Northeast Bank Reports Third Quarter Results and Declares Dividend


PORTLAND, Maine, April 30, 2024 (GLOBE NEWSWIRE) -- Northeast Bank (the “Bank”) (NASDAQ: NBN), a Maine-based full-service bank, today reported net income of $13.9 million, or $1.83 per diluted common share, for the quarter ended March 31, 2024, compared to net income of $12.5 million, or $1.69 per diluted common share, for the quarter ended March 31, 2023. Net income for the nine months ended March 31, 2024 was $43.1 million, or $5.67 per diluted common share, compared to $32.1 million, or $4.35 per diluted common share, for the nine months ended March 31, 2023.

The Board of Directors declared a cash dividend of $0.01 per share, payable on May 27, 2024, to shareholders of record as of May 13, 2024.

“We reported strong results in our third fiscal quarter and surpassed $3.0 billion in assets as of March 31, 2024,” said Rick Wayne, Chief Executive Officer. “Our National Lending Division portfolio increased by $39.3 million, or 1.5%, for the quarter ended March 31, 2024. For the nine months ended March 31, 2024, the National Lending Division portfolio increased by $128.3 million, or 5.2%, driven by fiscal year-to-date originations of $284.9 million and purchases of $238.5 million. Additionally, utilizing our at-the-market stock offering plan, we issued 180 thousand shares of common stock during the quarter at a weighted average net proceeds per share of $52.34.” Mr. Wayne continued, “For the quarter, we are reporting earnings of $1.83 per diluted common share, a return on average equity of 16.4%, and a return on average assets of 1.9%.”

As of March 31, 2024, total assets were $3.00 billion, an increase of $131.1 million, or 4.6%, from total assets of $2.87 billion as of June 30, 2023.

1. The following table highlights the changes in the loan portfolio for the three and nine months ended March 31, 2024:

 Loan Portfolio Changes
 Three Months Ended March 31, 2024
 March 31, 2024 Balance December 31, 2023 Balance Change ($) Change (%)
 (Dollars in thousands)
                
National Lending Purchased$1,620,409  $1,646,756  $(26,347)  (1.60%)
National Lending Originated 975,876   910,213   65,663   7.21%
SBA National 36,375   29,052   7,323   25.21%
Community Banking 24,121   25,038   (917)  (3.66%)
Total$2,656,781  $2,611,059  $45,722   1.75%
  
 Nine Months Ended March 31, 2024
 March 31, 2024 Balance June 30, 2023 Balance Change ($) Change (%)
 (Dollars in thousands)
National Lending Purchased$1,620,409  $1,480,119  $140,290   9.48%
National Lending Originated 975,876   987,832   (11,956)  (1.21%)
SBA National 36,375   24,873   11,502   46.24%
Community Banking 24,121   27,536   (3,415)  (12.40%)
Total$2,656,781  $2,520,360  $136,421   5.41%
                

Loans generated by the Bank's National Lending Division for the quarter ended March 31, 2024 totaled $153.3 million, which consisted of $153.3 million of originated loans and no purchased loans.

An overview of the Bank’s National Lending Division portfolio follows:

 National Lending Portfolio
 Three Months Ended March 31,
 2024 2023
 Purchased Originated Total Purchased Originated Total
 (Dollars in thousands)
Loans purchased or originated during the period:                 
Unpaid principal balance$-  $153,349  $153,349  $23,715  $117,108  $140,823 
Net investment basis -   153,349   153,349   21,493   117,108   138,601 
                  
Loan returns during the period:                 
Yield 8.67%  10.09%  9.19%  7.62%  9.23%  8.26%
Total Return on Purchased Loans (1) 8.70%  N/A   8.70%  7.62%  N/A   7.62%
                  
 Nine Months Ended March 31,
 2024 2023
 Purchased Originated Total Purchased Originated Total
 (Dollars in thousands)
Loans purchased or originated during the period:                 
Unpaid principal balance$271,741  $284,876  $556,617  $1,260,530  $472,820  $1,733,350 
Net investment basis 238,477   284,876   523,353   1,095,003   472,820   1,567,823 
                  
Loan returns during the period:                 
Yield 8.95%  9.97%  9.34%  7.83%  8.57%  8.20%
Total Return on Purchased Loans (1) 8.98%  N/A   8.98%  7.83%  N/A   7.83%
                  
Total loans as of period end:                 
Unpaid principal balance$1,794,669  $975,876  $2,770,545  $1,650,072  $994,707  $2,644,779 
Net investment basis 1,620,409   975,876   2,596,285   1,460,598   994,707   2,455,305 
                  

(1) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains (losses) on real estate owned, release of allowance for credit losses on purchased loans, and other noninterest income recorded during the period divided by the average invested balance 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. Deposits increased by $289.5 million, or 14.9%, from June 30, 2023. The increase was primarily attributable to increases in time deposits of $327.7 million, or 35.6%, and savings and interest checking deposits of $79.3 million, or 13.3%, partially offset by a decrease in money market deposits of $116.4 million, or 41.9%. The significant drivers in the change in time deposits were the increase in brokered time deposits, which increased by $229.6 million, and Community Banking Division time deposits, which increased by $141.7 million compared to June 30, 2023, partially offset by the intentional runoff of Bulletin Board time deposits of $40.4 million.

3. Federal Home Loan Bank (“FHLB”) advances decreased by $211.4 million, or 37.6%, from June 30, 2023. The decrease was attributable to the Bank’s decision to pay down advances funded with brokered time deposits.

4. Shareholders’ equity increased by $55.3 million, or 18.6%, from June 30, 2023, primarily due to net income of $43.1 million and the issuance of 192 thousand shares of voting common stock, which added $10.0 million to shareholders’ equity.

Net income increased by $1.4 million to $13.9 million for the quarter ended March 31, 2024, compared to net income of $12.5 million for the quarter ended March 31, 2023.

1. Net interest and dividend income before provision for credit losses increased by $4.3 million to $36.5 million for the quarter ended March 31, 2024, compared to $32.2 million for the quarter ended March 31, 2023. The increase was primarily due to the following:
 • An increase in interest income earned on loans of $9.6 million, primarily due to an increase in interest income earned on the National Lending Division’s purchased and originated portfolios, due to higher rates earned on both portfolios and higher average balances in the purchased portfolio; and
 • An increase in interest income earned on short-term investments of $1.3 million, due to higher rates earned and higher average balances; partially offset by,
 • An increase in deposit interest expense of $6.1 million, primarily due to higher rates in interest-bearing deposits; and
 •  An increase in FHLB borrowings interest expense of $539 thousand, primarily due to higher average balances.

The following table summarizes interest income and related yields recognized on the loan portfolios:

 Interest Income and Yield on Loans
 Three Months Ended March 31,
 2024 2023
 Average Interest   Average Interest  
 Balance Income Yield Balance Income Yield
 (Dollars in thousands)
Community Banking$24,640  $387   6.32% $29,157  $436   6.06%
SBA National 35,848   1,159   13.00%  28,288   851   12.20%
National Lending:                   
Originated 953,401   23,909   10.09%  981,660   22,347   9.23%
Purchased 1,635,494   35,260   8.67%  1,463,242   27,475   7.62%
Total National Lending 2,588,895   59,169   9.19%  2,444,902   49,822   8.26%
Total$2,649,383  $60,715   9.22% $2,502,347   51,109   8.28%
                    
  
 Nine Months Ended March 31,
 2024 2023
 Average Interest   Average Interest  
 Balance Income Yield Balance Income Yield
 (Dollars in thousands)
Community Banking$25,786  $1,242   6.41% $31,002  $1,490   6.40%
SBA National 30,125   2,833   12.52%  28,945   2,191   10.08%
National Lending:                   
Originated 951,129   71,284   9.97%  898,467   57,770   8.57%
Purchased 1,558,362   104,780   8.95%  901,377   52,965   7.83%
Total National Lending 2,509,491   176,064   9.34%  1,799,844   110,735   8.20%
Total$2,565,402  $180,139   9.35% $1,859,791   114,416   8.20%
                    

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 March 31, 2023, transactional income decreased by $1.9 million for the quarter ended March 31, 2024, and regularly scheduled interest and accretion increased by $9.8 million primarily due to the increase in average balances. The total return on purchased loans for the quarter ended March 31, 2024 was 8.7%, an increase from 7.6% for the quarter ended March 31, 2023. The following table details the total return on purchased loans:

 Total Return on Purchased Loans
 Three Months Ended March 31,
 2024 2023
 Income Return (1) Income Return (1)
 (Dollars in thousands)
Regularly scheduled interest and accretion$34,045   8.37% $24,280   6.73%
Transactional income:           
Release of allowance for credit losses on purchased loans 130   0.03%  -   0.00%
Accelerated accretion and loan fees 1,215   0.30%  3,195   0.89%
Total transactional income 1,345   0.33%  3,195   0.89%
Total$35,390   8.70% $27,475   7.62%
  
 Nine Months Ended March 31,
 2024 2023
 Income Return (1) Income Return (1)
 (Dollars in thousands)
Regularly scheduled interest and accretion$98,505   8.41% $44,968   6.65%
Transactional income:           
Release of allowance for credit losses on purchased loans 356   0.03%  -   0.00%
Accelerated accretion and loan fees 6,275   0.54%  7,997   1.18%
Total transactional income 6,631   0.57%  7,997   1.18%
Total$105,136   8.98% $52,965   7.83%

(1) The total return on purchased loans represents scheduled accretion, accelerated accretion, and gains (losses) on real estate owned, and release of allowance for credit losses on purchased loans recorded during the period divided by the average invested balance on an annualized basis. The total return does not include the effect of purchased loan charge-offs or recoveries in the quarter. Total return is considered a non-GAAP financial measure.

2. The provision for credit losses for the third quarter of fiscal year 2024 was reported using the CECL methodology, whereas the third quarter of fiscal year 2023 provision for credit losses was reported using the incurred loss methodology. Provision for credit losses decreased by $80 thousand to a provision of $596 thousand for the quarter ended March 31, 2024, compared to a provision of $676 thousand in the quarter ended March 31, 2023.

3. Noninterest income increased by $354 thousand for the quarter ended March 31, 2024, compared to the quarter ended March 31, 2023, principally due to the following:
 • An increase in gain on sale of Small Business Administration (“SBA”) loans of $787 thousand, due to the sale of $18.9 million in SBA loans during the quarter ended March 31, 2024 as compared to the sale of $3.7 million during the quarter ended March 31, 2023; partially offset by,
 • A decrease in correspondent fee income of $287 thousand from the recognition of correspondent fees and related net servicing income; and
 • An increase in unrealized loss on equity securities of $135 thousand.

4. Noninterest expense increased by $2.6 million for the quarter ended March 31, 2024 compared to the quarter ended March 31, 2023, primarily due to the following:
 • An increase in salaries and employee benefits expense of $2.4 million, primarily due to an additional accrual of $1.0 million in incentive compensation based on earnings for the nine months ended March 31, 2024, along with increases in regular compensation expense, and stock compensation expense;
 • An increase in other noninterest expense of $412 thousand, primarily due to a $130 thousand increase in deposit expense and a $103 thousand decrease in recovery on SBA servicing asset; and
 • An increase in loan expense of $362 thousand, primarily due to increased expenses in connection with the origination of SBA 7(a) loans; partially offset by,
 • A decrease in professional fees of $448 thousand, primarily due to decreases in legal and other professional fees.

5. Income tax expense increased by $766 thousand to $7.2 million, or an effective tax rate of 34.1%, for the quarter ended March 31, 2024, compared to $6.4 million, or an effective tax rate of 33.8%, for the quarter ended March 31, 2023. The increase in effective tax rate is primarily due to updates to permanent differences which increase taxable income.

As of March 31, 2024, nonperforming assets totaled $27.9 million, or 0.93% of total assets, compared to $15.7 million, or 0.55% of total assets, as of June 30, 2023. The increase was primarily tied to four National Lending Division loans totaling $12.6 million which were placed on non-accrual during the nine months ended March 31, 2024.

As of March 31, 2024, past due loans totaled $30.1 million, or 1.13% of total loans, compared to past due loans totaling $13.1 million, or 0.52% of total loans, as of June 30, 2023.

As of March 31, 2024, the Bank’s Tier 1 leverage capital ratio was 11.8%, compared to 10.4% at June 30, 2023, and the Total risk-based capital ratio was 14.2% at March 31, 2024, compared to 12.3% at June 30, 2023. Capital ratios increased primarily due to increased earnings and the Total risk-based capital ratio also increased due to an increase in Tier 2 capital associated with the allowance for credit losses under CECL.

Investor Call Information
Rick Wayne, Chief Executive Officer, Richard Cohen, Chief Financial Officer, and Pat Dignan, Chief Operating Officer of Northeast Bank, will host a conference call to discuss third quarter earnings and business outlook at 10:00 a.m. Eastern Time on Wednesday, May 1st. To access the conference call by phone, please go to this link (Phone Registration), and you will be provided with dial in details. 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 seven 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, and efficiency ratio. 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. We may also make forward-looking statements in other documents we file with the Federal Deposit Insurance Corporation (the “FDIC”), in our annual reports to our shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. 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, changes in 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 loans; changes in customer behavior due to political, business and economic conditions, including inflation and concerns about liquidity; turbulence in the capital and debt markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balances and mix of loans and deposits; changes in interest rates and real estate values; changes in loan collectability and increases in defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; changing government regulation; competitive pressures from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; 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 FDIC. 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)
 March 31, 2024 June 30, 2023
Assets     
Cash and due from banks$2,324  $2,515 
Short-term investments 202,828   195,394 
Total cash and cash equivalents 205,152   197,909 
      
      
Available-for-sale debt securities, at fair value 53,029   53,403 
Equity securities, at fair value 6,970   6,771 
Total investment securities 59,999   60,174 
      
Loans:     
Commercial real estate 2,003,987   1,940,563 
Commercial and industrial 585,033   499,815 
Residential real estate 67,429   79,497 
Consumer 332   485 
Total loans 2,656,781   2,520,360 
Less: Allowance for credit losses 25,942   7,304 
Loans, net 2,630,839   2,513,056 
      
      
Premises and equipment, net 27,575   27,737 
Federal Home Loan Bank stock, at cost 15,915   24,644 
Loan servicing rights, net 1,062   1,530 
Bank-owned life insurance 18,712   18,364 
Other assets 41,761   26,524 
Total assets$3,001,015  $2,869,938 
      
Liabilities and Shareholders' Equity     
Deposits:     
Demand$142,682  $143,738 
Savings and interest checking 675,628   596,347 
Money market 161,552   277,939 
Time 1,246,848   919,183 
Total deposits 2,226,710   1,937,207 
      
Federal Home Loan Bank and other advances 351,173   562,615 
Lease liability 20,860   21,918 
Other liabilities 50,359   51,535 
Total liabilities 2,649,102   2,573,275 
      
Commitments and contingencies -   - 
      
      
Shareholders' equity     
Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares issued and outstanding at March 31, 2024 and June 30, 2023 -   - 
Voting common stock, $1.00 par value, 25,000,000 shares authorized; 7,977,690 and 7,668,650 shares issued and outstanding at March 31, 2024 and June 30, 2023, respectively 7,978   7,669 
Non-voting common stock, $1.00 par value, 3,000,000 shares authorized; No shares issued and outstanding at March 31, 2024 and June 30, 2023-   - 
Additional paid-in capital 55,325   42,840 
Retained earnings 288,864   246,872 
Accumulated other comprehensive loss (254)  (718)
Total shareholders' equity 351,913   296,663 
Total liabilities and shareholders' equity$3,001,015  $2,869,938 
        


NORTHEAST BANK
STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousands, except share and per share data)
 Three Months Ended March 31, Nine Months Ended March 31,
 2024 2023 2024 2023
Interest and dividend income:            
Interest and fees on loans$60,715  $51,109  $180,139  $114,416 
Interest on available-for-sale securities 596   329   1,639   748 
Other interest and dividend income 3,179   1,916   9,541   4,255 
Total interest and dividend income 64,490   53,354   191,319   119,419 
             
Interest expense:            
Deposits 23,340   17,240   63,772   29,937 
Federal Home Loan Bank advances 4,401   3,862   16,247   4,795 
Obligation under capital lease agreements 237   13   664   46 
Total interest expense 27,978   21,115   80,683   34,778 
             
Net interest and dividend income before provision for loan losses 36,512   32,239   110,636   84,641 
Provision for credit losses 596   676   1,221   1,851 
Net interest and dividend income after provision for loan losses 35,916   31,563   109,415   82,790 
             
Noninterest income:            
Fees for other services to customers 320   372   1,218   1,142 
Gain on sales of SBA loans 1,015   228   1,837   299 
Net unrealized gain (loss) on equity securities (55)  80   17   (127)
Gain (loss) on real estate owned, other repossessed collateral and premises and equipment, net -   -   (9)  (73)
Correspondent fee income 40   327   183   2,327 
Gain on termination of interest rate swap -   -   -   96 
Bank-owned life insurance income 116   110   348   329 
Other noninterest income 106   71   194   154 
Total noninterest income 1,542   1,188   3,788   4,147 
             
Noninterest expense:            
Salaries and employee benefits 10,784   8,434   30,409   25,149 
Occupancy and equipment expense 1,072   1,061   3,277   3,113 
Professional fees 503   951   1,784   1,931 
Data processing fees 1,376   1,369   3,823   3,690 
Marketing expense 256   187   738   583 
Loan acquisition and collection expense 813   451   2,402   1,841 
FDIC insurance expense 273   443   917   684 
Other noninterest expense 1,352   940   4,138   3,183 
Total noninterest expense 16,429   13,836   47,488   40,174 
             
Income before income tax expense 21,029   18,915   65,715   46,763 
Income tax expense 7,164   6,398   22,624   14,661 
Net income$13,865  $12,517  $43,091  $32,102 
             
             
Weighted-average shares outstanding:            
Basic 7,509,320   7,352,447   7,510,065   7,307,142 
Diluted 7,595,124   7,413,812   7,602,844   7,377,236 
             
Earnings per common share:            
             
Basic$1.85  $1.70  $5.74  $4.39 
Diluted 1.83   1.69   5.67   4.35 
                
Cash dividends declared per common share$0.01  $0.01  $0.03  $0.03 
                


NORTHEAST BANK
AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
(Unaudited)
(Dollars in thousands)
 Three Months Ended March 31,
 2024 2023
   Interest Average   Interest Average
 Average Income/ Yield/ Average Income/ Yield/
 Balance Expense Rate Balance Expense Rate
Assets:                   
Interest-earning assets:                   
Investment securities$60,211  $596   3.98% $60,315  $329   2.16%
Loans (1) (2) 2,649,383   60,715   9.22%  2,502,347   51,109   8.10%
Federal Home Loan Bank stock 17,636   449   10.24%  13,958   76   2.16%
Short-term investments (3) 204,869   2,730   5.36%  174,431   1,840   4.19%
Total interest-earning assets 2,932,099   64,490   8.85%  2,751,051   53,354   7.69%
Cash and due from banks 2,446         2,565       
Other non-interest earning assets 50,227         67,861       
Total assets$2,984,772        $2,821,477       
                    
Liabilities & Shareholders' Equity:                   
Interest-bearing liabilities:                   
NOW accounts$524,301  $5,767   4.42% $543,050  $4,820   3.52%
Money market accounts 190,379   1,619   3.42%  253,542   1,372   2.15%
Savings accounts 140,737   1,126   3.22%  108,102   281   1.03%
Time deposits 1,185,558   14,828   5.03%  1,077,242   10,767   3.97%
Total interest-bearing deposits 2,040,975   23,340   4.60%  1,981,936   17,240   3.45%
Federal Home Loan Bank advances 396,130   4,401   4.47%  324,696   3,862   4.72%
Lease liability 20,981   237   4.54%  20,789   13   0.25%
Total interest-bearing liabilities 2,458,086   27,978   4.58%  2,327,421   21,115   3.60%
                    
Non-interest bearing liabilities:                   
Demand deposits and escrow accounts 163,042         201,354       
Other liabilities 24,571         18,786       
Total liabilities 2,645,699         2,547,561       
Shareholders' equity 339,073         273,916       
Total liabilities and shareholders' equity$2,984,772        $2,821,477       
                    
Net interest income    $36,512        $32,239   
                    
Interest rate spread         4.27%          4.19%
Net interest margin (4)         5.01%          4.75%
                    
Cost of funds (5)         4.29%          3.39%
                    
(1) Interest income and yield are stated on a fully tax-equivalent basis using the statutory tax rate.  
(2) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.  
(3) Short-term investments include FHLB overnight deposits and other interest-bearing deposits.
(4) Net interest margin is calculated as net interest income divided by total interest-earning assets.
(5) Cost of funds is calculated as total interest expense divided by total interest-bearing liabilities plus demand deposits and escrow accounts.
                        


NORTHEAST BANK
AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
(Unaudited)
(Dollars in thousands)
 Nine Months Ended March 31,
 2024 2023
   Interest Average   Interest Average
 Average Income/ Yield/ Average Income/ Yield/
 Balance Expense Rate Balance Expense Rate
Assets:                   
Interest-earning assets:                   
Investment securities$60,060  $1,639   3.63% $60,818  $748   1.64%
Loans (1) (2) 2,565,402   180,139   9.35%  1,859,791   114,416   8.20%
Federal Home Loan Bank stock 20,415   1,331   8.68%  7,317   137   2.49%
Short-term investments (3) 204,252   8,210   5.35%  162,136   4,118   3.38%
Total interest-earning assets 2,850,129   191,319   8.93%  2,090,062   119,419   7.61%
Cash and due from banks 2,482         2,531       
Other non-interest earning assets 58,609         85,970       
Total assets$2,911,220        $2,178,563       
                    
Liabilities & Shareholders' Equity:                   
Interest-bearing liabilities:                   
NOW accounts$507,594  $16,548   4.34% $529,482  $9,990   2.51%
Money market accounts 226,072   5,760   3.39%  249,353   2,583   1.38%
Savings accounts 118,044   2,603   2.93%  123,607   848   0.91%
Time deposits 1,061,399   38,861   4.87%  614,044   16,516   3.58%
Total interest-bearing deposits 1,913,109   63,772   4.44%  1,516,486   29,937   2.63%
Federal Home Loan Bank advances 463,065   16,247   4.67%  155,639   4,795   4.10%
Lease liability 21,373   664   4.13%  13,829   46   0.44%
Total interest-bearing liabilities 2,397,547   80,683   4.48%  1,685,954   34,778   2.75%
                    
Non-interest bearing liabilities:                   
Demand deposits and escrow accounts 166,955         219,785       
Other liabilities 24,388         12,294       
Total liabilities 2,588,890         1,918,033       
Shareholders' equity 322,330         260,530       
Total liabilities and shareholders' equity$2,911,220        $2,178,563       
                    
Net interest income    $110,636        $84,641   
                    
Interest rate spread         4.45%          4.86%
Net interest margin (4)         5.17%          5.39%
                    
Cost of funds (5)         4.19%          2.43%
                    
(1) Interest income and yield are stated on a fully tax-equivalent basis using the statutory tax rate.  
(2) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.  
(3) Short-term investments include FHLB overnight deposits and other interest-bearing deposits.
(4) Net interest margin is calculated as net interest income divided by total interest-earning assets.
(5) Cost of funds is calculated as total interest expense divided by total interest-bearing liabilities plus demand deposits and escrow accounts.
                        


NORTHEAST BANK
SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
 Three Months Ended
 March 31, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023
Net interest income$36,512  $37,000  $37,124  $34,155  $32,239 
Provision for credit losses 596   436   190   453   676 
Noninterest income 1,542   1,466   779   1,112   1,188 
Noninterest expense 16,429   15,669   15,389   16,361   13,836 
Net income 13,865   14,054   15,172   12,086   12,517 
          
Weighted-average common shares outstanding:         
Basic 7,509,320   7,505,109   7,479,837   7,459,074   7,352,447 
Diluted 7,595,124   7,590,913   7,554,315   7,523,508   7,413,812 
          
Earnings per common share:         
Basic$1.85  $1.87  $2.03  $1.62  $1.70 
Diluted 1.83   1.85   2.01   1.61   1.69 
          
Dividends declared per common share$0.01  $0.01  $0.01  $0.01  $0.01 
          
Return on average assets 1.87%  1.93%  2.12%  1.70%  1.80%
Return on average equity 16.45%  17.35%  19.73%  16.67%  18.53%
Net interest rate spread (1) 4.27%  4.49%  4.61%  4.31%  4.19%
Net interest margin (2) 5.01%  5.20%  5.30%  4.91%  4.75%
Efficiency ratio (non-GAAP) (3) 43.17%  40.73%  40.60%  46.39%  41.39%
Noninterest expense to average total assets 2.21%  2.15%  2.15%  2.30%  1.99%
Average interest-earning assets to average interest-bearing liabilities 119.28%  118.52%  118.82%  117.73%  118.20%
          
 As of:
 March 31, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023
Nonperforming loans:         
Originated portfolio:         
Residential real estate$2,573  $2,582  $289  $280  $379 
Commercial real estate 2,075   2,075   1,973   3,548   3,355 
Commercial and industrial 6,928   6,950   584   520   561 
Consumer -   -   -   -   - 
Total originated portfolio 11,576   11,607   2,846   4,348   4,295 
Total purchased portfolio 16,370   19,165   14,603   11,335   10,227 
Total nonperforming loans 27,946   30,772   17,449   15,683   14,522 
Real estate owned and other repossessed collateral, net -   -   -   -   - 
Total nonperforming assets$27,946  $30,772  $17,449  $15,683  $14,522 
          
Past due loans to total loans 1.13%  1.22%  1.01%  0.52%  0.70%
Nonperforming loans to total loans 1.05%  1.18%  0.69%  0.62%  0.58%
Nonperforming assets to total assets 0.93%  1.04%  0.61%  0.55%  0.51%
Allowance for credit losses to total loans 0.98%  1.06%  1.00%  0.29%  0.28%
Allowance for credit losses to nonperforming loans 92.83%  89.67%  145.01%  46.57%  48.84%
Net charge-offs (recoveries)$2,225  $995  $1,536  $240  $(5)
Commercial real estate loans to total capital (4) 509.08%  544.34%  546.91%  595.38%  614.90%
Net loans to deposits 118.15%  121.31%  127.24%  129.73%  117.56%
Purchased loans to total loans 60.99%  63.07%  59.98%  58.73%  58.20%
Equity to total assets 11.73%  11.03%  10.83%  10.34%  9.90%
Common equity tier 1 capital ratio 13.24%  12.63%  12.45%  12.03%  11.59%
Total risk-based capital ratio 14.22%  13.71%  13.46%  12.33%  11.89%
Tier 1 leverage capital ratio 11.79%  11.28%  10.95%  10.38%  10.06%
          
Total shareholders’ equity$351,913  $327,540  $311,569  $296,663  $283,869 
Less: Preferred stock -   -   -   -   - 
Common shareholders’ equity 351,913   327,540   311,569   296,663   283,869 
Less: Intangible assets (5) -   -   -   -   - 
Tangible common shareholders' equity (non-GAAP)$351,913  $327,540  $311,569  $296,663  $283,869 
          
Common shares outstanding 7,977,690   7,804,052   7,796,691   7,668,650   7,668,650 
Book value per common share$44.11  $41.97  $39.96  $38.69  $37.02 
Tangible book value per share (non-GAAP) (6) 44.11   41.97   39.96   38.69   37.02 
          
(1) The net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the period.  
(2) The net interest margin represents net interest income as a percent of average interest-earning assets for the period.  
(3) The efficiency ratio represents noninterest expense divided by the sum of net interest income (before the credit loss provision) plus noninterest income.  
(4) For purposes of calculating this ratio, commercial real estate includes all non-owner occupied commercial real estate loans defined as such by regulatory guidance, including all land development and construction loans.  
(5) Includes the loan servicing rights asset.
(6) Tangible book value per share represents total shareholders’ equity less the sum of preferred stock and intangible assets divided by common shares outstanding.
 

For More Information:
Richard Cohen, Chief Financial Officer
Northeast Bank, 27 Pearl Street, Portland, Maine 04101
207.786.3245 ext. 3249
www.northeastbank.com