Northeast bancorp /me/ (NBN)
CashFlow / Yearly
Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12
Operating activities:
Net income

16,166

12,339

7,619

7,141

2,692

4,420

2,163

Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses

1,410

1,594

1,618

717

531

1,122

946

Gain on sales of loans held for sale, net

-

-

-

-

1,650

3,009

2,761

Gain on sales of portfolio loans

-

-

-

-

1,006

2,311

1,071

Loss (gain) on sale and impairment of real estate owned and other repossessed collateral, net

-123

-23

-255

428

63

746

-

Net unrealized gain on equity securities

-

-

-

-

-16

-12

-4

Amortization of subordinated debt issuance costs

110

110

0

0

-

-

-

Loss (gain) on sale and impairment of real estate owned and other repossessed collateral, net

-

-

-

-

-

-

-5

Originations of loans held for sale

91,975

122,924

130,010

98,383

91,366

141,870

126,130

Net proceeds from sales of loans held for sale

99,112

153,939

134,522

126,430

89,665

146,167

124,185

Gain on sales of residential loans held for sale

931

1,452

1,684

1,877

-

-

-

Gain on sales of SBA and other loans held for sale

3,873

5,642

4,178

2,821

-

-

-

Net decrease (increase) in servicing rights

-124

1,075

657

-

-

-

-

Gain on sales of portfolio loans, net

-

-

-

-

1,006

2,311

1,071

Amortization of intangible assets

433

432

477

589

746

943

1,266

Bank-owned life insurance income, net

441

454

449

440

451

718

501

Depreciation of premises and equipment

1,300

1,449

1,631

1,666

1,999

1,745

1,299

Deferred income tax (benefit) provision

-

-

-

-

-

-

1,827

Stock-based compensation

870

945

613

705

686

563

445

Net gain on sale of available-for-sale securities

-

-

-

-

-

792

1,111

Deferred income tax expense

498

-1,025

2,122

-1,185

-2,672

-428

-

Gain on sale of assets of insurance division

-

-

-

-

-

-

1,566

Amortization of available-for-sale debt securities, net

-802

-1,055

-1,025

-1,001

-1,237

-1,710

-1,671

Changes in other assets and liabilities:
Other assets

1,331

2,206

1,659

-31

-576

-3,630

1,253

Other liabilities

5,782

6,715

1,882

556

1,443

2,834

693

Net cash provided by operating activities

-

-

-

21,520

-5,539

1,323

-

Net cash provided by operating activities

19,454

33,990

5,094

-

-

-

-6,974

Investing activities:
Proceeds from sales of available-for-sale securities

-

-

-

-

-

159,579

179,045

Purchases of available-for-sale debt securities

26,174

19,526

45,160

0

48,481

167,294

185,991

Proceeds from maturities and principal payments on investment securities, net

33,742

21,204

46,504

11,414

56,318

15,203

22,869

Loan purchases

124,111

112,807

99,999

82,654

79,823

121,336

101,779

Proceeds from sales of portfolio loans

-

-

-

-

9,305

7,140

8,284

Loan originations, principal collections, and purchased loan paydowns, net

-32,372

-16,915

-28,975

24,585

-

-

-

Loan originations, principal collections, and purchased loan paydowns, net

-

-

-

-

4,372

-

-

Loan originations, principal collections, and purchased loan paydowns, net

-

-

-

-

-

42,217

50,333

Purchases and disposals of premises and equipment, net

981

695

1,190

1,244

1,086

2,897

2,565

Redemption of Federal Home Loan Bank stock

286

470

1,694

0

-

-

-

Proceeds from sales of premises and equipment

-

-

-

369

11

-

163

Proceeds from sales of real estate owned and other repossessed collateral

1,266

759

1,537

2,563

1,674

3,925

826

(Purchase) redemption of regulatory stock, net

-

-

-

-

-

-

-287

Proceeds from sale of assets of insurance division

-

-

-

-

-

-

9,889

Net cash used in investing activities

-83,600

-93,680

-67,639

-

-

-

-18,639

Financing activities:
Proceeds from life insurance benefits

-

-

-

-

-

628

-

Redemption of regulatory stock, net

-

-

-

-

1,619

-248

-

Net cash used in investing activities

-

-

-

-94,137

-64,835

-63,083

-

Issuance of subordinated debt, net of debt issuance costs

0

0

14,512

0

-

-

-

Net increase in deposits

65,090

89,423

125,679

100,601

90,266

63,424

22,362

Taxes paid for retirement of common stock and other tax-related APIC adjustment

-

-

-

0

-

-

-

Net decrease in short-term borrowings

0

0

-2,349

-635

2,359

-584

-1,306

Dividends paid on preferred stock

-

-

-

-

-

113

212

Dividends paid on common stock

355

357

380

402

2,922

3,750

1,262

Repurchase of common stock

0

6,943

3,359

6,666

2,823

-

-

Repayment of FHLBB borrowings and wholesale repurchase agreements

-5,000

-10,000

-10,000

-12,500

-

-

-

Stock offering costs

-

-

-

-

-

59

-

Net proceeds from issuance of common stock

-

-

-

-

-

-

52,667

Repayment of FHLB borrowings and wholesale repurchase agreements

-

-

-

-

-15,000

-55,000

-

Proceeds from FHLB borrowings

-

-

-

-

15,000

-

-

Repayment of other borrowings

-

-

-

-

-

-

2,129

Redemption of preferred stock and warrants

-

-

-

-

-

4,326

-

Repayment of capital lease obligation

268

255

240

190

181

172

164

Repurchases for tax withholdings on restricted common stock

109

-8

11

-

-

-

-

Stock options exercised, net

-1,093

-60

0

-

-

-

-

Net increase in cash and cash equivalents

-

-

-

-

16,325

-62,340

-

Net cash provided by financing activities

58,265

71,816

123,852

-

-

-

69,956

Net cash provided by financing activities

-

-

-

80,208

86,699

-580

-

Net decrease in cash and cash equivalents

-5,881

12,126

61,307

7,591

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

-

-

-

44,343

Income taxes paid, net

-

-

-

-

-

954

321

Supplemental schedule of noncash investing activities:
Interest paid

12,171

9,502

7,773

-

-

-

-

Interest paid

-

-

-

7,487

7,496

8,751

9,774

Income taxes paid, net

5,341

7,670

2,166

5,664

3,500

-

-

Transfers from loans to real estate owned and other repossessed collateral, net

2,769

2,959

1,781

1,764

1,531

4,209

1,019

Transfers from real estate owned and other repossessed collateral to loans

-

-

-

-

-

-

44