NORTHEAST BANCORP /ME/ - FORM 8-K/A - EX-99.2 - UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF NORTHEAST BANCORP - March 10, 2011

Attached files

file filename
8-K/A - FORM 8-K AMENDMENT - NORTHEAST BANCORP /ME/d8ka.htm

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma consolidated condensed combined balance sheet as of September 30, 2010 and the unaudited pro forma consolidated condensed combined statements of income for the three months ended September 30, 2010 and twelve months ended June 30, 2010 reflect the merger of Northeast Bancorp (“Northeast” or the “Company”) and FHB Formation LLC (“FHB”), which was consummated on December 29, 2010. FHB is the entity through which a group of independent accredited investors purchased 937,933 of the Company’s outstanding common shares and 1,161,166 newly-issued voting and non-voting common shares, at a price equal to $13.93 per share. As a result of the merger, $16.2 million of new capital was contributed to the Company and the Investors collectively own approximately 60% of the outstanding common shares of the Company. Upon completion of the merger, FHB was merged with and into Northeast, with Northeast as the surviving company.

The following unaudited pro forma condensed combined financial information and notes present how the combined financial statements of Northeast and FHB may have appeared had the merger been consummated at the beginning of the periods presented. The unaudited pro forma condensed combined balance sheet as of September 30, 2010 assumes the merger was completed on that date. The unaudited pro forma consolidated condensed combined statement of income for the year ended June 30, 2010 and the unaudited pro forma consolidated condensed combined statement of income for the three months ended September 30, 2010 assume the merger was completed on July 1, 2009.

The unaudited pro forma condensed combined financial information is derived from and should be read in conjunction with the historical consolidated financial statements and related notes of Northeast which are incorporated into this document by reference. The unaudited pro forma condensed combined financial information is not necessarily indicative of the combined financial position or results of operations in the future or of the combined financial position or results of operations that would have been realized had the merger been consummated during the periods or as of the date for which the pro forma information is presented.

Northeast Bancorp and FHB Formation LLC

Unaudited Pro Forma Consolidated Condensed Combined Statement of Income

Twelve Months Ended June 30, 2010

(Dollars in Thousands, Except Share and Per Share Data)

 

     Northeast
Bancorp		     FHB
Formation		     Pro Forma
Adjustments		     Unaudited
Pro Forma		  

Interest and dividend income:

         

Interest on loans

    $ 23,803      $ —        $ 546   (A)    $ 24,349   

Interest and dividends on securities

      7,411        —          (1,470 ) (B)      5,941   

Other interest and dividend income

      48        2          50   
                                

Total interest and dividend income

      31,262        2        (924 )      30,340   

Interest expense:

         

Deposits

      7,115          (1,500 ) (A)      5,615   

Federal Home Loan Bank advances

      1,798          (440 ) (A)      1,358   

Structured repurchase agreements

      2,872          (1,783 ) (A)      1,089   

Short-term borrowings

      654            654   

Jr. subordinated debentures issued to affiliated trusts

      759          6   (A)      765   

Other borrowings

      315        66          381   
                                

Total interest expense

      13,513        66        (3,717 )      9,862   

Net interest and dividend income (loss) before provision for loan losses

      17,749        (64 )      2,793        20,478   
                                

Provision for loan losses

      1,864            1,864   

Net interest and dividend income (loss) after provision for loan losses

      15,885        (64 )      2,793        18,614   

Noninterest income:

         

Fees for services to customers

      1,559            1,559   

Net securities losses

      (18 )          (18 ) 

Gain on sales of loans

      1,264            1,264   

Investment commissions

      2,054            2,054   

Insurance commissions

      6,212            6,212   

BOLI income

      502            502   

Other income

      573            573   
                                

Total noninterest income

      12,146        —          —          12,146   

Noninterest expense:

         

Salaries and employee benefits

      13,920        444          14,364   

Occupancy expense

      1,865        21          1,886   

Equipment expense

      1,474            1,474   

Intangible assets amortization

      724          1,302   (C)      2,026   

Other

      7,434        1,736          9,170   
                                

Total noninterest expense

      25,417        2,201        1,302        28,920   

Income (loss) before income tax expense (benefit)

      2,614        (2,265 )      1,491        1,840   

Income tax expense (benefit)

      895        (211 )      479        1,163   
                                

Net income (loss)

    $ 1,719      $ (2,054 )    $ 1,012      $ 677   
                                

Net income (loss) available to common shareholders

    $ 1,476      $ (2,054 )    $ 1,012      $ 434   
                                

Earnings per common share:

         

Basic

    $ 0.64          $ 0.12   

Diluted

    $ 0.63          $ 0.12   

Basic shares

      2,321,894          1,161,166        3,483,060   

Diluted shares

      2,334,339          1,161,166        3,495,505   

 

(A) Represents accretion and amortization of estimated fair value adjustments to loans, deposits and other funding on a level yield basis.
(B) Represents amortization of fair value adjustments for investment securities on a straight line basis, which approximates the level yield method, net of income from investing $16.2 million of proceeds resulting from the purchase of common stock by FHB investors.
(C) Amortization on a double declining basis of core deposit intangible asset over its estimated life of 9.7 years.

Northeast Bancorp and FHB Formation LLC

Unaudited Pro Forma Consolidated Condensed Combined Statement of Income

Three Months Ended September 30, 2010

(Dollars in Thousands, Except Share and Per Share Data)

 

     Northeast
Bancorp		      FHB
Formation		     Pro Forma
Adjustments		     Unaudited
Pro Forma		  

Interest and dividend income:

          

Interest on loans

    $ 5,742       $ —        $ 88   (A)    $ 5,830   

Interest and dividends on securities

      1,671           (367 ) (B)      1,304   

Other interest and dividend income

      21             21   
                                 

Total interest and dividend income

      7,434         —          (279 )      7,155   

Interest expense:

          

Deposits

      1,523           (293 ) (A)      1,230   

Federal Home Loan Bank advances

      466           (110 ) (A)      356   

Structured repurchase agreements

      708           (449 ) (A)      259   

Short-term borrowings

      171             171   

Jr. subordinated debentures issued to affiliated trusts

      173           (1 ) (A)      172   

Other borrowings

      67         30          97   
                                 

Total interest expense

      3,108         30        (853 )      2,285   

Net interest and dividend income (loss) before provision for loan losses

      4,326         (30 )      574        4,870   
                                 

Provision for loan losses

      459             459   

Net interest and dividend income (loss) after provision for loan losses

      3,867         (30 )      574        4,411   

Noninterest income:

          

Fees for services to customers

      366             366   

Net securities gains

      12             12   

Gain on sales of loans

      948             948   

Investment commissions

      548             548   

Insurance commissions

      1,439             1,439   

BOLI income

      127             127   

Other income

      73             73   
                                 

Total noninterest income

      3,513         —          —          3,513   

Noninterest expense:

          

Salaries and employee benefits

      3,351         273          3,624   

Occupancy expense

      403         10          413   

Equipment expense

      378             378   

Intangible assets amortization

      175           326   (C)      501   

Other

      1,684         410          2,094   
                                 

Total noninterest expense

      5,991         693        326        7,010   

Income (loss) before income tax expense (benefit)

      1,389         (723 )      248        914   

Income tax expense (benefit)

      428         (128 )      87        387   
                                 

Net income (loss)

    $ 961       $ (595 )    $ 161      $ 527   
                                 

Net income (loss) available to common shareholders

    $ 900       $ (595 )    $ 161      $ 466   
                                 

Earnings per common share:

          

Basic

    $ 0.39           $ 0.13   

Diluted

    $ 0.38           $ 0.13   

Basic shares

      2,329,098           1,161,166        3,490,264   

Diluted shares

      2,349,115           1,161,166        3,510,281   

 

(A) Represents accretion and amortization of estimated fair value adjustments to loans, deposits and other funding on a level yield basis.
(B) Represents amortization of fair value adjustments for investment securities on a straight line basis, which approximates the level yield method, net of income from investing $16.2 million of proceeds resulting from the purchase of common stock by FHB investors.
(C) Amortization on a double declining basis of core deposit intangible asset over its estimated life of 9.7 years.

Northeast Bancorp and FHB Formation LLC

Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet

As of September 30, 2010

(Dollars in Thousands, Except Share Data)

 

     FHB
Formation (1)		      Northeast
Bancorp		      Pro Forma
Adjustments		     Unaudited
Pro Forma		  

Cash and short term investments

    $ 30,263       $ 47,525       $ (13,065 ) (2)    $ 64,723   

Securities

      —           157,022         —          157,022   

Loans, net

      —           378,305         327   (3)      378,632   

Bank premises and equipment

      —           7,968         —          7,968   

Goodwill

      —           4,083         (4,083 ) (5)      —     

Identifiable intangible assets

      —           7,113         6,844   (4)      13,957   

Other assets

      613         26,797         (676 ) (6)      26,734   
                                  

Total assets

    $ 30,876       $ 628,813       $ (10,653 )    $ 649,036   
                                  

Deposits

    $ —         $ 383,015       $ 3,905   (7)    $ 386,920   

Borrowings

      1,780         173,978         5,621   (8)      181,379   

Jr. subordinated debentures

      —           16,496         (8,607 ) (9)      7,889   

Other liabilities

      —           4,065         —          4,065   

Stockholders’ equity

           

Preferred

      —           4,265         180   (10)      4,445   

Common

      29,096         46,994         (11,752 ) (11)      64,338   
                                  

Total liabilities and stockholders’ equity

    $ 30,876       $ 628,813       $ (10,653 )    $ 649,036   
                                  

Common shares

         2,331,332         1,161,166        3,492,498   

 

(1) FHB was an entity formed specifically to facilitate capital investments in a banking entity. The balances shown above for FHB are those as of the date of closing, and reflect the funds received from FHB investors ($30.1 million) to purchase a total of 2,099,099 Northeast shares.
(2) Reflects $13.1 million paid in exchange for 937,933 shares of Northeast common stock.
(3) Reflects fair value adjustments on loans of ($5,640), net of eliminated Northeast allowance for loan losses of $5,967.
(4) Reflects the recognition of the fair value of core deposit intangibles (CDI) of $5,924, representing the estimated future economic benefit resulting from Northeast’s customer balances and relationships. Also reflects an increase of $920 in the value of Northeast’s insurance agency business, principally the value of its customer list.
(5) Northeast’s existing goodwill is eliminated based on the valuation analysis indicating that the fair value of Northeast’s net assets exceeds the consideration paid.
(6) Reflects the estimated net deferred tax assets arising from the purchase and fair value adjustments of assets and liabilities.
(7) Reflects fair value adjustments on interest-bearing deposits at current market rates.
(8) Reflects fair value adjustments on borrowed funds, at current market rates.
(9) Reflects fair value adjustment on Northeast’s jr. subordinated debentures, at current market rates.
(10) Reflects the fair value adjustment on warrants issued in connection with preferred stock purchased by the Treasury under the Capital Purchase Program (“CPP”).
(11) Eliminates Northeast and FHB stockholders’ equity in connection with the transaction, in which FHB merged with and into Northeast, the surviving company. Reflects consideration paid by existing Northeast shareholders and FHB investors for Northeast’s existing shares and the purchase by FHB investors of an additional 1,161,166 shares. Further, reflects the recording, through income, of a gain representing the excess of the fair value of Northeast’s net assets over the consideration paid. Details are as follows:

 

Consideration paid:

   

FHB investors’ purchase of 937,933 existing Northeast shares, at $13.93 per surviving company share:

    $ 13,065   

Existing Northeast shareholders’ retention of shares in the surviving company, 1,393,399 shares at $13.93 per share

      19,410   
        

Total consideration paid

    $ 32,475   
        

FHB investors’ purchase of 1,161,166 newly-issued shares, at $13.93 per surviving company share

    $ 16,175   
        

Consideration paid has been allocated to the assets and liabilities of Northeast as follows:

   

Consideration paid

    $ 32,475   

Allocated to:

   

Historical net book value of Northeast assets and liabilities

      (46,083 ) 

Estimated fair value adjustments:

   

Loans

      (327 ) 

Time deposits

      3,905   

Borrowed funds

      5,621   

Jr. subordinated debt

      (8,607 ) 

Existing goodwill

      4,083   

CDI

      (5,924 ) 

Identifiable intangible assets

      (920 ) 

Warrants outstanding in connection with preferred stock issued under the CPP

      180   

Other

      676   
        

Excess of fair value of net assets over the purchase price, recorded as gain in income

    $ (14,921 ) 
        

NORTHEAST BANCORP /ME/ Reports