SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-QSB
[ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1997
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE
EXCHANGE ACT
For the transition period from to
Commission file number 0-26012
NORTHEAST INDIANA BANCORP, INC.
(Exact Name of Small Business Issuer as Specified in its Charter)
Delaware 35-1948594
(State or other jurisdiction of (IRS Employer
incorporation or organization) Identification No.)
648 North Jefferson Street, Huntington, IN 46750
(Address of principal executive offices) (Zip Code)
(219) 356-3311
Issuer's telephone number, including area code:
Check whether the Issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the Issuer was required to file such reports), and (2) has been
subject to such requirements for the past 90 days. YES [X] NO [ ]
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:
CLASS OUTSTANDING AT March 31, 1997
Common Stock, par value $.01 per share 1,762,727
Transitional Small Business Disclosure Format: YES [ ] NO [X]
<PAGE>
NORTHEAST INDIANA BANCORP, INC.
INDEX
PART 1. FINANCIAL INFORMATION (UNAUDITED)
Item 1. Consolidated Condensed Financial Statements
Consolidated Condensed Balance Sheets
March 31, 1997 and December 31, 1996
Consolidated Condensed Statements of Income
for the Three months ended March 31, 1997 and 1996
Consolidated Statement of Change in Shareholders' Equity
for the three months ended March 31, 1997
Consolidated Statements of Cash Flows for the three
months ended March 31, 1997 and 1996
Notes to Consolidated Condensed Financial Statements
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations
PART II. OTHER INFORMATION
Signature page
<PAGE>
<TABLE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
MARCH 31, 1997 AND DECEMBER 31, 1996
March 31 December 31
1997 1996
------------- -------------
(Unaudited)
<S> <C> <C>
ASSETS
Cash and due from financial institutions ................... $ 4,835,304 $ 6,672,374
Interest earning deposits in financial institutions ........ 100,000 100,000
Securities available for sale .............................. 12,421,479 11,496,031
Securities held to maturity, estimated market value of
$789,000 and $891,236 at March 31, 1997 and
December 31, 1996, respectively .......................... 789,794 892,036
Loans receivable, net of allowance for loan losses March 31,
1997 - $1,079,244 and December 31, 1996 - $1,027,300 .... 151,296,297 146,854,690
Other Real Estate Owned .................................... 0 0
Accrued interest receivable ................................ 337,691 363,563
Premises and equipment ..................................... 1,987,610 2,009,026
Other assets ............................................... 1,105,361 1,156,400
------------- -------------
TOTAL ASSETS ............................................... $ 172,873,536 $ 169,544,120
============= =============
LIABILTIES AND SHAREHOLDERS' EQUITY
Liabilities
Total deposits ........................................... 91,662,998 85,346,240
Borrowed Funds ........................................... 54,000,000 56,000,000
Accrued expenses and other liabilities ................... 997,946 1,668,764
------------- -------------
Total liabilities ...................................... 146,660,944 143,015,004
Shareholders' equity
Preferred stock, $.01 par value, authorized & unissued
500,000 shares ........................................ 0 0
Common stock, $.01 par value: 4,000,000 shares authorized;
2,182,125 shares issued ............................... 21,821 21,821
Additional paid-in capital ............................... 21,270,733 21,253,458
Retained earnings - substantially restricted ............. 12,689,052 12,338,919
Unearned ESOP compensation ............................... (1,454,750) (1,454,750)
Unearned RRP compensation ................................ (768,852) (820,109)
Net Unrealized appreciation (loss) on securities ......... (36,554) 15,799
Treasury Stock shares at cost: 419,398 at March 31, 1997
and 371,539 at December 31, 1996 ....................... (5,508,858) (4,826,022)
-------------
-------------
Total shareholders' equity ............................ 26,212,592 26,529,116
------------- -------------
Total Liabilities and Shareholder's Equity ........ $ 172,873,536 $ 169,544,120
============= =============
See accompanying notes to financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
Three months ended March 31, 1997
Three Months Ended
March 31
1997 1996
---- ----
(Unaudited)
<S> <C> <C>
Interest income
Loans, including fees .......................... $3,041,226 $2,521,322
Taxable Securities ............................. 219,871 98,199
Non-taxable securities ......................... 9,994 8,637
Deposits with banks ............................ 43,492 38,435
---------- ----------
Total interest income ....................... 3,314,583 2,666,593
Interest expense
Deposits ....................................... 1,041,273 821,964
Borrowed funds ................................. 771,017 526,664
---------- ----------
Total interest expense ...................... 1,812,290 1,348,628
---------- ----------
Net interest income .............................. 1,502,293 1,317,965
Provision for loan losses ........................ 58,500 82,200
---------- ----------
Net interest income after provision for loan
losses ........................................... 1,443,793 1,235,765
Noninterest income
Service charges on deposit accounts ............ 50,687 35,359
Loans servicing fees ........................... 32,063 26,548
Net realized gain on sale of securities ........ 0 0
Other .......................................... 31,562 29,169
---------- ----------
Total noninterest income .................... 114,312 91,076
<PAGE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
Three months ended March 31, 1997
(continued)
Three Months Ended
March 31
1997 1996
---- ----
(Unaudited)
<S> <C> <C>
Noninterest expense
Salaries and employee benefits ................. 383,002 332,728
Occupancy ...................................... 70,068 65,949
Data processing ................................ 72,900 74,541
Insurance expense .............................. 12,684 38,298
Professional fees .............................. 36,063 42,334
Correspondent bank charges ..................... 36,924 34,608
Other expense .................................. 138,094 102,434
---------- ----------
Total noninterest expense ................... 749,735 690,892
---------- ----------
Income before income taxes ....................... 808,370 635,949
Income tax expense ............................... 314,630 238,702
---------- ----------
Net income ....................................... $ 493,740 $ 397,247
========== ==========
Earnings per share subsequent
to conversion ................................... $ 0.30 $ 0.20
See accompanying notes to financial statements
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
Three months ended March 31, 1997
(Unaudited)
Net
Unearned Unearned Unrealized
Employee Recognition Appreciation
Additional Stock and on Securities
Common Paid-in Retained Ownership Retention Available- Treasury
Stock Capital Earnings Plan Shares Plan Shares For-Sale Stock
----- ------- -------- ----------- ----------- -------- -----
<S> <C> <C> <C> <C> <C> <C> <C>
Balance, January 1, 1997 21,821 21,253,458 12,338,919 (1,454,750) (820,109) 15,799 (4,826,022)
Dividends Paid $0.08 per
share year to date - - (143,607) - - - -
Shares committed to be
released under ESOP - 17,275 - - - -
Purchase of shares
of Treasury Stock - - - - - (682,836)
Purchase of RRP Stock - - - - - - -
Amortization of RRP
Contributions - - - - 51,257 - -
Change in net unrealized
appreciation on securities
available-for-sale - - - - - (52,353) -
Net Income March 31, 1997 - - 493,740 - - - -
------ ---------- ---------- ----------- --------- -------- -----------
Balances, March 31, 1997 21,821 21,270,733 12,689,052 (1,454,750) (768,852) (36,554) (5,508,858)
====== ========== ========== ========== ======== ======= ==========
<PAGE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
Three months ended March 31, 1997
(Unaudited)
(continued)
Total
Shareholders'
Equity
-------------
<S> <C>
Balance, January 1, 1997 26,529,116
Dividends Paid $0.08 per
share year to date (143,607)
Shares committed to be
released under ESOP 17,275
Purchase of shares
of Treasury Stock (682,836)
Purchase of RRP Stock -
Amortization of RRP
Contributions 51,257
Change in net unrealized
appreciation on securities
available-for-sale (52,353)
Net Income March 31, 1997 493,740
----------
Balances, March 31, 1997 26,212,592
==========
See accompanying notes to financial statements
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended March 31, 1997 and 1996
Three Months Ended
March 31,
1997 1996
------------ ------------
(Unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income .............................................................. $ 493,740 $ 397,247
Adjustments to reconcile net income to net cash from operating activities
Net (gain) loss on sale of premises and equipment .................... -- --
Gain on sale of securities ........................................... -- --
Gain on sale of foreclosed real estate ............................... -- --
Provision for loan losses ............................................ 58,500 65,026
Depreciation and amortization, net of accretion ...................... 33,202 39,811
Amortization of ESOP - SOP 93-6 ...................................... 17,275 14,548
Amortization of RRP Contributions .................................... 51,257 51,257
Net change in other assets ........................................... 51,039 (41,967)
Net change in accrued interest receivable ............................ 25,872 (3,046)
Net change in accrued payable and other liabilities .................. (715,524) 167,348
------------ ------------
Total adjustments ................................................ (478,379) 292,977
------------ ------------
Net cash from operating activities
Cash flows from investing activities
Proceeds from maturities and principal repayments of securities
held to maturity ...................................................... 102,242 60,935
Proceeds from maturities and principal repayments of securities
available for sale .................................................... -- 250,000
Proceeds from sale of securities available for sale ..................... -- 600,000
Purchases of securities available for sale .............................. (1,009,266) (1,834,075)
Purchases of securities held to maturity ................................ -- --
Net change interest-earning deposits in financial institutions .......... -- --
Proceeds from sale of participation loans ............................... -- --
Purchase of participation loans ......................................... -- --
Net change in loans ..................................................... (4,500,107) (3,693,810)
Expenditures on premises and equipment .................................. -- --
Purchase of sale of premises, furniture and equipment ................... (14,645) --
Proceeds from sales of foreclosed real estate ........................... -- --
------------ ------------
Net cash from investing activities ...................................... (5,421,776) (4,616,950)
<PAGE>
<CAPTION>
NORTHEAST INDIANA BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended March 31, 1997 and 1996
Three Months Ended
March 31,
1997 1996
------------ ------------
(Unaudited)
<S> <C> <C>
Cash flows from financing activities
Advances from FHLB ...................................................... 8,000,000 11,500,000
Repayment of FHLB advances .............................................. (10,000,000) (11,000,000)
Cash dividends paid ..................................................... (143,607) (163,659)
Proceeds from issuance of stock, net of conversion costs and stock
acquired by ESOP ...................................................... -- --
Increase (decrease) in advances from borrowers for taxes and insurance .. 79,030 65,858
Repurchase stock ........................................................ (682,836) (2,622,556)
Net increase (decrease) in deposits ..................................... 6,316,758 5,139,756
------------ ------------
Net cash from financing activities ................................. 3,569,345 2,919,399
------------ ------------
Net increase in cash and cash equivalents ................................. (1,837,070) (1,007,327)
Cash and cash equivalents at beginning of period .......................... 6,672,374 4,672,341
------------ ------------
Cash and cash equivalents at end of period ................................ $ 4,835,304 $ 3,665,014
============ ============
Cash paid during the period for:
Interest ............................................................. $ 1,810,165 $ 1,338,512
Income taxes ......................................................... 137,308 46,000
See accompanying notes to financial statements
</TABLE>
<PAGE>
NORTHEAST INDIANA BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three months ended March 31, 1997 and 1996
NOTE 1 - BASIS OF PRESENTATION
The unaudited information for the three months ended March 31, 1997 includes the
results of operations of Northeast Indiana Bancorp, Inc. (the "Company") and its
wholly-owned subsidiary, First Federal Savings Bank ("First Federal" or the
"Bank"). In the opinion of management, the information reflects all adjustments
(consisting only of normal recurring adjustments) necessary for a fair
presentation of the results of operations for the three month periods reported
but should not be considered as indicative of the results to be expected for the
full year.
NOTE 2 - CONVERSION
First Federal completed a conversion from a mutual to a stock savings bank on
June 27, 1995. Simultaneous with the conversion was the formation of the
Company, incorporated in the state of Delaware. The initial issuance of shares
of common stock in the Company on June 27, 1995 was 2,182,125 shares at $10 per
share, resulting in net proceeds of $21,210,857, and was accomplished through an
offering to the Bank's eligible account holders of record and the tax qualified
employee stock ownership plan. Costs associated with the conversion and stock
offering amounted to $610,393, and were accounted for as a reduction of the
proceeds from the issuance of common stock of the Company. The Company purchased
all common shares issued by the Bank. This transaction was accounted for at
historical cost in a manner similar to the pooling of interests method.
Federal regulations require that, upon conversion from a mutual to stock form of
ownership, a "liquidation account" be established by restricting a portion of
net worth for the benefit of eligible savings account holders who maintain their
savings accounts with the Bank after conversion. In the event of complete
liquidation (and only in such event), each savings account holder who continues
to maintain his savings account shall be entitled to receive a distribution from
the liquidation account after payment to all creditors, but before liquidation
distribution with respect to capital stock. This account will be proportionally
reduced for any subsequent reduction in eligible holder's savings accounts.
Federal regulations impose limitations on the payment of dividends and other
capital distributions, including, among others, that First Federal may not
declare or pay cash dividends on any of its stock if the effect thereof would
cause the Bank's capital to be reduced below the amount required for the
liquidation account or the capital requirements imposed by the Financial
Institutions Reform Recover and Enforcement Act (FIRREA) and the Office of
Thrift Supervision (the "OTS").
NOTE 3 - EMPLOYEE STOCK OWNERSHIP PLAN
The Company has established an employee stock ownership plan ("ESOP"). At the
date of conversion described in Note 2, the ESOP purchased 174,570 shares of
common stock of the Company which was financed by the Company and collateralized
by the shares purchased. The borrowing is payable in semi-annual principal
payments of $72,000 over a 12 year period plus interest. All employees of the
Bank are eligible to participate in the ESOP after they attain age 21 and
complete one year of service during which they worked at least 1,000 hours. As
of January 1, 1997, 29,095 shares were distributed to the plan participants.
<PAGE>
NOTE 4 - EARNINGS PER SHARE
Earnings per common share have been computed by dividing net income subsequent
to the conversion by the weighted average number of shares of common stock
outstanding subsequent to the conversion. Earnings per share for the three
months ended March 31, 1996 was $0.20 per common share. Earnings per common
share for the three months ended March 31, 1997 was $0.30.
NOTE 5 - COMMON STOCK CASH DIVIDENDS
On April 24, 1997 the Board of Directors of Northeast Indiana Bancorp, Inc.
announced a quarterly cash dividend of $.08 per share. The dividend will be paid
on May 22, 1997 to shareholders of record on May 8, 1997. The payment of the
cash dividend will reduce shareholders' equity (second quarter) by $141,018.
NOTE 6 - STOCK REPURCHASE PLAN
On September 16, 1996 Northeast Indiana Bancorp, Inc. (the "Company") announced
its intention to repurchase 10% of the outstanding shares in the open market as
Treasury Shares. This program which totaled 196,859 shares of common stock was
completed on March 12, 1997. This program reduced capital by approximately
$683,000 during the quarter ended March 31, 1997.
NOTE 7 - REGULATORY CAPITAL REQUIREMENTS
Pursuant to FIRREA, savings institutions must meet three separate minimum
capital-to-asset requirements. The following table summarizes, as of March 31,
1997, the capital requirements for the Bank under FIRREA and the Bank's actual
capital ratios. As of March 31, 1997, the Bank substantially exceeded all
current regulatory capital standards.
<TABLE>
<CAPTION>
Regulatory Actual
Capital Requirement Capital Requirement
Amount Percent Amount Percent
------ ------- ------ -------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Risk-based capital ......... $ 8,419 8.0% $22,590 21.47%
Core capital ............... 5,189 3.0% 21,706 12.54%
Tangible capital ........... 2,595 1.5% 21,706 12.54%
</TABLE>
<PAGE>
NORTHEAST INDIANA BANCORP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATION
GENERAL
Northeast Indiana Bancorp, Inc. (the "Company") was formed as a Delaware
corporation in March, 1995, for the purpose of issuing common stock and owning
all the common stock of First Federal Savings Bank ("First Federal" or the
"Bank") as a unitary thrift holding company. Prior to the conversion, the
Company did not engage in any material operations and at March 31, 1997, had no
significant assets other than the investment in the capital stock of First
Federal and cash and cash equivalents.
The principal business of savings banks, including First Federal, has
historically consisted of attracting deposits from the general public and making
loans secured by residential real estate. The Bank's earnings are primarily
dependent on net interest income, the difference between interest income and
interest expense. Interest income is a function of the balances of loans and
investments outstanding during the period and the yield earned on such assets.
Interest expense is the function of the balances of deposits and borrowings. The
Bank's earnings are also affected by provisions for loan losses, service charge
and fee income, and other non-interest income, operating expenses and income
taxes. Operating expenses consist primarily of employee compensation and
benefits, occupancy and equipment expenses, data processing, federal deposit
insurance premiums and other general administrative expenses.
The most significant outside factors influencing the operations of First Federal
Savings Bank and other savings institutions include general economic conditions,
competition in the local market place and related monetary and fiscal policies
of agencies that regulate financial institutions. More specifically, the cost of
funds is influenced by interest rates on competing investments and general
market rates of interest. Lending activities are influenced by the demand for
real estate financing and other types of loans, which in turn is affected by the
interest rates at which such loans may be offered and other factors affecting
loan demand and funds availability.
FINANCIAL CONDITION
The Company's total assets increased $3.4 million or 2.0% from $169.5 million at
December 31, 1996 to $172.9 million at March 31, 1997. This increase was due
primarily to funds generated from increased deposits growth of $6.4 million. In
addition to asset growth through the first three months of 1997 we purchased 2%
of the original outstanding shares to fund Treasury Stock which reduced our
capital.
The Bank's cash and cash equivalents decreased $1.9 million from $6.7 million at
December 31, 1996 to $4.8 million at March 31, 1997. This decrease was due
primarily from the funds being used to fund the net increase in loans.
Net loans receivable increased $4.4 million or 3.0% from $146.9 million at
December 31, 1996 to $151.3 million at March 31, 1997. The increase in loans
during the first three months of 1997 was predominantly in net mortgage loans
which accounted for $3.1 million of the increase, and also consumer and
commercial products increasing because of the generally favorable market
<PAGE>
FINANCIAL CONDITION (Continued)
conditions. Allowances for loan losses increased $52,000 through the three
months ended March 31, 1997. This increase was to provide a general increase for
the higher loan amounts and the additional loans secured by non-residential real
estate, commercial and credit cards. These allowances of $1,079,000 include
specific reserves for loans or partial loans classified as doubtful in the
amount of $197,000.
INVESTMENTS
Securities available-for-sale increased $925,000 from $11.5 million at December
31, 1996 to $12.4 million. This increase includes $1.0 million in callable
agencies with various call features and terms to help balance the liquidity
portfolios interest rate risk and return. These investments have an aggregate
mark to market loss of $61,000 before the effect of deferred taxes of $24,000 or
a net mark to market loss of $37,000 at March 31, 1997.
RESULTS OF OPERATIONS
The Company had net income of $494,000 or $0.30 per share for the three months
ended March 31, 1997 compared to $397,000 or $0.20 per share for the three
months ended March 31, 1996. The increase in net income was predominately due to
the increased net interest income.
Net interest income increased to $1.4 million for the three months ended March
31, 1997 compared to $1.2 million for the three months ended March 31, 1996.
Interest income increased $552,000 to $3.3 million from $2.7 million for the
first quarter ended March 31, 1997 and March 31, 1996, respectively. For the
first quarter interest expense increased $464,000 to $1.8 million from $1.3
million for the quarter ended March 31, 1997 and 1996, respectively. The
increased expense for the period was due to higher average balances in deposits
and advances.
Provisions for loan losses decreased by $24,000 for the three months ended March
31, 1997 compared to the same period ended March 31, 1996.
Non-interest expense increased to $750,000 for the three months ended March 31,
1997 compared to $691,000 for the corresponding period in 1996. This represents
an increase of $59,000 for the three months ended March 31, 1997. Compensation
and benefits expense for the three months ended March 31, 1997 reflected an
increase of $50,000 to $383,000. The increased expense is due to growth in
employment needed to sustain growth in the institution for the three month
period ended March 31, 1997 compared to the three months ended March 31, 1996 .
Occupancy expense increased for the three month period ended March 31, 1997
compared to 1996 by $4,000 to $70,000. Insurance expense decreased $25,000 to
$13,000 for the first quarter 1997 compared to the same period 1996 due to the
FDIC rate reduction beginning January 1, 1997. Other non-interest operating
expenses were not significantly different for the three month period ended March
31, 1997 compared to March 31, 1996.
Income tax expense is up for the three months ended March 31, 1997 due to
changes in taxable income compared to 1996.
<PAGE>
NON-PERFORMING ASSETS AND ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is established through a provision for loan losses
based on management's quarterly asset classification review and evaluation of
the risk inherent in its loan portfolio and changes in the nature and volume of
its loan activity. Such evaluation, which considers among other matters, the
estimated value of the underlying collateral, economic conditions, cash flow
analysis, historical loan loss experience, discussion held with delinquent
borrowers and other factors that warrant recognition in providing for an
adequate allowance for loan loss. As a result of this review process, management
recorded provisions for loan losses in the amount of $59,000 for the three
months ended March 31, 1997 compared to $82,000 for the same period ended March
31, 1996. While management believes current allowance for loan loss is adequate
to absorb possible losses, we anticipate growth in our loan portfolio and will
therefore, continue to add through additional provisions for loan losses to our
allowance accounts, there is no assurance that subsequent evaluations may
require additional provisions for loan losses.
NON-PERFORMING ASSETS AND LOSSES PROVISIONS
The non-performing assets to total assets ratio is one indicator of the exposure
to credit risk. Non-performing assets of the Bank consist of the non-accruing
loans, troubled debt restructuring and real estate owned which has been acquired
as a result of foreclosure or insubstance foreclosure. The following table
summarizes in thousands the various categories of non-performing assets:
<TABLE>
<CAPTION>
March 31 December 31
1997 1996
---- ----
<S> <C> <C>
Non-accruing loans ...................................... $855 $705
Accruing loans delinquent 90 days and more .............. 0 0
Troubled debt restructuring ............................. 0 0
Foreclosed assets ....................................... 0 8
---- ----
Total non-performing assets .......................... $855 $713
==== ====
Total non-performing assets as a percentage
of total assets .................................... .49% .42%
==== ====
</TABLE>
Total non-performing assets increased from $713,000 to $855,000 or 0.49% of
total assets at March 31, 1997 from 0.42% of total assets at December 31, 1996.
The Bank is required to maintain specific amounts of regulatory capital pursuant
to regulations of the Office of Thrift Supervision (OTS). Those capital
requirements follow: a risk-based capital standard expressed as a percent of
risk adjusted assets, a leverage ratio of core capital to total assets, and a
tangible capital ratio expressed as a percent of total adjusted assets. At March
31, 1997, the Bank exceeded all regulatory capital standards.
At March 31, 1997, the Bank's risk based capital was $22.6 million or 21.47% of
risk adjusted assets which exceeds the $8.4 million and the 8.0% OTS requirement
by $14.2 million and 13.47%. The Bank's core capital at March 31, 1997 is $21.7
million or 12.54% which exceeds the OTS requirement of $5.2 million and 3.00% by
<PAGE>
$16.5 million and 9.54%. The tangible capital requirement is $2.6 million and
1.50% which the Bank exceeded by $19.1 million and 11.04% which is reflected by
March 31, 1997 tangible capital balance of $21.7 million and a 12.54% ratio of
tangible capital to assets.
LIQUIDITY AND CAPITAL RESOURCES
First Federal's primary sources of funds are deposits, FHLB advances, principal
and interest payments of loans, operations income and short-term investments.
Deposit flows and mortgage payments are greatly influenced by general interest
rates, economic conditions and competition.
Current OTS regulations require that First Federal maintain cash and eligible
investments in an amount equal to at least 5% of customer accounts and
short-term borrowings to assure its ability to meet demands for withdrawals and
repayment of short-term borrowings. As of March 31, 1997, First Federal's
liquidity ratio was 6.21%, which is in excess of the minimum regulatory
requirements.
First Federal uses its capital resources principally to meet its ongoing
commitments to fund maturing certificates of deposit and loan commitments,
maintain its liquidity, and meet operating expenses. As of March 31, 1997, First
Federal had commitments to originate loans and to fund open lines of credit
totaling $15.9 million. First Federal considers its liquidity and capital
resources to be adequate to meet its foreseeable short and long term needs.
First Federal expects to be able to fund or refinance, on a timely basis, its
material commitments and long-term liabilities.
REGULATORY DEVELOPMENTS
As a result of the SAIF recapitalization in September 1996 the FDIC has amended
its regulation concerning the insurance premiums payable by SAIF-insured
institutions. The FDIC has reduced the SAIF insurance premium to a range of 0 to
27 basis points per $100 of domestic deposits, effective January 1, 1997. The
Bank qualifies for the minimum SAIF assessment.
Additionally, the FDIC has imposed a FICO assessment on SAIF-assessable deposits
for the first semi-annual period of 1997 equal to 6.48 basis points per $100 of
domestic deposits, as compared to a FICO assessment on BIF-assessable deposits
for that same period equal to 1.30 basis points per $100 of domestic deposits.
<PAGE>
PART II
ITEM 1 - LEGAL PROCEEDING
None
ITEM 2 - CHANGES IN SECURITIES
None
ITEM 3 - DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDER
(a)The Annual Meeting of Shareholders ("the meeting") of Northeast
Indiana Bancorp, Inc. was held on April 23, 1997. The matters
approved by shareholders at the meeting and the number of votes
cast for, against or withheld (as well as the number of
abstentions) as to each matter are set forth below:
(1) The Election of the following directors for a three year
term:
Samuel Preston, Jr.
VOTES: FOR WITHHELD
------ --- --------
1,373,061 16,800
Randall C. Rider
VOTES: FOR WITHHELD
1,373,386 16,975
(2) Ratification of Crowe, Chizek and Company, LLP as auditors
for the year ending December 31, 1997
VOTES: FOR AGAINST ABSTAIN
------ --- ------- -------
1,385,666 1,525 3,170
ITEM 5 - OTHER INFORMATION
None
ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
None
(b) Reports on Form 8-K
(1) February 3, 1997 Press Release, Declaration of Cash Dividends
and Announcement of 4th Quarter Earnings
(2) March 12, 1997 Press Release, Announcement of Completion of
Stock Repurchase Program
(3) April 17, 1997 Press Release, Announcement of First Quarter
Earnings
(4) April 24, 1997 Press Release, Announcement of Cash Dividend and
Second Annual Shareholder Meeting
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934 the Registrant has duly caused this Report to be signed on
its behalf by the undersigned thereunto duly authorized.
NORTHEAST INDIANA BANCORP, INC.
Date: May 15, 1997 By: /S/ STEPHEN E. ZAHN
-------------------
Stephen E. Zahn
President and Chief Executive Officer
(Duly Authorized Officer)
Date: May 15, 1997 By: /S/ DARRELL E. BLOCKER
----------------------
Darrell E. Blocker
Senior Vice President and
Chief Financial Officer
(Principal Financial Officer)
<TABLE> <S> <C>
<ARTICLE> 9
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> MAR-31-1997
<CASH> 2,518,049
<INT-BEARING-DEPOSITS> 2,417,255
<FED-FUNDS-SOLD> 0
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 12,421,479
<INVESTMENTS-CARRYING> 788,794
<INVESTMENTS-MARKET> 789,000
<LOANS> 162,375,541
<ALLOWANCE> (1,079,244)
<TOTAL-ASSETS> 172,873,536
<DEPOSITS> 91,662,998
<SHORT-TERM> 16,000,000
<LIABILITIES-OTHER> 997,946
<LONG-TERM> 38,000,000
0
0
<COMMON> 21,821
<OTHER-SE> 26,190,771
<TOTAL-LIABILITIES-AND-EQUITY> 172,873,536
<INTEREST-LOAN> 3,041,226
<INTEREST-INVEST> 229,885
<INTEREST-OTHER> 43,493
<INTEREST-TOTAL> 3,314,584
<INTEREST-DEPOSIT> 1,041,273
<INTEREST-EXPENSE> 1,812,290
<INTEREST-INCOME-NET> 1,502,294
<LOAN-LOSSES> 58,500
<SECURITIES-GAINS> 0
<EXPENSE-OTHER> 749,735
<INCOME-PRETAX> 808,371
<INCOME-PRE-EXTRAORDINARY> 493,741
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 493,741
<EPS-PRIMARY> 0.30
<EPS-DILUTED> 0
<YIELD-ACTUAL> 3.61
<LOANS-NON> 855,000
<LOANS-PAST> 0
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> (1,027,300)
<CHARGE-OFFS> 9,000
<RECOVERIES> (4,000)
<ALLOWANCE-CLOSE> (1,079,244)
<ALLOWANCE-DOMESTIC> 1,030
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 49
</TABLE>
