PORTLAND, Maine, Oct. 29, 2020 (GLOBE NEWSWIRE) -- Northeast Bank (the “Bank”) (NASDAQ: NBN), a Maine-based full-service bank, today reported net income of $7.8 million, or $0.94 per diluted common share, for the quarter ended September 30, 2020, compared to net income of $4.8 million, or $0.52 per diluted common share, for the quarter ended September 30, 2019.
The Board of Directors declared a cash dividend of $0.01 per share, payable on November 24, 2020, to shareholders of record as of November 10, 2020.
Discussing results, Rick Wayne, Chief Executive Officer, said, “We began the new fiscal year with a very strong first quarter. We earned $0.94 per diluted common share, a return on average equity of 18.5%, a return on average assets of 2.5% and an efficiency ratio of 46.4%. Our earnings substantially benefitted from our correspondent arrangement with The Loan Source, Inc. (“Loan Source”) and ACAP SME, LLC ("ACAP"). For the quarter, we recognized $4.7 million of correspondent fee income in connection with $3.4 billion of Paycheck Protection Program (“PPP”) loans purchased by Loan Source through September 30, 2020. Subsequent to quarter end, Loan Source purchased an additional $613.8 million of PPP loans for a total of $4.0 billion purchased PPP loans.”
Mr. Wayne continued, “We are also pleased with the performance of loans under deferment. Out of the $136.2 million of three-month principal and interest deferments, only $26.8 million were on deferment at quarter end and all of the $44.7 million of six-month interest-only deferments were current at quarter end.”
As of September 30, 2020, total assets were $1.26 billion, a decrease of $855 thousand, or 0.1%, from total assets of $1.26 billion as of June 30, 2020. The principal components of the changes in the balance sheet follow:
1. The following table highlights the changes in the loan portfolio for the three months ended September 30, 2020:
| September 30, 2020 Balance | June 30, 2020 Balance | Change ($) | Change (%) | ||||||||||||
| (Dollars in thousands) | |||||||||||||||
| National Lending Purchased | $ | 358,203 | $ | 386,624 | $ | (28,421) | (7.35%) | ||||||||
| National Lending Originated | 462,974 | 467,612 | (4,638) | (0.99%) | |||||||||||
| SBA | 48,775 | 47,095 | 1,680 | 3.57% | |||||||||||
| Community Banking | 62,158 | 70,271 | (8,113) | (11.55%) | |||||||||||
| Total | $ | 932,110 | $ | 971,602 | $ | (39,492) | (4.06%) | ||||||||
Loans generated by the Bank's National Lending Division for the quarter ended September 30, 2020 totaled $45.5 million, which consisted of $4.6 million of purchased loans, at an average price of 78.6% of unpaid principal balance, and $40.9 million of originated loans.
Additionally, the Bank originated $23.1 million of PPP loans in the first quarter. The Bank sold PPP loans with a total principal balance of $53.7 million during the quarter ended September 30, 2020, recording a net gain of $1.1 million on the sales primarily resulting from the recognition of net deferred fees, partially offset by purchase price discounts.
An overview of the Bank’s National Lending portfolio follows:
| National Lending Portfolio | ||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | ||||||||||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||||||||||
| Purchased | Originated | Total | Purchased | Originated | Total | |||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
| Loans purchased or originated during the period: | ||||||||||||||||||||||||||||||||
| Unpaid principal balance | $ | 5,822 | $ | 40,908 | $ | 46,730 | $ | 30,333 | $ | 40,537 | $ | 70,870 | ||||||||||||||||||||
| Net investment basis | 4,578 | 40,908 | 45,486 | 28,622 | 40,537 | 69,159 | ||||||||||||||||||||||||||
| Loan returns during the period: | ||||||||||||||||||||||||||||||||
| Yield | 9.11% | 7.04% | 7.98% | 9.73% | 7.57% | 8.46% | ||||||||||||||||||||||||||
| Total Return on Purchased Loans (1) | 9.11% | N/A | 9.11% | 9.73% | N/A | 9.73% | ||||||||||||||||||||||||||
| Total loans as of period end: | ||||||||||||||||||||||||||||||||
| Unpaid principal balance | $ | 391,895 | $ | 462,974 | $ | 854,869 | $ | 365,984 | $ | 457,350 | $ | 823,334 | ||||||||||||||||||||
| Net investment basis | 358,203 | 462,974 | 821,177 | 332,227 | 457,350 | 789,577 | ||||||||||||||||||||||||||
| (1) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains on asset sales, gains on real estate owned and other noninterest income recorded during the period divided by the average invested balance, which includes purchased loans held for sale, on an annualized basis. The total return on purchased loans does not include the effect of purchased loan charge-offs or recoveries during the period. Total return on purchased loans is considered a non-GAAP financial measure. See reconciliation in below table entitled “Total Return on Purchased Loans.” | ||||||||||||||||||||||||||||||||
2. Short-term investments increased by $59.6 million, or 42.3%, from June 30, 2020, primarily due to a $67.6 million decrease in loans (including loans held for sale).
3. Other assets increased by $4.0 million, or 24.2%, from June 30, 2020, primarily due to a $3.9 million receivable recorded for net servicing income related to the Bank’s correspondent arrangement with Loan Source and ACAP, under which the Bank receives 50% of the net servicing income earned over time on loans purchased by Loan Source.
4. Deposits increased by $5.3 million, or 0.5%, from June 30, 2020, attributable to increases in demand deposits of $39.2 million, or 41.3%, savings and interest-bearing checking accounts of $27.5 million, or 19.9%, and money market accounts of $9.2 million, or 3.1%, partially offset by a decrease in time deposits of $70.5 million, or 14.8%. The primary reason for the net increase in deposits was due to timing of receipt of short-term customer funds which were subsequently withdrawn after the end of the quarter.
5. Shareholders’ equity increased by $7.8 million, or 4.7%, from June 30, 2020, primarily due to net income of $7.8 million.
Net income increased by $3.0 million to $7.8 million for the quarter ended September 30, 2020, compared to net income of $4.8 million for the quarter ended September 30, 2019.
1. Net interest and dividend income before provision for loan losses decreased by $744 thousand to $15.0 million for the quarter ended September 30, 2020, compared to $15.7 million for the quarter ended September 30, 2019. The decrease was primarily due to lower rates earned on loans and short-term investments, partially offset by decreased interest expense on deposits.
The following table summarizes interest income and related yields recognized on the loan portfolios:
| Interest Income and Yield on Loans | |||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||
| 2020 | 2019 | ||||||||||||||||
| Average | Interest | Average | Interest | ||||||||||||||
| Balance (1) | Income | Yield | Balance (1) | Income | Yield | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Community Banking | $ | 65,438 | $ | 843 | 5.11% | $ | 90,384 | $ | 1,267 | 5.58% | |||||||
| SBA National | 48,252 | 556 | 4.57% | 62,755 | 1,469 | 9.31% | |||||||||||
| SBA PPP | 16,901 | 80 | 1.88% | - | - | - | |||||||||||
| National Lending: | |||||||||||||||||
| Originated | 452,744 | 8,029 | 7.04% | 469,307 | 8,928 | 7.57% | |||||||||||
| Purchased | 374,200 | 8,597 | 9.11% | 328,819 | 8,040 | 9.73% | |||||||||||
| Total National Lending | 826,944 | 16,626 | 7.98% | 798,126 | $ | 16,968 | 8.46% | ||||||||||
| Total | $ | 957,535 | $ | 18,105 | 7.50% | $ | 951,265 | $ | 19,704 | 8.24% | |||||||
| (1) Includes loans held for sale. | |||||||||||||||||
The components of total income on purchased loans are set forth in the table below entitled “Total Return on Purchased Loans.” When compared to the quarter ended September 30, 2019, regularly scheduled interest and accretion for the quarter ended September 30, 2020 increased by $510 thousand due to the increase in average balances and transactional income increased by $46 thousand. The total return on purchased loans for the quarter ended September 30, 2020 was 9.1%, a decrease from 9.7% for the quarter ended September 30, 2019. The following table details the total return on purchased loans:
| Total Return on Purchased Loans | |||||||||
| Three Months Ended September 30, | |||||||||
| 2020 | 2019 | ||||||||
| Income | Return (1) | Income | Return (1) | ||||||
| (Dollars in thousands) | |||||||||
| Regularly scheduled interest and accretion | $ | 6,565 | 6.96% | $ | 6,054 | 7.33% | |||
| Transactional income: | |||||||||
| Gain on loan sales | - | 0.00% | - | 0.00% | |||||
| Gain on real estate owned | - | 0.00% | - | 0.00% | |||||
| Other noninterest income | - | 0.00% | - | 0.00% | |||||
| Accelerated accretion and loan fees | 2,032 | 2.15% | 1,986 | 2.40% | |||||
| Total transactional income | 2,032 | 2.15% | 1,986 | 2.40% | |||||
| Total | $ | 8,597 | 9.11% | $ | 8,040 | 9.73% | |||
| (1) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains on asset sales and gains on real estate owned recorded during the period divided by the average invested balance, which includes purchased loans held for sale, on an annualized basis. The total return does not include the effect of purchased loan charge-offs or recoveries in the periods shown. Total return is considered a non-GAAP financial measure. | |||||||||
2. Provision (credit) for loan losses increased by $513 thousand to $377 thousand for the quarter ended September 30, 2020, from a $136 thousand credit in the quarter ended September 30, 2019. The increase in the provision for loan losses reflects increases in certain qualitative factors during the current quarter as a result of continued impacts from the COVID-19 pandemic, partially offset by a decrease in loan balances during the quarter. There were no significant changes in qualitative factors during the quarter ended September 30, 2019.
3. Noninterest income increased by $5.2 million for the quarter ended September 30, 2020, compared to the quarter ended September 30, 2019, primarily due to the following:
- An increase in correspondent fee income of $4.7 million from the recognition of correspondent fees and net servicing income as a result of the correspondent arrangement entered into with Loan Source during the quarter ended June 30, 2020. The correspondent arrangement provides for the Bank to earn a correspondent fee when Loan Source purchases PPP loans and the Bank subsequently shares in net servicing income on such purchased PPP loans. Correspondent income for the quarter is comprised of the following components:
| Income Earned | |||||
| (In thousands) | |||||
| Correspondent Fee | $ | 822 | |||
| Amortization of Purchased Accrued Interest | 279 | ||||
| Earned Net Servicing Interest | 3,646 | ||||
| Total | $ | 4,747 | |||
A summary of PPP loans purchased by Loan Source and related amounts that the Bank will earn over the expected life of the loans is as follows:
| Quarter | PPP Loans Purchased by Loan Source | Correspondent Fee | Purchased Accrued Interest(1) | Total(2) | |||||||||
| (In thousands) | |||||||||||||
| Q4 FY 2020 | $1,272,900 | $2,891 | $688 | $3,579 | |||||||||
| Q1 FY 2021 | 2,112,100 | 5,349 | 2,804 | 8,153 | |||||||||
| Total | $3,385,000 | $8,239 | $3,492 | $11,731 | |||||||||
| (1) - Northeast Bank's share |
| (2) - Expected to be recognized into income over approximately 2 years |
- An increase in gain on sale of PPP loans of $1.1 million, due to the sale of $53.7 million of PPP loans, which resulted in a net gain based on the recognition of net deferred fees, partially offset by purchase price discounts in the quarter ended September 30, 2020; partially offset by,
- A $252 thousand decrease in gain on Small Business Administration (“SBA”) loan sales, as no SBA national loans were sold during the current quarter;
- A $155 thousand increase in losses on real estate owned (“REO”), due to a write-down on an existing REO property during the quarter, as compared to minimal write-downs on REO properties during the quarter ended September 30, 2019;
- A $135 thousand decrease in bank-owned life insurance income due to a gain from death benefit proceeds recognized in the quarter ended September 30, 2019, as compared to no gain recognized during the current quarter; and
- A $130 thousand decrease in gain on sale of residential loans held for sale due to lower volume sold as compared to the quarter ended September 30, 2019.
4. Noninterest expense decreased by $421 thousand for the quarter ended September 30, 2020 compared to the quarter ended September 30, 2019, primarily due to the following:
- A decrease in other noninterest expense of $408 thousand, primarily due to a $128 thousand recovery on SBA servicing assets in the quarter ended September 30, 2020, as compared to a $74 thousand impairment charge in the quarter ended September 30, 2019, and a $167 thousand decrease in travel and meals and entertainment expense during the current quarter; and
- A decrease in amortization of intangible assets of $109 thousand as the core deposit intangible became fully amortized during the quarter ended June 30, 2020.
5. Income tax expense increased by $1.4 million to $3.3 million, or an effective tax rate of 29.8%, for the quarter ended September 30, 2020, compared to $1.9 million, or an effective tax rate of 28.7%, for the quarter ended September 30, 2019. The increase was primarily due to higher pre-tax income, which increased by $4.4 million during the quarter ended September 30, 2020 compared to the quarter ended September 30, 2019.
As of September 30, 2020, nonperforming assets totaled $25.5 million, or 2.03% of total assets, as compared to $24.4 million, or 1.94% of total assets, as of June 30, 2020. The increase was primarily due to five National Lending purchased loans totaling $1.1 million that were placed on nonaccrual during the quarter ended September 30, 2020.
As of September 30, 2020, past due loans totaled $18.9 million, or 2.03% of total loans, as compared to past due loans totaling $16.4 million, or 1.69% of total loans as of June 30, 2020. The increase was primarily due to thirteen National Lending purchased loans totaling $3.7 million becoming past due during the quarter ended September 30, 2020, partially offset by one National Lending purchased loan totaling $1.0 million that was transferred to REO during the quarter ended September 30, 2020.
As of September 30, 2020, the Bank’s Tier 1 leverage capital ratio was 14.0%, compared to 13.4% at June 30, 2020, and the Total capital ratio was 21.2% at September 30, 2020, compared to 19.6% at June 30, 2020. Capital ratios were primarily affected by increased earnings and decreased assets.
Investor Call Information
Rick Wayne, Chief Executive Officer, Jean-Pierre Lapointe, Chief Financial Officer, and Pat Dignan, Executive Vice President and Chief Credit Officer, will host a conference call to discuss first quarter earnings and business outlook at 10:00 a.m. Eastern Time on Friday, October 30th. Investors can access the call by dialing 800.773.2954 and entering the following passcode: 49981729. The call will be available via live webcast, which can be viewed by accessing the Bank’s website at www.northeastbank.com and clicking on the About Us - Investor Relations section. To listen to the webcast, attendees are encouraged to visit the website at least fifteen minutes early to register, download and install any necessary audio software. Please note there will also be a slide presentation that will accompany the webcast. For those who cannot listen to the live broadcast, a replay will be available online for one year at www.northeastbank.com.
About Northeast Bank
Northeast Bank (NASDAQ: NBN) is a full-service bank headquartered in Portland, Maine. We offer personal and business banking services to the Maine market via nine branches. Our National Lending Division purchases and originates commercial loans on a nationwide basis. ableBanking, a division of Northeast Bank, offers online savings products to consumers nationwide. Information regarding Northeast Bank can be found at www.northeastbank.com.
Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures, including tangible common shareholders’ equity, tangible book value per share, total return on purchased loans, efficiency ratio, and net interest margin excluding PPP. The Bank’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
Forward-Looking Statements
Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Although the Bank believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Bank’s control. The Bank’s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, the negative impacts and disruptions of the COVID-19 pandemic and measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; the length and extent of the economic contraction resulting from the COVID-19 pandemic; continued deterioration in employment levels, general business and economic conditions on a national basis and in the local markets in which the Bank operates, including changes which adversely affect borrowers’ ability to service and repay our loans; changes in customer behavior due to changing political, business and economic conditions or legislative or regulatory initiatives; turbulence in the capital and debt markets; changes in interest rates and real estate values; increases in loan defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of loan loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; changing government regulation; competitive pressures from other financial institutions; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; the risk that the Bank may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Bank’s financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Bank’s Annual Report on Form 10-K and updated by our Quarterly Reports on Form 10-Q and other filings submitted to the Federal Deposit Insurance Corporation. These statements speak only as of the date of this release and the Bank does not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events.
NBN-F
| NORTHEAST BANK | ||||||
| BALANCE SHEETS | ||||||
| (Unaudited) | ||||||
| (Dollars in thousands, except share and per share data) | ||||||
| September 30, 2020 | June 30, 2020 | |||||
| Assets | ||||||
| Cash and due from banks | $ | 2,811 | $ | 2,795 | ||
| Short-term investments | 200,454 | 140,862 | ||||
| Total cash and cash equivalents | 203,265 | 143,657 | ||||
| Available-for-sale debt securities, at fair value | 67,581 | 64,918 | ||||
| Equity securities, at fair value | 7,266 | 7,239 | ||||
| Total investment securities | 74,847 | 72,157 | ||||
| Residential real estate loans held for sale | 778 | 601 | ||||
| SBA loans held for sale | 558 | 28,852 | ||||
| Total loans held for sale | 1,336 | 29,453 | ||||
| Loans: | ||||||
| Commercial real estate | 648,455 | 679,537 | ||||
| Commercial and industrial | 207,855 | 212,769 | ||||
| Residential real estate | 74,376 | 77,722 | ||||
| Consumer | 1,424 | 1,574 | ||||
| Total loans | 932,110 | 971,602 | ||||
| Less: Allowance for loan losses | 9,536 | 9,178 | ||||
| Loans, net | 922,574 | 962,424 | ||||
| Premises and equipment, net | 9,372 | 9,670 | ||||
| Real estate owned and other repossessed collateral, net | 4,102 | 3,274 | ||||
| Federal Home Loan Bank stock, at cost | 1,390 | 1,390 | ||||
| Loan servicing rights, net | 2,323 | 2,113 | ||||
| Bank-owned life insurance | 17,180 | 17,074 | ||||
| Other assets | 20,391 | 16,423 | ||||
| Total assets | $ | 1,256,780 | $ | 1,257,635 | ||
Liabilities and Shareholders' Equity | ||||||
| Deposits: | ||||||
| Demand | $ | 133,900 | $ | 94,749 | ||
| Savings and interest checking | 165,282 | 137,824 | ||||
| Money market | 311,561 | 302,343 | ||||
| Time | 406,887 | 477,436 | ||||
| Total deposits | 1,017,630 | 1,012,352 | ||||
| Federal Home Loan Bank advances | 15,000 | 15,000 | ||||
| Paycheck Protection Program Liquidity Facility advances | - | 12,440 | ||||
| Subordinated debt | 14,967 | 14,940 | ||||
| Lease liability | 4,190 | 4,496 | ||||
| Other liabilities | 32,442 | 33,668 | ||||
| Total liabilities | 1,084,229 | 1,092,896 | ||||
Commitments and contingencies | - | - | ||||
| Shareholders' equity | ||||||
| Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares | ||||||
| issued and outstanding at September 30, 2020 and June 30, 2020 | - | - | ||||
| Voting common stock, $1.00 par value, 25,000,000 shares authorized; | ||||||
| 8,147,003 and 8,153,841 shares issued and outstanding at | ||||||
| September 30, 2020 and June 30, 2020, respectively | 8,147 | 8,154 | ||||
| Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; | ||||||
| 44,783 shares issued and outstanding at September 30, 2020 and June 30, 2020 | 45 | 45 | ||||
| Additional paid-in capital | 68,452 | 68,302 | ||||
| Retained earnings | 97,672 | 89,960 | ||||
| Accumulated other comprehensive loss | (1,765) | (1,722) | ||||
| Total shareholders' equity | 172,551 | 164,739 | ||||
| Total liabilities and shareholders' equity | $ | 1,256,780 | $ | 1,257,635 | ||
| NORTHEAST BANK | ||||||||||||||
| STATEMENTS OF INCOME | ||||||||||||||
| (Unaudited) | ||||||||||||||
| (Dollars in thousands, except share and per share data) | ||||||||||||||
| Three Months Ended September 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| Interest and dividend income: | ||||||||||||||
| Interest and fees on loans | $ | 18,105 | $ | 19,704 | ||||||||||
| Interest on available-for-sale securities | 290 | 451 | ||||||||||||
| Other interest and dividend income | 88 | 340 | ||||||||||||
| Total interest and dividend income | 18,483 | 20,495 | ||||||||||||
Interest expense: | ||||||||||||||
| Deposits | 3,058 | 4,316 | ||||||||||||
| Federal Home Loan Bank advances | 124 | 125 | ||||||||||||
| Paycheck Protection Program Liquidity Facility | 2 | - | ||||||||||||
| Subordinated debt | 281 | 282 | ||||||||||||
| Obligation under lease agreements | 25 | 35 | ||||||||||||
| Total interest expense | 3,490 | 4,758 | ||||||||||||
| Net interest and dividend income before provision (credit) for loan losses | 14,993 | 15,737 | ||||||||||||
| Provision (credit) for loan losses | 377 | (136 | ) | |||||||||||
| Net interest and dividend income after provision (credit) for loan losses | 14,616 | 15,873 | ||||||||||||
| Noninterest income: | ||||||||||||||
| Fees for other services to customers | 499 | 413 | ||||||||||||
| Gain on sales of PPP loans | 1,110 | - | ||||||||||||
| Gain on sales of SBA loans | - | 252 | ||||||||||||
| Gain on sales of residential loans held for sale | 83 | 213 | ||||||||||||
| Net unrealized gain on equity securities | - | 40 | ||||||||||||
| Loss on real estate owned, other repossessed collateral and premises and equipment, net | (157 | ) | (2 | ) | ||||||||||
| Correspondent fee income | 4,747 | - | ||||||||||||
| Bank-owned life insurance income | 106 | 241 | ||||||||||||
| Other noninterest income | 28 | 19 | ||||||||||||
| Total noninterest income | 6,416 | 1,176 | ||||||||||||
| Noninterest expense: | ||||||||||||||
| Salaries and employee benefits | 6,351 | 6,387 | ||||||||||||
| Occupancy and equipment expense | 926 | 898 | ||||||||||||
| Professional fees | 363 | 392 | ||||||||||||
| Data processing fees | 1,025 | 984 | ||||||||||||
| Marketing expense | 41 | 93 | ||||||||||||
| Loan acquisition and collection expense | 689 | 611 | ||||||||||||
| FDIC insurance premiums (credits) | 48 | (18 | ) | |||||||||||
| Intangible asset amortization | - | 109 | ||||||||||||
| Other noninterest expense | 490 | 898 | ||||||||||||
| Total noninterest expense | 9,933 | 10,354 | ||||||||||||
| Income before income tax expense | 11,099 | 6,695 | ||||||||||||
| Income tax expense | 3,305 | 1,919 | ||||||||||||
| Net income | $ | 7,794 | $ | 4,776 | ||||||||||
| Weighted-average common shares outstanding: | ||||||||||||||
| Basic | 8,196,828 | 9,043,761 | ||||||||||||
| Diluted | 8,315,096 | 9,211,874 | ||||||||||||
Earnings per common share: | ||||||||||||||
| Basic | $ | 0.95 | $ | 0.53 | ||||||||||
| Diluted | 0.94 | 0.52 | ||||||||||||
| Cash dividends declared per common share | $ | 0.01 | $ | 0.01 | ||||||||||
NORTHEAST BANK | ||||||||||||||||
| AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Three Months Ended September 30, | ||||||||||||||||
| 2020 | 2019 | |||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||
| Assets: | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||
| Investment securities | $ | 72,140 | $ | 290 | 1.59% | $ | 82,081 | $ | 451 | 2.19% | ||||||
| Loans (1) (2) (3) | 957,535 | 18,105 | 7.50% | 951,265 | 19,704 | 8.24% | ||||||||||
| Federal Home Loan Bank stock | 1,390 | 33 | 9.42% | 1,258 | 19 | 6.01% | ||||||||||
| Short-term investments (4) | 169,609 | 55 | 0.13% | 60,347 | 321 | 2.12% | ||||||||||
| Total interest-earning assets | 1,200,674 | 18,483 | 6.11% | 1,094,951 | 20,495 | 7.45% | ||||||||||
| Cash and due from banks | 2,925 | 2,629 | ||||||||||||||
| Other non-interest earning assets | 38,853 | 35,531 | ||||||||||||||
| Total assets | $ | 1,242,452 | $ | 1,133,111 | ||||||||||||
| Liabilities & Shareholders' Equity: | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||
| NOW accounts | $ | 123,644 | $ | 127 | 0.41% | $ | 65,405 | $ | 60 | 0.36% | ||||||
| Money market accounts | 312,271 | 535 | 0.68% | 264,877 | 1,069 | 1.61% | ||||||||||
| Savings accounts | 37,525 | 14 | 0.15% | 34,476 | 14 | 0.16% | ||||||||||
| Time deposits | 435,827 | 2,382 | 2.17% | 484,115 | 3,173 | 2.61% | ||||||||||
| Total interest-bearing deposits | 909,267 | 3,058 | 1.33% | 848,873 | 4,316 | 2.02% | ||||||||||
| Federal Home Loan Bank advances | 15,000 | 124 | 3.28% | 15,000 | 125 | 3.32% | ||||||||||
| PPPLF advances | 1,758 | 2 | 0.45% | - | - | 0.00% | ||||||||||
| Subordinated debt | 14,952 | 281 | 7.46% | 14,841 | 282 | 7.56% | ||||||||||
| Lease liability | 4,306 | 25 | 2.30% | 5,690 | 35 | 2.45% | ||||||||||
| Total interest-bearing liabilities | 945,283 | 3,490 | 1.46% | 884,404 | 4,758 | 2.14% | ||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||
| Demand deposits and escrow accounts | 112,303 | 85,090 | ||||||||||||||
| Other liabilities | 17,693 | 7,581 | ||||||||||||||
| Total liabilities | 1,075,279 | 977,075 | ||||||||||||||
| Shareholders' equity | 167,173 | 156,036 | ||||||||||||||
| Total liabilities and shareholders' equity | $ | 1,242,452 | $ | 1,133,111 | ||||||||||||
| Net interest income | $ | 14,993 | $ | 15,737 | ||||||||||||
| Interest rate spread | 4.65% | 5.31% | ||||||||||||||
| Net interest margin (5) | 4.95% | 5.72% | ||||||||||||||
| (1) Interest income and yield are stated on a fully tax-equivalent basis using the statutory tax rate. | ||||||||||||||||
| (2) Includes loans held for sale. | ||||||||||||||||
| (3) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income. | ||||||||||||||||
| (4) Short-term investments include FHLB overnight deposits and other interest-bearing deposits. (5) Net interest margin is calculated as net interest income divided by total interest-earning assets. | ||||||||||||||||
| NORTHEAST BANK | |||||||||||||||||||
| SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (Dollars in thousands, except share and per share data) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| September 30, 2020 | June 30, 2020 | March 31, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||
Net interest income | $ | 14,993 | $ | 17,384 | $ | 16,321 | $ | 15,545 | $ | 15,737 | |||||||||
| Provision (credit) for loan losses | 377 | 905 | 3,489 | 243 | (136 | ) | |||||||||||||
| Noninterest income | 6,416 | 9,812 | 860 | 1,337 | 1,176 | ||||||||||||||
| Noninterest expense | 9,933 | 10,168 | 10,081 | 9,789 | 10,354 | ||||||||||||||
| Net income | 7,794 | 11,219 | 1,875 | 4,867 | 4,776 | ||||||||||||||
| Weighted-average common shares outstanding: | |||||||||||||||||||
| Basic | 8,196,828 | 8,337,088 | 9,004,819 | 9,048,171 | 9,043,761 | ||||||||||||||
| Diluted | 8,315,096 | 8,405,665 | 9,128,651 | 9,223,137 | 9,211,874 | ||||||||||||||
| Earnings per common share: | |||||||||||||||||||
| Basic | $ | 0.95 | $ | 1.35 | $ | 0.21 | $ | 0.54 | $ | 0.53 | |||||||||
| Diluted | 0.94 | 1.33 | 0.21 | 0.53 | 0.52 | ||||||||||||||
| Dividends declared per common share | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | |||||||||
| Return on average assets | 2.49% | 3.07% | 0.61% | 1.68% | 1.68% | ||||||||||||||
| Return on average equity | 18.50% | 28.44% | 4.57% | 12.09% | 12.18% | ||||||||||||||
| Net interest rate spread (1) | 4.65% | 4.66% | 5.14% | 5.19% | 5.31% | ||||||||||||||
| Net interest margin (2) | 4.95% | 4.90% | 5.50% | 5.59% | 5.72% | ||||||||||||||
| Net interest margin, excluding PPP (Non-GAAP) (3) | 5.00% | 5.34% | 5.50% | 5.59% | 5.72% | ||||||||||||||
| Efficiency ratio (non-GAAP) (4) | 46.40% | 37.39% | 58.68% | 57.98% | 61.22% | ||||||||||||||
| Noninterest expense to average total assets | 3.17% | 2.78% | 3.28% | 3.38% | 3.64% | ||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 127.02% | 118.53% | 122.88% | 123.50% | 123.81% | ||||||||||||||
| As of: | |||||||||||||||||||
| September 30, 2020 | June 30, 2020 | March 31, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||
| Nonperforming loans: | |||||||||||||||||||
| Originated portfolio: | |||||||||||||||||||
| Residential real estate | $ | 704 | $ | 832 | $ | 1,187 | $ | 1,586 | $ | 1,515 | |||||||||
| Commercial real estate | 6,856 | 6,861 | 7,439 | 8,032 | 4,530 | ||||||||||||||
| Commercial and industrial | 2,013 | 2,058 | 2,226 | 622 | 87 | ||||||||||||||
| Consumer | 26 | 29 | 40 | 59 | 136 | ||||||||||||||
| Total originated portfolio | 9,599 | 9,780 | 10,892 | 10,299 | 6,268 | ||||||||||||||
| Total purchased portfolio | 11,848 | 11,325 | 13,485 | 8,489 | 7,834 | ||||||||||||||
| Total nonperforming loans | 21,447 | 21,105 | 24,377 | 18,788 | 14,102 | ||||||||||||||
| Real estate owned and other repossessed collateral, net | 4,102 | 3,274 | 3,110 | 2,505 | 1,936 | ||||||||||||||
| Total nonperforming assets | $ | 25,549 | $ | 24,379 | $ | 27,487 | $ | 21,293 | $ | 16,038 | |||||||||
| Past due loans to total loans | 2.03% | 1.69% | 3.52% | 2.84% | 1.50% | ||||||||||||||
| Nonperforming loans to total loans | 2.30% | 2.17% | 2.36% | 1.88% | 1.51% | ||||||||||||||
| Nonperforming assets to total assets | 2.03% | 1.94% | 2.23% | 1.76% | 1.43% | ||||||||||||||
| Allowance for loan losses to total loans | 1.02% | 0.94% | 0.85% | 0.54% | 0.57% | ||||||||||||||
| Allowance for loan losses to nonperforming loans | 44.46% | 43.49% | 36.14% | 28.77% | 37.44% | ||||||||||||||
| Commercial real estate loans to total capital (5) | 248.47% | 281.32% | 304.40% | 292.58% | 262.92% | ||||||||||||||
| Net loans to core deposits (6) (9) | 91.74% | 96.38% | 102.04% | 106.52% | 102.59% | ||||||||||||||
| Purchased loans to total loans, including held for sale | 38.40% | 39.77% | 38.28% | 36.65% | 35.50% | ||||||||||||||
| Equity to total assets | 13.73% | 13.10% | 12.95% | 13.53% | 14.08% | ||||||||||||||
| Common equity tier 1 capital ratio | 18.57% | 17.13% | 15.71% | 16.48% | 16.92% | ||||||||||||||
| Total capital ratio | 21.19% | 19.61% | 18.03% | 18.52% | 19.07% | ||||||||||||||
| Tier 1 leverage capital ratio | 14.02% | 13.36% | 13.04% | 14.26% | 14.06% | ||||||||||||||
| Total shareholders' equity | $ | 172,551 | $ | 164,739 | $ | 159,525 | $ | 163,400 | $ | 158,101 | |||||||||
| Less: Preferred stock | - | - | - | - | - | ||||||||||||||
| Common shareholders' equity | 172,551 | 164,739 | 159,525 | 163,400 | 158,101 | ||||||||||||||
| Less: Intangible assets (7) | (2,323 | ) | (2,113 | ) | (2,116 | ) | (2,641 | ) | (2,940 | ) | |||||||||
| Tangible common shareholders' equity (non-GAAP) | $ | 170,228 | $ | 162,626 | $ | 157,409 | $ | 160,759 | $ | 155,161 | |||||||||
| Common shares outstanding | 8,191,786 | 8,198,624 | 8,633,772 | 9,052,013 | 9,038,912 | ||||||||||||||
| Book value per common share | $ | 21.06 | $ | 20.09 | $ | 18.48 | $ | 18.05 | $ | 17.49 | |||||||||
| Tangible book value per share (non-GAAP) (8) | 20.78 | 19.84 | 18.23 | 17.76 | 17.17 | ||||||||||||||
| (1) The net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the period. | |||||||||||||||||||
| (2) The net interest margin represents net interest income as a percent of average interest-earning assets for the period. (3) Net interest margin excluding PPP removes the effects of the following: PPP loan interest income of $80 thousand and $1.6 million and PPPLF interest expense of $2 thousand and $174 thousand for the quarters ended September 30, 2020 and June 30, 2020, respectively, as well as PPP loan average balances of $16.9 million and $223.8 million for the quarters ended September 30, 2020 and June 30, 2020, respectively. | |||||||||||||||||||
| (4) The efficiency ratio represents noninterest expense divided by the sum of net interest income (before the loan loss provision) plus noninterest income. | |||||||||||||||||||
| (5) For purposes of calculating this ratio, commercial real estate includes all non-owner occupied commercial real estate loans defined as such by regulatory guidance, including all land development and construction loans. | |||||||||||||||||||
| (6) Core deposits include all non-maturity deposits and maturity deposits less than $250 thousand. Loans include loans held for sale. (7) Includes the core deposit intangible asset and loan servicing rights asset. | |||||||||||||||||||
| (8) Tangible book value per share represents total shareholders' equity less the sum of preferred stock and intangible assets divided by common shares outstanding. (9) Net loans and total loans, including loans held for sale, exclude PPP loans held for sale. | |||||||||||||||||||
For More Information:
Jean-Pierre Lapointe, Chief Financial Officer
Northeast Bank, 27 Pearl Street, Portland, ME 04101
207.786.3245 ext. 3220
www.northeastbank.com