Attached files

file filename
8-K - FORM 8-K - BAY BANCORP, INC.c222-20141105x8k.htm

 

Exhibit 99.1

 

Bay Bancorp, Inc. Announces Third Quarter 2014 Results

 

Lutherville Maryland—Bay Bancorp, Inc. (“Bay”) (NASDAQ: BYBK), the savings and loan holding company for Bay Bank, FSB (“Bank”), announced today net income of $1.79 million or $0.18 per diluted share for nine months ended September 30, 2014, compared to net income of $2.32 million or $0.29 per diluted share for the first nine months of 2013.  For the quarter, Bay reported a net loss of $0.94 million or $0.09 per diluted share, compared to net income of $2.64 million or $0.26 per diluted share for the 2nd quarter of 2014 and net income of $0.92 million or $0.11 per diluted share for the third quarter of 2013.  The nine months ended September 30, 2014 include a  $511,000 bargain purchase gain compared to a $2.86 million bargain purchase gain for the first nine months of 2013.

 

After completing strategic steps in the second quarter of 2014 to reduce core operating expenses and cost of funds, in this quarter the Bank absorbed $1.1 million of previously announced, one-time stock-based compensation expense, and $0.6 million in extraordinary expenses related to the Slavie acquisition and subsequent integration said Kevin B. Cashen, President and Chief Executive Officer. “The acquisition of Slavie Federal Savings Bank from the FDIC supports the plan to add earning assets at a discount, increase scale and improve profitability going forward.”

 

Highlights from the First Nine Months of 2014

·

The return on average assets for the three and nine months ended September 30, 2014 was -0.77% and 0.54%, respectively, as compared to 0.80% and 0.93%, respectively, for the same periods of 2013.  The return on average equity for the three and nine months ended September 30, 2014 was -5.62% and 3.89%, respectively, as compared to 6.74% and 6.70%, respectively, for the same periods of 2013.

·

Total assets decreased to $480 million at September 30, 2014 compared to $487 million at June 30, 2014 and $419 million at December 31, 2013.

·

Total loans decreased to $394 million at September 30, 2014, a decrease of 0.3% from $395 million at June 30, 2014 and an increase of 23% from $321 million at December 31, 2013.

·

Total deposits decreased to $399 million at September 30, 2014, a decrease of 5% from $419 million at June 30, 2014 and an increase of 10% from $361 million at December 31, 2013.

·

Net interest income for the three and nine month periods ended September 30, 2014 totaled $5.5 million and $16.5 million, respectively, compared to $5.8 million and $12.5 million, respectively, for the same periods of 2013.  The third quarters were comparable from a leverage basis with variable accretion income credited at a slower pace in third quarter of 2014.  Discount recognition will vary due to the timing and nature of resolutions. Third quarter of 2014 recognition trailed the third quarter of 2013 recognition by $0.46 million.  Earning asset leverage was a key driver in year-over-year results, as average earning assets increased to $401 million for the nine months ended September 30, 2014, compared to $311 million for the same period of 2013. 

·

Net interest margin for the three and nine months ended September 30, 2014 was 4.80% and 5.50%, respectively, compared to 5.44% and 5.37%, respectively, for the same periods of 2013.  The 3rd quarter decrease reflects the variable pace of accretion income. For the first nine months of 2014, favorable credit resolutions and a 14 basis point decrease in the average cost of interest bearing liabilities to 0.42% when compared to the same period of 2013 support the 13 basis point improvement.

·

Nonperforming assets increased to $20.67 million at September 30, 2014, up from $18.46 million at June 30, 2014 and $9.60 million at December 31, 2013.  The increase resulted from the Bank’s acquisition of assets from Slavie Federal Savings Bank (“Slavie”) in May 2014, which added performing credit impaired loans at June 30, 2014, all with purchase discounts which are expected to be sufficient to resolve any credit impairments. 

·

The provision for loan losses in the three and nine months ending September 30, 2014 was $220,000 and $580,000, respectively, compared to $350,000 and $534,000, respectively, for the same periods of 2013.  The changes from the 2013 periods were due primarily to charge-offs and specific reserves established for loans acquired in the Bank’s merger with Carrollton Bank in April 2013 (the “Merger”) and loan originations thus far in 2014.  As a result, the allowance for loan losses was $1.13 million at September 30, 2014, representing 0.29% of total loans, compared to $0.85 million, or 0.27% of total loans, at December 31, 2013.  Management expects both the allowance for loan losses and the related provision for loan losses to increase in the future due to the gradual runoff of the discount on the acquired loan portfolio and an increase in new loan originations.

·

Total Capital increased to $65.2 million at September 30, 2014 from $65.0 million at June 30, 2014 and $54.6 million at December 31, 2013.  The book value of Bay’s common stock was $5.92 per share at September 30, 2014, compared to $6.01 per share at June 30, 2014 and $5.82 per share at December 31, 2013.

 

 


 

 

Recent Events

 

On May 30, 2014, the Bank entered into an agreement with Federal Deposit Insurance Corporation (“FDIC”) to acquire certain assets and assumed substantially all deposits and certain other liabilities of Slavie (the “Slavie Acquisition”), which was closed on that date by the Office of the Comptroller of the Currency (“OCC”).  In the Slavie Acquisition, the Bank acquired assets with a fair value of $117.1 million, including $82.9 million in loans, while assuming liabilities of $110.8 million. The Bank did not acquire any of Slavie’s other real estate owned.

 

An independent valuation specialist was engaged during the third quarter of 2014 to prepare a fair valuation analysis for the Slavie loan portfolio, core deposit intangible asset, and time deposit portfolio.  The valuation resulted in a summary before-tax bargain purchase gain of $511,000 compared to an initial pre-tax bargain purchase gain of $697,000 estimate recorded at June 30, 2014.  The adjusted valuation was properly recorded as a second quarter 2014 adjustment, resulting in an $113,000 decrease in second quarter after-tax income.  Summary valuation as of May 30, 2014 includes an overall loan fair value mark-to-market discount to book value of $7.83 million, a core deposit intangible of $0.48 million and a certificate premium of $0.13 million

 

Bay anticipates a normal level of additional expenses in the fourth quarter of 2014 related to the Slavie system conversion and other acquisition related costs.

 

On July 29, 2014, the Board of Directors of Bay granted 212,000 shares of Bay’s common stock to certain directors and officers and granted options to purchase 77,000 shares of Bay’s common stock to certain officers and a consultant.  The equity awards were granted to certain directors and officers and a consultant to recognize their efforts in building the Bank since being founded in 2010 by the Financial Services Partners Fund I, LLC (“FSPF”).  H Bancorp, LLC was formed on June 30, 2014 as the successor entity and Bay’s new top-tier holding company.  The liquidation of FSPF was a condition imposed by the Board of Governors of the Federal Reserve System as part of its approval of the Merger.  Bay realized an expense of $1.1 million in the third quarter of 2014 as a result of these equity awards, which will offset a portion of the one-time gains recorded in the second quarter of 2014.  Further details can be found in Bay’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 5, 2014.

 

Over the weekend of October 10, 2014, the Bank completed the core system integration of the Slavie/FISERV platform to the Bay Bank/FIS platform.  The Finance/General Ledger consolidation was also completed within this integration.  Several Slavie employees filled open positions within the Bank and have relocated to their new locations.

 

The former headquarters branch for Slavie was closed on October 10, 2014.  All deposits were transferred to the Bank’s Hickory branch location.  We anticipate no additional costs related to the facility.

 

Balance Sheet Review

 

Total assets were $480 million at September 30, 2014, an increase of $60.4 million, or 14%, when compared to December 31, 2013.  The increase was due to net increases in loans of $73.4 million, or 23%.  The Bank acquired net loans of $82.9 million in the Slavie Acquisition, which was offset by a net loan decline of $9.9 million, a $6.5 million decrease in mortgage loans held for sale and a $10.6 million increase in stockholders’ equity.  Excluding $7.0 million of net amortization from the acquired Slavie portfolio, the Bank achieved increased commercial and residential lending volume. Third quarter new loan originations and draws exceeded loan principal repayments by $6.0 million, a 6.1% annualized pace of net loan growth.

 

Total deposits were $399 million at September 30, 2014, an increase of $38 million, or 10%, when compared to December 31, 2013.  The increase was primarily driven by $110.8 million in deposits assumed in the Slavie Acquisition, offset by the $24.0 million decrease from the exit of the IRA product line, a net $9.5 million decrease resulting from the three closed Bank branch locations, and deposits acquired in the Slavie Acquisition declining by $43.1 million as part of the Bank’s strategy to reposition the deposit compositionThe Bank experienced organic net deposit growth of $3 million over the first nine months of 2014. 

 

Stockholders’ equity was $65.2 million at September 30, 2014, an increase of $10.7 million, or 19%, when compared to December 31, 2013.  The increase resulted from the $7.0 million received in the Capital Transaction, $1.4 million of stock based compensation and the retention of corporate earnings.

 

Nonperforming assets, which consist of nonaccrual loans, troubled debt restructurings, accruing loans past due 90 days or more, and real estate acquired through foreclosure, increased to $20.67 million at September 30, 2014 from $18.32 million at June 30, 2014 and $9.60 million at December 31, 2013.  This increase was due primarily to the migration of acquired PCI loan balances to nonaccrual status during the third quarter.  Nonperforming assets represented 4.31% of total assets at September 30, 2014 compared to 3.79% at June 30, 2014 and 2.29% at December 31, 2013.  The ratio of net charge-offs (annualized) to average total loans was 0.19% for the third quarter of 2014 and 0.49% for the third quarter of 2013.

 

At September 30, 2014, the Bank remained above all “well-capitalized” regulatory requirement levels.  The Bank’s tier 1 risk-based capital ratio was 15.84% at September 30, 2014 as compared to 15.70% at June 30, 2014 and 14.42% at December 31, 2013.   

 


 

 

Liquidity remained strong due to managed cash and cash equivalents, borrowing lines with the FHLB of Atlanta, the Federal Reserve and correspondent banks, and the size and composition of the investment portfolio.

 

Review of Financial Results

 

Net income for the three and nine month periods ended September 30, 2014 was a  ($0.94 million loss) and $1.79 million, respectively, compared to net income of $0.92 million and $2.32 million, respectively, for the same periods of 2013.  With variations in net income primarily the result of the bargain purchase gains from the Merger and the Slavie acquisition, changes were less comparable between periods. 

 

Net interest income increased by $4.0 million for the nine months ended September 30, 2014 when compared to the nine months ended September 30, 2013.  The increase was supported by a $90 million growth in average interest-earning assets added by the Merger and the Slavie Acquisition, a 14 basis point reduction in the average cost of interest bearing liabilities, and a 5 basis point increase in the average rates earned on interest-earning assets.  The net interest margin for the third quarter of 2014 decreased to 4.80% from 5.56% for the second quarter of 2014 and 5.44% for the third quarter of 2013.  While the average rates on interest earning assets increased, interest income recognition volatility was impacted by favorable loan resolutions and accretion of net discounts on loans of $0.9 million and $4.0 million during the three- and nine-month periods of 2014, respectively, compared to $1.2 million and $3.2 million, respectively, during the same periods of 2013. As of September 30, 2014, the remaining net loan discounts on the Bank’s loan portfolio, including pre-Merger bank loans and loans acquired in the Merger and the Slavie Acquisition totaled $16.60 million.

 

Noninterest income for the three months ended September 30, 2014 was $1.13 million compared to $1.76 million for the same period in 2013.  This decrease was primarily the result of $0.27 million decrease in mortgage banking fees and gains along with a $0.20 million decline in brokerage commissions. Expectations are for increased income in both areas in upcoming quarters.

 

Noninterest income for the nine months ended September 30, 2014 was $6.63 million compared to $6.77 million for the same period in 2013.  This variance was the result of the 2014 remaining interest rate mark-to-market adjustment on IRA deposits of $2.16 million and a $0.51 million bargain purchase gain compared to the $2.86 million bargain purchase gain associated with the Merger that was recognized during the first nine months of 2013.  Electronic banking fees increased by $0.63 million during the first nine months of 2014, as the Merger added this business unit to the Bank.  Brokerage commissions declined by$.32 million for the first nine months of 2014 as the Bank temporarily exited this business line late in 2013.  Mortgage banking fees for the first nine months ended September 30, 2014 declined by $0.79 million when compared to the same period of 2013, while deposit service charges increased by $0.09 million.

 

Noninterest expense for the three months ended September 30, 2014 was $7.97 million compared to $6.26 million for the prior quarter and $6.72 million for the third quarter of 2013.  The primary contributors to the increase when compared to the third quarter of 2013 were increases in Merger-related expenses of $0.39 million and one-time other expenses $0.98 million.  This overall increase was also impacted by the Slavie Acquisition, which added an additional $0.20 million in salaries and benefits and $0.10 million in other noninterest expenses in September 2014.

 

Noninterest expense for the nine months ended September 30, 2014 was $20.57 million compared to $16.16 million for the same period in 2013, an increase of $4.41 million.  The increase relates to the inclusion during the first nine months of 2014 of a full nine-months of ongoing expenses related to the Merger and $0.76 million of expenses from the Slavie Acquisition.  Categories impacted by this full nine-months of expenses were increases in salaries and employee benefits of $2.12 million, occupancy, furniture and equipment expenses of $1.10 million, foreclosed property expenses of $0.23 million, legal, accounting and other professional fees of $0.13 million and core deposit intangible amortization of $0.22 million.  This was offset by a $1.12 million decline in Merger-related expenses.   We anticipate a normal level of expenses in the fourth quarter of 2014 related to core expenses and acquisition related costs.

 

 

 


 

 

Bay Bancorp, Inc. Information

 

Bay Bancorp, Inc. is a financial holding company and a savings and loan holding company headquartered in Lutherville, Maryland. Through Bay Bank, FSB, its federal savings bank subsidiary, Bay Bancorp, Inc. serves the community with a network of 10 branches strategically located throughout the Baltimore Metropolitan Statistical Area, particularly Baltimore City and the Maryland counties of Baltimore, Anne Arundel, Howard, Carroll, and Harford. The Bank serves local consumers, small and medium size businesses, professionals and other valued customers by offering a broad suite of financial products and services, including on-line and mobile banking, commercial banking, cash management, mortgage lending and retail banking. The Bank funds a variety of loan types including commercial and residential real estate loans, commercial term loans and lines of credit, consumer loans and letters of credit. The Bank’s subsidiary, Bay Financial Services, Inc., provides investment advisory and brokerage services. Additional information is available at www.baybankmd.com.

 

Forward-Looking Statements

 

The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions.  Although these statements reflect management’s good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Bay Bancorp, Inc. with the Securities and Exchange Commission entitled “Risk Factors”.

 

 

For investor inquiries contact: 

 

Joseph J. Thomas, Executive Chairman,

410-536-7336

jthomas@baybankmd.com

7151 Columbia Gateway Drive,

Suite A

Columbia, MD 21046

 

 

For further information contact:

 

Larry D. Pickett, Chief Financial Officer

lpickett@baybankmd.com

410-427-3726

 

 

 


 

 

Bay Bancorp, Inc.

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

 

 

2014

 

2014

 

December 31,

 

(unaudited)

 

(unaudited)

 

2013

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

$

7,318,090 

 

$

9,536,345 

 

$

7,126,720 

Interest bearing deposits with banks and federal funds sold

 

9,654,840 

 

 

14,890,664 

 

 

16,146,340 

Total Cash and Cash Equivalents

 

16,972,930 

 

 

24,427,009 

 

 

23,273,060 

 

 

 

 

 

 

 

 

 

Time deposits with banks

 

284,849 

 

 

500,000 

 

 

 -

Investment securities available for sale, at fair value

 

34,428,746 

 

 

35,829,418 

 

 

36,586,669 

Investment securities held to maturity, at amortized cost

 

1,334,462 

 

 

 -

 

 

 -

Restricted equity securities, at cost

 

1,367,995 

 

 

919,795 

 

 

1,009,695 

Loans held for sale

 

6,317,277 

 

 

6,103,088 

 

 

12,836,234 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees and costs

 

394,080,772 

 

 

395,046,505 

 

 

320,680,332 

Less: Allowance for loan losses

 

(1,129,250)

 

 

(1,099,646)

 

 

(851,000)

Loans, net

 

392,951,522 

 

 

393,946,859 

 

 

319,829,332 

 

 

 

 

 

 

 

 

 

Real estate acquired through foreclosure

 

1,642,524 

 

 

1,520,609 

 

 

1,290,120 

Premises and equipment, net

 

5,589,176 

 

 

5,646,918 

 

 

5,998,532 

Bank owned life insurance

 

5,453,093 

 

 

5,420,981 

 

 

5,356,575 

Core deposit intangible

 

3,732,826 

 

 

3,722,865 

 

 

3,993,679 

Deferred tax assets, net

 

5,258,484 

 

 

5,287,136 

 

 

6,564,121 

Accrued interest receivable

 

1,277,781 

 

 

1,389,888 

 

 

1,186,748 

Defined benefit pension asset

 

540,058 

 

 

42,231 

 

 

 -

Other assets

 

2,367,825 

 

 

2,713,245 

 

 

1,164,538 

Total Assets

$

479,519,548 

 

$

487,470,042 

 

$

419,089,303 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

92,902,861 

 

$

104,021,800 

 

$

90,077,139 

Interest-bearing deposits

 

305,693,481 

 

 

315,122,594 

 

 

270,916,332 

Total Deposits

 

398,596,342 

 

 

419,144,394 

 

 

360,993,471 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

12,000,000 

 

 

 -

 

 

 -

Defined benefit pension liability

 

 -

 

 

 -

 

 

42,492 

Accrued expenses and other liabilities

 

3,724,242 

 

 

3,280,059 

 

 

3,499,072 

Total Liabilities

 

414,320,584 

 

 

422,424,453 

 

 

364,535,035 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Common stock - par value $1.00, authorized 20,000,000 shares, issued and outstanding 11,014,517 and 9,379,753 shares as of September 30, 2014 and December 31, 2013, respectively.

 

11,014,517 

 

 

10,818,773 

 

 

9,379,753 

Additional paid-in capital

 

43,143,903 

 

 

42,178,489 

 

 

36,357,001 

Retained earnings

 

9,488,743 

 

 

10,540,587 

 

 

7,703,597 

Accumulated other comprehensive income

 

1,551,801 

 

 

1,507,740 

 

 

1,113,917 

Total Stockholders' Equity

 

65,198,964 

 

 

65,045,589 

 

 

54,554,268 

Total Liabilities and Stockholders' Equity

$

479,519,548 

 

$

487,470,042 

 

$

419,089,303 

 

 


 

 

Bay Bancorp, Inc.

Consolidated Statements of Income (Loss)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2014

 

2013

 

2014

 

2013

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

5,537,260 

 

$

5,679,302 

 

$

16,457,477 

 

$

12,410,826 

Interest on loans held for sale

 

64,265 

 

 

349,561 

 

 

196,274 

 

 

590,714 

Interest and dividends on securities

 

213,862 

 

 

154,267 

 

 

706,315 

 

 

321,486 

Interest on deposits with banks and federal funds sold

 

7,217 

 

 

20,730 

 

 

39,245 

 

 

58,526 

Total Interest Income

 

5,822,604 

 

 

6,203,860 

 

 

17,399,311 

 

 

13,381,552 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

286,368 

 

 

397,159 

 

 

896,596 

 

 

898,763 

Interest on short-term borrowings

 

12,706 

 

 

 -

 

 

12,706 

 

 

1,692 

Total Interest Expense

 

299,074 

 

 

397,159 

 

 

909,302 

 

 

900,455 

Net Interest Income

 

5,523,530 

 

 

5,806,701 

 

 

16,490,009 

 

 

12,481,097 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

220,373 

 

 

350,365 

 

 

580,217 

 

 

533,621 

Net interest income after provision for loan losses

 

5,303,157 

 

 

5,456,336 

 

 

15,909,792 

 

 

11,947,476 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Electronic banking fees

 

674,701 

 

 

708,300 

 

 

1,991,048 

 

 

1,359,477 

Mortgage banking fees and gains

 

259,740 

 

 

529,570 

 

 

767,803 

 

 

1,556,385 

Net (loss) gain on sale of real estate acquired through foreclosure

 

(1,503)

 

 

40,998 

 

 

27,422 

 

 

89,342 

Brokerage commissions

 

 -

 

 

199,392 

 

 

 -

 

 

316,884 

Service charges on deposit accounts

 

99,451 

 

 

100,476 

 

 

303,396 

 

 

191,690 

Bargain purchase gain

 

 -

 

 

 -

 

 

510,844 

 

 

2,860,199 

Other income

 

95,003 

 

 

184,311 

 

 

3,031,629 

 

 

397,418 

Total Noninterest Income

 

1,127,392 

 

 

1,763,047 

 

 

6,632,142 

 

 

6,771,395 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expenses:

 

 

 

 

 

 

 

 

 

 

 

Salary and employee benefits

 

3,244,553 

 

 

3,461,109 

 

 

9,769,014 

 

 

7,644,886 

Occupancy expenses

 

722,573 

 

 

716,482 

 

 

2,256,683 

 

 

1,458,086 

Furniture and equipment expenses

 

280,320 

 

 

239,704 

 

 

875,274 

 

 

526,551 

Legal, accounting and other professional fees

 

356,226 

 

 

344,867 

 

 

1,088,451 

 

 

961,948 

Data processing and item processing services

 

371,572 

 

 

394,021 

 

 

863,909 

 

 

832,636 

FDIC insurance costs

 

84,882 

 

 

82,246 

 

 

287,568 

 

 

194,572 

Advertising and marketing related expenses

 

105,546 

 

 

78,277 

 

 

290,511 

 

 

220,254 

Foreclosed property expenses

 

113,903 

 

 

104,170 

 

 

504,295 

 

 

273,084 

Loan collection costs

 

152,196 

 

 

143,021 

 

 

305,099 

 

 

303,253 

Core deposit intangible amortization

 

245,673 

 

 

336,273 

 

 

738,415 

 

 

517,203 

Merger and acquisition related expenses

 

637,272 

 

 

143,709 

 

 

877,560 

 

 

1,998,646 

Other expenses

 

1,656,933 

 

 

674,990 

 

 

2,710,245 

 

 

1,228,680 

Total Noninterest Expenses

 

7,971,649 

 

 

6,718,869 

 

 

20,567,024 

 

 

16,159,799 

(Loss) income before income taxes

 

(1,541,100)

 

 

500,514 

 

 

1,974,910 

 

 

2,559,072 

Income tax (benefit) expense

 

(599,585)

 

 

(422,279)

 

 

189,764 

 

 

235,811 

Net (loss) income

$

(941,515)

 

$

922,793 

 

$

1,785,146 

 

$

2,323,261 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net (loss) income per common share

$

(0.09)

 

$

0.11 

 

$

0.18 

 

$

0.29 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss) income per common share

$

(0.09)

 

$

0.11 

 

$

0.18 

 

$

0.29 

 

 


 

 

Bay Bancorp, Inc.

Consolidated Statements of Stockholders' Equity

For the Nine Months Ended September 30, 2014 and 2013

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

Common

 

Paid-in

 

Retained

 

Comprehensive

 

 

 

 

 

Stock

 

Capital

 

Earnings

 

Income

 

Total

Balance December 31, 2013

 

$

9,379,753 

 

$

36,357,001 

 

$

7,703,597 

 

$

1,113,917 

 

$

54,554,268 

Net income

 

 

 -

 

 

 -

 

 

1,785,146 

 

 

 -

 

 

1,785,146 

Other comprehensive income

 

 

 -

 

 

 -

 

 

 -

 

 

437,884 

 

 

437,884 

Stock-based compensation

 

 

212,000 

 

 

1,209,666 

 

 

 -

 

 

 -

 

 

1,421,666 

Issuance of common stock

 

 

1,422,764 

 

 

5,577,236 

 

 

 -

 

 

 -

 

 

7,000,000 

Balance September 30, 2014

 

 

11,014,517 

 

 

43,143,903 

 

 

9,488,743 

 

 

1,551,801 

 -

 

65,198,964 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

Common

 

Paid-in

 

Retained

 

Comprehensive

 

 

 

 

 

Stock

 

Capital

 

Earnings

 

Income (loss)

 

Total

Balance December 31, 2012

 

$

5,831,963 

 

$

21,269,898 

 

$

4,462,463 

 

$

260,092 

 

$

31,824,416 

Net income

 

 

 -

 

 

 -

 

 

2,323,261 

 

 

 -

 

 

2,323,261 

Other comprehensive loss

 

 

 

 

 

 

 

 

 -

 

 

(251,231)

 

 

(251,231)

Issuance of common stock to FSPF I, LLC

 

 

2,039,958 

 

 

8,960,042 

 

 

 -

 

 

 -

 

 

11,000,000 

Carrollton Bancorp shares retained at the date of Merger

 

 

1,483,457 

 

 

5,800,313 

 

 

 -

 

 

 -

 

 

7,283,770 

Stock-based compensation

 

 

 -

 

 

242,022 

 

 

 -

 

 

 -

 

 

242,022 

Issuance of common stock under stock option plan

 

 

8,887 

 

 

31,103 

 

 

 -

 

 

 -

 

 

39,990 

Balance September 30, 2013

 

$

9,364,265 

 

$

36,303,378 

 

$

6,785,724 

 

$

8,861 

 

$

52,462,228 

 

 

 


 

 

Bay Bank, FSB

Capital Ratios

(Unaudited)

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

 

 

 

To Be Considered

 

Prompt Corrective

 

 

Actual

 

Adequately Capitalized

 

Action Provisions

As of September 30, 2014:

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

$

60,376 

 

16.14 

%

 

$

29,922 

 

8.00 

%

 

$

37,402 

 

10.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Risk-Based Capital Ratio

 

$

59,247 

 

15.84 

%

 

$

14,961 

 

4.00 

%

 

$

22,441 

 

6.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

$

59,247 

 

12.51 

%

 

$

18,943 

 

4.00 

%

 

$

23,679 

 

5.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

$

60,205 

 

15.99 

%

 

$

30,122 

 

8.00 

%

 

$

37,653 

 

10.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Risk-Based Capital Ratio

 

$

59,105 

 

15.70 

%

 

$

15,061 

 

4.00 

%

 

$

22,592 

 

6.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

$

59,105 

 

12.27 

%

 

$

19,263 

 

4.00 

%

 

$

24,079 

 

5.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

$

49,354 

 

15.53 

%

 

$

25,423 

 

8.00 

%

 

$

31,778 

 

10.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Risk-Based Capital Ratio

 

$

48,412 

 

15.23 

%

 

$

12,711 

 

4.00 

%

 

$

19,067 

 

6.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

$

48,412 

 

11.44 

%

 

$

16,927 

 

4.00 

%

 

$

21,159 

 

5.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

$

47,815 

 

14.68 

%

 

$

26,079 

 

8.00 

%

 

$

32,562 

 

10.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I Risk-Based Capital Ratio

 

$

46,964 

 

14.42 

%

 

$

13,025 

 

4.00 

%

 

$

19,537 

 

6.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

$

46,964 

 

11.41 

%

 

$

16,461 

 

4.00 

%

 

$

20,577 

 

5.00 

%

 

 

 


 

 

Bay Bancorp, Inc.

Selected Financial Data

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

Year Ended

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

December 31,

 

2014

 

2014

 

2013

 

2014

 

2013

 

2013

Financial Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

479,519,548 

 

$

487,470,042 

 

$

439,996,824 

 

$

479,519,548 

 

$

439,996,824 

 

$

419,089,303 

Investment securites

 

35,763,208 

 

 

35,829,418 

 

 

31,276,084 

 

 

35,763,208 

 

 

31,276,084 

 

 

36,586,669 

Loans (net of deferred fees and costs)

 

394,080,772 

 

 

395,046,505 

 

 

321,907,285 

 

 

394,080,772 

 

 

321,907,285 

 

 

320,680,332 

Allowance for loan losses

 

(1,129,250)

 

 

(1,099,646)

 

 

(690,474)

 

 

(1,129,250)

 

 

(690,474)

 

 

(851,000)

Deposits

 

398,596,342 

 

 

419,144,394 

 

 

380,844,499 

 

 

398,596,342 

 

 

380,844,499 

 

 

360,933,471 

Borrowings

 

12,000,000 

 

 

 -

 

 

 -

 

 

12,000,000 

 

 

 -

 

 

 -

Stockholders’ equity

 

65,198,964 

 

 

65,045,589 

 

 

54,619,330 

 

 

65,198,964 

 

 

54,619,330 

 

 

54,554,268 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

(941,515)

 

 

2,644,926 

 

 

922,793 

 

 

1,785,146 

 

 

2,323,261 

 

 

3,241,134 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

485,175,007 

 

 

448,315,402 

 

 

457,966,929 

 

 

445,479,782 

 

 

333,422,318 

 

 

358,397,210 

Investment securities

 

36,881,377 

 

 

36,926,555 

 

 

27,953,097 

 

 

37,712,361 

 

 

20,313,935 

 

 

24,427,877 

Loans (net of deferred fees and costs)

 

397,302,596 

 

 

339,716,287 

 

 

327,819,042 

 

 

322,877,223 

 

 

239,513,467 

 

 

259,698,504 

Borrowings

 

15,135,870 

 

 

 -

 

 

 -

 

 

18,745,421 

 

 

55,678 

 

 

 -

Deposits

 

400,964,856 

 

 

385,002,128 

 

 

398,510,708 

 

 

363,400,788 

 

 

283,476,914 

 

 

231,245,789 

Stockholders' equity

 

66,409,980 

 

 

60,238,668 

 

 

54,296,315 

 

 

61,344,406 

 

 

46,338,360 

 

 

48,537,003 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

-0.77%

 

 

2.37% 

 

 

0.80% 

 

 

0.54% 

 

 

0.93% 

 

 

0.90% 

Return on average equity

 

-5.62%

 

 

17.61% 

 

 

6.74% 

 

 

3.89% 

 

 

6.70% 

 

 

6.68% 

Yield on average interest-earning assets

 

5.06% 

 

 

5.84% 

 

 

5.81% 

 

 

5.81% 

 

 

5.76% 

 

 

5.71% 

Rate on average interest-bearing liabilities

 

0.37% 

 

 

0.42% 

 

 

0.53% 

 

 

0.42% 

 

 

0.56% 

 

 

0.55% 

Net interest spread

 

4.69% 

 

 

5.42% 

 

 

5.28% 

 

 

5.39% 

 

 

5.20% 

 

 

5.16% 

Net interest margin

 

4.80% 

 

 

5.56% 

 

 

5.44% 

 

 

5.50% 

 

 

5.37% 

 

 

5.33% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

5.92 

 

$

6.01 

 

$

5.48 

 

$

5.92 

 

$

5.83 

 

$

5.82 

Basic net income per share

 

(0.09)

 

 

0.26 

 

 

0.11 

 

 

0.18 

 

 

0.29 

 

 

0.39 

Diluted net income per share

 

(0.09)

 

 

0.26 

 

 

0.11 

 

 

0.18 

 

 

0.29 

 

 

0.39 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

2014

 

2014

 

2014

 

2013

Asset Quality Ratios:

 

 

 

 

 

 

 

Allowance for loan losses to loans

0.29% 

 

0.28% 

 

0.22% 

 

0.27% 

Nonperforming loans to total loans

4.83% 

 

4.29% 

 

3.34% 

 

2.59% 

Nonperforming assets to total assets

4.31% 

 

3.79% 

 

2.69% 

 

2.29% 

Net charge-offs annualized to avg. loans

0.19% 

 

-0.02%

 

0.16% 

 

0.25% 

 

 

 

 

 

 

 

 

Capital Ratios (Bay Bank, FSB):

 

 

 

 

 

 

 

Total risk-based capital ratio

16.14% 

 

15.99% 

 

15.53% 

 

14.68% 

Tier 1 risk-based capital ratio

15.84% 

 

15.70% 

 

15.23% 

 

14.42% 

Leverage ratio

12.51% 

 

12.27% 

 

11.44% 

 

11.41%