Attached files

file filename
8-K - 8-K - OLD LINE BANCSHARES INColbk-20141024x8k.htm

EXHIBIT 99.1

 

 

 

 

PRESS RELEASE

 

OLD LINE BANCSHARES, INC.

FOR IMMEDIATE RELEASE

 

CONTACT: ELISE HUBBARD

October 24, 2014

 

CHIEF FINANCIAL OFFICER

 

 

(301) 430-2560

 

OLD LINE BANCSHARES, INC. REPORTS RESULTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 INCLUDING 43% DECREASE IN NON-PERFORMING ASSETS

BOWIE, MD – Old Line Bancshares, Inc. (NASDAQ: OLBK), the parent company of Old Line Bank reported 42.51% decrease in non-performing assets at September 30, 2014 compared to December 31, 2013.  Non-performing assets decreased by $5.8 million and $6.4 million, respectively, as of September 30, 2014 to 0.70% of total assets from 1.20% at June 30, 2014 and 1.27% at December 31, 2013.  Net income available to common stockholders was $1.7 million for the three months ended September 30, 2014, compared to net earnings of $2.2 million for the three months ended September 30, 2013.  Earnings were $0.16 per basic and diluted common share for the three months ended September 30, 2014, compared to $0.22 per basic and diluted common share for the same period in 2013. 

Earnings were $5.3 million for the nine months ended September 30, 2014, compared to $3.4 million for the same nine month period last year.  Earnings were $0.50 per basic and $0.49 per diluted common share for the nine months ended September 30, 2014 compared to $0.40 per basic and diluted share for the same period last year. 

James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, Inc. stated: “We are pleased to report great improvement in our asset quality measures.  As planned, we believe our balance sheet is vastly improved. It takes time to dispose of non-performing assets and we have successfully been doing this on-plan, and consistently as the improving market permits.  Non-performing assets, as a percentage of total assets, decreased 50 basis points during the quarter and 57 basis points to date. We continue to concentrate on improving asset quality while concurrently growing our loan and deposit relationships.  Core deposits increased a healthy $10.2 million in the quarter as a result of our increased efforts in providing quality products and service to our customers.  This deposit growth has allowed us to continue to focus on reducing cost of funds, providing the opportunity to enhance net income.”    

 

HIGHLIGHTS:

·

Non-performing assets decreased to 0.70% of total assets at September 30, 2014 compared to 1.27% at December 31, 2013. 

·

Total deposits grew $10.2 million and $45.3 million, respectively, during the three and nine month periods ending September 30, 2014.

·

Net loans increased $40.4 million, or 4.76%, during the nine months ended September 30, 2014, to $889.6 million, compared to $849.3 million at December 31, 2013.

·

The provision for loans losses for the quarter ending September 30, 2014 was $555 thousand compared to $590 thousand for the third quarter last year.  The provision for loan losses for the nine month period ending September 30, 2014 was $2.4 million compared to $990 thousand for the same nine month period last year. The increase in our provision for loan losses during the nine month period ended September 30, 2014 is primarily due to one commercial/hotel loan that required an additional provision of $1.4 million to reserve loss on the property. The property was sold at foreclosure and settled in September.

·

The net interest margin was 3.97% for the quarter ending September 30, 2014 compared to 4.69% for the quarter ended September 30, 2013.  The net interest margin was 4.18% for the nine months ending September 30, 2014 compared to 4.46% for the comparable nine month period last year.  Re-pricing in the loan portfolio and lower yields on new loans caused the average loan yield to decline.  Additionally, early payoff of acquired loans negatively affecting the accretion yield on acquired loans and decreased the net interest margin for the three month period ending September 30, 2014.  


 

·

Total assets at September 30, 2014 increased by $14.7 million from June 30, 2014 and $40.8 million from December 31, 2013. 

·

The third quarter Return on Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.57% and 5.22%, respectively, compared to ROAA and ROAE of 0.75% and 7.47%, respectively, for the third quarter of 2013.

·

ROAA and ROAE for the nine months ended September 30, 2014 were 0.60% and 5.53%, respectively, compared to ROAA and ROAE of 0.45% and 4.80%, respectively, for the nine months ending September 30, 2013.

·

We ended the third quarter of 2014 with a book value of $12.35 per common share and a tangible book value of $11.20 per common share compared to $11.71 and $10.50, respectively, at December 31, 2013.

·

We maintained strong liquidity and by all regulatory measures remained “well capitalized”.

Total assets at September 30, 2014 increased $40.8 million from December 31, 2013 primarily due to an increase of $36.7 million in loans held for investment, offsetting a decrease of $8.6 million in our investment securities available for sale. 

Total net loans decreased $4.0 million for the three month period ending September 30, 2014.  This decrease is the result of pay-downs and approximately $16.5 million of pay-offs on our existing loan portfolio and a decline in loan originations for the third quarter.  Two real estate properties were sold by the borrowers in the open market resulting in payoffs of approximately $15.0 million and one commercial/hotel loan with a net balance of approximately $1.5 million was paid off through a foreclosure auction. Total net loans increased $40.4 million during the nine month period ended September 30, 2014 as a result of continued efforts to originate new loans, primarily in our commercial real estate and construction permanent loan portfolios.   During the quarter ending September 30, 2014, we used excess funds received from loan payoffs and invested $13.3 million in interest earning assets classified as mortgage-backed securities (MBS).

 Nonperforming assets, which include non-accrual loans, foreclosed real estate and troubled debt restructured loans, have decreased 57 basis points from 1.27% of total assets at December 31, 2013 to 0.70% of total assets at September 30, 2014. We remain focused on reducing nonperforming assets and classified loans.  Non-accrual loans were $4.6 million at September 30, 2014 compared to $8.8 million at December 31, 2013, reflecting a reduction of $4.2 million, primarily due to one commercial/hotel loan that was resolved during the third quarter.   Other real estate owned declined $1.6 million since December 31, 2013 primarily due to the sale of a foreclosed property that resulted from an acquired hospitality loan. 

Deposit growth during the nine month period was comprised of increases of $18.6 million, or 8.12%, in non-interest bearing deposits and $26.7 million, or 3.59%, in interest bearing deposits.  The increase in our deposit base is due to our enhanced presence in our primary market and surrounding areas as a result of our marketing efforts as well as the continued efforts of our cash management and financial services teams. 

The above-noted decrease in net income for the three months ending September 30, 2014 compared to the three months ending September 30, 2013, was primarily the result of a $1.3 million, or 11.51%, decrease in net interest income, a $113 thousand, or 7.98%, decrease in non-interest income, offsetting a $601 thousand decrease in non-interest expenses.  The decline in net interest income is primarily due to a decrease of $1.7 million in accretion on acquired loans resulting from payoffs that accelerated accretion in the months ended September 30, 2013 and accelerated amortization in the three months ended September 30, 2014.  The above-noted increase in net income for the nine months ending September 30, 2014 compared to the nine months ending September 30, 2013, was primarily the result of a $2.6 million, or 9.12%, increase in net interest income and a $758 thousand, or 19.91%, increase in non-interest income, and a decrease of $757 thousand in non-interest expenses, offsetting an increase of $1.4 million in our provision for loan losses. 

The provision recorded in the three months ended September 30, 2014, in the absence of loan growth, was primarily related to the impact of the previously discussed commercial/hotel loss on our historical loss factors used to determine our Allowance for Loan Losses.  The increase in our provision for loan losses during the nine month period ended September 30, 2014 was primarily due to the same commercial/hotel loan that was placed on nonaccrual status during the first quarter of 2014 in connection with which we recognized an additional provision of $1.4 million in the


 

second quarter.  This commercial loan was subsequently resolved in the third quarter as expected with no additional loss. Due to the sale of this property, an anticipated $2.7 million charge off was incurred during the third quarter. 

Net interest income decreased for the three month periods ending September 30, 2014 as a result of a decrease in the yield earned on our average interest earning assets.  During the quarter ended September 30, 2014, yield on our average interest earning assets was 4.33% compared to 5.11% for same three month period last year.  Furthermore, accretion on acquired loans decreased $1.7 million for the three month period ending September 30, 2014 compared to the same three month period last year.   Net interest income increased during the nine month period ending September 30, 2014 as a result of an increase on our average interest earnings assets.  The decrease in non-interest income for the three month period ending September 30, 2014 was primarily the result of decreases in other fees and commissions, primarily letter of credit fees and other marketable loan fees.  The increase in non-interest income for the nine month period ending September 30, 2014, is primarily due to increases on service charges on deposit accounts, other loans and fees, primarily letter of credit fees, earnings on bank owned life insurance and gain on the sale of stock, offsetting the decrease on the gain on sale of investment securities.  The decrease in non-interest expenses for the three month period was primarily the result of a reduction in occupancy expense, data processing, merger and integration and gain on the sale of other real estate owned.  The decrease in non-interest expenses for the nine month period was primarily due to merger expenses that were recognized in the period ending September 30, 2013 as a result of the WSB Holdings, Inc. acquisition, partially offset by an increase in salaries and benefits for the 2014 period as a result of severance payments associated with the merger that were recognized in the first quarter of 2014.

Net interest margin for the three months ended September 30, 2014 decreased to 3.97% from 4.69% during the three months ending September 30, 2013.  The net interest margin for the nine months ended September 30, 2014 decreased to 4.18% from 4.46% during the nine months ending September 30, 2013.  Large payoffs attributed to the acceleration of amortization of fair value marks on acquired loans, which negatively impacted the yield on loans by a decrease of 24 basis points for the three month period ending September 30, 2014 compared to the three months ended June 30, 2014, and 60 basis points compared to the three month period ending September 30, 2013.  These negative swings related to acceleration of amortization of fair value marks by approximately $300 thousand on one real estate loan which negatively impacted income in the quarter ending September 30, 2014, as compared to approximately $360 thousand accreted to income due to a payment on one loan in the quarter ending June 30, 2014 and approximately $1.2 million accreted to income due to payments on two loans during the three month period ending September 30, 2013.  The average interest rate on total interest-bearing liabilities decreased to 0.47% for the three months ended September 30, 2014 compared to 0.53% for the three months ended September 30, 2013.  The average interest rate on total interest-bearing liabilities decreased to 0.45% for the nine months ended September 30, 2014 compared to 0.56% for the nine months ended September 30, 2013. 

Old Line Bancshares, Inc. announced plans to realign branch offices within our footprint, which includes the closing and consolidation of four branches. The branches to be closed are Crofton Centre, Lexington Park, Solomons and Waldorf Charles County Plaza. All of these branches have existing Old Line Bank branches within close proximity.  The closing of the branches, which is scheduled for December 2014, will result in an estimated pre-tax cost savings of approximately $1.6 million in 2015.  One-time charges related to the branch consolidation are estimated to be up to $1.2 million and will be recognized upon closing of the branches.

“Making the decision to consolidate branches is never an easy one," said James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, Inc. "We carefully considered our clients’ needs while maximizing efficiencies and ensuring the future growth of the Bank.  The planned closings and consolidations are a result of an evaluation that measured near-term growth potential in the current locations as well as the Bank's ability to continue to service clients' needs at nearby locations.”

Old Line Bancshares, Inc. is the parent company of Old Line Bank, a Maryland chartered commercial bank headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C. Old Line Bank has 23 branches located in its primary market area of suburban Maryland (Washington, D.C. suburbs and Southern Maryland) counties of Anne Arundel, Calvert, Charles, Prince George's and St. Mary's. It also targets customers throughout the greater Washington, D.C. metropolitan area. 

The statements in this press release that are not historical facts, in particular the statements with respect to planned branch closings and the anticipated associated costs and savings, improving asset quality, loan and deposit growth and enhanced revenue, constitute a “forward-looking statement” as defined by Federal securities laws.  Such statements are subject to risks and uncertainties that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.  These statements can generally be identified by the use of forward-looking terminology such as “believes,” “expects,” “intends,” “may,” “will,” “should,” “anticipates”, “plans” or similar terminology.  Actual results could differ materially from


 

those currently anticipated due to a number of factors, including, but not limited to, deterioration in economic conditions or a slowdown in the recovery in our target markets or nationally, sustained high levels of or increases in the unemployment rate in our target markets, the actions of our competitors and our ability to successfully compete, in particular in new market areas, and changes in laws impacting our ability to collect on outstanding loans or otherwise negatively impact our business, including regulations implemented pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act enacted in July 2010.  Forward-looking statements speak only as of the date they are made.  Old Line Bancshares, Inc. will not update forward-looking statements to reflect factual assumptions, circumstances or events that have changed after a forward-looking statement was made.  For further information regarding risks and uncertainties that could affect forward-looking statements Old Line Bancshares, Inc. may make, please refer to the filings made by Old Line Bancshares, Inc. with the U.S. Securities and Exchange Commission available at www.sec.gov.

 

 

 


 

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

September 30,

    

June 30,

    

March 31,

    

December 31,

    

September 30,

 

 

 

2014

 

2014

 

2014

 

2013 (1)

 

2013

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

Cash and due from banks

 

$

42,266,194 

 

$

29,887,334 

 

$

54,197,169 

 

$

28,316,351 

 

$

49,957,119 

 

Interest bearing accounts

 

 

30,396 

 

 

30,389 

 

 

30,383 

 

 

30,375 

 

 

30,364 

 

Federal funds sold

 

 

533,612 

 

 

304,246 

 

 

178,806 

 

 

711,574 

 

 

1,005,491 

 

Total cash and cash equivalents

 

 

42,830,202 

 

 

30,221,969 

 

 

54,406,358 

 

 

29,058,300 

 

 

50,992,974 

 

Investment securities available for sale

 

 

163,535,833 

 

 

155,706,684 

 

 

172,094,347 

 

 

172,169,776 

 

 

181,527,632 

 

Loans held for sale

 

 

5,735,282 

 

 

4,074,911 

 

 

1,646,330 

 

 

2,014,711 

 

 

22,584,750 

 

Loans held for investment, less allowance for loan losses of $3,872,197 and $4,929,213 for September 30, 2014 and December 31, 2013.

 

 

883,905,233 

 

 

889,524,786 

 

 

849,429,721 

 

 

847,248,590 

 

 

805,890,567 

 

Equity securities at cost

 

 

4,304,197 

 

 

4,304,196 

 

 

4,304,197 

 

 

5,669,807 

 

 

5,850,652 

 

Premises and equipment

 

 

34,366,258 

 

 

34,604,271 

 

 

34,661,659 

 

 

35,215,868 

 

 

35,520,366 

 

Accrued interest receivable

 

 

3,002,457 

 

 

2,978,470 

 

 

3,131,042 

 

 

3,432,924 

 

 

3,256,311 

 

Deferred income taxes

 

 

19,843,857 

 

 

19,850,224 

 

 

20,639,961 

 

 

21,868,076 

 

 

21,451,728 

 

Bank owned life insurance

 

 

31,214,396 

 

 

31,000,380 

 

 

30,787,554 

 

 

30,577,187 

 

 

30,357,357 

 

Other real estate owned

 

 

2,699,846 

 

 

4,627,465 

 

 

4,593,154 

 

 

4,311,342 

 

 

5,909,260 

 

Goodwill

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

Core deposit intangible

 

 

4,633,766 

 

 

4,846,737 

 

 

5,058,951 

 

 

5,287,501 

 

 

5,518,619 

 

Other assets

 

 

4,128,206 

 

 

3,732,934 

 

 

4,390,527 

 

 

2,575,377 

 

 

3,059,574 

 

Total assets

 

$

1,207,993,198 

 

$

1,193,266,692 

 

$

1,192,937,466 

 

$

1,167,223,124 

 

$

1,179,713,455 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

247,291,192 

 

$

237,614,952 

 

$

234,512,077 

 

$

228,733,624 

 

$

223,503,418 

 

Interest bearing

 

 

772,344,384 

 

 

771,801,936 

 

 

773,640,266 

 

 

745,625,862 

 

 

761,869,410 

 

Total deposits

 

 

1,019,635,576 

 

 

1,009,416,888 

 

 

1,008,152,343 

 

 

974,359,486 

 

 

985,372,828 

 

Short term borrowings

 

 

35,558,734 

 

 

35,769,108 

 

 

38,193,867 

 

 

49,530,125 

 

 

56,204,082 

 

Long term borrowings

 

 

6,017,844 

 

 

6,043,715 

 

 

6,071,856 

 

 

6,093,074 

 

 

6,118,744 

 

Accrued interest payable

 

 

241,740 

 

 

229,939 

 

 

241,981 

 

 

264,807 

 

 

250,164 

 

Accrued pension

 

 

5,069,745 

 

 

5,003,784 

 

 

4,996,120 

 

 

4,921,241 

 

 

4,844,855 

 

Income taxes payable

 

 

3,406,234 

 

 

2,376,461 

 

 

2,988,981 

 

 

2,556,609 

 

 

371,026 

 

Other liabilities

 

 

4,557,087 

 

 

2,252,083 

 

 

2,744,510 

 

 

2,948,464 

 

 

3,419,993 

 

Total liabilities

 

 

1,074,486,960 

 

 

1,061,091,978 

 

 

1,063,389,658 

 

 

1,040,673,806 

 

 

1,056,581,692 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

107,864 

 

 

107,854 

 

 

107,854 

 

 

107,772 

 

 

107,612 

 

Additional paid-in capital

 

 

104,900,904 

 

 

104,820,171 

 

 

104,748,891 

 

 

104,622,171 

 

 

104,408,960 

 

Retained earnings

 

 

28,826,765 

 

 

27,621,537 

 

 

26,283,617 

 

 

24,879,275 

 

 

20,882,086 

 

Accumulated other comprehensive (loss)

 

 

(589,650)

 

 

(639,502)

 

 

(1,871,087)

 

 

(3,359,823)

 

 

(2,628,710)

 

Total Old Line Bancshares, Inc.stockholders' equity

 

 

133,245,883 

 

 

131,910,060 

 

 

129,269,275 

 

 

126,249,395 

 

 

122,769,948 

 

Non-controlling interest

 

 

260,355 

 

 

264,654 

 

 

278,533 

 

 

299,923 

 

 

361,815 

 

Total stockholders' equity

 

 

133,506,238 

 

 

132,174,714 

 

 

129,547,808 

 

 

126,549,318 

 

 

123,131,763 

 

Total liabilities and stockholders' equity

 

$

1,207,993,198 

 

$

1,193,266,692 

 

$

1,192,937,466 

 

$

1,167,223,124 

 

$

1,179,713,455 

 

Shares of basic common stock outstanding

 

 

10,786,370 

 

 

10,785,370 

 

 

10,785,370 

 

 

10,777,112 

 

 

10,761,112 

 

 


(1)

Financial information as of December 31, 2013 has been derived from audited financial statements.

 


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months

    

Three Months

    

Three Months

    

Three Months

    

Three Months

    

Nine Months

    

Nine Months

 

 

 

Ended 

 

Ended 

 

Ended 

 

Ended 

 

Ended 

 

Ended 

 

Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

  September 30,

 

 

 

2014

 

2014

 

2014

 

2013 (1)

 

2013

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

10,232,684 

 

$

10,599,999 

 

$

10,333,973 

 

$

11,519,191 

 

$

11,527,459 

 

$

31,166,655 

 

$

28,687,187 

 

Investment securities and other

 

 

885,324 

 

 

1,017,039 

 

 

1,037,897 

 

 

1,060,493 

 

 

1,031,015 

 

 

2,940,261 

 

 

2,995,967 

 

Total interest income

 

 

11,118,008 

 

 

11,617,038 

 

 

11,371,870 

 

 

12,579,684 

 

 

12,558,474 

 

 

34,106,916 

 

 

31,683,154 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

850,964 

 

 

856,639 

 

 

894,303 

 

 

923,039 

 

 

970,911 

 

 

2,601,906 

 

 

2,793,005 

 

Borrowed funds

 

 

111,693 

 

 

148,918 

 

 

118,276 

 

 

122,522 

 

 

111,728 

 

 

378,887 

 

 

363,687 

 

Total interest expense

 

 

962,657 

 

 

1,005,557 

 

 

1,012,579 

 

 

1,045,561 

 

 

1,082,639 

 

 

2,980,793 

 

 

3,156,692 

 

Net interest income

 

 

10,155,351 

 

 

10,611,481 

 

 

10,359,291 

 

 

11,534,123 

 

 

11,475,835 

 

 

31,126,123 

 

 

28,526,462 

 

Provision for loan losses

 

 

555,134 

 

 

1,544,280 

 

 

269,769 

 

 

514,190 

 

 

590,000 

 

 

2,369,183 

 

 

990,000 

 

Net interest income after provision for loan losses

 

 

9,600,217 

 

 

9,067,201 

 

 

10,089,522 

 

 

11,019,933 

 

 

10,885,835 

 

 

28,756,940 

 

 

27,536,462 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

483,865 

 

 

493,482 

 

 

451,596 

 

 

472,945 

 

 

466,571 

 

 

1,428,943 

 

 

1,134,986 

 

Gain on sales or calls of investment securities

 

 

-

 

 

129,911 

 

 

-

 

 

-

 

 

-

 

 

129,911 

 

 

641,088 

 

Gain on sale of stock

 

 

-

 

 

-

 

 

96,993 

 

 

-

 

 

-

 

 

96,993 

 

 

-

 

Earnings on bank owned life insurance

 

 

248,259 

 

 

246,371 

 

 

243,607 

 

 

252,265 

 

 

253,894 

 

 

738,237 

 

 

587,763 

 

Gains (losses) on disposal of assets

 

 

-

 

 

17,919 

 

 

-

 

 

-

 

 

-

 

 

17,919 

 

 

(104,639)

 

Gain on sale of loans

 

 

224,930 

 

 

195,829 

 

 

106,720 

 

 

3,601,972 

 

 

236,167 

 

 

527,478 

 

 

477,587 

 

Other fees and commissions

 

 

348,090 

 

 

784,622 

 

 

493,209 

 

 

852,470 

 

 

461,724 

 

 

1,625,314 

 

 

1,070,167 

 

Total non-interest income

 

 

1,305,144 

 

 

1,868,134 

 

 

1,392,125 

 

 

5,179,652 

 

 

1,418,356 

 

 

4,564,795 

 

 

3,806,952 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries & employee benefits

 

 

4,602,520 

 

 

4,051,407 

 

 

4,873,634 

 

 

4,668,944 

 

 

4,684,407 

 

 

13,527,562 

 

 

12,139,833 

 

Occupancy & Equipment

 

 

1,367,808 

 

 

1,436,564 

 

 

1,586,777 

 

 

1,513,265 

 

 

1,377,927 

 

 

4,390,541 

 

 

3,573,342 

 

Data processing

 

 

368,717 

 

 

312,042 

 

 

307,160 

 

 

393,863 

 

 

459,973 

 

 

987,919 

 

 

1,028,907 

 

Merger and integration

 

 

-

 

 

-

 

 

29,167 

 

 

349,028 

 

 

143,082 

 

 

29,167 

 

 

3,169,917 

 

Core deposit amortization

 

 

212,970 

 

 

212,214 

 

 

228,550 

 

 

231,119 

 

 

231,118 

 

 

653,734 

 

 

607,575 

 

(Gains)losses on sales of other real estate owned

 

 

(260,533)

 

 

(79,127)

 

 

(203,068)

 

 

(210,665)

 

 

11,072 

 

 

(542,728)

 

 

212,296 

 

OREO expense

 

 

159,238 

 

 

112,659 

 

 

83,066 

 

 

210,122 

 

 

159,234 

 

 

354,963 

 

 

628,307 

 

Other operating

 

 

2,078,155 

 

 

2,446,147 

 

 

2,071,256 

 

 

2,284,281 

 

 

2,063,596 

 

 

6,595,558 

 

 

5,393,577 

 

Total non-interest expense

 

 

8,528,875 

 

 

8,491,906 

 

 

8,976,542 

 

 

9,439,957 

 

 

9,130,409 

 

 

25,996,716 

 

 

26,753,754 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,376,486 

 

 

2,443,429 

 

 

2,505,105 

 

 

6,759,628 

 

 

3,173,782 

 

 

7,325,019 

 

 

4,589,660 

 

Income tax expense

 

 

636,239 

 

 

687,973 

 

 

690,737 

 

 

2,393,268 

 

 

970,510 

 

 

2,014,950 

 

 

1,208,816 

 

Net income

 

 

1,740,247 

 

 

1,755,456 

 

 

1,814,368 

 

 

4,366,360 

 

 

2,203,272 

 

 

5,310,069 

 

 

3,380,844 

 

Less: Net (loss) attributable to the noncontrolling interest

 

 

(4,299)

 

 

(13,880)

 

 

(21,389)

 

 

(61,892)

 

 

(5,142)

 

 

(39,568)

 

 

(29,732)

 

Net income available to common stockholders

 

$

1,744,546 

 

$

1,769,336 

 

$

1,835,757 

 

$

4,428,252 

 

$

2,208,414 

 

$

5,349,637 

 

$

3,410,576 

 

Earnings per basic share

 

$

0.16 

 

$

0.16 

 

$

0.17 

 

$

0.41 

 

$

0.22 

 

$

0.5 

 

$

0.4 

 

Earnings per diluted share

 

$

0.16 

 

$

0.16 

 

$

0.17 

 

$

0.41 

 

$

0.22 

 

$

0.49 

 

$

0.4 

 

Dividend per common share

 

$

0.05 

 

$

0.04 

 

$

0.04 

 

$

0.04 

 

$

0.04 

 

$

0.13 

 

$

0.12 

 

Average number of basic shares

 

 

10,785,881 

 

 

10,785,370 

 

 

10,780,141 

 

 

10,768,104 

 

 

10,004,138 

 

 

10,783,818 

 

 

8,464,113 

 

Average number of dilutive shares

 

 

10,921,555 

 

 

10,948,368 

 

 

10,942,110 

 

 

10,891,654 

 

 

10,117,380 

 

 

10,937,720 

 

 

8,565,602 

 

 


(1)

Financial Information as of December 31, 2013 has been derived from audited financial statements.

 


 

Old Line Bancshares, Inc. & Subsidiaries

Average Balances, Interest and Yields

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

9/30/0014

    

            

    

12/31/2013

    

    

    

12/31/2013

    

    

    

12/31/2013

    

    

    

9/30/2013

    

    

 

 

 

Average

 

 

 

Average

 

            

 

Average

 

            

 

Average

 

            

 

Average

 

            

 

 

 

Balance

 

Yield

 

Balance

 

Yield

 

Balance

 

Yield

 

Balance

 

Yield

 

Balance

 

Yield

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int. Bearing Deposits

 

$

3,896,273 

 

0.17%

 

$

4,024,265 

 

0.17%

 

$

1,352,504 

 

0.12%

 

$

2,903,193 

 

0.11%

 

$

2,997,163 

 

0.09%

 

Investment Securities (2)

 

 

159,259,044 

 

2.94%

 

 

170,389,632 

 

3%

 

 

174,564,325 

 

3.06%

 

 

188,455,728 

 

2.82%

 

 

193,421,563 

 

2.7%

 

Loans

 

 

897,381,372 

 

4.57%

 

 

865,944,038 

 

4.99%

 

 

851,079,999 

 

5%

 

 

837,359,182 

 

5.54%

 

 

817,877,455 

 

5.67%

 

Allowance for Loan Losses

 

 

(6,422,492)

 

 

 

 

(5,290,130)

 

 

 

 

(5,001,250)

 

 

 

 

(4,609,398)

 

 

 

 

(4,353,910)

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net of allowance

 

 

890,958,880 

 

4.6%

 

 

860,653,908 

 

5.02%

 

 

846,078,749 

 

5.03%

 

 

832,749,784 

 

5.57%

 

 

813,523,545 

 

5.71%

 

Total interest-earning assets

 

 

1,054,114,197 

 

4.33%

 

 

1,035,067,805 

 

4.67%

 

 

1,021,995,578 

 

4.69%

 

 

1,024,108,705 

 

5.05%

 

 

1,009,942,271 

 

5.11%

 

Noninterest bearing cash

 

 

42,071,667 

 

 

 

 

39,297,001 

 

 

 

 

36,258,104 

 

 

 

 

38,364,347 

 

 

 

 

40,562,522 

 

 

 

Other Assets

 

 

109,199,887 

 

 

 

 

109,464,228 

 

 

 

 

110,237,569 

 

 

 

 

111,316,325 

 

 

 

 

113,104,275 

 

 

 

Total Assets

 

$

1,205,385,751 

 

 

 

$

1,183,829,034 

 

 

 

$

1,168,491,251 

 

 

 

$

1,173,789,377 

 

 

 

$

1,163,609,068 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Deposits

 

$

776,032,831 

 

0.44%

 

$

768,879,677 

 

0.45%

 

$

751,439,481 

 

0.48%

 

$

754,128,604 

 

0.49%

 

$

770,907,260 

 

0.5%

 

Borrowed Funds

 

 

39,031,131 

 

1.14%

 

 

41,102,469 

 

1.45%

 

 

51,661,794 

 

0.93%

 

 

53,222,290 

 

0.91%

 

 

41,022,029 

 

1.08%

 

Total interest-bearing liabilities

 

 

815,063,962 

 

0.47%

 

 

809,982,146 

 

0.5%

 

 

803,101,275 

 

0.51%

 

 

807,350,894 

 

0.51%

 

 

811,929,289 

 

0.53%

 

Noninterest bearing deposits

 

 

247,346,466 

 

 

 

 

234,063,213 

 

 

 

 

229,229,562 

 

 

 

 

228,810,018 

 

 

 

 

226,431,720 

 

 

 

 

 

 

1,062,410,428 

 

 

 

 

1,044,045,359 

 

 

 

 

1,032,330,837 

 

 

 

 

1,036,160,912 

 

 

 

 

1,038,361,009 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

10,072,582 

 

 

 

 

9,603,037 

 

 

 

 

10,813,815 

 

 

 

 

8,360,917 

 

 

 

 

7,569,553 

 

 

 

Noncontrolling Interest

 

 

262,435 

 

 

 

 

270,521 

 

 

 

 

285,355 

 

 

 

 

300,800 

 

 

 

 

363,349 

 

 

 

Stockholder's Equity

 

 

132,640,306 

 

 

 

 

129,910,117 

 

 

 

 

125,061,244 

 

 

 

 

128,966,748 

 

 

 

 

117,315,157 

 

 

 

Total Liabilities and Stockholder's Equity

 

$

1,205,385,751 

 

 

 

$

1,183,829,034 

 

 

 

$

1,168,491,251 

 

 

 

$

1,173,789,377 

 

 

 

$

1,163,609,068 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

3.86%

 

 

 

 

4.17%

 

 

 

 

4.18%

 

 

 

 

4.54%

 

 

 

 

4.58%

 

Net interest income and Net interest margin(1)

 

$

10,545,444 

 

3.97%

 

$

11,047,069 

 

4.28%

 

$

10,809,169 

 

4.29%

 

$

11,986,354 

 

4.64%

 

$

11,933,938 

 

4.69%

 

 


(1)

Interest revenue is presented on a fully taxable equivalent (FTE) basis.  The FTE basis adjusts for the tax favored status of these types of assets.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

(2)

Available for sale investment securities are presented at amortized cost.

 

The accretion of the fair value adjustments negatively impacted the yield on loans and decreased the net interest margin for the three month period ending September 30, 2014 compared to a positive impact in yield on loans in each of the prior four periods as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2014

 

 

 

6/30/2014

 

 

 

3/31/2014

 

 

 

12/31/2013

 

 

 

9/30/2013

 

 

 

 

    

Fair Value

    

% Impact on

    

Fair Value

    

% Impact on

    

Fair Value

    

% Impact on

    

Fair Value

    

% Impact on

    

Fair Value

    

% Impact on

 

 

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

 

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Commercial loans (1)

 

$

(16,219)

 

(0.01)

 

$

(3,509)

 

 —

%  

$

7,468 

 

 —

%  

$

102 

 

 —

%  

$

14,763 

 

0.01 

 

Mortgage loans (1)

 

 

(278,619)

 

(0.1)

 

 

344,403 

 

0.13 

 

 

287,526 

 

0.11 

 

 

1,322,480 

 

0.51 

 

 

1,221,653 

 

0.48 

 

Consumer loans

 

 

4,209 

 

 —

 

 

6,338 

 

 —

 

 

4,635 

 

 —

 

 

7,821 

 

 —

 

 

6,032 

 

 —

 

Interest bearing deposits

 

 

131,837 

 

0.05 

 

 

162,452 

 

0.06 

 

 

129,327 

 

0.05 

 

 

164,527 

 

0.06 

 

 

178,556 

 

0.07 

 

Total Fair Value Accretion (Amortization)

 

$

(158,792)

 

(0.06)

 

$

509,684 

 

0.19 

%  

$

428,956 

 

0.16 

%  

$

1,494,930 

 

0.57 

%  

$

1,421,004 

 

0.56 

 

 


(1)

Negative accretion on commercial and mortgage loans is due to the early payoff of loans which caused a reduction in fair value  income on acquired loan portfolio.

 


 

Below is a reconciliation of the fully tax equivalent adjustments and the GAAP basis information presented in this report:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013

 

 

    

Net Interest

    

 

    

Net Interest

    

 

    

Net Interest

    

 

    

Net Interest

    

 

    

Net Interest

    

 

 

 

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

GAAP net interest income

 

 

10,155,351 

 

3.82 

%  

$

10,611,481 

 

4.11 

%  

$

10,359,291 

 

4.11 

%  

$

11,534,123 

 

4.46 

%  

$

11,475,835 

 

4.51 

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

 

-

 

-

 

 

-

 

-

 

 

-

 

-

 

 

-

 

-

 

 

-

 

-

 

Investment securities

 

 

294,770 

 

0.11 

 

 

258,980 

 

0.1 

 

 

281,377 

 

0.11 

 

 

282,137 

 

0.11 

 

 

286,755 

 

0.11 

 

Loans

 

 

95,323 

 

0.04 

 

 

176,608 

 

0.07 

 

 

168,501 

 

0.07 

 

 

170,094 

 

0.07 

 

 

171,348 

 

0.07 

 

Total tax equivalent adjustment

 

 

390,093 

 

0.15 

 

 

435,588 

 

0.17 

 

 

449,878 

 

0.18 

 

 

452,231 

 

0.18 

 

 

458,103 

 

0.18 

 

Tax equivalent interest yield

 

$

10,545,444 

 

3.97 

%  

$

11,047,069 

 

4.28 

%  

$

10,809,169 

 

4.29 

%  

$

11,986,354 

 

4.64 

%  

$

11,933,938 

 

4.69 

%  

 

Old Line Bancshares, Inc. & Subsidiaries

Selected Loan Information

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

September 30,

    

June 30,

    

March 31,

    

December 31,

    

September 30,

 

 

 

2014

 

2014

 

2014

 

2013

 

2013

 

Acquired Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing

 

$

183,102 

 

$

199,859 

 

$

206,517 

 

$

214,087 

 

$

227,455 

 

Non-accrual(2)

 

 

1,291 

 

 

593 

 

 

861 

 

 

663 

 

 

-

 

Accruing 30-89 days past due

 

 

1,569 

 

 

1,478 

 

 

2,977 

 

 

4,465 

 

 

2,985 

 

Accruing 90 or more days past due

 

 

942 

 

 

1,271 

 

 

477 

 

 

1,655 

 

 

2,434 

 

Net charge offs

 

 

316 

 

 

106 

 

 

148 

 

 

(43)

 

 

405 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing

 

$

698,589 

 

$

691,591 

 

$

633,426 

 

$

620,560 

 

$

565,917 

 

Non-accrual

 

 

3,263 

 

 

7,176 

 

 

7,202 

 

 

8,156 

 

 

1,870 

 

Accruing 30-89 days past due

 

 

3,411 

 

 

2,177 

 

 

1,601 

 

 

1,574 

 

 

2,292 

 

Accruing 90 or more days past due

 

 

305 

 

 

674 

 

 

218 

 

 

-

 

 

1,951 

 

Net charge offs

 

 

2,691 

 

 

(4)

 

 

169 

 

 

56 

 

 

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as % of held for investment loans

 

 

0.44 

%  

 

0.71 

%  

 

0.57 

%  

 

0.58 

%  

 

0.55 

%  

Allowance for loan losses as % of legacy loans

 

 

0.55 

%  

 

0.8 

%  

 

0.76 

%  

 

0.78 

%  

 

0.77 

%  

Total non-performing loans as a % of held for investment loans

 

 

0.96 

%  

 

1.08 

%  

 

1.56 

%  

 

1.73 

%  

 

0.77 

%  

Total non-performing assets as a % of total assets

 

 

0.7 

%  

 

1.2 

%  

 

1.12 

%  

 

1.27 

%  

 

1.03 

%  

 


(1)

Acquired loans represent all loans acquired on April 1, 2011 from MB&T and on May 10, 2013 from WSB.  We originally recorded these loans at fair value upon acquisition.

(2)

These loans are loans that are considered non-accrual because they are not paying in conformance with the original contractual agreement.  At acquisition, we recorded these loans at fair value.  Until the December 31, 2013 quarter, we recognized interest income on these loans through the accretion of the difference between the carrying value of these loans and their expected cash flows.  In the fourth quarter of 2013, we are no longer recording interest on these loans that were not purchased as credit impaired.

(3)

Legacy loans represent total loans excluding loans acquired on April 1, 2011 and May 10, 2013.