1 (No. 33-12815), filed with the Securities and Exchange
Commission.
|
10.2
|
1989
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp)
incorporated by reference to Exhibit 10.2 Northeast Bancorp's Annual
Report on Form 10-K for the year ended June 30, 2007.
|
10.3
|
1992
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp)
incorporated by reference to Exhibit 10.3 Northeast Bancorp's Annual
Report on Form 10-K for the year ended June 30, 2007.
|
10.4
|
1999
Stock Option Plan of Northeast Bancorp, incorporated by reference to
Exhibit 10.4 Northeast Bancorp's Annual Report on Form 10-K for the year
ended June 30, 2007.
|
10.5
|
2001
Stock Option Plan of Northeast Bancorp incorporated by reference to
Northeast Bancorp's Registration Statement on Form S-8, filed with the
Securities and Exchange Commission on March 31, 2002.
|
11
|
Statement
regarding computation of per share earnings is submitted herewith as
Exhibit 11.
|
21
|
A
list of subsidiaries of Northeast Bancorp.
|
23.1
|
The
Consent of Shatswell, MacLeod & Company,P.C.
|
23.2
|
The
Consent of Baker Newman & Noyes, Limited Liability
Company.
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
32.1
|
Certificate
of the Chief Executive Officer and Chief Financial Officer Pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). **
|
With
the exception of the information expressly incorporated herein by
reference, the Company's 2008 Proxy
Statement for the 2008 Annual Meeting of Shareholders is not to be deemed
filed as part of this Annual Report on Form
10-K
|
Date: September
19, 2008
|
By: /s/
James D. Delamater
|
James
D. Delamater, President
|
Name
|
Title
|
Date
|
/s/ Conrad L.
Ayotte
Conrad
L. Ayotte
|
Director
|
September
19, 2008
|
/s/ John B.
Bouchard
John
B. Bouchard
|
Director
|
September
19, 2008
|
/s/ James P.
Day
James
P. Day
|
Director
|
September
19, 2008
|
/s/ James D.
Delamater
James
D. Delamater
|
Director,
President
and Chief
Executive
Officer
(Principal
Executive Officer)
|
September
19, 2008
|
/s/ Ronald J.
Goguen
Ronald
J. Goguen
|
Director
|
September
19, 2008
|
/s/ Philip C.
Jackson
Philip
C. Jackson
|
Director
|
September
19, 2008
|
/s/ Judith W.
Kelley
Judith
W. Kelley
|
Chairman
of the Board
|
September
19, 2008
|
/s/ Pender J.
Lazenby
Pender
J. Lazenby
|
Director
|
September
19, 2008
|
/s/ John C.
Orestis
John
C. Orestis
|
Director
|
September
19, 2008
|
/s/ John
Rosmarin
John
Rosmarin
|
Vice-Chairman
of the Board
|
September
19, 2008
|
/s/ John
Schiavi
John
Schiavi
|
Director
|
September
19, 2008
|
/s/ Stephen W.
Wight
Stephen
W. Wight
|
Director
|
September
19, 2008
|
/s/ Robert S.
Johnson
Robert
S. Johnson
|
Chief
Financial Officer
(Principal
Financial and
Accounting
Officer)
|
September
19, 2008
|
Exhibit
Number
|
Exhibit |
3.1
|
Conformed
Articles of Incorporation of Northeast Bancorp, incorporated by reference
to Exhibit 3.1 Northeast Bancorp's Annual Report on Form 10-K for the year
ended June 30, 2007.
|
3.2
|
Bylaws
of Northeast Bancorp, incorporated by reference to Exhibit 3.2 Northeast
Bancorp's Annual Report on Form 10-K for the year ended June 30,
2007.
|
4.1
|
Form
of Indenture with respect to Northeast Bancorp's Junior Subordinated
Debentures, incorporated by reference to Exhibit 4.1 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01), filed
with the Securities and Exchange Commission.
|
4.2
|
Form
of Junior Subordinated Debentures (included in Exhibit 4.1), incorporated
by reference to Exhibit 4.2 to Northeast Bancorp's Registration Statement
of Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission.
|
4.3
|
Trust
Agreement of NBN Capital Trust (including Certificate of Trust of NBN
Capital Trust), incorporated by reference to Exhibit 4.3 to Northeast
Bancorp's Registration Statement on Form S-2 (No. 333-88853-01), filed
with the Securities and Exchange Commission.
|
4.4
|
Form
of Amended and Restated Trust Agreement of NBN Capital Trust, incorporated
by reference to Exhibit 4.4 to Northeast Bancorp's Registration Statement
on Form S-2 (No. 333-88853-01), filed with the Securities and Exchange
Commission.
|
4.5
|
Form
of Preferred Securities of NBN Capital Trust (included in Exhibit 4.4),
incorporated by reference to Exhibit 4.5 to Northeast Bancorp's
Registration Statement on Form S-2 (No. 333-88853-01), filed with the
Securities and Exchange Commission.
|
4.6
|
Form
of Guarantee Agreement, incorporated by reference to Exhibit 4.6 to
Northeast Bancorp's Registration Statement on Form S-2 (No. 333-88853-01),
filed with the Securities and Exchange Commission.
|
10.1
|
1987
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp),
incorporated by reference to Bethel Bancorp's Registration Statement on
Form S-1 (No. 33-12815), filed with the Securities and Exchange
Commission.
|
10.2
|
1989
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp)
incorporated by reference to Exhibit 10.2 Northeast Bancorp's Annual
Report on Form 10-K for the year ended June 30, 2007.
|
10.3
|
1992
Stock Option Plan of Northeast Bancorp (formerly known as Bethel Bancorp)
incorporated by reference to Exhibit 10.3 Northeast Bancorp's Annual
Report on Form 10-K for the year ended June 30, 2007.
|
10.4
|
1999
Stock Option Plan of Northeast Bancorp, incorporated by reference to
Exhibit 10.4 Northeast
Bancorp's Annual Report on Form 10-K for the year ended June 30,
2007.
|
10.5
|
2001
Stock Option Plan of Northeast Bancorp incorporated by reference to
Northeast Bancorp's Registration Statement on Form S-8, filed with the
Securities and Exchange Commission on March 31, 2002.
|
11
|
Statement
regarding computation of per share earnings is submitted herewith as
Exhibit 11.
|
21
|
A
list of subsidiaries of Northeast Bancorp.
|
23.1
|
The
Consent of Shatswell, MacLeod & Company, P.C.
|
23.2
|
The
Consent of Baker Newman & Noyes, Limited Liability
Company.
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
|
32.1
|
Certificate
of the Chief Executive Officer and Chief Financial Officer Pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (Rule
13a-14(b)).
|