Attached files

file filename
EX-32 - EX-32 - OLD LINE BANCSHARES INColbk-20160630xex32.htm
EX-31.2 - EX-31.2 - OLD LINE BANCSHARES INColbk-20160630ex31268e008.htm
EX-31.1 - EX-31.1 - OLD LINE BANCSHARES INColbk-20160630ex3110e51d4.htm

26h

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2016

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number: 000-50345

 

Old Line Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

Maryland

 

20-0154352

(State or other jurisdiction

 

(I.R.S. Employer

of incorporation or organization)

 

Identification No.)

 

 

 

 

 

1525 Pointer Ridge Place

 

 

Bowie, Maryland

 

20716

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (301) 430-2500

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

YesNo

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

YesNo

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

 

 

Large accelerated filer 

Accelerated filer 

 

 

Non-accelerated filer  (Do not check if a smaller reporting company)

Smaller reporting company 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

YesNo

 

As July 31, 2016, the registrant had 10,839,021 shares of common stock outstanding.

 

 

 

 

 

 


 

 

OLD LINE BANCSHARES, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

 

 

 

 

 

 

Page

 

 

Number

 

 

 

PART I. 

FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Consolidated Balance Sheets as of June 30, 2016 (Unaudited) and December 31, 2015

 

 

 

 

Consolidated Statements of Income (Unaudited) for the Three and Six Months Ended June 30, 2016 and 2015

 

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited) for the Three and Six Months Ended June 30, 2016 and 2015

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Six Months Ended June 30, 2016

 

 

 

 

Consolidated Statements of Cash Flows  (Unaudited) for the Six Months Ended June 30, 2016 and 2015

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

 

 

Item 2. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

32 

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures about Market Risk

59 

 

 

 

Item 4. 

Controls and Procedures

61 

 

 

 

PART II. 

 

 

 

 

 

Item 1. 

Legal Proceedings

61 

 

 

 

Item 1A. 

Risk Factors

61 

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

62 

 

 

 

Item 3. 

Defaults Upon Senior Securities

62 

 

 

 

Item 4. 

Mine Safety Disclosures

62 

 

 

 

Item 5. 

Other Information

62 

 

 

 

Item 6. 

Exhibits

62 

 

 

 

Signatures 

 

63 

 

 

 

 

2


 

Part 1. Financial Information

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

    

June 30,

    

December 31,

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

 

 

 

Assets

 

Cash and due from banks

 

$

32,123,006

 

$

40,239,384

 

Interest bearing accounts

 

 

1,167,418

 

 

1,135,263

 

Federal funds sold

 

 

352,572

 

 

2,326,045

 

Total cash and cash equivalents

 

 

33,642,996

 

 

43,700,692

 

Investment securities available for sale-at fair value

 

 

190,297,596

 

 

194,705,675

 

Loans held for sale, fair value of $6,382,539 and $8,277,775

 

 

6,111,808

 

 

8,112,488

 

Loans held for investment (net of allowance for loan losses of $6,018,923 and $4,909,818, respectively)

 

 

1,242,017,598

 

 

1,147,034,715

 

Equity securities at cost

 

 

7,304,646

 

 

4,942,346

 

Premises and equipment

 

 

36,567,012

 

 

36,174,978

 

Accrued interest receivable

 

 

3,704,287

 

 

3,814,546

 

Deferred income taxes

 

 

12,666,462

 

 

13,820,679

 

Bank owned life insurance

 

 

37,081,638

 

 

36,606,105

 

Other real estate owned

 

 

2,443,543

 

 

2,472,044

 

Goodwill

 

 

9,786,357

 

 

9,786,357

 

Core deposit intangible

 

 

3,923,987

 

 

4,351,226

 

Other assets

 

 

4,482,981

 

 

4,567,038

 

Total assets

 

$

1,590,030,911

 

$

1,510,088,889

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

Deposits

 

 

 

 

 

 

 

Non-interest bearing

 

$

313,439,435

 

$

328,549,405

 

Interest bearing

 

 

949,451,184

 

 

907,330,561

 

Total deposits

 

 

1,262,890,619

 

 

1,235,879,966

 

Short term borrowings

 

 

153,751,725

 

 

107,557,246

 

Long term borrowings

 

 

9,559,018

 

 

9,593,318

 

Accrued interest payable

 

 

448,406

 

 

416,686

 

Supplemental executive retirement plan

 

 

5,479,842

 

 

5,336,509

 

Income taxes payable

 

 

5,418,623

 

 

3,615,677

 

Other liabilities

 

 

3,275,804

 

 

3,700,598

 

Total liabilities

 

 

1,440,824,037

 

 

1,366,100,000

 

Stockholders’ equity

 

 

 

 

 

 

 

Common stock, par value $0.01 per share; 25,000,000 shares authorized; 10,816,429 and 10,802,560 shares issued and outstanding in 2016 and 2015, respectively

 

 

108,164

 

 

108,026

 

Additional paid-in capital

 

 

105,555,548

 

 

105,293,606

 

Retained earnings

 

 

42,275,517

 

 

38,290,876

 

Accumulated other comprehensive income

 

 

1,009,402

 

 

38,200

 

Total Old Line Bancshares, Inc. stockholders’ equity

 

 

148,948,631

 

 

143,730,708

 

Non-controlling interest

 

 

258,243

 

 

258,181

 

Total stockholders’ equity

 

 

149,206,874

 

 

143,988,889

 

Total liabilities and stockholders’ equity

 

$

1,590,030,911

 

$

1,510,088,889

 

 

The accompanying notes are an integral part of these consolidated financial statements

 

 

 

3


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

13,562,643

 

$

11,516,860

 

$

26,619,823

 

$

23,138,353

 

U.S. treasury securities

 

 

4,997

 

 

2,630

 

 

8,774

 

 

5,236

 

U.S. government agency securities

 

 

85,686

 

 

132,736

 

 

211,418

 

 

266,094

 

Mortgage backed securities

 

 

494,145

 

 

350,544

 

 

1,007,450

 

 

723,554

 

Municipal securities

 

 

371,596

 

 

305,650

 

 

731,032

 

 

620,634

 

Federal funds sold

 

 

376

 

 

184

 

 

1,501

 

 

360

 

Other

 

 

94,297

 

 

43,850

 

 

192,068

 

 

105,800

 

Total interest income

 

 

14,613,740

 

 

12,352,454

 

 

28,772,066

 

 

24,860,031

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,309,379

 

 

1,021,560

 

 

2,579,811

 

 

1,932,517

 

Borrowed funds

 

 

328,613

 

 

159,707

 

 

604,272

 

 

294,423

 

Total interest expense

 

 

1,637,992

 

 

1,181,267

 

 

3,184,083

 

 

2,226,940

 

Net interest income

 

 

12,975,748

 

 

11,171,187

 

 

25,587,983

 

 

22,633,091

 

Provision for loan losses

 

 

300,000

 

 

85,658

 

 

1,078,611

 

 

647,389

 

Net interest income after provision for loan losses

 

 

12,675,748

 

 

11,085,529

 

 

24,509,372

 

 

21,985,702

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

433,498

 

 

441,382

 

 

844,835

 

 

856,584

 

Gain on sales or calls of investment securities

 

 

823,214

 

 

3,924

 

 

900,212

 

 

64,618

 

Earnings on bank owned life insurance

 

 

282,358

 

 

249,421

 

 

564,544

 

 

497,805

 

Gain on disposal of assets

 

 

22,784

 

 

 —

 

 

22,784

 

 

19,975

 

Rental Income

 

 

208,556

 

 

209,568

 

 

417,135

 

 

418,348

 

Income on marketable loans

 

 

587,030

 

 

484,635

 

 

964,168

 

 

1,048,517

 

Other fees and commissions

 

 

206,244

 

 

115,460

 

 

833,659

 

 

391,979

 

Total non-interest income

 

 

2,563,684

 

 

1,504,390

 

 

4,547,337

 

 

3,297,826

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

5,472,638

 

 

4,331,572

 

 

10,849,190

 

 

8,510,468

 

Occupancy and equipment

 

 

1,647,490

 

 

1,338,660

 

 

3,372,043

 

 

2,738,536

 

Data processing

 

 

383,689

 

 

367,190

 

 

781,481

 

 

719,250

 

FDIC insurance and State of Maryland assessments

 

 

285,630

 

 

251,993

 

 

520,914

 

 

500,886

 

Merger and integration

 

 

301,538

 

 

 —

 

 

661,019

 

 

 —

 

Core deposit premium amortization

 

 

200,998

 

 

193,766

 

 

427,239

 

 

403,883

 

(Gain) loss on sales of other real estate owned

 

 

(48,099)

 

 

9,169

 

 

(52,307)

 

 

143,923

 

OREO expense

 

 

63,192

 

 

75,552

 

 

218,158

 

 

195,753

 

Directors Fees

 

 

162,900

 

 

160,200

 

 

331,700

 

 

330,200

 

Network services

 

 

146,334

 

 

195,447

 

 

283,230

 

 

377,110

 

Telephone

 

 

201,141

 

 

160,901

 

 

419,775

 

 

325,837

 

Other operating

 

 

1,735,287

 

 

1,708,500

 

 

3,364,815

 

 

3,200,245

 

Total non-interest expense

 

 

10,552,738

 

 

8,792,950

 

 

21,177,257

 

 

17,446,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

4,686,694

 

 

3,796,969

 

 

7,879,452

 

 

7,837,437

 

Income tax expense

 

 

1,554,000

 

 

1,195,273

 

 

2,597,366

 

 

2,490,308

 

Net income

 

 

3,132,694

 

 

2,601,696

 

 

5,282,086

 

 

5,347,129

 

Less: Net loss (income) attributable to the non-controlling interest

 

 

1,728

 

 

776

 

 

62

 

 

(7,944)

 

Net income available to common stockholders

 

$

3,130,966

 

$

2,600,920

 

$

5,282,024

 

$

5,355,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.29

 

$

0.25

 

$

0.49

 

$

0.50

 

Diluted earnings per common share

 

$

0.28

 

$

0.24

 

$

0.48

 

$

0.49

 

Dividend per common share

 

$

0.06

 

$

0.05

 

$

0.12

 

$

0.10

 

 

The accompanying notes are an integral part of these consolidated financial statements

4


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Comprehensive Income  

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

    

2016

    

2015

  

Net income

 

$

3,132,694

 

$

2,601,696

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

Unrealized gain (loss) on securities available for sale, net of taxes of $514,611, and ($574,719), respectively

 

 

790,018

 

 

(882,295)

 

Reclassification adjustment for realized gain on securities available for sale included in net income, net of taxes of ($324,717) and ($1,548), respectively

 

 

(498,497)

 

 

(2,376)

 

Other comprehensive income (loss)

 

 

291,521

 

 

(884,671)

 

Comprehensive income

 

 

3,424,215

 

 

1,717,025

 

Comprehensive loss attributable to the non-controlling interest

 

 

1,728

 

 

776

 

Comprehensive income available to common stockholders

 

$

3,422,487

 

$

1,716,249

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

    

2016

    

2015

 

Net income

 

$

5,282,086

 

$

5,347,129

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

Unrealized gain (loss) on securities available for sale, net of taxes of $987,721 and ($43,969), respectively

 

 

1,516,325

 

 

(67,500)

 

Reclassification adjustment for realized gain on securities available for sale included in net income, gross of taxes of ($355,089) and ($25,489), respectively

 

 

(545,123)

 

 

(39,129)

 

Other comprehensive income (loss)

 

 

971,202

 

 

(106,629)

 

Comprehensive income

 

 

6,253,288

 

 

5,240,500

 

Comprehensive income (loss) attributable to the non-controlling interest

 

 

62

 

 

(7,944)

 

Comprehensive income available to common stockholders

 

$

6,253,226

 

$

5,248,444

 

 

The accompanying notes are an integral part of these consolidated financial statements

 

 

5


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

    

 

    

    

 

    

    

 

    

Accumulated

    

    

 

    

    

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

other

 

Non-

 

Total

 

 

 

Common stock

 

paid-in

 

Retained

 

comprehensive

 

controlling

 

Stockholders’

 

 

 

Shares

 

Par value

 

capital

 

earnings

 

income 

 

Interest

 

Equity

 

                                                    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2015

 

10,802,560

 

$

108,026

 

$

105,293,606

 

$

38,290,876

 

$

38,200

 

$

258,181

 

$

143,988,889

 

Net income attributable to Old Line Bancshares, Inc.

 

 —

 

 

 —

 

 

 —

 

 

5,282,024

 

 

 —

 

 

 —

 

 

5,282,024

 

Unrealized gain on securities available for sale, net of income tax of $632,633

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

971,202

 

 

 —

 

 

971,202

 

Net loss attributable to non-controlling interest

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

62

 

 

62

 

Stock based compensation awards

 

 —

 

 

 —

 

 

262,080

 

 

 —

 

 

 —

 

 

 —

 

 

262,080

 

Restricted stock issued

 

13,869

 

 

138

 

 

(138)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Common stock cash dividends $0.12 per share

 

 —

 

 

 —

 

 

 —

 

 

(1,297,383)

 

 

 —

 

 

 —

 

 

(1,297,383)

 

Balance June 30, 2016

 

10,816,429

 

$

108,164

 

$

105,555,548

 

$

42,275,517

 

$

1,009,402

 

$

258,243

 

$

149,206,874

 

 

The accompanying notes are an integral part of these consolidated financial statements

 

 

 

6


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

    

2016

    

2015

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

5,282,086

 

$

5,347,129

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,320,718

 

 

1,135,823

 

Provision for loan losses

 

 

1,078,611

 

 

647,389

 

Change in deferred loan fees net of costs

 

 

47,952

 

 

18,279

 

(Gain)/loss on sales or calls of securities

 

 

(900,212)

 

 

(64,618)

 

Amortization of premiums and discounts

 

 

445,587

 

 

452,813

 

Origination of loans held for sale

 

 

(38,982,301)

 

 

(54,080,338)

 

Proceeds from sale of loans held for sale

 

 

40,982,984

 

 

52,266,793

 

Gain on  sale of loans held for sale

 

 

(964,168)

 

 

(1,048,517)

 

(Gain)/loss on sales of other real estate owned

 

 

(52,307)

 

 

143,923

 

Write down of other real estate owned

 

 

 —

 

 

57,375

 

Gain on sale of fixed assets

 

 

(22,784)

 

 

(19,975)

 

Amortization of intangible assets

 

 

427,239

 

 

403,883

 

Deferred income taxes

 

 

521,555

 

 

3,067,155

 

Stock based compensation awards

 

 

262,080

 

 

182,067

 

Increase (decrease) in

 

 

 

 

 

 

 

Accrued interest payable

 

 

31,720

 

 

56,903

 

Income tax payable

 

 

1,802,946

 

 

(485,435)

 

Income tax receivable

 

 

 —

 

 

(1,198,299)

 

Supplemental executive retirement plan

 

 

143,333

 

 

127,528

 

Other liabilities

 

 

(424,794)

 

 

41,251

 

Decrease (increase) in

 

 

 

 

 

 

 

Accrued interest receivable

 

 

110,259

 

 

(123,142)

 

Bank owned life insurance

 

 

(475,533)

 

 

(427,200)

 

Other assets

 

 

84,057

 

 

(348,529)

 

         Net cash provided by operating activities

 

$

10,719,028

 

$

6,152,257

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of investment securities available for sale

 

 

(88,943,976)

 

 

 —

 

Proceeds from disposal of investment securities

 

 

 

 

 

 

 

Available for sale at maturity, call or paydowns

 

 

95,410,514

 

 

9,936,344

 

Loans made, net of principal collected

 

 

(95,145,250)

 

 

(81,661,710)

 

Proceeds from sale of other real estate owned

 

 

52,307

 

 

1,034,932

 

Investments in other real estate owned

 

 

28,501

 

 

 —

 

Redemption/improvements in equity securities

 

 

(2,362,300)

 

 

2,246,101

 

Purchase of premises and equipment

 

 

(1,689,968)

 

 

(602,096)

 

Proceeds from the sale of premises and equipment

 

 

 —

 

 

 —

 

         Net cash used in investing activities

 

 

(92,650,172)

 

 

(69,046,429)

 

Cash flows from financing activities

 

 

 

 

 

 

 

Net increase (decrease) in

 

 

 

 

 

 

 

Time deposits

 

 

5,654,458

 

 

26,251,703

 

Other deposits

 

 

21,356,195

 

 

42,422,747

 

Short term borrowings

 

 

46,194,479

 

 

15,719,553

 

Long term borrowings

 

 

(34,300)

 

 

(55,985)

 

Stock proceeds from stock repurchase program

 

 

 —

 

 

(4,191,596)

 

Proceeds from stock options exercised

 

 

 —

 

 

271,952

 

Cash dividends paid-common stock

 

 

(1,297,384)

 

 

(1,069,370)

 

         Net cash provided by financing activities

 

 

71,873,448

 

 

79,349,004

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(10,057,696)

 

 

16,454,832

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

43,700,692

 

 

25,404,736

 

Cash and cash equivalents at end of period

 

$

33,642,996

 

$

41,859,568

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

  Cash paid during the period for:

 

 

 

 

 

 

 

    Interest

 

$

2,743,048

 

$

1,904,014

 

    Income taxes

 

$

885,000

 

$

1,060,000

 

Supplemental Disclosure of Non-Cash Flow Operating Activities:

 

 

 

 

 

 

 

Loans transferred to other real estate owned

 

$

261,700

 

$

 —

 

 

The accompanying notes are an integral part of these consolidated financial statements

 

 

7


 

OLD LINE BANCSHARE INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Description of Business - Old Line Bancshares, Inc. (Old Line Bancshares) was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank.  The primary business of Old Line Bancshares is to own all of the capital stock of Old Line Bank.  We provide a full range of banking services to customers located in Anne Arundel, Baltimore, Calvert, Carroll, Charles, Montgomery, Prince George’s, and St. Mary’s Counties in Maryland and surrounding areas.

Basis of Presentation and Consolidation -  The accompanying condensed consolidated financial statements include the activity of Old Line Bancshares and its wholly owned subsidiary, Old Line Bank, and its majority owned subsidiary Pointer Ridge Office Investments, LLC (Pointer Ridge), a real estate investment company.  We have eliminated all significant intercompany transactions and balances.

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheet.  We report the income of Pointer Ridge attributable to Old Line Bancshares on the consolidated statement of income.

The foregoing consolidated financial statements for the periods ended June 30, 2016 and 2015 are unaudited and have been prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP); however, in the opinion of management we have included all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the results of the interim period.  We derived the balances as of December 31, 2015 from audited financial statements.  These statements should be read in conjunction with Old Line Bancshares’ financial statements and accompanying notes included in Old Line Bancshares’ Form 10-K for the year ended December 31, 2015.  We have made no significant changes to Old Line Bancshares’ accounting policies as disclosed in the Form 10-K.

Use of Estimates - The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.  These estimates and assumptions may affect the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.  A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses.

Reclassifications - We have made certain reclassifications to the 2015 financial presentation to conform to the 2016 presentation.  These reclassifications did not change net income or stockholders’ equity.

Recent Accounting Pronouncements – In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09 – Revenue from Contracts with Customers, which will supersede nearly all existing revenue recognition guidance under U.S. GAAP. The core principal of this ASU is that an entity should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. This ASU will be effective for us in our first quarter of 2018. Early adoption is not permitted. The ASU allows for either full retrospective or modified retrospective adoption. We are evaluating the transition method that will be elected and the potential effects of the adoption of this ASU on our financial statements.

In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments. The amendments in ASU No. 2015-16 require that an acquirer recognize adjustments to estimated amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the estimated amounts, calculated as if the accounting had been completed at the acquisition date. The amendments also require an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line

8


 

item that would have been recorded in previous reporting periods if the adjustment to the estimated amounts had been recognized as of the acquisition date.  The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date with earlier application permitted for financial statements that have not been issued. Old Line Bancshares is currently evaluating the provisions of this amendment to determine the potential impact the new standard will have on Old Line Bancshares’ consolidated financial statements as it relates to our most recent acquisition and future business combinations.

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments – Recognition and Measurement of Financial Assets and Liabilities, which is intended to improve the recognition and measurement of financial instruments by: requiring equity investments (other than equity method or consolidation) to be measured at fair value with changes in fair value recognized in net income; requiring public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e., securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; eliminating the requirement to disclose the fair value of financial instruments measured at amortized cost for organizations that are not public business entities; eliminating the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; and requiring a reporting organization to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk (also referred to as “own credit”) when the organization has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. This ASU is effective for public companies for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This ASU permits early adoption of the instrument-specific credit risk provision. Old Line Bancshares is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The FASB issued this ASU to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet by lessees for those leases classified as operating leases under current U.S. GAAP and disclosing key information about leasing arrangements. The amendments in this ASU are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early application of this ASU is permitted for all entities. Old Line Bancshares is currently assessing the impact that the adoption of this standard will have on the financial condition and results of operations of Old Line Bancshares.

In June 2016,  the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which sets forth a “current expected credit loss” ("CECL") model requiring Old Line Bancshares to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions and reasonable supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. For public business entities that are U.S. Securities and Exchange Commission filers, the amendments in this update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Old Line Bancshares is currently assessing the impact of the adoption of this ASU on its consolidated financial statements.

 

9


 

2.POINTER RIDGE OFFICE INVESTMENT, LLC

Old Line Bank has a 62.5% ownership of Pointer Ridge Office Investment, LLC and we have consolidated its results of operations from the date of acquisition.  One of Old Line Bank’s directors owns a 12.5% interest in this investment.

The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC.

 

 

 

 

 

 

 

 

 

    

June 30,

    

December 31,

 

Balance Sheets

 

2016

 

2015

 

 

 

 

 

 

 

 

 

Current assets

 

$

373,677

 

$

281,441

 

Non-current assets

 

 

6,140,685

 

 

6,281,601

 

Liabilities

 

 

5,825,715

 

 

5,874,560

 

Equity

 

 

688,647

 

 

688,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

Statements of Income

    

2016

    

2015

   

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

251,300

 

$

243,981

 

$

502,374

 

$

487,258

 

Expenses

 

 

246,691

 

 

241,912

 

 

502,210

 

 

508,442

 

Net income (loss)

 

$

4,609

 

$

2,069

 

$

164

 

$

(21,184)

 

 

 

3.INVESTMENT SECURITIES

Presented below is a summary of the amortized cost and estimated fair value of securities.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Estimated

 

 

 

cost

 

gains

 

losses

 

fair value

 

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

$

2,998,835

 

$

931

 

$

 —

 

$

2,999,766

 

U.S. government agency

 

 

5,419,910

 

 

7,543

 

 

(3,794)

 

 

5,423,659

 

Municipal securities

 

 

62,357,478

 

 

1,015,951

 

 

(8,750)

 

 

63,364,679

 

Mortgage backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLMC certificates

 

 

21,558,321

 

 

157,333

 

 

(7,846)

 

 

21,707,808

 

FNMA certificates

 

 

71,029,528

 

 

451,146

 

 

(4,943)

 

 

71,475,731

 

GNMA certificates

 

 

25,266,607

 

 

121,763

 

 

(62,417)

 

 

25,325,953

 

 

 

$

188,630,679

 

$

1,754,667

 

$

(87,750)

 

$

190,297,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

$

2,999,978

 

$

118

 

$

(96)

 

$

3,000,000

 

U.S. government agency

 

 

36,874,804

 

 

10,283

 

 

(278,424)

 

 

36,606,663

 

Municipal securities

 

 

49,130,632

 

 

1,092,044

 

 

(19,970)

 

 

50,202,706

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLMC certificates

 

 

21,734,289

 

 

55,218

 

 

(26,350)

 

 

21,763,157

 

FNMA certificates

 

 

49,461,464

 

 

22,916

 

 

(382,909)

 

 

49,101,471

 

GNMA certificates

 

 

29,758,449

 

 

48,759

 

 

(389,199)

 

 

29,418,009

 

SBA loan pools

 

 

4,682,975

 

 

 —

 

 

(69,306)

 

 

4,613,669

 

 

 

$

194,642,591

 

$

1,229,338

 

$

(1,166,254)

 

$

194,705,675

 

 

10


 

At June 30, 2016 and December 31, 2015, securities with unrealized losses segregated by length of impairment were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

 

 

Less than 12 months

 

12 Months or More

 

Total

 

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

 

U.S. government agency

 

$

2,416,488

 

$

3,423

 

$

1,499,630

 

$

371

 

$

3,916,118

 

$

3,794

 

Municipal securities

 

 

2,784,392

 

 

8,750

 

 

 —

 

 

 —

 

 

2,784,392

 

 

8,750

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     FHLMC certificates

 

 

3,078,492

 

 

7,846

 

 

 —

 

 

 —

 

 

3,078,492

 

 

7,846

 

     FNMA certificates

 

 

2,915,538

 

 

4,943

 

 

 —

 

 

 —

 

 

2,915,538

 

 

4,943

 

     GNMA certificates

 

 

1,329,149

 

 

17,363

 

 

7,679,516

 

 

45,054

 

 

9,008,666

 

 

62,417

 

Total unrealized losses

 

$

12,524,059

 

$

42,325

 

$

9,179,146

 

$

45,425

 

$

21,703,206

 

$

87,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Less than 12 months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

 

U.S. treasury

 

$

1,500,000

 

$

96

 

$

 —

 

$

 

 

$

1,500,000

 

$

96

 

U.S. government agency

    

 

33,613,513

    

 

261,290

    

 

1,482,867

    

 

17,133

    

 

35,096,380

    

 

278,423

 

Municipal securities

 

 

4,864,113

 

 

12,224

 

 

762,762

 

 

7,747

 

 

5,626,875

 

 

19,971

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLMC certificates

 

 

9,150,943

 

 

26,350

 

 

 —

 

 

 —

 

 

9,150,943

 

 

26,350

 

FNMA certificates

 

 

33,441,909

 

 

345,209

 

 

2,999,700

 

 

37,700

 

 

36,441,609

 

 

382,909

 

GNMA certificates

 

 

13,781,185

 

 

141,005

 

 

12,352,866

 

 

248,194

 

 

26,134,051

 

 

389,199

 

SBA loan pools

 

 

 —

 

 

 —

 

 

4,613,669

 

 

69,306

 

 

4,613,669

 

 

69,306

 

 

 

$

96,351,663

 

$

786,174

 

$

22,211,864

 

$

380,080

 

$

118,563,527

 

$

1,166,254

 

At June 30, 2016 and December 31, 2015, we had 11 and 23 investment securities, respectively, in an unrealized loss position greater than the 12 month time frame and 11 and 71 securities, respectively, in an unrealized loss position less than the 12 month time frame.  We consider all unrealized losses on securities as of June 30, 2016 to be temporary losses because we will redeem each security at face value at or prior to maturity.  We have the ability and intent to hold these securities until recovery or maturity.  As of June 30, 2016, we do not have the intent to sell any of the securities classified as available for sale and believe that it is more likely than not that we will not have to sell any such securities before a recovery of cost.  In most cases, market interest rate fluctuations cause a temporary impairment in value.  We expect the fair value to recover as the investments approach their maturity date or re-pricing date or if market yields for these investments decline.  We do not believe that credit quality caused the impairment in any of these securities.  Because we believe these impairments are temporary, we have not realized any loss in our consolidated statement of income.

During the three months ended June 30, 2016, we received $74.5 million in proceeds from sales, maturities or calls and principal pay-downs on investment securities and realized gains of $823 thousand.  Such sales, maturities or calls and principal pay-downs consisted of the sale of three mortgage backed securities (MBS) pools, one municipal bond, 17 callable agency securities, 19 municipal bonds and 22 MBS during the three month period ending June 30, 2016.  All the net proceeds of these transactions were used to purchase new investment securities.  There were no sales of investment securities for the three months ending June 30, 2015.  There were three municipal bonds that were called and one agency security that matured during the three month period ended June 30, 2015, and the remaining discount/accretion of $4 thousand on the called bonds was recorded as gain on sale.  During the six months ended June 30, 2016, we received $95.4 million in proceeds from sales, maturities or calls and principal pay-downs on investment securities and realized gains of $967 thousand and realized losses of $67 thousand for total realized net gain of $900 thousand.  The net proceeds of these transactions were used to re-balance the investment portfolio which resulted in an overall slightly higher yield on our security investments.  There were no sales of investment securities for the six months ending June 30, 2015, however, there were a total of five municipal bonds that were called and one agency security that matured for a total of $65 thousand in gains. 

11


 

Contractual maturities and pledged securities at June 30, 2016 are shown below.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.  We classify MBS based on maturity date.  However, we receive payments on a monthly basis.    

 

 

 

 

 

 

 

 

 

 

Available for Sale

 

 

    

Amortized

    

Fair

 

June 30, 2016

 

cost

 

value

 

 

 

 

 

 

 

 

 

Maturing

 

 

 

 

 

 

 

Within one year

 

$

1,499,209

 

$

1,499,297

 

Over one to five years

 

 

6,417,766

 

 

6,470,342

 

Over five to ten years

 

 

14,866,952

 

 

15,119,768

 

Over ten years

 

 

165,846,752

 

 

167,208,189

 

 

 

$

188,630,679

 

$

190,297,596

 

Pledged securities

 

$

35,235,637

 

$

35,470,113

 

 

 

4.LOANS

Major classifications of loans held for investment are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

December 31, 2015

 

 

   

Legacy (1)

   

Acquired

   

Total

   

Legacy (1)

   

Acquired

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

196,462,753

 

$

53,384,974

 

$

249,847,727

 

$

193,909,818

 

$

57,212,598

 

$

251,122,416

 

Investment

 

 

358,365,721

 

 

54,714,414

 

 

413,080,135

 

 

298,434,087

 

 

57,749,376

 

 

356,183,463

 

Hospitality

 

 

118,939,670

 

 

10,843,261

 

 

129,782,931

 

 

91,440,548

 

 

10,776,561

 

 

102,217,109

 

Land and A&D

 

 

49,995,687

 

 

6,064,059

 

 

56,059,746

 

 

50,584,469

 

 

7,538,964

 

 

58,123,433

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien-Investment

 

 

74,514,405

 

 

27,200,255

 

 

101,714,660

 

 

69,121,743

 

 

31,534,452

 

 

100,656,195

 

First Lien-Owner Occupied

 

 

47,761,829

 

 

49,471,539

 

 

97,233,368

 

 

37,486,858

 

 

52,204,717

 

 

89,691,575

 

Residential Land and A&D

 

 

38,453,812

 

 

5,493,403

 

 

43,947,215

 

 

35,219,801

 

 

6,578,950

 

 

41,798,751

 

HELOC and Jr. Liens

 

 

24,878,535

 

 

3,925,124

 

 

28,803,659

 

 

24,168,289

 

 

4,350,956

 

 

28,519,245

 

Commercial and Industrial

 

 

112,819,640

 

 

7,962,586

 

 

120,782,226

 

 

105,963,233

 

 

9,519,465

 

 

115,482,698

 

Consumer

 

 

5,386,911

 

 

171,324

 

 

5,558,235

 

 

6,631,311

 

 

243,804

 

 

6,875,115

 

 

 

 

1,027,578,963

 

 

219,230,939

 

 

1,246,809,902

 

 

912,960,157

 

 

237,709,843

 

 

1,150,670,000

 

Allowance for loan losses

 

 

(5,702,857)

 

 

(316,066)

 

 

(6,018,923)

 

 

(4,821,214)

 

 

(88,604)

 

 

(4,909,818)

 

Deferred loan costs, net

 

 

1,226,619

 

 

 —

 

 

1,226,619

 

 

1,274,533

 

 

 —

 

 

1,274,533

 

 

 

$

1,023,102,725

 

$

218,914,873

 

$

1,242,017,598

 

$

909,413,476

 

$

237,621,239

 

$

1,147,034,715

 


(1)

As a result of the acquisitions of Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A. (MB&T), in April 2011, WSB Holdings Inc. , the parent company of The Washington Savings Bank (WSB), in May 2013, and Regal Bancorp, Inc. (Regal), the parent company of Regal Bank & Trust (Regal Bank), in December 2015, we have segmented the portfolio into two components, loans originated by Old Line Bank “Legacy” and loans acquired from MB&T, WSB and Regal Bank “Acquired”.

Credit Policies and Administration

We have adopted a comprehensive lending policy, which includes stringent underwriting standards for all types of loans. We have designed our underwriting standards to promote a complete banking relationship rather than a transactional relationship. In an effort to manage risk, prior to funding, the loan committee consisting of the Executive Officers and seven members of the Board of Directors must approve by a majority vote all credit decisions in excess of a lending officer’s lending authority.

12


 

Management believes that it employs experienced lending officers, secures appropriate collateral and carefully monitors the financial condition of its borrowers and loan concentrations.

In addition to the internal business processes employed in the credit administration area, Old Line Bank retains an outside independent firm to review the loan portfolio. This firm performs a detailed annual review and an interim update. We use the results of the firm’s report to validate our internal ratings and we review the commentary on specific loans and on our loan administration activities in order to improve our operations.

Commercial Real Estate Loans

We finance commercial real estate for our clients, for owner occupied and investment properties, hospitality and land acquisition and development. Commercial real estate loans totaled $848.8 million and $767.6 million at June 30, 2016 and December 31, 2015, respectively. This lending has involved loans secured by owner‑occupied commercial buildings for office, storage and warehouse space, as well as non‑owner occupied commercial buildings. Our underwriting criteria for commercial real estate loans include maximum loan‑to‑value ratios, debt coverage ratios, secondary sources of repayments, guarantor requirements, net worth requirements and quality of cash flows. Loans secured by commercial real estate may be large in size and may involve a greater degree of risk than one‑to‑four family residential mortgage loans. Payments on such loans are often dependent on successful operation or management of the properties. We will generally finance owner occupied commercial real estate that does not exceed loan to value of 80% and investor real estate at a maximum loan to value of 75%.

Commercial real estate lending entails significant risks. Risks inherent in managing our commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate that may detrimentally impact the borrower’s ability to repay. We monitor the financial condition and operating performance of the borrower through a review of annual tax returns and updated financial statements. In addition, we meet with the borrower and/or perform site visits as required.

At June 30, 2016, we had approximately $129.8 million of commercial real estate loans outstanding to the hospitality industry. An individual review of these loans indicates that they generally have a low loan to value, more than acceptable existing or projected cash flow, are to experienced operators and are generally dispersed throughout the region.

Residential Real Estate Loans

We offer a variety of consumer oriented residential real estate loans including home equity lines of credit, home improvement loans and first or second mortgages on owner occupied and investment properties. Our residential loan portfolio amounted to $271.7 million and $260.7 million at June 30, 2016 and December 31, 2015, respectively. Although most of these loans are in our market area, the diversity of the individual loans in the portfolio reduces our potential risk. Usually, we secure our residential real estate loans with a security interest in the borrower’s primary or secondary residence with a loan to value not exceeding 85%. Our initial underwriting includes an analysis of the borrower’s debt/income ratio which generally may not exceed 43%, collateral value, length of employment and prior credit history. A credit score of 660 is required. We do not originate any subprime residential real estate loans.

This segment of our portfolio also consists of funds advanced for construction of custom single family residences homes (where the home buyer is the borrower) and financing to builders for the construction of pre-sold homes and multi‑family housing.  These loans generally have short durations, meaning maturities typically of twelve months or less.  Old Line Bank limits its construction lending risk through adherence to established underwriting procedures. These loans generally have short durations, meaning maturities typically of twelve months or less. Residential houses, multi‑family dwellings and commercial buildings under construction and the underlying land for which the loan was obtained secure the construction loans. The vast majority of these loans are concentrated in our market area.

Construction lending also entails significant risk. These risks generally involve larger loan balances concentrated with single borrowers with funds advanced upon the security of the land or the project under construction. An appraisal of the property estimates the value of the project “as is and as if” completed.  An appraisal of the property estimates the value of the project prior to completion of construction.  Thus, initial funds are advanced based on the current value of the property with the remaining construction funds advanced under a budget sufficient to successfully complete the project within the “as completed” loan to value.  To further mitigate the risks, we generally limit loan amounts to 80% or less of appraised values and obtain first lien positions on the property.

13


 

We generally only offer real estate construction financing only to experienced builders, commercial entities or individuals who have demonstrated the ability to obtain a permanent loan “take‑out” (conversion to a permanent mortgage upon completion of the project).  We also perform a complete analysis of the borrower and the project under construction. This analysis includes a review of the cost to construct, the borrower’s ability to obtain a permanent “take‑out” the cash flow available to support the debt payments and construction costs in excess of loan proceeds, and the value of the collateral. During construction, we advance funds on these loans on a percentage of completion basis. We inspect each project as needed prior to advancing funds during the term of the construction loan.  We may provide permanent financing on the same projects for which we have provided the construction financing.

We also offer fixed rate home improvement loans.  Our home equity and home improvement loan portfolio gives us a diverse client base.  Although most of these loans are in our market area, the diversity of the individual loans in the portfolio reduces our potential risk.  Usually, we secure our home equity loans and lines of credit with a security interest in the borrower’s primary or secondary residence.

Under our loan approval policy, all residential real estate loans approved must comply with federal regulations.  Generally, we will make residential mortgage loans in amounts up to the limits established from time to time by Fannie Mae and Freddie Mac for secondary market resale purposes.  This amount for single-family residential loans currently varies from $417,000 up to a maximum of $625,500 for certain high-cost designated areas.  We also make residential mortgage loans up to limits established by the Federal Housing Administration, which currently is $625,500.  The Washington, D.C. and Baltimore areas are both considered high-cost designated areas.  We will, however, make loans in excess of these amounts if we believe that we can sell the loans in the secondary market or that the loans should be held in our portfolio.  For loans sold in the secondary market, we require a credit score of at least 640 with some exceptions to 620 for veterans.  Loans sold in the secondary market are sold to investors on a servicing released basis and recorded as loans held-for-sale.  The premium is recorded in gain on sale of loans in non-interest income, net of commissions paid to the loan officers.

Commercial and Industrial Lending

Our commercial and industrial lending consists of lines of credit, revolving credit facilities, accounts receivable financing, term loans, equipment loans, SBA loans, standby letters of credit and unsecured loans. We originate commercial loans for any business purpose including the financing of leasehold improvements and equipment, the carrying of accounts receivable, general working capital, and acquisition activities. We have a diverse client base and we do not have a concentration of these types of loans in any specific industry segment. We generally secure commercial business loans with accounts receivable, equipment, deeds of trust and other collateral such as marketable securities, cash value of life insurance and time deposits at Old Line Bank.

Commercial business loans have a higher degree of risk than residential mortgage loans because the availability of funds for repayment generally depends on the success of the business. They may also involve high average balances, increased difficulty monitoring and a high risk of default. To help manage this risk, we typically limit these loans to proven businesses and we generally obtain appropriate collateral and personal guarantees from the borrower’s principal owners and monitor the financial condition of the business. For loans in excess of $250,000, monitoring generally includes a review of the borrower’s annual tax returns and updated financial statements.

Consumer Installment Lending

We offer various types of secured and unsecured consumer loans. We make consumer loans for personal, family or household purposes as a convenience to our customer base. This category includes our luxury boat loans, which we made prior to 2008 and that remain in our portfolio.  Consumer loans, however, are not a focus of our lending activities.  The underwriting standards for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of his or her ability to meet existing obligations and payments on the proposed loan. As a general guideline, a consumer’s total debt service should not exceed 40% of his or her gross income.

Consumer loans may present greater credit risk than residential mortgage loans because many consumer loans are unsecured or rapidly depreciating assets secure these loans. Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance because of the greater likelihood of damage, loss or depreciation. Consumer loan collections depend on the borrower’s continuing financial stability. If a borrower suffers personal financial difficulties, the consumer may not repay the loan. Also, various federal and state laws, including bankruptcy and insolvency laws, may limit the amount we can recover on such loans.  However,

14


 

in our opinion, many of these risks do not apply to the luxury boat portion of the loan portfolio due to the credit quality and liquidity of these borrowers.

Concentrations of Credit

Most of our lending activity occurs within the state of Maryland within the suburban Washington, D.C. market area in Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s Counties. The majority of our loan portfolio consists of commercial real estate loans and residential real estate loans.  As a result of the Regal Bancorp acquisition, we have expanded our presence further north to Baltimore County and Carroll County, Maryland. 

Non‑Accrual and Past Due Loans

We consider loans past due if the borrower has not paid the required principal and interest payments when due under the original or modified terms of the promissory note and place a loan on non‑accrual status when the payment of principal or interest has become 90 days past due. When we classify a loan as non‑accrual, we no longer accrue interest on such loan and we reverse any interest previously accrued but not collected. We will generally restore a non‑accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments. We recognize interest on non‑accrual legacy loans only when received. We originally recorded purchased, credit‑impaired loans at fair value upon acquisition, and an accretable yield is established and recognized as interest income on purchased loans to the extent subsequent cash flows support the estimated accretable yield. Purchased, credit‑impaired loans that perform consistently with the accretable yield expectations are not reported as non‑accrual or non‑performing. However, purchased, credit‑impaired loans that do not continue to perform according to accretable yield expectations are considered impaired, and presented as non‑accrual and non‑performing. Currently, management expects to fully collect the carrying value of acquired, credit‑impaired loans.

15


 

The table below presents an age analysis of the loans held for investment portfolio at June 30, 2016 and December 31, 2015.

Age Analysis of Past Due Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

December 31, 2015

 

 

   

Legacy

   

Acquired

   

Total

   

Legacy

   

Acquired

   

Total

 

Current

 

$

1,019,387,462

 

$

214,767,596

 

$

1,234,155,058

 

$

907,545,764

 

$

230,336,630

 

$

1,137,882,394

 

Accruing past due loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

704,925

 

 

39,189

 

 

744,114

 

 

 —

 

 

1,359,110

 

 

1,359,110

 

Investment

 

 

268,464

 

 

147,444

 

 

415,908

 

 

 —

 

 

 —

 

 

 —

 

Land and A&D

 

 

476,968

 

 

400,661

 

 

877,629

 

 

459,655

 

 

157,866

 

 

617,521

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

406,717

 

 

1,186,349

 

 

1,593,066

 

 

288,747

 

 

1,253,005

 

 

1,541,752

 

First-Owner Occupied

 

 

387,710

 

 

382,569

 

 

770,279

 

 

241,445

 

 

2,124,416

 

 

2,365,861

 

Commercial

 

 

 —

 

 

46,550

 

 

46,550

 

 

4,471

 

 

873,796

 

 

878,267

 

Consumer

 

 

234,486

 

 

 —

 

 

234,486

 

 

 —

 

 

2,039

 

 

2,039

 

Total 30-89 days past due

 

 

2,479,270

 

 

2,202,762

 

 

4,682,032

 

 

994,318

 

 

5,770,232

 

 

6,764,550

 

90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

128,938

 

 

128,938

 

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

499

 

 

499

 

Total 90 or more days past due

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

129,437

 

 

129,437

 

Total accruing past due loans

 

 

2,479,270

 

 

2,202,762

 

 

4,682,032

 

 

994,318

 

 

5,899,669

 

 

6,893,987

 

Recorded Investment Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,461,431

 

 

 —

 

 

2,461,431

 

 

2,474,813

 

 

 —

 

 

2,474,813

 

Investment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

64,447

 

 

64,447

 

Hospitality

 

 

1,355,719

 

 

296,518

 

 

1,652,237

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

261,700

 

 

261,700

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

 —

 

 

224,314

 

 

224,314

 

 

102,443

 

 

580,696

 

 

683,139

 

First-Owner Occupied

 

 

 —

 

 

865,953

 

 

865,953

 

 

 —

 

 

566,701

 

 

566,701

 

Commercial

 

 

1,895,081

 

 

873,796

 

 

2,768,877

 

 

1,842,819

 

 

 —

 

 

1,842,819

 

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total Recorded Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accruing loans:

 

 

5,712,231

 

 

2,260,581

 

 

7,972,812

 

 

4,420,075

 

 

1,473,544

 

 

5,893,619

 

Total Loans

 

$

1,027,578,963

 

$

219,230,939

 

$

1,246,809,902

 

$

912,960,157

 

$

237,709,843

 

$

1,150,670,000

 

We consider all non-performing loans and troubled debt restructurings (TDRs) to be impaired. We do not recognize interest income on non-performing loans during the time period that the loans are non-performing. We only recognize interest income on non-performing loans when we receive payment in full for all amounts due of all contractually required principle and interest, and the loan is current with its contractual terms. The tables below present our impaired loans at and for the periods ended June 30, 2016 and December 31, 2015.

16


 

Impaired Loans at June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months June 30, 2016

 

Six Months Ended June 30, 2016

 

 

   

Unpaid

   

 

 

   

 

 

   

Average

   

Interest

   

Average

   

Interest

  

 

 

Principal

 

Recorded

 

Related

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Balance

 

Investment

 

Allowance

 

Investment

 

Recognized

 

Investment

 

Recognized

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

571,287

 

$

571,287

 

$

 —

 

$

1,225,002

 

$

5,130

 

$

1,220,351

 

$

8,313

 

Investment

 

 

1,243,319

 

 

1,243,319

 

 

 —

 

 

1,243,319

 

 

21,838

 

 

1,256,772

 

 

35,506

 

Commercial

 

 

885,570

 

 

885,570

 

 

 —

 

 

3,297,366

 

 

3,076

 

 

3,338,295

 

 

3,076

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,139,832

 

 

2,139,832

 

 

541,175

 

 

6,570,593

 

 

39,440

 

 

6,605,858

 

 

39,440

 

Hospitality

 

 

1,355,719

 

 

1,355,719

 

 

135,572

 

 

4,183,419

 

 

14,038

 

 

4,199,162

 

 

15,038

 

Commercial

 

 

1,009,512

 

 

1,009,512

 

 

550,046

 

 

2,082,387

 

 

215

 

 

2,046,717

 

 

946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total legacy impaired

 

 

7,205,239

 

 

7,205,239

 

 

1,226,793

 

 

18,602,086

 

 

83,737

 

 

18,667,155

 

 

102,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

 

616,862

 

 

344,322

 

 

 —

 

 

621,069

 

 

9,248

 

 

619,545

 

 

9,248

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Investment

 

 

348,325

 

 

225,948

 

 

 —

 

 

383,802

 

 

2,484

 

 

348,325

 

 

484

 

First-Owner Occupied

 

 

1,251,813

 

 

1,251,813

 

 

 —

 

 

2,471,487

 

 

14,515

 

 

2,466,386

 

 

960

 

Land and A&D

 

 

334,271

 

 

45,000

 

 

 —

 

 

334,271

 

 

 —

 

 

334,271

 

 

 —

 

Commercial

 

 

952,002

 

 

952,002

 

 

 —

 

 

5,410,826

 

 

2,488

 

 

5,392,356

 

 

400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Investment

 

 

79,761

 

 

79,761

 

 

78,145

 

 

367,261

 

 

 —

 

 

367,132

 

 

 —

 

First-Owner Occupied

 

 

297,451

 

 

297,451

 

 

237,921

 

 

1,804,205

 

 

 —

 

 

1,800,018

 

 

 —

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total acquired impaired

 

 

3,880,485

 

 

3,196,297

 

 

316,066

 

 

11,392,921

 

 

28,735

 

 

11,328,033

 

 

11,092

 

Total impaired

 

$

11,085,724

 

$

10,401,536

 

$

1,542,859

 

$

29,995,007

 

$

112,472

 

$

29,995,188

 

$

113,411

 


(1)

Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment. These purchase credit impaired loans are not performing according to their contractual terms and meet the definition of an impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans. 

 

17


 

Impaired Loans

 December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Unpaid

    

 

 

    

 

 

    

Average

    

Interest

 

 

 

Principal

 

Recorded

 

Related

 

Recorded

 

Income

 

 

 

Balance

 

Investment

 

Allowance

 

Investment

 

Recognized

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

575,562

 

$

575,562

 

$

 —

 

$

1,232,306

 

$

13,147

 

Investment

 

 

1,264,141

 

 

1,264,141

 

 

 —

 

 

1,264,141

 

 

56,959

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

102,443

 

 

102,443

 

 

 —

 

 

330,106

 

 

 —

 

Commercial

 

 

922,826

 

 

922,826

 

 

 —

 

 

3,338,295

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,153,214

 

 

2,153,214

 

 

119,199

 

 

6,605,858

 

 

 —

 

Commercial

 

 

1,039,255

 

 

1,039,255

 

 

605,336

 

 

1,997,077

 

 

9,593

 

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total legacy impaired

 

 

6,057,441

 

 

6,057,441

 

 

724,535

 

 

14,767,783

 

 

79,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Land and A&D

 

 

267,113

 

 

261,700

 

 

 —

 

 

490,977

 

 

 —

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

 

528,964

 

 

518,243

 

 

 —

 

 

1,062,798

 

 

28,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

223,617

 

 

219,225

 

 

88,604

 

 

367,261

 

 

 —

 

Total acquired impaired

 

 

1,019,694

 

 

999,168

 

 

88,604

 

 

1,921,036

 

 

28,477

 

Total impaired

 

$

7,077,135

 

$

7,056,609

 

$

813,139

 

$

16,688,819

 

$

108,176

 


(1)

Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment. These purchase credit impaired loans are not performing according to their contractual terms and meet the definition of an impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans. 

We consider a loan a TDR when we conclude that both of the following conditions exist: the restructuring constitutes a concession and the debtor is experiencing financial difficulties. Restructured loans at June 30, 2016 consisted of six loans for $908 thousand compared to five loans at December 31, 2015 for $711 thousand.

The following table includes the recorded investment in and number of modifications of TDRs for the three and six months ended June 30, 2016 and 2015. We report the recorded investment in loans prior to a modification and also the recorded investment in the loans after the loans were restructured. Reductions in the recorded investment are primarily due to the partial charge‑off of the principal balance prior to the modification.  We had

18


 

no loans that were modified as a TDR that defaulted within twelve months of the modification date during the three or six month periods ending June 30, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Modified as a TDR for the three months ended

 

 

June 30, 2016

 

June 30, 2015

 

 

 

 

Pre-

 

Post

 

 

 

Pre-

 

Post

 

 

 

 

Modification

 

Modification

 

 

 

Modification

 

Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

Troubled Debt Restructurings—

 

# of

 

Recorded

 

Recorded

 

# of

 

Recorded

 

Recorded

(Dollars in thousands)

 

Contracts

 

Investment

 

Investment

 

Contracts

 

Investment

 

Investment

Commercial Real Estate

 

 —

 

 

 —

 

 

 —

 

 —

 

 

 —

 

 

 —

Residential Real Estate Non-Owner Occupied

 

 —

 

 

 —

 

 

 —

 

 —

 

 

 —

 

 

 —

Total Troubled Debt Restructurings

 

 —

 

$

 —

 

$

 —

 

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Modified as a TDR for the six months ended

 

 

June 30, 2016

 

June 30, 2015

 

 

 

 

Pre-

 

Post

 

 

 

Pre-

 

Post

 

 

 

 

Modification

 

Modification

 

 

 

Modification

 

Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

Troubled Debt Restructurings—

 

# of

 

Recorded

 

Recorded

 

# of

 

Recorded

 

Recorded

(Dollars in thousands)

 

Contracts

 

Investment

 

Investment

 

Contracts

 

Investment

 

Investment

Commercial Real Estate

 

1

 

 

256,669

 

 

91,770

 

 —

 

 

 —

 

 

 —

Residential Real Estate Non-Owner Occupied

 

1

 

 

136,173

 

 

66,767

 

 —

 

 

 —

 

 

 —

Total Troubled Debt Restructurings

 

2

 

$

392,842

 

$

158,537

 

 —

 

$

 —

 

$

 —

Acquired impaired loans

The following table documents changes in the accretable (premium) discount on acquired impaired loans during the six months ended June 30, 2016 and 2015, along with the outstanding balances and related carrying amounts for the beginning and end of those respective periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30, 2016

    

June 30, 2015

 

Balance at beginning of period

 

$

276,892

 

$

(31,551)

 

Accretion of fair value discounts

 

 

(44,967)

 

 

(368,943)

 

Payoff of acquired loans

 

 

(390,990)

 

 

 —

 

Reclassification from non-accretable

 

 

352,714

 

 

371,518

 

Balance at end of period

 

$

193,649

 

$

(28,976)

 

 

 

 

 

 

 

 

 

 

 

    

Contractually

    

 

 

 

 

 

Required Payments

 

 

 

 

 

 

Receivable

 

Carrying Amount

 

At June 30, 2016

 

$

12,798,858

 

$

10,099,810

 

At December 31, 2015

 

 

14,875,352

 

 

10,675,943

 

At June 30, 2015

 

 

9,629,522

 

 

7,756,071

 

At December 31, 2014

 

 

10,658,840

 

 

7,994,604

 

Credit Quality Indicators

We review the adequacy of the allowance for loan losses at least quarterly.  We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as residential real estate loans, commercial real estate loans, commercial loans and consumer loans.  We further divide commercial real estate loans by owner occupied, investment, hospitality and land acquisition and development.  We also divide residential real estate by owner occupied, investment, land acquisition and development and junior liens.  All categories are divided by risk rating and loss factors and weighed by risk rating to determine estimated loss amounts.  We evaluate delinquent loans and loans for which management has knowledge about possible credit problems of the borrower or knowledge of problems with collateral separately and assign loss amounts based upon the evaluation.

19


 

We determine loss ratios for all loans based upon a review of the three year loss ratio for the category and qualitative factors.

We charge off loans that management has identified as losses.  We consider suggestions from our external loan review firm and bank examiners when determining which loans to charge off.  We automatically charge off consumer loan accounts based on regulatory requirements.

If a loan that was previously rated a pass performing loan, from our acquisitions, deteriorates subsequent to the acquisition, the subject loan will be assessed for risk and, if necessary, evaluated for impairment.  If the risk assessment rating is adversely changed and the loan is determined to not be impaired, the loan will be placed in a migration category and the credit mark established for the loan will be compared to the general reserve allocation that would be applied using the current allowance for loan losses formula for General Reserves.  If the credit mark exceeds the allowance for loan losses formula for General Reserves, there will be no change to the allowance for loan losses.  If the credit mark is less than the current allowance for loan losses formula for General Reserves, the allowance for loan losses will be increased by the amount of the shortfall by a provision recorded in the income statement. If the loan is deemed impaired, the loan will be subject to evaluation for loss exposure and a specific reserve.  If the estimate of loss exposure exceeds the credit mark, the allowance for loan losses will be increased by the amount of the excess loss exposure through a provision.  If the credit mark exceeds the estimate of loss exposure there will be no change to the allowance for loan losses.  If a loan from the acquired loan portfolio is carrying a specific credit mark and a current evaluation determines that there has been an increase in loss exposure, the allowance for loan losses will be increased by the amount of the current loss exposure in excess of the credit mark.

 

20


 

The following tables outline the class of loans by risk rating at June 30, 2016 and December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

Account Balance

 

 

    

Legacy

    

Acquired

    

Total

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

Pass (1-5)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

190,086,565

 

$

47,499,193

 

$

237,585,758

 

Investment

 

 

353,124,354

 

 

50,869,548

 

 

403,993,902

 

Hospitality

 

 

117,583,951

 

 

9,419,177

 

 

127,003,128

 

Land and A&D

 

 

47,420,599

 

 

5,847,126

 

 

53,267,725

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

73,307,420

 

 

24,732,424

 

 

98,039,844

 

First-Owner Occupied

 

 

47,447,037

 

 

45,118,367

 

 

92,565,404

 

Land and A&D

 

 

34,903,309

 

 

4,077,792

 

 

38,981,101

 

HELOC and Jr. Liens

 

 

24,878,535

 

 

3,925,124

 

 

28,803,659

 

Commercial

 

 

108,918,447

 

 

6,812,561

 

 

115,731,008

 

Consumer

 

 

5,386,910

 

 

171,324

 

 

5,558,234

 

 

 

 

1,003,057,127

 

 

198,472,636

 

 

1,201,529,763

 

Special Mention (6)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,831,952

 

 

4,666,970

 

 

7,498,922

 

Investment

 

 

407,875

 

 

2,315,635

 

 

2,723,510

 

Hospitality

 

 

 —

 

 

1,424,084

 

 

1,424,084

 

Land and A&D

 

 

2,575,088

 

 

171,933

 

 

2,747,021

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

922,517

 

 

1,591,375

 

 

2,513,892

 

First-Owner Occupied

 

 

314,793

 

 

1,919,678

 

 

2,234,471

 

Land and A&D

 

 

3,550,503

 

 

846,656

 

 

4,397,159

 

Commercial

 

 

658,239

 

 

198,578

 

 

856,817

 

 

 

 

11,260,967

 

 

13,134,909

 

 

24,395,876

 

Substandard (7)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

3,544,235

 

 

1,218,812

 

 

4,763,047

 

Investment

 

 

4,833,493

 

 

1,529,231

 

 

6,362,724

 

Hospitality

 

 

1,355,719

 

 

 —

 

 

1,355,719

 

Land and A&D

 

 

 —

 

 

45,000

 

 

45,000

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

284,468

 

 

876,457

 

 

1,160,925

 

First-Owner Occupied

 

 

 —

 

 

2,433,493

 

 

2,433,493

 

Land and A&D

 

 

 —

 

 

568,955

 

 

568,955

 

Commercial

 

 

3,242,954

 

 

951,446

 

 

4,194,400

 

 

 

 

13,260,869

 

 

7,623,394

 

 

20,884,263

 

Doubtful (8)

 

 

 —

 

 

 —

 

 

 —

 

Loss (9)

 

 

 —

 

 

 —

 

 

 —

 

Total

 

$

1,027,578,963

 

$

219,230,939

 

$

1,246,809,902

 

 

 

21


 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

Account Balance

 

 

    

Legacy

    

Acquired

    

Total

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

Pass (1-5)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

187,470,038

 

$

50,432,486

 

$

237,902,524

 

Investment

 

 

296,144,038

 

 

54,124,835

 

 

350,268,873

 

Hospitality

 

 

91,440,548

 

 

9,346,283

 

 

100,786,831

 

Land and A&D

 

 

47,935,681

 

 

6,105,829

 

 

54,041,510

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

67,862,579

 

 

28,921,586

 

 

96,784,165

 

First-Owner Occupied

 

 

37,409,003

 

 

47,907,579

 

 

85,316,582

 

Land and A&D

 

 

33,611,213

 

 

5,810,524

 

 

39,421,737

 

HELOC and Jr. Liens

 

 

24,162,182

 

 

4,350,955

 

 

28,513,137

 

Commercial

 

 

102,721,919

 

 

8,367,518

 

 

111,089,437

 

Consumer

 

 

6,631,311

 

 

243,804

 

 

6,875,115

 

 

 

 

895,388,512

 

 

215,611,399

 

 

1,110,999,911

 

Special Mention (6)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,863,922

 

 

4,843,163

 

 

7,707,085

 

Investment

 

 

1,025,908

 

 

1,821,487

 

 

2,847,395

 

Hospitality

 

 

 —

 

 

1,430,277

 

 

1,430,277

 

Land and A&D

 

 

2,648,788

 

 

323,655

 

 

2,972,443

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

867,973

 

 

1,543,819

 

 

2,411,792

 

First-Owner Occupied

 

 

77,855

 

 

2,805,695

 

 

2,883,550

 

Land and A&D

 

 

1,608,588

 

 

1,022,872

 

 

2,631,460

 

HELOC and Jr. Liens

 

 

6,107

 

 

 —

 

 

6,107

 

Commercial

 

 

1,279,234

 

 

198,578

 

 

1,477,812

 

 

 

 

10,378,375

 

 

13,989,546

 

 

24,367,921

 

Substandard (7)

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

3,575,859

 

 

1,936,948

 

 

5,512,807

 

Investment

 

 

1,264,141

 

 

1,803,055

 

 

3,067,196

 

Land and A&D

 

 

 —

 

 

42,670

 

 

42,670

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

391,190

 

 

1,069,048

 

 

1,460,238

 

First-Owner Occupied

 

 

 —

 

 

1,491,443

 

 

1,491,443

 

Land and A&D

 

 

 —

 

 

812,364

 

 

812,364

 

Commercial

 

 

1,962,080

 

 

953,370

 

 

2,915,450

 

 

 

 

7,193,270

 

 

8,108,898

 

 

15,302,168

 

Doubtful (8)

 

 

 —

 

 

 —

 

 

 —

 

Loss (9)

 

 

 —

 

 

 —

 

 

 —

 

Total

 

$

912,960,157

 

$

237,709,843

 

$

1,150,670,000

 

 

22


 

The following table details activity in the allowance for loan losses by portfolio segment for the three and six month periods ended June 30, 2016 and 2015.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Commercial

    

Residential

    

 

    

 

 

Three Months Ended June 30, 2016

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

989,005

 

$

3,801,163

 

$

904,204

 

$

11,485

 

$

5,705,857

 

General provision for loan losses

 

 

146,461

 

 

138,069

 

 

14,615

 

 

855

 

 

300,000

 

Recoveries

 

 

7,386

 

 

 —

 

 

11,308

 

 

3,212

 

 

21,906

 

 

 

 

1,142,852

 

 

3,939,232

 

 

930,127

 

 

15,552

 

 

6,027,763

 

Loans charged off

 

 

 —

 

 

 —

 

 

(3,055)

 

 

(5,785)

 

 

(8,840)

 

Ending Balance

 

$

1,142,852

 

$

3,939,232

 

$

927,072

 

$

9,767

 

$

6,018,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Commercial

    

Residential

    

 

    

 

 

Six Months Ended June 30, 2016

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

1,168,529

 

$

3,046,714

 

$

682,962

 

$

11,613

 

$

4,909,818

 

General provision for loan losses

 

 

(35,490)

 

 

892,518

 

 

227,996

 

 

(6,413)

 

 

1,078,611

 

Recoveries

 

 

14,285

 

 

 —

 

 

19,169

 

 

10,853

 

 

44,307

 

 

 

 

1,147,324

 

 

3,939,232

 

 

930,127

 

 

16,053

 

 

6,032,736

 

Loans charged off

 

 

(4,472)

 

 

 —

 

 

(3,055)

 

 

(6,286)

 

 

(13,813)

 

Ending Balance

 

$

1,142,852

 

$

3,939,232

 

$

927,072

 

$

9,767

 

$

6,018,923

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

550,046

 

$

676,747

 

$

 —

 

$

 —

 

$

1,226,793

 

Other loans not individually evaluated

 

 

592,806

 

 

3,262,485

 

 

611,006

 

 

9,767

 

 

4,476,064

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

 —

 

 

 —

 

 

316,066

 

 

 —

 

 

316,066

 

Ending balance

 

$

1,142,852

 

$

3,939,232

 

$

927,072

 

$

9,767

 

$

6,018,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Commercial

    

Residential

    

 

    

 

 

Three Months Ended June 30, 2015

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

761,671

 

$

2,594,659

 

$

1,238,113

 

$

41,605

 

$

4,636,048

 

General provision for loan losses

 

 

125,012

 

 

180,995

 

 

(186,420)

 

 

(33,929)

 

 

85,658

 

Recoveries

 

 

600

 

 

 —

 

 

44,927

 

 

27,459

 

 

72,986

 

 

 

 

887,283

 

 

2,775,654

 

 

1,096,620

 

 

35,135

 

 

4,794,692

 

Loans charged off

 

 

(14,235)

 

 

 —

 

 

(340,500)

 

 

(4,044)

 

 

(358,779)

 

Ending Balance

 

$

873,048

 

$

2,775,654

 

$

756,120

 

$

31,091

 

$

4,435,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Commercial

    

Residential

    

 

    

 

 

Six Months Ended June 30, 2015

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

696,371

 

$

2,558,368

 

$

926,995

 

$

100,001

 

$

4,281,835

 

General provision for loan losses

 

 

372,111

 

 

217,266

 

 

171,040

 

 

(113,028)

 

 

647,389

 

Recoveries

 

 

1,542

 

 

20

 

 

55,085

 

 

48,062

 

 

104,709

 

 

 

 

1,070,024

 

 

2,775,654

 

 

1,153,120

 

 

35,135

 

 

5,033,933

 

Loans charged off

 

 

(196,976)

 

 

 —

 

 

(397,000)

 

 

(4,044)

 

 

(598,020)

 

Ending Balance

 

$

873,048

 

$

2,775,654

 

$

756,120

 

$

31,091

 

$

4,435,913

 

Allowance allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 —

 

$

30,604

 

$

144,637

 

$

 —

 

$

175,241

 

Other loans not individually evaluated

 

 

873,048

 

 

2,621,420

 

 

415,845

 

 

31,091

 

 

3,941,404

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

 —

 

 

123,630

 

 

195,638

 

 

 —

 

 

319,268

 

Ending balance

 

$

873,048

 

$

2,775,654

 

$

756,120

 

$

31,091

 

$

4,435,913

 

 

23


 

Our recorded investment in loans at June 30, 2016 and 2015 related to each balance in the allowance for probable loan losses by portfolio segment and disaggregated on the basis of our impairment methodology was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Residential

    

 

 

    

 

 

 

June 30, 2016

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Legacy loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve

 

$

1,009,512

 

$

3,495,551

 

$

 —

 

$

 —

 

$

4,505,063

 

Individually evaluated for impairment without specific reserve

 

 

885,570

 

 

1,814,606

 

 

 —

 

 

 —

 

 

2,700,176

 

Other loans not individually evaluated

 

 

110,924,558

 

 

718,453,673

 

 

185,608,582

 

 

5,386,911

 

 

1,020,373,724

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)

 

 

 —

 

 

 —

 

 

377,212

 

 

 —

 

 

377,212

 

Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition)

 

 

952,002

 

 

616,862

 

 

1,934,409

 

 

 —

 

 

3,503,273

 

Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)

 

 

 —

 

 

5,789,245

 

 

4,310,565

 

 

 —

 

 

10,099,810

 

Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)

 

 

7,010,584

 

 

118,600,602

 

 

79,468,134

 

 

171,324

 

 

205,250,644

 

Ending balance

 

$

120,782,226

 

$

848,770,539

 

$

271,698,902

 

$

5,558,235

 

$

1,246,809,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Residential

    

 

 

    

 

 

 

June 30, 2015

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Legacy loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve

 

$

 —

 

$

44,807

 

$

144,637

 

$

 —

 

$

189,444

 

Individually evaluated for impairment without specific reserve

 

 

700,655

 

 

1,548,011

 

 

107,853

 

 

 —

 

 

2,356,519

 

Other loans not individually evaluated

 

 

99,854,902

 

 

585,914,275

 

 

150,993,440

 

 

8,190,009

 

 

844,952,626

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)

 

 

 —

 

 

411,546

 

 

895,827

 

 

 —

 

 

1,307,373

 

Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition)

 

 

126,331

 

 

315,472

 

 

1,165,322

 

 

 —

 

 

1,607,125

 

Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)

 

 

4,052

 

 

3,483,381

 

 

4,268,638

 

 

 —

 

 

7,756,071

 

Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)

 

 

8,466,629

 

 

74,663,133

 

 

70,241,101

 

 

258,685

 

 

153,629,548

 

Ending balance

 

$

109,152,569

 

$

666,380,625

 

$

227,816,818

 

$

8,448,694

 

$

1,011,798,706

 

 

 

24


 

5.OTHER REAL ESTATE OWNED

At June 30, 2016 and December 31, 2015, the fair value of other real estate owned was $2.4 million and $2.5 million, respectively.  As a result of the acquisitions of MB&T, WSB and Regal Bank, we have segmented the other real estate owned (OREO) into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T, WSB and Regal Bank or obtained as a result of loans originated by MB&T, WSB and Regal Bank (acquired). We are currently aggressively either marketing these properties for sale or improving them in preparation for sale. 

The following outlines the transactions in other real estate owned during the period.

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

    

Legacy

    

Acquired

    

Total

 

Beginning balance

 

$

425,000

 

$

2,047,044

 

$

2,472,044

 

Real estate acquired through foreclosure of loans

 

 

 —

 

 

261,700

 

 

261,700

 

Additional valuation adjustment of real estate owned

 

 

 —

 

 

(35,400)

 

 

(35,400)

 

Sales/deposit on sales

 

 

 —

 

 

(307,108)

 

 

(307,108)

 

Net realized gain on sale of real estate owned

 

 

 —

 

 

52,307

 

 

52,307

 

Ending balance

 

$

425,000

 

$

2,018,543

 

$

2,443,543

 

Residential Foreclosures and Repossessed Assets — Once all potential alternatives for reinstatement are exhausted, past due loans collateralized by residential real estate are referred for foreclosure proceedings in accordance with local requirements of the applicable jurisdiction. Once possession of the property collateralizing the loan is obtained, the repossessed property will be recorded within other assets either as other real estate owned or, where management has both the intent and ability to recover its losses through a government guarantee, as a foreclosure claim receivable.  At June 30, 2016, residential foreclosures classified as other real estate owned totaled $1.8 million.  Loans secured by residential real estate in process of foreclosure totaled $518 thousand at June 30, 2016 compared to $583 thousand at December 31, 2015.

 

 

6.EARNINGS PER COMMON SHARE

We determine basic earnings per common share by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding giving retroactive effect to stock dividends.

We calculate diluted earnings per common share by including the average dilutive common stock equivalents outstanding during the period.  Dilutive common equivalent shares consist of stock options, calculated using the treasury stock method.

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

    

2016

    

2015

 

2016

    

2015

Weighted average number of shares

 

10,816,429

 

10,617,225

 

10,812,314

 

10,711,771

Dilutive average number of shares

 

10,989,854

 

10,759,628

 

10,980,534

 

10,847,352

 

 

7.STOCK BASED COMPENSATION

For the three months ended June 30, 2016 and 2015, we recorded stock-based compensation expense of $147,649 and $91,902, respectively.  For the six months ended June 30, 2016 and 2015, we recorded stock-based compensation expense of $262,080 and $182,067, respectively.  At June 30, 2016, there was $1,151,228 million of total unrecognized compensation cost related to non-vested stock options and restricted stock awards that we expect to realize over the next 2.5 years. As of June 30, 2016, there were 324,992 shares remaining available for future issuance under the 2010 equity incentive plan. The officers did not exercise any options during the six month period ended June 30, 2016 compared to 22,000 options exercised during the six month period ended June 30, 2015.

25


 

For purposes of determining estimated fair value of stock options and restricted stock awards, we have computed the estimated fair values of all stock-based compensation using the Black-Scholes option pricing model and, for stock options and restricted stock awards granted prior to December 31, 2015, have applied the assumptions set forth in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2015.  During the six months ended June 30, 2016 and 2015, we granted 58,927 and 50,597 stock options, respectively.  The weighted average grant date fair value of these 2016 stock options is $5.38 and was computed using the Black-Scholes option pricing model under similar assumptions.

During the six months ended June 30, 2016 and 2015, we granted 13,869 and 9,331 restricted common stock awards, respectively. The weighted average grant date fair value of these restricted stock awards is $17.75 at June 30, 2016. There were no restricted shares forfeited during the six month periods ending June 30, 2016 and 2015.

 

8.FAIR VALUE MEASUREMENT

The fair value of an asset or liability is the price that participants would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

The fair value hierarchy established by accounting standards defines three input levels for fair value measurement.  The applicable standard describes three levels of inputs that may be used to measure fair value: Level 1 is based on quoted market prices in active markets for identical assets.  Level 2 is based on significant observable inputs other than Level 1 prices.  Level 3 is based on significant unobservable inputs that reflect a company’s own assumptions about the assumption that market participants would use in pricing an asset or liability.  We evaluate fair value measurement inputs on an ongoing basis in order to determine if there is a change of sufficient significance to warrant a transfer between levels.  For the three and six months ended June 30, 2016 and year ended December 31, 2015, there were no transfers between levels.

At June 30, 2016, we hold, as part of our investment portfolio, available for sale securities reported at fair value consisting of municipal securities, U.S. government sponsored entities, mortgage-backed securities.  The fair value of the majority of these securities is determined using widely accepted valuation techniques including matrix pricing and broker-quote based applications.  Inputs include benchmark yields, reported trades, issuer spreads, prepayments speeds and other relevant items.  These are inputs used by a third-party pricing service used by us.

To validate the appropriateness of the valuations provided by the third party, we regularly update the understanding of the inputs used and compare valuations to an additional third party source.  We classify all our investment securities available for sale in Level 2 of the fair value hierarchy, with the exception of treasury securities which fall into Level 1.

26


 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2016 (In thousands)

 

 

    

    

 

    

Quoted Prices in

    

Other

    

Significant

    

Total Changes

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

3,000

 

$

3,000

 

$

 —

 

$

 —

 

$

 —

 

U.S. government agency

 

 

5,424

 

 

 —

 

 

5,424

 

 

 —

 

 

 —

 

Municipal securities

 

 

63,364

 

 

 —

 

 

63,364

 

 

 —

 

 

 —

 

FHLMC MBS

 

 

21,708

 

 

 —

 

 

21,708

 

 

 —

 

 

 —

 

FNMA MBS

 

 

71,476

 

 

 —

 

 

71,476

 

 

 —

 

 

 —

 

GNMA MBS

 

 

25,326

 

 

 —

 

 

25,326

 

 

 —

 

 

 —

 

Total recurring assets at fair value

 

$

190,298

 

$

3,000

 

$

187,298

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015 (In thousands)

 

 

    

    

 

    

Quoted Prices in

    

Other

    

Significant

    

Total Changes

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

3,000

 

$

3,000

 

$

 

$

 

$

 

U.S. government agency

 

 

36,607

 

 

 

 

36,607

 

 

 

 

 

Municipal securities

 

 

50,203

 

 

 

 

50,203

 

 

 

 

 

FHLMC MBS

 

 

21,763

 

 

 

 

21,763

 

 

 

 

 

FNMA MBS

 

 

49,101

 

 

 

 

49,101

 

 

 

 

 

GNMA MBS

 

 

29,418

 

 

 

 

29,418

 

 

 

 

 

SBA loan pools

 

 

4,614

 

 

 

 

4,614

 

 

 

 

 

Total recurring assets at fair value

 

$

194,706

 

$

3,000

 

$

191,706

 

$

 

$

 

Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.  While management believes our methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value.  Furthermore, we have not comprehensively revalued the fair value amounts since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the above presented amounts.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

We may be required from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. generally accepted accounting principles. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period. Assets measured at fair value on a nonrecurring basis at June 30, 2016 and December 31, 2015 are included in the tables below.

27


 

We also measure certain non-financial assets such as other real estate owned, TDRs, and repossessed or foreclosed property at fair value on a non-recurring basis. Generally, we estimate the fair value of these items using Level 2 inputs based on observable market data or Level 3 inputs based on discounting criteria.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2016 (In thousands)

 

 

    

    

 

    

Quoted Prices in

    

Other

    

Significant

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy:

 

$

5,978

 

$

 —

 

$

 —

 

$

5,978

 

Acquired:

 

 

2,880

 

 

 —

 

 

 —

 

 

2,880

 

Total Impaired Loans

 

 

8,858

 

 

 —

 

 

 —

 

 

8,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy:

 

 

425

 

 

 —

 

 

 —

 

 

425

 

Acquired:

 

 

2,019

 

 

 —

 

 

 —

 

 

2,019

 

Total other real estate owned:

 

 

2,444

 

 

 —

 

 

 —

 

 

2,444

 

Total

 

$

11,302

 

$

 —

 

$

 —

 

$

11,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015 (In thousands)

 

 

    

    

 

    

Quoted Prices in

    

Other

    

Significant

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy:

 

$

5,333

 

$

 —

 

$

 —

 

$

5,333

 

Acquired:

 

 

1,958

 

 

 —

 

 

 —

 

 

1,958

 

Total Impaired Loans

 

 

7,291

 

 

 —

 

 

 —

 

 

7,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy:

 

 

425

 

 

 —

 

 

 —

 

 

425

 

Acquired:

 

 

2,047

 

 

 —

 

 

 —

 

 

2,047

 

Total other real estate owned:

 

 

2,472

 

 

 —

 

 

 —

 

 

2,472

 

Total

 

$

9,763

 

$

 —

 

$

 —

 

$

9,763

 

As of June 30, 2016 and December 31, 2015, we estimated the fair value of impaired assets using Level 3 inputs to be $11.3  million and $9.8 million, respectively.  We determined these Level 3 inputs based on appraisal evaluations, offers to purchase and/or appraisals that we obtained from an outside third party during the preceding twelve months less costs to sell.  Discounts have predominantly been in the range of 0% to 50%.  As a result of the acquisition of Maryland Bankcorp, WSB Holdings and Regal, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T, WSB and Regal Bank or obtained as a result of loans originated by MB&T, WSB and Regal Bank (acquired).

We use the following methodologies for estimating fair values of financial instruments that we do not measure on a recurring basis.  The estimated fair values of financial instruments equal the carrying value of the instruments except as noted.

Cash and Cash Equivalents - For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value because of the short maturities of these instruments.

Loans- We estimate the fair value of loans, segregated by type based on similar financial characteristics, by discounting future cash flows using current rates for which we would make similar loans to borrowers with similar credit histories.  We then adjust this calculated amount for any credit impairment.

28


 

Loans held for Sale- Loans held for sale are carried at the lower of cost or market value.  The fair values of loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics.

Investment Securities- We base the fair values of investment securities upon quoted market prices or dealer quotes.

Equity Securities- Equity securities are considered restricted stock and are carried at cost which approximates fair value.

Accrued Interest Receivable and Payable- The carrying amount of accrued interest and dividends receivable on loans and investments and payable on borrowings and deposits approximate their fair values.

Interest bearing deposits-The fair value of demand deposits and savings accounts is the amount payable on demand.  We estimate the fair value of fixed maturity certificates of deposit using the rates currently offered for deposits of similar remaining maturities.

Non-Interest bearing deposits- The fair value of non-interest bearing accounts is the amount payable on demand at the reporting date.

Long and short term borrowings- The fair value of long and short term fixed rate borrowings is estimated by discounting the value of contractual cash flows using rates currently offered for advances with similar terms and remaining maturities.

Off-balance Sheet Commitments and Contingencies- Carrying amounts are reasonable estimates of the fair values for such financial instruments.  Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to our financial position.

Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates.  The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments.  We must report in earnings unrealized gains and losses on items for which we have elected the fair value measurement option at each subsequent reporting date.  We measure certain financial assets and financial

29


 

liabilities at fair value on a non-recurring basis.  These assets and liabilities are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016 (In thousands)

 

 

    

    

 

    

    

 

    

Quoted Prices

    

Significant

    

Significant

 

 

 

 

 

 

Total

 

in Active

 

Other

 

Other

 

 

 

Carrying

 

Estimated

 

Markets for

 

Observable

 

Unobservable

 

 

 

Amount

 

Fair

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(000’s)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

33,643

 

$

33,643

 

$

33,643

 

$

 —

 

$

 —

 

Loans receivable, net

 

 

1,242,018

 

 

1,245,029

 

 

 —

 

 

 —

 

 

1,245,029

 

Loans held for sale

 

 

6,112

 

 

6,192

 

 

 —

 

 

6,192

 

 

 —

 

Investment securities available for sale

 

 

190,298

 

 

190,298

 

 

3,000

 

 

187,298

 

 

 —

 

Equity Securities at cost

 

 

7,305

 

 

7,305

 

 

 —

 

 

7,305

 

 

 —

 

Accrued interest receivable

 

 

3,704

 

 

3,704

 

 

 —

 

 

748

 

 

2,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

 

313,439

 

 

313,439

 

 

 —

 

 

313,439

 

 

 —

 

Interest bearing

 

 

949,451

 

 

962,163

 

 

 —

 

 

962,163

 

 

 —

 

Short term borrowings

 

 

153,752

 

 

153,752

 

 

 —

 

 

153,752

 

 

 —

 

Long term borrowings

 

 

9,559

 

 

9,559

 

 

 —

 

 

9,559

 

 

 —

 

Accrued Interest payable

 

 

448

 

 

448

 

 

 —

 

 

448

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015 (In thousands)

 

 

    

    

 

    

    

 

    

Quoted Prices

    

Significant

    

Significant

 

 

 

 

 

 

Total

 

in Active

 

Other

 

Other

 

 

 

Carrying

 

Estimated

 

Markets for

 

Observable

 

Unobservable

 

 

 

Amount

 

Fair

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(000’s)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

43,701

 

$

43,701

 

$

43,701

 

$

 —

 

$

 —

 

Loans receivable, net

 

 

1,147,035

 

 

1,153,976

 

 

 —

 

 

 —

 

 

1,153,976

 

Loans held for sale

 

 

8,112

 

 

8,397

 

 

 —

 

 

8,397

 

 

 —

 

Investment securities available for sale

 

 

194,706

 

 

194,706

 

 

3,000

 

 

191,706

 

 

 —

 

Equity Securities at cost

 

 

4,942

 

 

4,942

 

 

 —

 

 

4,942

 

 

 —

 

Accrued interest receivable

 

 

3,815

 

 

3,815

 

 

 —

 

 

908

 

 

2,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

 

328,549

 

 

328,549

 

 

 —

 

 

328,549

 

 

 —

 

Interest bearing

 

 

907,331

 

 

908,356

 

 

 —

 

 

908,356

 

 

 —

 

Short term borrowings

 

 

107,557

 

 

107,557

 

 

 —

 

 

107,557

 

 

 —

 

Long term borrowings

 

 

9,593

 

 

9,593

 

 

 —

 

 

9,593

 

 

 —

 

Accrued Interest payable

 

 

417

 

 

417

 

 

 —

 

 

417

 

 

 —

 

  

 

9.SHORT TERM BORROWINGS

Short term borrowings consist of promissory notes or overnight repurchase agreements sold to Old Line Bank’s customers, federal funds purchased and advances from the FHLB. 

30


 

Securities Sold Under Agreements to Repurchase

To support the $27.3 million in repurchase agreements at June 30, 2016, we have provided collateral in the form of investment securities.  At June 30, 2016 we have pledged $35.5 million in U.S. government agency securities and mortgage-backed securities to customers who require collateral for overnight repurchase agreements and deposits.  Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction.  As a result, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities.  We monitor collateral levels on a continuous basis.  We may be required to provide additional collateral based on the fair value of the underlying securities in the event the collateral fair value falls below stipulated levels.  We closely monitor the collateral levels to ensure adequate levels are maintained. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents.  We have the right to sell or re-pledge the investment securities.  For government entity repurchase agreements, the collateral is held by Old Line Bank in a segregated custodial account under a tri-party agreement.  The repurchase agreements totaling $27.3 million mature daily and will remain fully collateralized until the account has been closed or terminated.

 

 

 

 

 

10.REGAL ACQUISITION

On December 4, 2015, Old Line Bancshares completed its acquisition of Regal, the parent company of Regal Bank, through the merger of Regal with and into Bancshares (the “Merger”).  The Merger was consummated pursuant to the Agreement and Plan of Merger dated as of August 5, 2015, by and between Old Line Bancshares and Regal, as amended (the “Merger Agreement”).  This acquisition facilitates Old Line Bank’s entry into the attractive markets of Baltimore County and Carroll County Maryland.

As a result of the Merger, each share of preferred stock of Regal was converted into the right to receive $2.00 in cash, and each share of common stock of Regal was converted into the right to receive, at the holder’s election, $12.68 in cash or 0.7718 shares of Old Line Bancshares’ common stock, provided that (i) cash was paid in lieu of any fractional shares of Old Line Bancshares common stock and (ii) no more than 59% of the total consideration paid in the merger could consist of cash.  As a result Old Line Bancshares issued approximately 230,640 shares of its common stock and paid approximately $2.9 million in cash in exchange for the shares of common stock and preferred stock of Regal in the Merger.  The aggregate Merger consideration was approximately $7.0 million as calculated pursuant to the Merger Agreement.

In connection with the Merger, the parties have caused Regal Bank to merge with and into Old Line Bank, with Old Line Bank the surviving bank.

The acquired assets and assumed liabilities of Regal were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of Regal. Management judgmentally assigned risk ratings to loans based on appraisals and estimated collateral values, expected cash flows, prepayment speeds and estimated loss factors to measure fair values for loans. Management used quoted or current market prices to determine the fair value of investment securities, long‑term borrowings and trust preferred subordinated debentures that were assumed from Regal.

The following table provides the purchase price as of the acquisition date and the identifiable assets acquired and liabilities assumed at their estimated fair values.

 

 

 

 

Purchase Price Consideration

    

 

    

Cash consideration

 

$

2,852,321

Purchase price assigned to shares exchanged for stock

 

 

4,144,601

Total purchase price for Regal acquisition

 

 

6,996,922

 

31


 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Assets Acquired

    

 

 

 

 

 

 

Cash and due from banks

 

$

6,344,304

 

 

 

 

Investment securities available for sale

 

 

23,832,038

 

 

 

 

Loans, net of deferred fees and costs

 

 

91,440,695

 

 

 

 

Premises and equipment

 

 

1,807,143

 

 

 

 

Accrued interest receivable

 

 

253,863

 

 

 

 

Deferred income taxes

 

 

502,320

 

 

 

 

Bank owned life insurance

 

 

4,309,770

 

 

 

 

Other real estate owned

 

 

808,150

 

 

 

 

Core deposit intangible

 

 

722,780

 

 

 

 

Other assets

 

 

603,020

 

 

 

 

Total assets acquired

 

$

130,624,083

 

 

 

 

Fair Value of Liabilities assumed

 

 

 

 

 

 

 

Deposits

 

$

103,975,043

 

 

 

 

Long term borrowings

 

 

16,090,182

 

 

 

 

Trust preferred subordinated debentures

 

 

3,716,838

 

 

 

 

Other liabilities

 

 

1,837,790

 

 

 

 

Total liabilities assumed

 

$

125,619,853

 

 

 

 

Fair Value of net assets acquired

 

 

5,004,230

 

 

 

 

Total Purchase Price

 

 

6,996,922

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill recorded for Regal

 

$

1,992,692

 

 

 

 

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Introduction

Some of the matters discussed below include forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.  Our actual results and the actual outcome of our expectations and strategies could be different from those anticipated or estimated for the reasons discussed below and under the heading “Information Regarding Forward Looking Statements.”

Overview

Old Line Bancshares was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank.

Our primary business is to own all of the capital stock of Old Line Bank.  We also have an approximately $430 thousand investment in a real estate investment limited liability company named Pointer Ridge Office Investment, LLC (Pointer Ridge).  We own 62.5% of Pointer Ridge.  Frank Lucente, one of our directors and a director of Old Line Bank, controls 12.5% of Pointer Ridge and controls the manager of Pointer Ridge.  The purpose of Pointer Ridge is to acquire, own, hold for profit, sell, assign, transfer, operate, lease, develop, mortgage, refinance, pledge and otherwise deal with real property located at the intersection of Pointer Ridge Road and Route 301 in Bowie, Maryland.  Pointer Ridge owns a commercial office building containing approximately 40,000 square feet and leases this space to tenants.  We lease approximately 98% of this building for our main office and operate a branch of Old Line Bank from this address.

On April 1, 2011, we acquired Maryland Bankcorp, Inc. (“Maryland Bankcorp”), the parent company of Maryland Bank & Trust Company, N.A (“MB&T”), on May 10, 2013, we acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (“WSB”) and on December 4, 2015, we acquired Regal Bancorp, (“Regal”), the parent company of Regal Bank & Trust (“Regal Bank”).  These acquisitions created the third largest independent commercial bank based in Maryland, with assets of more than $1.5 billion and with 23 full service branches serving eight counties at the time of the Regal acquisition. 

32


 

Summary of Recent Performance and Other Activities

Net loans held-for-investment increased $95.0 million, or 8.28%, and deposits grew $27.0 million, or 2.19% during the six months ended June 30, 2016.   Net income available to common stockholders increased $530 thousand, or 20.38%, to $3.1 million for the three months ended June 30, 2016, compared to $2.6 million for the three months ended June 30, 2015.  Earnings were $0.29 per basic and $0.28 per diluted common share for the three months ended June 30, 2016 and $0.25 per basic and $0.24 per diluted common share for the same period in 2015.  The increase in net income is primarily the result of a $1.8 million increase in net interest income and a $1.1 million increase in non-interest income, offsetting a $1.8 million increase in non-interest expenses and a $214 thousand increase in the provision for loan losses.  Net income included $302 thousand in merger-related expenses and $393 thousand in severance payments.  The severance payments were the result of a strategic reduction of staff.  The merger-related expenses are in connection with the Company’s acquisition of Regal in December 2015. 

Net income available to common stockholders was $5.3 million for the six months ended June 30, 2016, compared to $5.4 million for the same six month period last year, a decrease of $73 thousand, or 1.36%.  Earnings were $0.49 per basic and $0.48 per diluted common share for the six months ended June 30, 2016 compared to $0.50 per basic and $0.49 per diluted common share for the same period last year.  The decrease in net income is primarily the result of an increase of $3.7 million in non-interest expenses, offsetting increases of $3.0 million, or 13.06%, in net interest income and $1.2 million, or 37.89%, in non-interest income.  Net income included $393 thousand for severance payments and $661 thousand in merger-related expenses in connection with the Company’s acquisition of Regal. 

The following highlights contain additional financial data and events that have occurred during the three and six month periods ended June 30, 2016: 

·

Net loans held-for-investment increased $66.2 million, or 5.63%, and $95.0 million, or 8.28%, respectively, during the three and six months ended June 30, 2016, to $1.2 billion at June 30, 2016, compared to $1.1 billion at December 31, 2015, as a result of organic growth within our market area.  Average gross loans increased $211.3 million, or 21.07%, to $1.2 billion for the three month period ending June 30, 2016 compared to $1.0 billion during the three months ended June 30, 2015.  Average gross loans for the six month period increased $214.5 million, or 21.91%, to $1.2 billion compared to $979 million for the six month period ended June 30, 2015.  The growth in average loans during the six month period this year compared to the same period last year includes approximately $88.8 million in loans acquired in the Regal merger.

·

Total assets increased $79.9 million, or 5.29%, since December 31, 2015.

·

Net income available to common stockholders increased 20.38% to $3.1 million, or $0.29 per basic and $0.28 per diluted share, for the three month period ending June 30, 2016, from $2.6 million, or $0.25 per basic and $0.24 per diluted share, for the second quarter of 2015.  Net income available to common stockholders decreased $73 thousand or 1.36% to $5.3 million, or $0.49 per basic and $0.48 per diluted share, for the six month period ending June 30, 2016, from $5.4 million, or $0.50 per basic and $0.49 per diluted share, for the six months ending June 30, 2015.

·

The net interest margin during the three months ended June 30, 2016 was 3.85% compared to 4.01% for the same period in 2015.  Total yield on interest earning assets decreased to 4.32% for the three months ending June 30, 2016, compared to 4.42% for the same three month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.61% for the three months ended June 30, 2016 compared to 0.54% for the same period of 2015.

·

The net interest margin during the six months ended June 30, 2016 was 3.85% compared to 4.16% for the same period in 2015.  Total yield on interest earning assets decreased to 4.31% for the six months ending June 30, 2016, compared to 4.55% for the same six month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.60% for the six months ended June 30, 2016 compared to 0.52% for the same period of 2015.

33


 

·

The second quarter of 2016 return on average assets (ROAA) and return on average equity (ROAE) were 0.81% and 8.63%, respectively, compared to ROAA and ROAE of 0.80% and 7.58%, respectively, for the second quarter of 2015.

·

The ROAA and ROAE were 0.69% and 7.41%, respectively, for the six months ended June 30, 2016 compared to ROAA and ROAE of 0.85% and 7.82%, respectively, for the six months ending June 30, 2015.

·

In June 2016, management conducted an organizational review that identified areas of job overlap as well as areas requiring improved staffing efficiencies.   As a part of this process several departments were identified for small strategic reductions in force in order to maintain competitive efficiency levels. The analysis resulted in the elimination of a limited number of positions with an aggregate quarterly savings in salaries, benefits and taxes of approximately $285 thousand.  These savings will be realized beginning in the third quarter of 2016.  Approximately $393 thousand of severance was accrued in the second quarter in conjunction with these actions.

·

The Company ended the second quarter of 2016 with a book value of $13.77 per common share and a tangible book value of $12.50 per common share compared to $13.31 and $12.00, respectively, at December 31 2015.

·

We maintained appropriate levels of liquidity and by all regulatory measures remained “well capitalized.”

The following summarizes the highlights of our financial performance for the three and six month periods ended June 30, 2016 compared to same periods in 2015 (figures in the table may not match those discussed in the balance of this section due to rounding).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  June 30,

 

 

 

(Dollars in thousands)

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

3,131

 

$

2,601

 

$

530

 

20.38

%

Interest income

 

 

14,614

 

 

12,352

 

 

2,262

 

18.31

 

Interest expense

 

 

1,638

 

 

1,181

 

 

457

 

38.70

 

Net interest income before provision for loan losses

 

 

12,976

 

 

11,171

 

 

1,805

 

16.16

 

Provision for loan losses

 

 

300

 

 

86

 

 

214

 

248.84

 

Non-interest income

 

 

2,564

 

 

1,504

 

 

1,060

 

70.48

 

Non-interest expense

 

 

10,553

 

 

8,793

 

 

1,760

 

20.02

 

Average total loans

 

 

1,214,193

 

 

1,002,896

 

 

211,297

 

21.07

 

Average interest earning assets

 

 

1,402,850

 

 

1,161,092

 

 

241,758

 

20.82

 

Average total interest bearing deposits

 

 

916,952

 

 

765,328

 

 

151,624

 

19.81

 

Average non-interest bearing deposits

 

 

313,709

 

 

269,427

 

 

44,282

 

16.44

 

Net interest margin 

 

 

3.85

%  

 

4.01

%

 

 

 

(3.99)

 

Return on average equity

 

 

8.63

%  

 

7.58

%

 

 

 

13.85

 

Basic earnings per common share

 

$

0.29

 

$

0.25

 

$

0.04

 

16.00

 

Diluted earnings per common share

 

 

0.28

 

 

0.24

 

 

0.04

 

16.67

 

 

 

34


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 

(Dollars in thousands)

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

5,282

 

$

5,355

 

$

(73)

 

(1.36)

%  

Interest income

 

 

28,772

 

 

24,860

 

 

3,912

 

15.74

 

Interest expense

 

 

3,184

 

 

2,227

 

 

957

 

42.97

 

Net interest income before provision for loan losses

 

 

25,588

 

 

22,633

 

 

2,955

 

13.06

 

Provision for loan losses

 

 

1,079

 

 

647

 

 

432

 

66.77

 

Non-interest income

 

 

4,547

 

 

3,298

 

 

1,249

 

37.87

 

Non-interest expense

 

 

21,177

 

 

17,446

 

 

3,731

 

21.39

 

Average total loans

 

 

1,193,476

 

 

979,017

 

 

214,459

 

21.91

 

Average interest earning assets

 

 

1,385,537

 

 

1,140,138

 

 

245,399

 

21.52

 

Average total interest bearing deposits

 

 

912,731

 

 

769,063

 

 

143,668

 

18.68

 

Average non-interest bearing deposits

 

 

319,979

 

 

266,306

 

 

53,673

 

20.15

 

Net interest margin

 

 

3.85

%  

 

4.16

%  

 

 

 

(7.45)

 

Return on average equity

 

 

7.41

%  

 

7.82

%  

 

 

 

(5.24)

 

Basic earnings per common share

 

$

0.49

 

$

0.50

 

$

(0.01)

 

(2.00)

 

Diluted earnings per common share

 

 

0.48

 

 

0.49

 

 

(0.01)

 

(2.04)

 

Strategic Plan

We have based our strategic plan on the objective of enhancing stockholder value and growth through branching and operating profits.  Our short term goals include continuing the growth of the loan and deposit portfolios, collecting payments on non-accrual and past due loans, profitably disposing of certain acquired loans and other real estate owned, enhancing and maintaining credit quality, maintaining an attractive branch network, expanding fee income, generating extensions of core banking services, and using technology to maximize stockholder value.  During the past few years, we have expanded organically in Montgomery County and both organically and through acquisitions in Baltimore, Carroll, Charles, Prince George’s and Anne Arundel Counties, Maryland.

We use the Internet and technology to augment our growth plans.  Currently, we offer our customers image technology, Internet and mobile banking with online account access and bill payer service. We provide selected commercial customers the ability to remotely capture their deposits and electronically transmit them to us.  We will continue to evaluate cost effective ways that technology can enhance our management capabilities, products and services.

We may continue to take advantage of strategic opportunities presented to us via mergers occurring in our marketplace.  For example, we may purchase branches that other banks close or lease branch space from other banks or hire additional loan officers.  We also continually evaluate and consider opportunities with financial services companies or institutions with which we may become a strategic partner, merge or acquire such as we have done with Maryland Bankcorp, WSB Holdings and Regal.

Although the current economic and regulatory climate continues to present challenges for our industry, we have worked diligently towards our goal of becoming the premier community bank in suburban Maryland, resulting in increased penetration into the Charles, Prince George’s, Anne Arundel, St. Mary’s and Montgomery County markets as well as expansion into the Baltimore County and Carroll County.  While we are uncertain about the pace of economic growth or the impact of the current political environment, and we believe that international concerns, including slowing growth in China’s economy and Great Britain’s planned exit from the European Union, and the growing national debt will continue to dampen the economic climate, we remain cautiously optimistic that we have identified any problem assets, that our remaining borrowers will stay current on their loans and that we can continue to grow our balance sheet and earnings.

If the Board of Governors of the Federal Reserve System maintains the federal funds rate at or near current levels and the economy remains stable, we believe that we can continue to grow total loans and can grow deposits during the remainder of 2016.  We also believe that we will be able to maintain a strong net interest margin during the remainder of 2016.  As a result of this growth and expected continued strength in the net interest margin, we expect that net interest income will continue to increase during the second half of 2016, although there can be no guarantee that this will be the case.

35


 

We also expect that salaries and benefits expenses and other operating expenses will continue to be higher during 2016 than they were in 2015 due to the additional staff resulting from the Regal acquisition.  We will continue to look for opportunities to reduce expenses as we did pursuant to the organizational review we conducted this year that identified areas of job overlap as well as areas requiring improved staffing efficiencies which resulted in the elimination of a limited number of positions.  Similarly, we recently announced plans to close three branches that had branches that have other Old Line Bank branches within close proximity of their locations.

We believe with our existing and planned branches, our lending staff, our corporate infrastructure and our solid balance sheet and strong capital position, we can continue to focus our efforts on continuing to improve earnings per share and enhance stockholder value.

Critical Accounting Policies

Critical accounting policies are those that involve significant judgments and assessments by management, and which could potentially result in materially different results under different assumptions and conditions.  As discussed in Old Line Bancshares’ Form 10-K for the fiscal year ended December 31, 2015, we consider our critical accounting policies to be the allowance for loan losses, other-than-temporary impairment of investment securities, goodwill and other intangible assets, income taxes, business combinations and accounting for acquired loans.  There have been no material changes in our critical accounting policies during the six months ended June 30, 2016.

Results of Operations for the Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015.

Net Interest Income.  Net interest income is the difference between income on interest earning assets and the cost of funds supporting those assets.  Earning assets are comprised primarily of loans, investments, interest bearing deposits and federal funds sold.  Cost of funds consists of interest paid on interest bearing deposits and other borrowings.  Non-interest bearing deposits and capital are also funding sources.  Changes in the volume and mix of earning assets and funding sources along with changes in associated interest rates determine changes in net interest income. 

Net interest income before provision for loan losses for the three months ended June 30, 2016 increased $1.8 million, or 16.15%, to $13.0 million from $11.2 million for the same period in 2015.  As outlined in detail in the Rate/Volume Variance Analysis, this increase was the result of an increase in total interest income, resulting primarily from an increase in the volume of our average loans partially offset by a decrease in the yield on the loan portfolio, as well as an increase in interest expense resulting from an increase in the average rate on and, to a lesser extent, the average balance of, our interest-bearing liabilities, all as discussed further below.  We continue to adjust the mix and volume of interest earning assets and liabilities on the balance sheet to maintain a relatively strong net interest margin. 

Total interest income increased $2.3 million, or 18.31%, to $14.6 million during the three months ended June 30, 2016 compared to $12.4 million during the three months ended June 30, 2015, primarily as a result of a $2.0 million increase in interest and fees on loans.  The increase in interest and fees on loans is the result of a $211.3 million increase in our average loans for the three months ended June 30, 2016 compared to the same period in 2015 as a result of strong organic loan growth and, to a lesser extent, the acquisition of Regal Bank, partially offset by a decrease in the average yield on loans.  The average yield on the loan portfolio decreased to 4.57% for the three months ended June 30, 2016 from 4.70% during the three months ended June 30, 2015 due to lower yields on new loans and re-pricing in the loan portfolio.  The fair value accretion/amortization on acquired loans affects interest income, primarily due to payoffs on such acquired loans.  Payoffs during the three months ended June 30, 2016 contributed a 4 basis point increase in interest income, as compared to 1 basis point for the three months ending June 30, 2015.  In addition, a $216 thousand increase in interest earned on investment and other securities also impacted total interest income for the 2016 period.  This increase was primarily related to increases in the interest earned on mortgage backed and municipal securities due to increases in the average balances of these securities, partially offset by a 54 basis point decrease in the yield on the municipal securities.

Total interest expense increased $457 thousand, or 38.66%, to $1.6 million during the three months ended June 30, 2016 from $1.2 million for the same period in 2015, as a result of the increases in the average rate paid on and, to a lesser extent, the average balance of interest bearing liabilities.  The average rate paid on interest bearing deposits increased to 0.57% during the three months ended June 30, 2016 from 0.54% the same three month period last year, primarily as a result of higher rates paid on time deposits acquired in the Regal acquisition. The average interest rate paid on all interest bearing liabilities increased to 0.61% during the three months ended June 30, 2016 compared to 0.54% during the three months ended June 30, 2015, due to higher rates paid on our borrowings, which includes the interest paid on our trust

36


 

preferred securities, and to a lesser extent, the increase in the average rate paid on deposits.  The fair value accretion recorded on acquired deposits also affects interest expense.  The benefit from accretion on such deposits increased by one basis point as compared to the same three month period of 2015. 

The average balance of interest bearing liabilities increased $200.0 million, or 22.65%, to $1.1 billion for the three months ended June 30, 2016 from $882.9 million for the three months ended June 30, 2015, as a result of increases of $151.6 million, or 19.82%, in our average interest bearing deposits and $48.3 million, or 41.12%, in our average borrowings quarter over quarter. The increase in our average interest bearing deposits is primarily due to the deposits acquired in the Regal acquisition and, to a lesser extent, organic deposit growth.  The increase in our average borrowings is due to the use of short term Federal Home Loan Bank advances to fund new loan originations. 

Non-interest bearing deposits allow us to fund growth in interest earning assets at minimal cost.  As a result of the growth generated primarily from our branch network and also from the efforts of our commercial loan officers in working with loan clients to move their commercial deposits to Old Line Bank, average non-interest bearing deposits increased $44.3 million to $313.7 million for the three months ended June 30, 2016, compared to $269.4 million for the three months ended June 30, 2015.

Our net interest margin decreased to 3.85% for the three months ended June 30, 2016 from 4.01% for the three months ended June 30, 2015.  The yield on average interest earning assets decreased 10 basis points for the period from 4.42% for the quarter ended June 30, 2015 to 4.32% for the quarter ended June 30, 2016 due to the decrease on the yield on our loan portfolio, and the average rate paid on our interest-bearing liabilities increased seven basis points as discussed above. 

During the three months ended June 30, 2016 and 2015, we continued to successfully collect payments on acquired loans that we had recorded at fair value at the acquisition date, which resulted in a positive impact in interest income. Total accretion increased by $132 thousand for the three months ended June 30, 2016, as compared to the same period last year.  The payments received were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date. 

The accretion positively impacted the yield on loans and increased the net interest margin during these periods as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  June 30,

 

 

2016

 

2015

 

 

    

 

 

    

% Impact on

    

 

 

    

% Impact on

 

 

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

 

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Commercial loans

 

$

(479)

 

 —

%  

$

(3,114)

 

 —

%  

Mortgage loans

 

 

127,100

 

0.04

 

 

35,386

 

0.01

 

Consumer loans

 

 

10,963

 

 —

 

 

4,298

 

 —

 

Interest bearing deposits

 

 

68,569

 

0.02

 

 

37,677

 

0.01

 

Total accretion (amortization)

 

$

206,153

 

0.06

%  

$

74,247

 

0.02

%  

Average Balances, Yields and Accretion of Fair Value Adjustments Impact.  The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the three months ended June 30, 2016 and 2015, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates.  Non-accrual loans are included in total loan balances lowering the

37


 

effective yield for the portfolio in the aggregate.  The average balances used in this table and other statistical data were calculated using average daily balances.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances, Interest and Yields

 

 

 

2016

 

2015

 

 

    

Average

    

    

 

    

Yield/

    

Average

    

    

 

    

Yield/

 

Three months ended  June 30,

 

balance

 

Interest

 

Rate

 

balance

 

Interest

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold (1)

 

$

327,683

 

$

379

 

0.47

%  

$

 —

 

$

 —

 

 —

%  

Interest bearing deposits (1)

 

 

1,520,554

 

 

3

 

 —

 

 

914,076

 

 

190

 

0.08

 

Investment securities (1)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

2,997,364

 

 

5,285

 

0.71

 

 

3,000,450

 

 

2,799

 

0.37

 

U.S. government agency

 

 

23,454,182

 

 

90,625

 

1.55

 

 

39,550,224

 

 

140,387

 

1.42

 

Mortgage backed securities

 

 

104,087,876

 

 

494,145

 

1.91

 

 

73,110,402

 

 

350,544

 

1.92

 

Municipal securities

 

 

55,881,307

 

 

591,467

 

4.26

 

 

41,079,942

 

 

491,891

 

4.80

 

Other equity securities

 

 

6,231,432

 

 

97,728

 

6.31

 

 

5,117,703

 

 

45,569

 

3.57

 

Total investment securities

 

 

192,652,161

 

 

1,279,250

 

2.67

 

 

161,858,721

 

 

1,031,190

 

2.56

 

Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

145,376,806

 

 

1,458,969

 

4.04

 

 

136,097,742

 

 

1,312,704

 

3.87

 

Mortgage real estate

 

 

1,061,962,806

 

 

12,236,782

 

4.63

 

 

857,687,731

 

 

10,311,174

 

4.82

 

Consumer

 

 

6,853,629

 

 

87,168

 

5.12

 

 

9,110,583

 

 

128,665

 

5.66

 

Total loans 

 

 

1,214,193,241

 

 

13,782,919

 

4.57

 

 

1,002,896,056

 

 

11,752,543

 

4.70

 

Allowance for loan losses

 

 

5,844,078

 

 

 —

 

 

 

 

4,576,511

 

 

 —

 

 

 

Total loans, net of allowance

 

 

1,208,349,163

 

 

13,782,919

 

4.59

 

 

998,319,545

 

 

11,752,543

 

4.72

 

Total interest earning assets(1)

 

 

1,402,849,561

 

 

15,062,551

 

4.32

 

 

1,161,092,342

 

 

12,783,923

 

4.42

 

Non-interest bearing cash

 

 

43,063,212

 

 

 

 

 

 

 

37,463,216

 

 

 

 

 

 

Premises and equipment

 

 

36,183,279

 

 

 

 

 

 

 

33,865,762

 

 

 

 

 

 

Other assets

 

 

73,789,163

 

 

 

 

 

 

 

65,683,005

 

 

 

 

 

 

Total assets(1)

 

 

1,555,885,215

 

 

 

 

 

 

 

1,298,104,325

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

102,310,829

 

 

30,739

 

0.12

 

 

91,333,862

 

 

27,645

 

0.12

 

Money market and NOW

 

 

381,648,262

 

 

227,643

 

0.24

 

 

303,598,740

 

 

160,017

 

0.21

 

Time deposits

 

 

432,992,550

 

 

1,050,997

 

0.98

 

 

370,395,193

 

 

833,898

 

0.90

 

Total interest bearing deposits

 

 

916,951,641

 

 

1,309,379

 

0.57

 

 

765,327,795

 

 

1,021,560

 

0.54

 

Borrowed funds

 

 

165,943,308

 

 

328,613

 

0.80

 

 

117,595,112

 

 

159,707

 

0.54

 

Total interest bearing liabilities

 

 

1,082,894,949

 

 

1,637,992

 

0.61

 

 

882,922,907

 

 

1,181,267

 

0.54

 

Non-interest bearing deposits

 

 

313,709,097

 

 

 

 

 

 

 

269,427,296

 

 

 

 

 

 

 

 

 

1,396,604,046

 

 

 

 

 

 

 

1,152,350,203

 

 

 

 

 

 

Other liabilities 

 

 

13,171,739

 

 

 

 

 

 

 

7,866,395

 

 

 

 

 

 

Non-controlling interest

 

 

257,582

 

 

 

 

 

 

 

252,293

 

 

 

 

 

 

Stockholders’ equity

 

 

145,851,848

 

 

 

 

 

 

 

137,635,434

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,555,885,215

 

 

 

 

 

 

$

1,298,104,325

 

 

 

 

 

 

Net interest spread(1) 

 

 

 

 

 

 

 

3.71

 

 

 

 

 

 

 

3.88

 

Net interest margin(1) 

 

 

 

 

$

13,424,559

 

3.85

%  

 

 

 

$

11,602,656

 

4.01

%  


(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.

 

38


 

The following table describes the impact on our interest revenue and expense resulting from changes in average balances and average rates for the three months ended June 30, 2016 and 2015.  We have allocated the change in interest income, interest expense and net interest income due to both volume and rate proportionately to the rate and volume variances.

Rate/Volume Variance Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  June 30,

 

 

 

2016 compared to 2015

 

 

 

Variance due to:

 

 

    

Total

    

Rate

    

Volume

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

Federal funds sold(1)

 

$

379

 

$

 —

 

$

 —

 

Interest bearing deposits

 

 

(187)

 

 

(368)

 

 

181

 

Investment Securities(1)

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

 

2,486

 

 

2,491

 

 

(5)

 

U.S. government agency

 

 

(49,762)

 

 

30,431

 

 

(80,193)

 

Mortgage backed securities

 

 

143,601

 

 

(11,075)

 

 

154,676

 

Municipal securities

 

 

99,576

 

 

(143,288)

 

 

242,864

 

Other

 

 

52,159

 

 

48,692

 

 

3,467

 

Loans:(1)

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

146,265

 

 

102,752

 

 

43,513

 

Mortgage 

 

 

1,925,608

 

 

(1,220,972)

 

 

3,146,580

 

Consumer

 

 

(41,497)

 

 

(25,524)

 

 

(15,973)

 

Total interest revenue (1)

 

 

2,278,628

 

 

(1,216,861)

 

 

3,495,110

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

3,094

 

 

(702)

 

 

3,796

 

Money market and NOW

 

 

67,626

 

 

45,486

 

 

22,140

 

Time deposits

 

 

217,099

 

 

141,042

 

 

76,057

 

Borrowed funds

 

 

168,906

 

 

138,023

 

 

30,883

 

Total interest expense

 

 

456,725

 

 

323,849

 

 

132,876

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income(1)

 

$

1,821,903

 

$

(1,540,710)

 

$

3,362,234

 


(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.”

Provision for Loan Losses.  The provision for loan losses for the three months ended June 30, 2016 was $300 thousand, an increase of $214 thousand, or 250.23% compared to $86 thousand for the three months ended June 30, 2015.  This increase is primarily the result of an increase in our loan held-for-investment portfolio and an increase in our reserves on specific loans.

Management identified probable losses in the loan portfolio and recorded charge-offs of $9 thousand for the three months ended June 30, 2016 compared to $359 thousand for the three months ended June 30, 2015.   Recoveries of $22 thousand were recognized for the three months ending June 30, 2016 compared to $73 thousand for the same three month period in 2015.

The allowance for loan losses to gross loans held-for-investment was 0.48% and 0.43%, and allowance for loan losses to non-accrual loans was 75.49% and 83.31%, at June 30, 2016 and December 31, 2015, respectively.  The increase in the allowance for loan losses as a percentage of gross loans held-for-investment was the result of the increase in the loan portfolio balance and in our classified substandard and special mention loans within our Legacy loan portfolio.  The decrease in the allowance for loan losses to non-accrual loans is primarily the result of an increase in the amount of non-accrual loans in the 2016 period as a result of one legacy commercial real estate hospitality loan for $1.3 million and six

39


 

additional acquired non-accrual loans totaling $1.0 million, primarily one commercial loan and one commercial real estate lot loan, partially offset by an increase of $300 thousand in the allowance.

Non-interest Income.  Non-interest income totaled $2.6 million for the three months ended June 30, 2016, an increase of $1.1 million, or 70.41%, from the corresponding period of 2015 amount of $1.5 million.

The following table outlines the amounts of and changes in non-interest income for the three month periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

Service charges on deposit accounts

 

$

433,498

 

$

441,382

 

$

(7,884)

 

(1.79)

 

Gain on sale of investment securities

 

 

823,214

 

 

3,924

 

 

819,290

 

20878.95%

 

Earnings on bank owned life insurance

 

 

282,358

 

 

249,421

 

 

32,937

 

13.21%

 

Rental income

 

 

208,556

 

 

209,568

 

 

(1,012)

 

(0.48)

 

Gain/(loss) on sale of assets

 

 

22,784

 

 

 —

 

 

22,784

 

100.00%

 

Income on marketable loans

 

 

587,030

 

 

484,635

 

 

102,395

 

21.13%

 

Other fees and commissions

 

 

206,244

 

 

115,460

 

 

90,784

 

78.63%

 

Total non-interest revenue 

 

$

2,563,684

 

$

1,504,390

 

$

1,059,294

 

70.41%

 

Non-interest income increased during the 2016 period primarily as a result of increases in gains on sale of investment securities, income on marketable loans, earnings on bank owned life insurance and other fees and commissions.

During the three months ended June 30, 2016, gain on the sale of investment securities of $823 thousand resulted from the re-positioning of our investment portfolio pursuant to which we sold approximately $74.5 million of our lowest yielding securities, resulting in the gain.    All the net proceeds of these transactions were used to purchase new investment securities.  There were no sales of investment securities for the three months ending June 30, 2015.  The $4 thousand gain on sale of investment securities during the second quarter last year reflects the remaining discount/accretion on called bonds during the quarter.

Income on marketable loans consists of gain on the sale of loans and any fees we receive in connection with such sales.  Income on marketable loans increased $102 thousand during the three months ended June 30, 2016 compared to the same period last year primarily due to gains recorded on the sale of marketable loans as a result of an increased number of loans sold into the secondary market and higher premiums received on such loans, offsetting the impact from the smaller dollar volume of loans sold. The residential mortgage division originated loans aggregating $22.3 million in the secondary market during the second quarter of 2016 compared to $31.0 million for the same period last year. 

Other fees and commissions increased primarily related to other loan fees, primarily commission fees to renew lines of credit. 

The increase in earnings on bank owned life insurance is due to the bank owned life insurance we acquired in the Regal acquisition.

Non-interest Expense.  Non-interest expense increased $1.8 million, or 20.01%, for the three months ended June 30, 2016 compared to the three months ended June 30, 2015.

 

40


 

The following table outlines the amounts of and changes in non-interest expenses for the periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

Salaries and benefits

 

$

5,472,638

 

$

4,331,572

 

$

1,141,066

 

26.34

 

Occupancy and equipment

 

 

1,647,490

 

 

1,338,660

 

 

308,830

 

23.07

 

Data processing

 

 

383,689

 

 

367,190

 

 

16,499

 

4.49

 

FDIC insurance and State of Maryland assessments

 

 

285,630

 

 

251,993

 

 

33,637

 

13.35

 

Merger and integration 

 

 

301,538

 

 

 —

 

 

301,538

 

100

 

Core deposit premium

 

 

200,998

 

 

193,766

 

 

7,232

 

3.73

 

(Gain) loss on sale of other real estate owned

 

 

(48,099)

 

 

9,169

 

 

(57,268)

 

(624.58)

 

OREO expense

 

 

63,192

 

 

75,552

 

 

(12,360)

 

(16.36)

 

Director Fees

 

 

162,900

 

 

160,200

 

 

2,700

 

1.69

 

Network services

 

 

146,334

 

 

195,447

 

 

(49,113)

 

(25.13)

 

Telephone

 

 

201,141

 

 

160,901

 

 

40,240

 

25.01

 

Other operating

 

 

1,735,287

 

 

1,708,500

 

 

26,787

 

1.57

 

Total non-interest expenses 

 

$

10,552,738

 

$

8,792,950

 

$

1,759,788

 

20.01

 

Non-interest expenses increased quarter over quarter primarily as a result of increases in salaries and benefits, occupancy and equipment, and merger-related expenses, partially offset by a decline in network services and a gain on sale of other real estate owned properties compared to the 2015 period.  Salaries and benefits increased $1.1 million primarily as a result of additional staff due to our acquisition of Regal Bank, the addition of two commercial lending officers in the third quarter of 2015, two commercial lending officers in the first quarter of 2016, and the additional staff for our new Rockville locations that opened in November 2015 and June 2016.  Also included in salaries and benefits is severance expense of $393 thousand associated with a reduction in our operating staff, effective during the second quarter of 2016.  Occupancy and equipment increased $309 thousand as a result of the addition of the former Regal Bank branches and our new Rockville branches.  Merger-related expenses during the quarter ended June 30, 2016 consisted primarily of approximately $272 thousand in an employment contract payout associated with the Regal acquisition.  Telephone increased as a result of the additional branches acquired in the Regal acquisition and the opening our two new Rockville locations.  Offsetting the above increases, gain on the sale of other real estate owned was $48 thousand during the three month period ended June 30, 2016, which related to one property that we sold during the quarter compared to a net loss of $9 thousand on the sale of one other real estate property we sold during the same period of 2015.  Finally, network services costs decreased as a result of our transition from outsourced services to internal monitoring with respect to our information technology. 

Income Taxes.  We had an income tax expense of $1.6 million (33.16% of pre-tax income) for the three months ended June 30, 2016 compared to an income tax expense of $1.2 million (31.48% of pre-tax income) for the same period in 2015.  The effective tax rate increased for the 2016 period due to an increase in our taxable income related to loan interest and a decline in interest on tax exempt municipal securities as a percentage of total pre-tax income, compared to the same period last year.

Net Income Available to Common Stockholders.  Net income available to common stockholders was $3.1 million or $0.29 per basic and $0.28 per diluted common share for the three month period ending June 30, 2016 compared to $2.6 million, or $0.25 per basic and $0.24 per diluted common share, for the same period in 2015.  The increase in net income is primarily the result of the $1.8 million increase in net interest income, and $1.1 million increase in non-interest income, offsetting the increases of $1.8 million in non-interest expenses and $214 thousand in the provision for loan losses. 

Results of Operations for the six months ended June 30, 2016 compared to six months ended June 30, 2015.

Net Interest Income.  Net interest income before provision for loan losses for the six months ended June 30, 2016 increased $3.0 million or 13.06% to $25.6 million from $22.6 million for the same period in 2015.  As outlined in detail in the Rate/Volume Variance Analysis, this increase was primarily the result of an increase in total interest income resulting from an increase in average interest earning assets, partially offset by a decrease in yield on such assets and an increase in both the volume and rate on our interest bearing liabilities.  Average interest earning assets compared to the same six

41


 

month period last year increased $245.4 million primarily due to organic loan growth and to a lesser extent, the acquisition of Regal Bank, partially offset by a decrease in the average yield on loans. A competitive rate environment and re-pricing of our loan portfolio resulted in decreases in the yield on interest earning assets to 4.31% during the six months ended June 30, 2016, compared to 4.55% for the six months ended June 30, 2015.  Average interest-bearing liabilities increased $196.1 million for the six months ended June 30, 2016 compared to the six months ended June 30, 2015. The rate on such liabilities increased to 0.57% for the 2016 period compared to 0.52% for the same six month period in 2015.   We continue to adjust the mix and volume of interest earning assets and liabilities on the balance sheet to maintain a strong net interest margin.

The net effect of fair value accretion/amortization on acquired loans affects the net interest income, primarily due to payoffs on such acquired loans.  Payoffs during the six months ended June 30, 2016 contributed an 11 basis point increase in the yield on earning assets, as compared to 11 basis points for the six months ending June 30, 2015.  The fair value accretion recorded on acquired deposits affects interest expense.  The benefit from accretion on such deposits increased by four basis points as compared to the same six month period of 2015. 

Total interest income increased $3.9 million, or 15.74%, to $28.8 million during the six months ended June 30, 2016 compared to $24.9 million during the six months ended June 30, 2015, primarily as a result of the $3.5 million increase in interest and fees on loans.  The increase in interest and fees on loans is the result of a $214.5 million increase in our average loans for the six months ended June 30, 2016 compared to the same period in 2015, resulting from organic loan growth and, to a lesser extent, the Regal acquisition, partially offset by a decrease in the average yield on loans. The average yield on net loans decreased to 4.56% for the six months ended June 30, 2016 from 4.86% during the six months ended June 30, 2015, due to lower yields on new loans and re-pricing in the loan portfolio as a result of the continuing competitive rate environment  In addition, the $489 thousand increase in interest earned on investment securities during the six months ended June 30, 2016 compared to the same period last year also contributed to the increase in interest income during the 2016 period. This increase is a result of increases in both the average balance of investment securities and the average yield on these assets.  The average balance of investment securities increased by $31.1 million, or 18.92%, to $195.3 million during the six months ended June 30, 2016 from $164.2 million during the same period last year, and the average yield increased to 2.68% during the six months ended June 30, 2016 from 2.60% during the same period in 2015 due to an increase in our U.S. Treasuries, U.S. government agencies, MBS. And other investment securities, offsetting the decrease in the municipal bond portfolio  Also, during the six months ending June 30, 2016, we sold investment securities that had longer durations, as part of managing our interest rate risk, and used the proceeds from such sales to purchase mortgage-backed securities and municipal bond with slightly higher book yields.  There were no such sales during the six months ended June 30, 2015.

Accretion on acquired loans also contributed to the increase in interest income, as described above.

Total interest expense increased $957 thousand, or 42.98%, to $3.2 million during the six months ended June 30, 2016 from $2.2 million for the same period in 2015, as a result of the increase in the average rate paid on interest bearing liabilities and, to a lesser extent, an increase in the average balance of such liabilities.  The average interest rate paid on all interest bearing liabilities increased to 0.60% during the six months ended June 30, 2016 compared to 0.52% during the six months ended June 30, 2015, primarily as a result of an increase in the average rate paid on time deposits and borrowings.  The average rate paid on our time deposits increased to 0.96% during the six months ended June 30, 2016 from 0.86% during the same period last year and the average rate on our borrowings increased to 0.82% for the six months ending June 30, 2016 compared to 0.62% for the same six month period last year.  The average balance of interest bearing liabilities increased $196.1 million or 22.69% to $1.1 billion during the six months ended June 30, 2016 from $864.3 million during the six months ended June 30, 2015, as a result of an increase in the average balance of our interest bearing deposits and, to a lesser extent, our borrowings.  The increase in our average interest bearing deposits is primarily due to the deposits acquired in the Regal acquisition and, to a lesser extent, organic deposit growth.  Borrowings increased due to liquidity needed to fund the increase of $214.5 million in our average loan portfolio.

Our net interest margin was 3.85% for the six months ended June 30, 2016 compared to 4.16% for the six months ended June 30, 2015.  The yield on average interest earning assets decreased 24 basis points during the period from 4.55% for the six months ended June 30, 2015 to 4.31% for the six months ended June 30, 2016. Re-pricing in the loan portfolio and lower average yields on new loans caused the average loan yield, and hence the average yield on interest earning assets, to decline. 

42


 

During the six months ended June 30, 2016 and 2015, we continued to successfully collect payments on acquired loans that we had recorded at fair value according to ASC 310-20 and ASC 310-30, which contributed to the $517 thousand of total accretion recorded during the six months ended June 30, 2016 as compared to $721 thousand recorded during the same period last year.  The payments received were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date. 

The benefit of accretion on net interest margin decreased for the six months ending June 30, 2016 as compared to the six months ending June 30, 2015 primarily due to higher fair value accretion in 2016 on interest bearing deposits acquired in the Regal acquisition offsetting the decrease in accretion on loans.  We expect that the impact of accretion will continue to decline as time elapses from the acquisition dates.  The accretion impacted the yield on loans and increased the net interest margin during these periods as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 

2016

 

2015

 

 

    

 

 

    

% Impact on

    

 

 

    

% Impact on

 

 

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

 

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Commercial loans

 

$

26,925

 

 —

$

5,576

 

 —

%  

Mortgage loans

 

 

306,650

 

0.04

 

 

624,653

 

0.11

 

Consumer loans

 

 

22,516

 

 —

 

 

15,689

 

 

Interest bearing deposits

 

 

161,402

 

0.02

 

 

74,940

 

0.01

 

Total accretion

 

$

517,493

 

0.06

%  

$

720,858

 

0.12

%  

 

 

43


 

The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the six months ended June 30, 2016 and 2015, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates. Non-accrual loans are included in total loan balances lowering the effective yield for the portfolio in the aggregate. The average balances used in this table and other statistical data were calculated using average daily balances.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances, Interest and Yields

 

 

 

2016

 

2015

 

 

    

Average

    

    

 

    

Yield/

    

Average

    

    

 

    

Yield/

 

Six months ended June 30,

 

balance

 

Interest

 

Rate

 

balance

 

Interest

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold (1)

 

$

644,457

 

$

1,509

 

0.47

$

138,801

 

$

362

 

0.53

%  

Interest bearing deposits

 

 

1,549,022

 

 

11

 

 —

 

 

1,273,003

 

 

11

 

 —

 

Investment securities (1)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

3,006,641

 

 

9,285

 

0.62

 

 

3,000,538

 

 

5,572

 

0.37

 

U.S. government agency

 

 

29,694,920

 

 

223,604

 

1.51

 

 

39,699,617

 

 

281,432

 

1.43

 

Mortgage backed securities

 

 

102,632,817

 

 

1,007,450

 

1.97

 

 

74,789,433

 

 

723,554

 

1.95

 

Municipal securities

 

 

53,748,864

 

 

1,166,576

 

4.36

 

 

41,572,234

 

 

996,770

 

4.84

 

Other equity securities

 

 

6,231,432

 

 

199,207

 

6.43

 

 

5,185,211

 

 

110,268

 

4.29

 

Total investment securities

 

 

195,314,674

 

 

2,606,122

 

2.68

 

 

164,247,033

 

 

2,117,596

 

2.60

 

Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

144,593,771

 

 

2,905,008

 

4.04

 

 

136,663,909

 

 

2,648,341

 

3.91

 

Mortgage real estate

 

 

1,041,826,785

 

 

23,993,295

 

4.63

 

 

832,998,433

 

 

20,683,163

 

5.01

 

Consumer

 

 

7,055,492

 

 

180,515

 

5.15

 

 

9,354,867

 

 

271,625

 

5.86

 

Total loans 

 

 

1,193,476,048

 

 

27,078,818

 

4.56

 

 

979,017,209

 

 

23,603,129

 

4.86

 

Allowance for loan losses

 

 

5,447,403

 

 

 —

 

 

 

 

4,537,841

 

 

 —

 

 

 

Total loans, net of allowance

 

 

1,188,028,645

 

 

27,078,818

 

4.58

 

 

974,479,368

 

 

23,603,129

 

4.88

 

Total interest earning assets(1)

 

 

1,385,536,798

 

 

29,686,460

 

4.31

 

 

1,140,138,205

 

 

25,721,098

 

4.55

 

Non-interest bearing cash

 

 

43,437,395

 

 

 

 

 

 

 

36,062,528

 

 

 

 

 

 

Premises and equipment

 

 

36,172,478

 

 

 

 

 

 

 

34,118,569

 

 

 

 

 

 

Other assets

 

 

72,086,270

 

 

 

 

 

 

 

66,614,782

 

 

 

 

 

 

Total assets(1)

 

 

1,537,232,941

 

 

 

 

 

 

 

1,276,934,084

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

100,253,407

 

 

60,371

 

0.12

 

 

90,346,169

 

 

54,388

 

0.12

 

Money market and NOW

 

 

377,385,565

 

 

452,838

 

0.24

 

 

315,068,141

 

 

321,199

 

0.21

 

Time deposits

 

 

435,091,908

 

 

2,066,603

 

0.96

 

 

363,648,231

 

 

1,556,929

 

0.86

 

Total interest bearing deposits

 

 

912,730,880

 

 

2,579,812

 

0.57

 

 

769,062,541

 

 

1,932,516

 

0.51

 

Borrowed funds

 

 

147,692,134

 

 

604,272

 

0.82

 

 

95,282,146

 

 

294,423

 

0.62

 

Total interest bearing liabilities

 

 

1,060,423,014

 

 

3,184,084

 

0.60

 

 

864,344,687

 

 

2,226,939

 

0.52

 

Non-interest bearing deposits

 

 

319,978,869

 

 

 

 

 

 

 

266,305,809

 

 

 

 

 

 

 

 

 

1,380,401,883

 

 

 

 

 

 

 

1,130,650,496

 

 

 

 

 

 

Other liabilities 

 

 

13,151,052

 

 

 

 

 

 

 

8,011,171

 

 

 

 

 

 

Non-controlling interest

 

 

256,956

 

 

 

 

 

 

 

255,267

 

 

 

 

 

 

Stockholders’ equity

 

 

143,423,050

 

 

 

 

 

 

 

138,017,150

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,537,232,941

 

 

 

 

 

 

$

1,276,934,084

 

 

 

 

 

 

Net interest spread(1) 

 

 

 

 

 

 

 

3.71

 

 

 

 

 

 

 

4.03

 

Net interest margin(1) 

 

 

 

 

$

26,502,376

 

3.85

%  

 

 

 

$

23,494,159

 

4.16

%  


(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.

44


 

The following table describes the impact on our interest revenue and expense resulting from changes in average balances and average rates for the six months ended June 30, 2016 and 2015.  We have allocated the change in interest income, interest expense and net interest income due to both volume and rate proportionately to the rate and volume variances.

Rate/Volume Variance Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 

 

 

2016 compared to 2015

 

 

 

 

 

Variance due to:

 

 

 

 

    

Total

    

Rate

    

Volume

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold(1)

 

$

1,147

 

$

(42)

 

$

1,189

 

 

 

Interest bearing deposits

 

 

 —

 

 

(2)

 

 

2

 

 

 

Investment Securities(1)

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

 

3,713

 

 

3,702

 

 

11

 

 

 

U.S. government agency

 

 

(57,828)

 

 

16,080

 

 

(73,908)

 

 

 

Mortgage backed securities

 

 

283,896

 

 

8,761

 

 

275,135

 

 

 

Municipal securities

 

 

169,806

 

 

(89,218)

 

 

259,024

 

 

 

Other

 

 

88,939

 

 

52,397

 

 

36,542

 

 

 

Loans:(1)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

256,667

 

 

(129,294)

 

 

385,961

 

 

 

Mortgage 

 

 

3,310,132

 

 

(2,679,236)

 

 

5,989,368

 

 

 

Consumer

 

 

(91,110)

 

 

(33,077)

 

 

(58,033)

 

 

 

Total interest revenue (1)

 

 

3,965,362

 

 

(2,849,929)

 

 

6,815,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

5,983

 

 

(129)

 

 

6,112

 

 

 

Money market and NOW

 

 

131,639

 

 

61,573

 

 

70,066

 

 

 

Time deposits

 

 

509,674

 

 

179,023

 

 

330,651

 

 

 

Borrowed funds

 

 

309,849

 

 

114,065

 

 

195,784

 

 

 

Total interest expense

 

 

957,145

 

 

354,532

 

 

602,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income(1)

 

$

3,008,217

 

$

(3,204,461)

 

$

6,212,678

 

 

 


(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.”

Provision for Loan Losses.  The provision for loan losses for the six months ended June 30, 2016 was $1.1 million, an increase of $431 thousand compared to $647 thousand for the six months ended June 30, 2015.  Management identified probable losses in the loan portfolio and recorded charge-offs of $14 thousand for the six months ended June 30, 2016, compared to $598 thousand for the six months ended June 30, 2015.  Recoveries were $44 thousand for the six months ended June 30, 2016 compared to $105 thousand for the comparable six months in 2015.

The increase in our provision for loan losses during the six months ended June 30, 2016 compared to the same period last year is due to the increase in our loans held-for-investment portfolio and an increase in our reserves on specific loans.  The reserves on specific loans increased primarily due to loans to one large commercial borrower, consisting of two commercial real estate loans totaling $2.5 million and 21 commercial and industrial loans totaling $1.0 million.  These loans are classified as impaired and we believe that they have been adequately reserved for at June 30, 2016.

The allowance for loan losses to gross loans held-for-investment was 0.48% and 0.43%, and the allowance for loan losses to non-accrual loans was 75.49% and 83.31%, at June 30, 2016 and December 31, 2015, respectively.  The increase in the allowance for loan losses to gross loans held-for-investment is primarily due to the growth in our loan portfolio, substandard loans and our specific reserves on impaired loans. 

45


 

Non-interest incomeNon-interest income totaled $4.5 million for the six months ended June 30, 2016, an increase of $1.2 million, or 37.89%, from the corresponding period of 2015 amount of $3.3 million.

The following table outlines the amounts of and changes in non-interest income for the six month periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

Service charges on deposit accounts

 

$

844,835

 

$

856,584

 

$

(11,749)

 

(1.37)

 

Gain on sales or calls of investment securities

 

 

900,212

 

 

64,618

 

 

835,594

 

1,293.13

 

Earnings on bank owned life insurance

 

 

564,544

 

 

497,805

 

 

66,739

 

13.41

 

Gain/(loss) on disposal of assets

 

 

22,784

 

 

19,975

 

 

2,809

 

14.06

 

Rental income

 

 

417,135

 

 

418,348

 

 

(1,213)

 

(0.29)

 

Income on marketable loans

 

 

964,168

 

 

1,048,517

 

 

(84,349)

 

(8.04)

 

Other fees and commissions

 

 

833,659

 

 

391,979

 

 

441,680

 

112.68

 

Total non-interest revenue 

 

$

4,547,337

 

$

3,297,826

 

$

1,249,511

 

37.89

 

Non-interest income increased primarily as a result of increases of $836 thousand in gains on sales of investment securities, $442 thousand in other fees and commissions and $67 thousand in earnings on bank owned life insurance, partially offset by decreases of $84 thousand in income on marketable loans and $12 thousand in service charges on deposit accounts.

The increase in gain on sales of investment securities is the result of re-positioning our investment portfolio, pursuant to which we sold approximately $87.5 million of our lowest yielding investments resulting in a gain on investments of $900 thousand, compared to no sales of investment securities for the same six month period last year.  The proceeds were used to repurchase investment securities with a slightly higher book yield.  There were no sales of investment securities for the six months ending June 30, 2015, however, there were a total of five municipal bonds that were called and one agency security that matured for a total of $65 thousand in gains. 

The increase in other fees and commissions during the 2016 period is primarily the result of a one-time incentive fee received for our check card program and commission fees to renew lines of credit.

The increase in earnings on bank owned life insurance is due to the bank owned life insurance we acquired in the Regal acquisition. 

The decrease in income on marketable loans is the result of a decrease in the number of loans sold in the secondary market as compared to the same period last year.  The residential mortgage division originated $39.0 million of loans to be sold in the secondary market for the six months ending June 30, 2016 compared to $54.6 million for the same period last year.

Service charges on deposit accounts decreased as a result of lower overdraft and ATM fees compared to the same period last year. 

Non-Interest Expense.  Non-interest expense increased $3.7 million or 21.39%, for the six months ended June 30, 2016 compared to the six months ended June 30, 2015.

46


 

The following chart outlines the changes in non-interest expenses for the period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

 

    

2016

    

2015

    

$ Change

    

% Change

 

Salaries and benefits

 

$

10,849,190

 

$

8,510,468

 

$

2,338,722

 

27.48

 

Occupancy and equipment

 

 

3,372,043

 

 

2,738,536

 

 

633,507

 

23.13

 

Data processing

 

 

781,481

 

 

719,250

 

 

62,231

 

8.65

 

FDIC insurance and State of Maryland assessments

 

 

520,914

 

 

500,886

 

 

20,028

 

4.00

 

Merger and integration 

 

 

661,019

 

 

 —

 

 

661,019

 

(100.00)

 

Core deposit premium

 

 

427,239

 

 

403,883

 

 

23,356

 

5.78

 

(Gain) loss on sale of other real estate owned

 

 

(52,307)

 

 

143,923

 

 

(196,230)

 

(136.34)

 

OREO expense

 

 

218,158

 

 

195,753

 

 

22,405

 

11.45

 

Director Fees

 

 

331,700

 

 

330,200

 

 

1,500

 

0.45

 

Network Services

 

 

283,230

 

 

377,110

 

 

(93,880)

 

(24.89)

 

Telephone

 

 

419,775

 

 

325,837

 

 

93,938

 

28.83

 

Other operating

 

 

3,364,815

 

 

3,200,245

 

 

164,570

 

5.14

 

Total non-interest expenses 

 

$

21,177,257

 

$

17,446,091

 

$

3,731,166

 

21.39

 

Non-interest expenses increased $3.7 million for the six month period ending June 30, 2016 compared to the same period of 2015, primarily as a result of increases in salaries and benefits, occupancy and equipment, merger and integration expenses, telephone and other operating expenses, partially offset by a gain on other real estate owned properties and a decrease in network services.  Salaries and benefits increased $2.3 million primarily as a result of additional staff due to the acquisition of Regal Bank, the addition of 4 new commercial lenders and the additional staff for our two new Rockville locations.  Also included in salaries and benefits is severance payments of $393 thousand associated with the strategic reduction in our operating staff.  Occupancy and equipment increased $634 thousand and telephone increased $94 thousand as a result of the additional branches acquired in the Regal Bank acquisition and the additional opening of our two new Rockville locations.  Merger and integration expenses include approximately $412 thousand in severance payments associated with merger-related staff reductions.  Telephone increased as a result of the additional branches acquired in the Regal acquisition and the opening our two new Rockville locations.  Other operating expenses increased primarily as result of increases in software expense, internet banking support, and audit and exam expenses.  Gain on the sale of other real estate properties increased $196 thousand as a result of recording a gain of $52 thousand for one property that sold during the six months ending June 30, 2016 compared to a net loss of $144 thousand on the sale of four other real estate properties sold during the same six month period last year.  Network services costs decreased as a result of our transition from outsourced services to internal monitoring with respect to our information technology. 

Income Taxes.  We had income tax expense of $2.6 million (32.96% of pre-tax income) for the six months ended June 30, 2015 compared to income tax expense of $2.5 million (31.78% of pre-tax income) for the same period in 2015. Taxes were higher during the 2016 period primarily because income increased and the percentage of income related to tax-exempt securities was lower as compared to the same six months last year.

Net income available to common stockholders.  Net income available to common stockholders was $5.3 million or $0.49 per basic and $0.48 per diluted common share for the six month period ending June 30, 2016 compared to net income available to common stockholders of $5.4 million, or $0.50 per basic and $0.49 per diluted common share, for the same period in 2015.  The slight decrease in net income available to common stockholders for the 2016 period was primarily the result of the increases of $3.7 million in non-interest expenses and $431 thousand in the provision for loan losses, offsetting increases of $3.9 million in net interest income and $1.2 million in non-interest income.

Analysis of Financial Condition

Investment Securities.  Our portfolio consists primarily of time deposits in other banks, investment grade securities including U.S. Treasury securities, U.S. government agency securities, U.S. government sponsored entity securities, securities issued by states, counties and municipalities, mortgage backed securities, and certain equity securities (recorded at cost), including Federal Home Loan Bank stock, Maryland Financial Bank stock, and Atlantic Central Bankers Bank stock.

47


 

We have prudently managed our investment portfolio to maintain liquidity and safety. The portfolio provides a source of liquidity, collateral for borrowings as well as a means of diversifying our earning asset portfolio. While we usually intend to hold the investment securities until maturity, currently we classify all of our investment securities as available for sale. This classification provides us the opportunity to divest of securities that may no longer meet our liquidity objectives. We account for investment securities at fair value and report the unrealized appreciation and depreciation as a separate component of stockholders’ equity, net of income tax effects.  Although we will periodically sell a securities to reposition the portfolio, generally, we invest in securities for the yield they produce and not to profit from trading the securities. We continually evaluate our investment portfolio to ensure it is adequately diversified, provides sufficient cash flow and does not subject us to undue interest rate risk. There are no trading securities in our portfolio.

The investment securities at June 30, 2016 amounted to $190.3 million, a decrease of $4.4 million, or 2.26%, from the December 31, 2015 amount of $194.7 million.  As outlined above, at June 30, 2016, all securities are classified as available for sale.

The fair value of available for sale securities included net unrealized gains of $1.7 million at June 30, 2016 (reflected as $1.0 million net of taxes) as compared to net unrealized gains of $63 thousand (reflected as $38 thousand net of taxes) at December 31, 2015.  The improvement in the value of the investment securities is due to a decrease in market interest rates, which resulted in an increase in bond values.  We have evaluated securities with unrealized losses for an extended period of time and determined that all such losses are temporary because, at this point in time, we expect to hold them until maturity.  We have no intent or plan to sell these securities, it is not likely that we will have to sell these securities and we have not identified any portion of the loss that is a result of credit deterioration in the issuer of the security.  As the maturity date moves closer and/or interest rates decline, any unrealized losses in the portfolio will decline or dissipate.

Loan Portfolio.  Net of allowance, unearned fees and origination costs, loans held for investment increased $95.0 million or 8.28% to $1.2 billion at June 30, 2016 from $1.1 billion at December 31, 2015.  The loan growth during the period was primarily due to new commercial real estate originations resulting from our enhanced presence in our market area.  Commercial real estate loans increased by $81.1 million, residential real estate loans increased by $11.0 million, commercial and industrial loans increased by $5.3 million and consumer loans decreased $1.3 million from their respective balances at December 31, 2015.  The decrease in our consumer loans is the result of loan pay-downs during the period.

Most of our lending activity occurs within the state of Maryland within the suburban Washington, D.C. market area in Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s Counties.  The majority of our loan portfolio consists of commercial real estate loans and commercial and industrial loans. Due to the recent acquisition of Regal Bank, our lending activity has expanded to include the Baltimore metropolitan areas.

48


 

The following table summarizes the composition of the loan portfolio held for investment by dollar amount at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

December 31, 2015

 

 

   

Legacy (1)

   

Acquired

   

Total

   

Legacy (1)

   

Acquired

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied 

 

$

196,462,753

 

$

53,384,974

 

$

249,847,727

 

$

193,909,818

 

$

57,212,598

 

$

251,122,416

 

Investment 

 

 

358,365,721

 

 

54,714,414

 

 

413,080,135

 

 

298,434,087

 

 

57,749,376

 

 

356,183,463

 

Hospitality 

 

 

118,939,670

 

 

10,843,261

 

 

129,782,931

 

 

91,440,548

 

 

10,776,561

 

 

102,217,109

 

Land and A&D 

 

 

49,995,687

 

 

6,064,059

 

 

56,059,746

 

 

50,584,469

 

 

7,538,964

 

 

58,123,433

 

Residential Real Estate 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien-Investment 

 

 

74,514,405

 

 

27,200,255

 

 

101,714,660

 

 

69,121,743

 

 

31,534,452

 

 

100,656,195

 

First Lien-Owner Occupied 

 

 

47,761,829

 

 

49,471,539

 

 

97,233,368

 

 

37,486,858

 

 

52,204,717

 

 

89,691,575

 

Residential Land and A&D 

 

 

38,453,812

 

 

5,493,403

 

 

43,947,215

 

 

35,219,801

 

 

6,578,950

 

 

41,798,751

 

HELOC and Jr. Liens 

 

 

24,878,535

 

 

3,925,124

 

 

28,803,659

 

 

24,168,289

 

 

4,350,956

 

 

28,519,245

 

Commercial and Industrial 

 

 

112,819,640

 

 

7,962,586

 

 

120,782,226

 

 

105,963,233

 

 

9,519,465

 

 

115,482,698

 

Consumer 

 

 

5,386,911

 

 

171,324

 

 

5,558,235

 

 

6,631,311

 

 

243,804

 

 

6,875,115

 

 

 

 

1,027,578,963

 

 

219,230,939

 

 

1,246,809,902

 

 

912,960,157

 

 

237,709,843

 

 

1,150,670,000

 

Allowance for loan losses 

 

 

(5,702,857)

 

 

(316,066)

 

 

(6,018,923)

 

 

(4,821,214)

 

 

(88,604)

 

 

(4,909,818)

 

Deferred loan costs, net 

 

 

1,226,619

 

 

 —

 

 

1,226,619

 

 

1,274,533

 

 

 —

 

 

1,274,533

 

 

 

$

1,023,102,725

 

$

218,914,873

 

$

1,242,017,598

 

$

909,413,476

 

$

237,621,239

 

$

1,147,034,715

 

 


(1)

As a result of the acquisitions of Maryland Bankcorp, WSB Holdings, and Regal, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T, WSB and Regal Bank (acquired).

Bank owned life insurance.  At June 30, 2016, we have invested $37.1 million in life insurance policies on our executive officers, other officers of Old Line Bank, retired officers of MB&T, and former officers of WSB and Regal Bank.  This represents a $476 thousand increase from December 31, 2015 as a result of interest earned on these policies. Earnings on bank owned life insurance were $565 thousand offset by an expense of $89 thousand in expenses associated with the policies.

Deposits.  The deposit portfolio increased $27.0 million, or 2.19%, during the six month period ending June 30, 2016, to $1.3 billion at June 30 2016 compared to $1.2 billion at December 31, 2015.  The deposit increase was comprised of a $42.1 million, or 4.64%, increase in interest bearing deposits, offsetting a decrease of $15.1 million, or 4.60%, in non-interest bearing deposits.

The following table outlines the changes in interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30,

    

December 31,

    

    

 

    

    

 

 

 

2016

 

2015

 

$ Change

 

% Change

 

 

 

(Dollars in thousands)

 

Certificates of deposit

 

$

449,118

 

$

443,463

 

$

5,655

 

1.28

%

Interest bearing checking

 

 

396,795

 

 

367,239

 

 

29,556

 

8.05

 

Savings

 

 

103,538

 

 

96,629

 

 

6,909

 

7.15

 

Total 

 

$

949,451

 

$

907,331

 

$

42,120

 

4.64

%  

We acquire brokered certificates of deposit and money market accounts through the Promontory Interfinancial Network (Promontory).  Through this deposit matching network and its certificate of deposit account registry service (CDARS) and money market account service, we have the ability to offer our customers access to FDIC insured deposit products in aggregate amounts exceeding current insurance limits.  When we place funds through Promontory on behalf of a customer, we receive matching deposits through the network’s reciprocal deposit program.  We can also place deposits through this network without receiving matching deposits.  At June 30, 2016, we had $39.9 million in CDARS and $106.3 million in money market accounts through Promontory’s reciprocal deposit program compared to $43.5 million and $97.0 million, respectively, at December 31, 2015.  During 2013, we acquired $18.0 million in brokered certificates of deposit in the WSB acquisition.  At December 31, 2015, the balance of brokered deposits was $14.0 million.   During the six months ending June 30, 2016, $5.4 million of brokered certificate of deposits matured and brought the remaining balance of our brokered deposits at June 30, 2016 to $8.6 million.  This balance will continue to decrease as brokered certificates

49


 

of deposit mature.  We expect that we will continue to use brokered deposits as an element of our funding strategy when required to maintain an acceptable loan to deposit ratio.

Borrowings.  Short-term borrowings consist of short-term borrowings with the FHLB and short-term promissory notes issued to Old Line Bank’s commercial customers as an enhancement to the basic non-interest bearing demand deposit account. This service electronically sweeps excess funds from the customer’s account into a short term promissory note with Old Line Bank.  These obligations are payable on demand and are secured by investments.  At June 30, 2016, we had $126.5 million outstanding in short term FHLB borrowings, compared to $74.0 million at December 31, 2015.  At June 30, 2016 and December 31, 2015, we had no unsecured promissory notes and $27.3 million and $33.5 million, respectively, in secured promissory notes. 

Long-term borrowings consist of a promissory note related to Pointer Ridge for which we have guaranteed to the lender payment of up to 62.50% of the loan payment plus any costs the lender incurs resulting from any omissions or alleged acts by Pointer Ridge.  The outstanding balance on such promissory note was $5.8 million and $5.9 million, respectively, at June 30, 2016 and December 31, 2015. The note has a 10 year fixed interest rate of 6.28% and matures on September 5, 2016.  Also included in long-term borrowings are trust preferred subordinated debentures we acquired in the Regal acquisition, which consist of two trusts - Trust 1 in the amount of $4.0 million (fair value adjustment of $1.6 million) maturing in 2034 and Trust 2 in the amount of $2.5 million (fair value adjustment of $1.3 million) maturing in 2035.

Liquidity and Capital ResourcesOur overall asset/liability strategy takes into account our need to maintain adequate liquidity to fund asset growth and deposit runoff.  Our management monitors the liquidity position daily in conjunction with regulatory guidelines.  As further discussed below, we have credit lines, unsecured and secured, available from several correspondent banks totaling $33.5 million.  Additionally, we may borrow funds from the FHLB and the Federal Reserve Bank of Richmond.  We can use these credit facilities in conjunction with the normal deposit strategies, which include pricing changes to increase deposits as necessary.  We can also sell available for sale investment securities or pledge investment securities as collateral to create additional liquidity.  From time to time we may sell or participate out loans to create additional liquidity as required.  Additional sources of liquidity include funds held in time deposits and cash flow from the investment and loan portfolios.

Our immediate sources of liquidity are cash and due from banks, federal funds sold and time deposits in other banks.  On June 30, 2016, we had $32.1 million in cash and due from banks, $1.2 million in interest bearing accounts, and $353 thousand in federal funds sold.  As of December 31, 2015, we had $40.2 million in cash and due from banks, $1.1 million in interest bearing accounts, and $2.3 million in federal funds sold.

Old Line Bank has sufficient liquidity to meet its loan commitments as well as fluctuations in deposits.  We usually retain maturing certificates of deposit as we offer competitive rates on certificates of deposit.  Management is not aware of any demands, trends, commitments, or events that would result in Old Line Bank’s inability to meet anticipated or unexpected liquidity needs.

We did not have any unusual liquidity requirements during the three months ended June 30, 2016.  Although we plan for various liquidity scenarios, if turmoil in the financial markets occurs and our depositors lose confidence in us, we could experience liquidity issues.

Old Line Bancshares has available a $5.0 million unsecured line of credit at June 30, 2016.  In addition, Old Line Bank has available lines of credit, including overnight federal funds of $28.5 million and repurchase agreements of $5.0 million from its correspondent banks, totaling $33.5 million at June 30, 2016.  Old Line Bank has an additional secured line of credit from the FHLB of $454.8 million at June 30 2016.  As a condition of obtaining the line of credit from the FHLB, the FHLB requires that Old Line Bank purchase shares of capital stock in the FHLB.  Prior to allowing Old Line Bank to borrow under the line of credit, the FHLB also requires that Old Line Bank provide collateral to support borrowings.  Therefore, we have provided collateral to support up to $172.8 million in lendable collateral value for FHLB borrowings.  We may increase availability by providing additional collateral.  Additionally, we have overnight repurchase agreements sold to Old Line Bank’s customers and have provided collateral in the form of investment securities to support the $27.3 million in repurchase agreements.

50


 

The Board of Governors of the Federal Reserve System and FDIC approved the final rules implementing the Basel III.  Under the final rules, minimum requirements increased for both the quantity and quality of capital held by the Company.  The rules include a new common equity Tier 1 capital for risk-weighted assets minimum ratio of 4.5%, raise the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0%, require a minimum ratio of Total Capital to risk-weighted assets of 8.0%, and require a minimum Tier 1 leverage ratio of 4.0%.  A new capital conservation buffer, comprised of common equity Tier 1 capital, is also established above the regulatory minimum capital requirements.  The capital conservation buffer is being phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increase each subsequent year by an additional 0.625% until reaching its final level of 2.5% on January 1, 2019.  Strict eligibility criteria for regulatory capital instruments were also implemented under the final rules.  The final rules also revise the definition and calculation of Tier 1 capital, Total Capital, and risk-weighted assets. 

Old Line Bank has elected to permanently opt out of the inclusion of accumulated other comprehensive income in our capital calculations, as permitted by the regulations.  This opt-out will reduce the impact of market volatility on our regulatory capital levels.

The phase-in period for the final rules became effective for Old Line Bancshares and Old Line Bank on January 1, 2015, with full compliance with all of the final rule requirements phased in over a multi-year schedule, to be fully phased in by January 1, 2019.  As of June 30, 2016, Old Line Bancshares’ capital levels remained characterized as “well-capitalized” under the new rules.

Current regulations require subsidiaries of a financial institution to be separately capitalized and require investments in and extensions of credit to any subsidiary engaged in activities not permissible for a bank to be deducted in the computation of the institution’s regulatory capital.  Regulatory capital and regulatory assets below also reflect decreases of $1.0 million and $1.7 million, respectively, which represents unrealized gains (after-tax for capital additions and pre-tax for asset additions, respectively) on mortgage-backed securities and investment securities classified as available for sale.  In addition, the risk-based capital reflects an increase of $6.0 million for the general loan loss reserve during the six months ended June 30, 2016.

As of June 30, 2016, Old Line Bank met all capital adequacy requirements to be considered well capitalized.  There were no conditions or events since the end of the second quarter of 2016 that management believes have changed Old Line Bank’s classification as well capitalized. 

The following table shows Old Line Bank’s regulatory capital ratios and the minimum capital ratios currently required by its banking regulator to be “well capitalized” at June 30, 2016.     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum capital

 

To be well

 

 

 

Actual

 

adequacy

 

capitalized

 

June 30, 2016

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

 

 

(Dollars in 000’s)

 

Common equity tier 1 (to risk-weighted assets)

 

$

131,728

 

9.98

%  

$

59,409

 

4.5

%  

$

85,813

 

6.5

%  

Total capital (to risk weighted assets)

 

$

138,011

 

10.45

%  

$

105,616

 

8

%  

$

132,019

 

10

%  

Tier 1 capital (to risk weighted assets)

 

$

131,728

 

9.98

%  

$

79,212

 

6

%  

$

105,616

 

8

%  

Tier 1 leverage (to average assets)

 

$

131,728

 

8.60

%  

$

61,291

 

4

%  

$

76,613

 

5

%  

On February 25, 2015, Old Line Bancshares’ board of directors approved the repurchase of up to 500,000 shares of its outstanding common stock.  As of June 30, 2016, 339,237 shares have been repurchased at an average price of $15.73 per share.  The repurchased shares have been returned to the status of authorized but unissued shares. We have repurchased shares for a total cost of approximately $5.3 million since the board of directors authorized such transactions.

Our management believes that, under current regulations, and eliminating the assets of Old Line Bancshares, Old Line Bank remains well capitalized and will continue to meet its minimum capital requirements in the foreseeable future.  However, events beyond our control, such as a shift in interest rates or an economic downturn in areas where we extend credit, could adversely affect future earnings and, consequently, our ability to meet minimum capital requirements in the future.

51


 

Asset Quality

Overview.  Management performs reviews of all delinquent loans and foreclosed assets and directs relationship officers to work with customers to resolve potential credit issues in a timely manner. Management reports to the Loan Committee for their approval and recommendation to the Board of Directors on a monthly basis. The reports presented include information on delinquent loans and foreclosed real estate. We have formal action plans on criticized assets and provide status reports on OREO on a quarterly basis. These action plans include our actions and plans to cure the delinquent status of the loans and to dispose of the foreclosed properties. The Loan Committee consists of three executive officers and four non-employee members of the board of directors.

We classify any property acquired as a result of foreclosure on a mortgage loan as “other real estate owned” and record it at the lower of the unpaid principal balance or fair value at the date of acquisition and subsequently carry the property at the lower of cost or net realizable value. We charge any required write down of the loan to its net realizable value against the allowance for loan losses at the time of foreclosure. We charge to expense any subsequent adjustments to net realizable value. Upon foreclosure, Old Line Bank generally requires an appraisal of the property and, thereafter, appraisals of the property generally on an annual basis and external inspections on at least a quarterly basis.

As required by ASC Topic 310-Receivables and ASC Topic 450-Contingencies, we measure all impaired loans, which consist of all modified loans (trouble debt restructurings) and other loans for which collection of all contractual principal and interest is not probable, based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.  If the measure of the impaired loan is less than the recorded investment in the loan, we recognize impairment through a valuation allowance and corresponding provision for loan losses.  Old Line Bank considers consumer loans as homogenous loans and thus does not apply the impairment test to these loans.  We write off impaired loans when collection of the loan is doubtful.

Potential problem loans represent those loans with a well-defined weakness and where information about possible credit problems of a borrower has caused management to have serious doubts about the borrower’s ability to comply with present repayment terms.  These loans do not meet the criteria for, and are therefore not included in, non-performing assets.  Management, however, classifies potential problem loans as either special mention, watch, or substandard.  These loans were considered in determining the adequacy of the allowance for loan losses and are closely and regularly monitored to protect our interests.  Potential problem loans, which are not included in non-performing assets, amounted to $37.3 million at June 30, 2016 compared to $33.8 million at December 31, 2015.  At June 30, 2016, we had $18.8 million and $18.5 million, respectively, of potential problem loans attributable to our legacy and acquired loan portfolios, compared to $13.2 million and $20.6 million, respectively, at December 31, 2015.

Acquired Loans.  Loans acquired in mergers are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan losses.  Generally accepted accounting principles require that we record acquired loans at fair value, which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet our definition of a non-performing loan. The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our expectations or payment in full of amounts due. Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing.

All acquired loans from MB&T, WSB and Regal Bank were recorded at fair value. The fair value of the acquired loans includes expected loan losses, and as a result there was no allowance for loan losses recorded for acquired loans at the time of acquisition. Accordingly, the existence of the acquired loans reduces the ratios of the allowance for loan losses to total gross loans and the allowance for loan losses to non-accrual loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally lower for acquired loans since we recorded these loans net of expected loan losses. Therefore, the ratio of net charge-offs during the period to average loans outstanding is reduced as a result of the existence of acquired loans, and the measures are not directly comparable to prior periods. Other institutions may not have acquired loans, and therefore there may be no direct comparability of these ratios between and among other institutions when compared in total.

52


 

The accounting guidance also requires that if we experience a decrease in the expected cash flows of a loan subsequent to the acquisition date, we establish an allowance for loan losses for those acquired loans with decreased cash flows. At June 30, 2016, there was $316 thousand of allowance reserved for potential loan losses on acquired loans compared to $89 thousand at December 31, 2015.   

Nonperforming Assets.  As of June 30, 2016, our nonperforming assets totaled $10.4 million and consisted of $8.0 million of nonaccrual loans and other real estate owned of $2.4 million.  We had no loans past due 90 days and still accruing.

The table below sets forth the amounts and categories of our nonperforming assets at the dates indicated.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

June 30, 2016

 

December 31, 2015

 

 

    

Legacy

    

Acquired

    

Total

    

Legacy

    

Acquired

    

Total

 

Accruing loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

128,938

 

$

128,938

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

499

 

 

499

 

Total accruing loans 90 or more days past due

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

129,437

 

 

129,437

 

Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

2,461,431

 

$

 —

 

$

2,461,431

 

$

2,474,813

 

$

 —

 

$

2,474,813

 

Investment

 

 

 

 

 —

 

 

 —

 

 

 

 

64,447

 

 

64,447

 

Hospitality

 

 

1,355,719

 

 

 

 

1,355,719

 

 

 —

 

 

 

 

 —

 

Land and A&D

 

 

 

 

296,518

 

 

296,518

 

 

 

 

261,700

 

 

261,700

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

 —

 

 

224,314

 

 

224,314

 

 

102,443

 

 

580,696

 

 

683,139

 

First-Owner Occupied

 

 

 —

 

 

865,953

 

 

865,953

 

 

 —

 

 

566,701

 

 

566,701

 

Commercial

 

 

1,895,081

 

 

873,796

 

 

2,768,877

 

 

1,842,819

 

 

 

 

1,842,819

 

Consumer

 

 

 —

 

 

 

 

 —

 

 

 —

 

 

 

 

 —

 

Total Non-accruing loans:

 

 

5,712,231

 

 

2,260,581

 

 

7,972,812

 

 

4,420,075

 

 

1,473,544

 

 

5,893,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned (“OREO”)

 

 

425,000

 

 

2,018,543

 

 

2,443,543

 

 

425,000

 

 

2,047,044

 

 

2,472,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non performing assets

 

$

6,137,231

 

$

4,279,124

 

$

10,416,355

 

$

4,845,075

 

$

3,650,025

 

$

8,495,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

$

 —

 

$

91,770

 

$

91,770

 

$

 —

 

$

 —

 

$

 —

 

First-Investment

 

 

 —

 

 

66,767

 

 

66,767

 

 

 —

 

 

 —

 

 

 —

 

First-Owner Occupied

 

 

 —

 

 

671,538

 

 

671,538

 

 

 —

 

 

631,777

 

 

631,777

 

Commercial

 

 

 —

 

 

77,650

 

 

77,650

 

 

 —

 

 

79,574

 

 

79,574

 

Total Accruing Troubled Debt Restructurings

 

$

 —

 

$

907,725

 

$

907,725

 

$

 —

 

$

711,351

 

$

711,351

 

 

53


 

The table below reflects our ratios of our non-performing assets at June 30, 2016 and December 31, 2015.

 

 

 

 

 

 

 

    

June 30,

    

December 31,

 

 

 

2016

 

2015

 

Ratios, Excluding Acquired Assets 

 

 

 

 

 

Total nonperforming assets as a percentage of total loans held for investment and OREO

 

0.60

%  

0.53

%  

Total nonperforming assets as a percentage of total assets

 

0.45

%  

0.38

%  

Total nonperforming assets as a percentage of total loans held for investment 

 

0.60

%  

0.53

%  

 

 

 

 

 

 

Ratios, Including Acquired Assets 

 

 

 

 

 

Total nonperforming assets as a percentage of total loans held for investment and OREO

 

0.83

%  

0.74

%  

Total nonperforming assets as a percentage of total assets

 

0.66

%  

0.56

%  

Total nonperforming assets as a percentage of total loans held for investment 

 

0.84

%  

0.74

%  

The table below presents a breakdown of the recorded book balance of non-accruing loans at June 30, 2016 and December 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

December 31, 2015

 

 

    

 

    

Unpaid

    

 

 

    

Interest

    

 

    

Unpaid

    

 

 

    

 

 

 

 

 

# of

 

Principal

 

Recorded

 

Not

 

# of

 

Principal

 

Recorded

 

Interest Not

 

 

 

Contracts

 

Balance

 

Investment

 

Accrued

 

Contracts

 

Balance

 

Investment

 

Accrued

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

3

 

$

2,461,431

 

$

2,461,431

 

$

76,075

 

3

 

$

2,474,813

 

$

2,474,813

 

$

7,096

 

Hospitality

 

1

 

 

1,355,719

 

 

1,355,719

 

 

30,518

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

 

 

 

 

 

 

 

 

 

 —

 

1

 

 

102,443

 

 

102,443

 

 

 —

 

Commercial

 

25

 

 

1,895,081

 

 

1,895,081

 

 

223,681

 

24

 

 

1,842,819

 

 

1,842,819

 

 

5,768

 

Consumer

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total non-accrual loans

 

29

 

 

5,712,231

 

 

5,712,231

 

 

330,274

 

28

 

 

4,420,075

 

 

4,420,075

 

 

12,864

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and A & D

 

3

 

 

694,765

 

 

296,518

 

 

161,298

 

1

 

 

267,113

 

 

261,700

 

 

7,442

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

5

 

 

292,585

 

 

224,314

 

 

68,048

 

5

 

 

542,547

 

 

468,156

 

 

59,207

 

First-Owner Occupied

 

3

 

 

877,711

 

 

865,953

 

 

164,822

 

3

 

 

754,408

 

 

743,688

 

 

20,887

 

Commercial

 

1

 

 

873,796

 

 

873,796

 

 

176,582

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total non-accrual loans

 

12

 

$

2,738,857

 

$

2,260,581

 

$

570,750

 

9

 

$

1,564,068

 

$

1,473,544

 

$

87,536

 

Total all non-accrual loans

 

41

 

$

8,451,088

 

$

7,972,812

 

$

901,024

 

37

 

$

5,984,143

 

$

5,893,619

 

$

100,400

 


(1)

Generally accepted accounting principles require that we record acquired loans at fair value at acquisition which includes a discount for loans with credit impairment.  These loans are not performing according to their contractual terms and meet our definition of a non-performing loan.  The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our cash flow expectations or payment in full of amounts due even though we classify them as 90 or more days past due.

Non-performing legacy loans increased $1.3 million from December 31, 2015, primarily due to the addition of one commercial real estate hospitality loan.

Non-performing acquired loans increased $787 thousand from December 31, 2015, primarily due to the addition of one commercial real estate loan and two land acquisition loans.

At June 30, 2016, legacy OREO consisted of one property.

54


 

At June 30, 2016, acquired OREO has decreased by $28.5 thousand from December 31, 2015. The decrease in acquired OREO was driven by the sale of one property offsetting the transfer of one property into OREO and a credit adjustment on one acquired property from the Regal merger. 

We recorded net gain on OREO of $48 thousand during the three month period ended June 30, 2016 compared to a net loss of $9 thousand during the three month period ended June 30, 2015.   This gain is the result of the sale of one OREO property during the quarter.  We recorded a net gain of $52 thousand for the six months ending June 30, 2016 compared to a net loss of $144 thousand for the six months ending June 30, 2015.  This gain is the result of previously sold OREO property pursuant to which we periodically receive payments of $4 thousand and a $48 thousand gain on the sale of one property that sold during the second quarter of 2016.

Allowance for Loan Losses.  We review the adequacy of the allowance for loan losses at least quarterly. Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450-Contingencies. Also incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation, the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. We also continue to measure the credit impairment at each period end on all loans that have been classified as a TDR using the guidance in ASC 310-10-35.

We have risk management practices designed to ensure timely identification of changes in loan risk profiles. However, undetected losses inherently exist within the portfolio. Although we may allocate specific portions of the allowance for specific loans or other factors, the entire allowance is available for any loans that we should charge off. We will not create a specific valuation allowance unless we consider a loan impaired.

The following tables provide an analysis of the allowance for loan losses for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Commercial

    

Residential

    

 

    

 

 

Six Months Ended June 30, 2016

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

1,168,529

 

$

3,046,714

 

$

682,962

 

$

11,613

 

$

4,909,818

 

General provision for loan losses

 

 

(35,490)

 

 

892,518

 

 

227,996

 

 

(6,413)

 

 

1,078,611

 

Recoveries

 

 

14,285

 

 

 —

 

 

19,169

 

 

10,853

 

 

44,307

 

 

 

 

1,147,324

 

 

3,939,232

 

 

930,127

 

 

16,053

 

 

6,032,736

 

Loans charged off

 

 

(4,472)

 

 

 —

 

 

(3,055)

 

 

(6,286)

 

 

(13,813)

 

Ending Balance

 

$

1,142,852

 

$

3,939,232

 

$

927,072

 

$

9,767

 

$

6,018,923

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

550,046

 

$

676,747

 

$

 —

 

$

 —

 

$

1,226,793

 

Other loans not individually evaluated

 

 

592,806

 

 

3,262,485

 

 

611,006

 

 

9,767

 

 

4,476,064

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

 —

 

 

 —

 

 

316,066

 

 

 —

 

 

316,066

 

Ending balance

 

$

1,142,852

 

$

3,939,232

 

$

927,072

 

$

9,767

 

$

6,018,923

 

 

55


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Residential

    

Other

    

 

 

 

December 31, 2015

 

Commercial

 

Real Estate

 

Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

696,371

 

$

2,558,368

 

$

926,995

 

$

100,101

 

$

4,281,835

 

Provision for loan losses

 

 

675,598

 

 

495,537

 

 

282,398

 

 

(142,549)

 

 

1,310,984

 

Recoveries

 

 

16,068

 

 

20

 

 

135,908

 

 

58,105

 

 

210,101

 

 

 

 

1,388,037

 

 

3,053,925

 

 

1,345,301

 

 

15,657

 

 

5,802,920

 

Loans charged off

 

 

(226,719)

 

 

 —

 

 

(662,339)

 

 

(4,044)

 

 

(893,102)

 

Ending Balance

 

$

1,161,318

 

$

3,053,925

 

$

682,962

 

$

11,613

 

$

4,909,818

 

Allowance allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

605,336

 

$

119,199

 

$

 —

 

$

 —

 

$

724,535

 

Other loans not individually evaluated

 

 

555,982

 

 

2,934,726

 

 

594,358

 

 

11,613

 

 

4,096,679

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

 —

 

 

 —

 

 

88,604

 

 

 —

 

 

88,604

 

Ending balance

 

$

1,161,318

 

$

3,053,925

 

$

682,962

 

$

11,613

 

$

4,909,818

 

The ratios of the allowance for loan losses are as follows:

 

 

 

 

 

 

 

    

June 30, 2016

    

December 31, 2015

 

Ratio of allowance for loan losses to:

 

 

 

 

 

Total gross loans held for investment

 

0.48

%  

0.43

%  

Non-accrual loans

 

75.49

%  

83.31

%  

Net charge-offs to average loans

 

0.00

%  

0.07

%  

During the six months ended June 30, 2016, we charged-off $14 thousand in loans through the allowance for loan losses.

The allowance for loan losses represented 0.48% and 0.43% of gross loans held for investment at June 30, 2016 and December 31, 2015, respectively and 0.55% and 0.54% of legacy loans at June 30, 2016 and December 31, 2015, respectively. We have no exposure to foreign countries or foreign borrowers. Based on our analysis and the satisfactory historical performance of the loan portfolio, we believe this allowance appropriately reflects the inherent risk of loss in our portfolio. 

Overall, we continue to believe that the loan portfolio remains manageable in terms of charge-offs and nonperforming assets as a percentage of total loans. We remain diligent and aware of our credit costs and the impact that these can have on our financial institution, and we have taken proactive measures to identify problem loans, including in-house and independent review of larger transactions. Our policy for evaluating problem loans includes obtaining new certified real estate appraisals as needed. We continue to monitor and review frequently the overall asset quality within the loan portfolio.

Contractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements

Old Line Bancshares is a party to financial instruments with off-balance sheet risk in the normal course of business.  These financial instruments primarily include commitments to extend credit, lines of credit and standby letters of credit.  Old Line Bancshares uses these financial instruments to meet the financing needs of its customers.  These financial instruments involve, to varying degrees, elements of credit, interest rate, and liquidity risk.  These commitments do not represent unusual risks and management does not anticipate any losses that would have a material effect on Old Line Bancshares.  Old Line Bancshares also has operating lease obligations.

56


 

Outstanding loan commitments and lines and letters of credit at June 30, 2016 and December 31, 2015, are as follows:

 

 

 

 

 

 

 

 

 

    

June 30,

    

December 31,

 

 

 

2016

 

2015

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Commitments to extend credit and available credit lines: 

 

 

 

 

 

 

 

Commercial 

 

$

89,236

 

$

82,875

 

Real estate-undisbursed development and construction 

 

 

77,093

 

 

43,079

 

Consumer 

 

 

20,635

 

 

19,577

 

 

 

$

186,964

 

$

145,531

 

Standby letters of credit 

 

$

18,193

 

$

17,442

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Old Line Bancshares generally requires collateral to support financial instruments with credit risk on the same basis as it does for on balance sheet instruments. The collateral is based on management’s credit evaluation of the counter party. Commitments generally have interest rates fixed at current market rates, expiration dates or other termination clauses and may require payment of a fee.  Available credit lines represent the unused portion of lines of credit previously extended and available to the customer so long as there is no violation of any contractual condition.  These lines generally have variable interest rates.  Since many of the commitments are expected to expire without being drawn upon, and since it is unlikely that all customers will draw upon their lines of credit in full at any time, the total commitment amount or line of credit amount does not necessarily represent future cash requirements.  We evaluate each customer’s credit worthiness on a case by case basis. We regularly reevaluate many of our commitments to extend credit.  Because we conservatively underwrite these facilities at inception, we generally do not have to withdraw any commitments.  We are not aware of any loss that we would incur by funding our commitments or lines of credit.

Commitments for real estate development and construction, which totaled $77.1 million, or 41.2% of the $187.0 million of outstanding commitments at June 30, 2016, are generally short term and turn over rapidly with principal repayment from permanent financing arrangements upon completion of construction or from sales of the properties financed.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.  Our exposure to credit loss in the event of non-performance by the customer is the contract amount of the commitment.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  In general, loan commitments, credit lines and letters of credit are made on the same terms, including with respect to collateral, as outstanding loans.  We evaluate each customer’s credit worthiness and the collateral required on a case by case basis.

Reconciliation of Non-GAAP Measures

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

Three months ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Net

 

 

 

Net Interest

 

 

 

Interest

 

 

 

Income

 

Yield

 

Spread

 

GAAP net interest income

 

$

12,975,748

 

3.72

%  

3.58

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

Federal funds sold

 

 

3

 

 

 

Investment securities

 

 

228,532

 

0.07

 

0.07

 

Loans

 

 

220,276

 

0.06

 

0.06

 

Total tax equivalent adjustment

 

 

448,811

 

0.13

 

0.13

 

Tax equivalent interest yield

 

$

13,424,559

 

3.85

%  

3.71

%  

57


 

Three months ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Net

 

 

 

Net Interest

 

 

 

Interest

 

 

 

Income

 

Yield

 

Spread

 

GAAP net interest income

 

$

11,171,187

 

3.86

%  

3.73

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

Federal funds sold

 

 

1

 

 

 

Investment securities

 

 

195,785

 

0.07

 

0.07

 

Loans

 

 

235,683

 

0.08

 

0.08

 

Total tax equivalent adjustment

 

 

431,469

 

0.15

 

0.15

 

Tax equivalent interest yield

 

$

11,602,656

 

4.01

%  

3.88

%  

Six months ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Net

 

 

 

Net Interest

 

 

 

Interest

 

 

 

Income

 

Yield

 

Spread

 

GAAP net interest income

 

$

25,587,983

 

3.71

%  

3.57

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

Federal funds sold

 

 

8

 

 

 

Investment securities

 

 

455,393

 

0.07

 

0.07

 

Loans

 

 

458,992

 

0.07

 

0.07

 

Total tax equivalent adjustment

 

 

914,393

 

0.14

 

0.14

 

Tax equivalent interest yield

 

$

26,502,376

 

3.85

%  

3.71

%  

Six months ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Net

 

 

 

Net Interest

 

 

 

Interest

 

 

 

Income

 

Yield

 

Spread

 

GAAP net interest income

 

$

22,633,091

 

4.01

%  

3.88

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

Federal funds sold

 

 

2

 

 

 

Investment securities

 

 

396,289

 

0.07

 

0.07

 

Loans

 

 

464,777

 

0.08

 

0.08

 

Total tax equivalent adjustment

 

 

861,068

 

0.15

 

0.15

 

Tax equivalent interest yield

 

$

23,494,159

 

4.16

%  

4.03

%  

Non-GAAP financial measures included in this quarterly report should be read along with these tables providing a reconciliation of non-GAAP financial measures to GAAP financial measures.  The Company’s management believes that the non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company and provide meaningful comparison to its peers.  Non-GAAP financial measures should not be consider as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Impact of Inflation and Changing Prices

Management has prepared the financial statements and related data presented herein in accordance with generally accepted accounting principles which require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation.

58


 

Unlike industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.  Interest rates do not necessarily move in the same direction or in the same magnitude as the price of goods and services, and may frequently reflect government policy initiatives or economic factors not measured by a price index.  As discussed above, we strive to manage our interest sensitive assets and liabilities in order to offset the effects of rate changes and inflation.

Information Regarding Forward-Looking Statements

This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  We may also include forward-looking statements in other statements that we make.  All statements that are not descriptions of historical facts are forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.

The statements presented herein with respect to, among other things, Old Line Bancshares’ plans, objectives, expectations and intentions, including expanding fee income, increases in net interest income, maintenance of the net interest margin, increases in non-interest expenses, hiring and acquisition possibilities, planned branches, our belief that we have identified any problem assets and that our borrowers will remain current on their loans, the impact of outstanding off-balance sheet commitments, sources of liquidity and that we have sufficient liquidity, the sufficiency of the allowance for loan losses, expected loan, deposit, balance sheet and earnings growth, the expected impact of accretion going forward, expected losses on and our intentions with respect to our investment securities, the amount of potential problem loans, continuing to meet regulatory capital requirements, continued use of brokered deposits for funding, expectations with respect to the impact of pending legal proceedings, improving earnings per share and stockholder value, and financial and other goals and plans are forward looking.  Old Line Bancshares bases these statements on our beliefs, assumptions and on information available to us as of the date of this filing, which involves risks and uncertainties.  These risks and uncertainties include generally, among others: those discussed in this report; the ability of Old Line Bancshares to retain key personnel; the ability of Old Line Bancshares to successfully implement its growth and expansion strategy; risk of loan losses; that the allowance for loan losses may not be sufficient; that changes in interest rates and monetary policy could adversely affect Old Line Bancshares; that changes in regulatory requirements and/or restrictive banking legislation may adversely affect Old Line Bancshares; that the market value of investments could negatively impact stockholders’ equity; risks associated with our lending limit; potential conflicts of interest associated with the interest in Pointer Ridge; deterioration in general economic conditions or a return to recessionary conditions; and changes in competitive, governmental, regulatory, technological and other factors which may affect Old Line Bancshares specifically or the banking industry generally.  For a more complete discussion of some of these risks and uncertainties see “Risk Factors” in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2015.

Old Line Bancshares’ actual results and the actual outcome of our expectations and strategies could differ materially from those anticipated or estimated because of these risks and uncertainties and you should not put undue reliance on any forward-looking statements. All forward-looking statements speak only as of the date of this filing, and Old Line Bancshares undertakes no obligation to update the forward-looking statements to reflect factual assumptions, circumstances or events that have changed after we have made the forward-looking statements.

Old Line Bancshares’ actual results and the actual outcome of our expectations and strategies could differ materially from those anticipated or estimated because of these risks and uncertainties and you should not put undue reliance on any forward-looking statements. All forward-looking statements speak only as of the date of this filing, and Old Line Bancshares undertakes no obligation to update the forward-looking statements to reflect factual assumptions, circumstances or events that have changed after we have made the forward-looking statements.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Market risk is the exposure to economic loss that arises from changes in the values of certain financial instruments.  Various factors, including interest rates, foreign exchange rates, commodity prices, or equity prices, may

59


 

cause these changes.  We are subject to market risk primarily through the effect of changes in interest rates on our portfolio of assets and liabilities.  Foreign exchange rates, commodity prices, or equity prices do not pose significant market risk to us.   Due to the nature of our operations, only interest rate risk is significant to our consolidated results of operations or financial position.  We have no material changes in our quantitative and qualitative disclosures about market risk as of June 30, 2016 from that presented in our Annual Report on Form 10-K for the year ended December 31, 2015.

Interest Rate Sensitivity Analysis and Interest Rate Risk Management

A principal objective of Old Line Bank’s asset/liability management policy is to minimize exposure to changes in interest rates by an ongoing review of the maturity and re-pricing of interest earning assets and interest bearing liabilities. 

The tables below present Old Line Bank’s interest rate sensitivity at June 30, 2016 and December 31, 2015.  Because certain categories of securities and loans are prepaid before their maturity date even without regard to interest rate fluctuations, we have made certain assumptions to calculate the expected maturity of securities and loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Sensitivity Analysis

 

 

 

June 30, 2016

 

 

 

Maturing or Repricing

 

 

 

Within

 

4 - 12

 

1 - 5

 

Over

 

 

 

 

 

 

3 Months

 

Months

 

Years

 

5 Years

 

Total

 

 

 

(Dollars in thousands)

 

Interest Earning Assets:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Interest bearing accounts

 

$

30

 

$

 —

 

$

 —

 

$

 —

 

$

30

 

Time deposits in other banks

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Federal funds sold

 

 

356

 

 

 —

 

 

 —

 

 

 —

 

 

356

 

Investment securities

 

 

 —

 

 

1,499

 

 

6,470

 

 

182,329

 

 

190,298

 

Loans

 

 

240,092

 

 

68,845

 

 

637,132

 

 

306,853

 

 

1,252,922

 

Total interest earning assets

 

 

240,478

 

 

70,344

 

 

643,602

 

 

489,182

 

 

1,443,606

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

 

 

264,453

 

 

132,342

 

 

 —

 

 

 —

 

 

396,795

 

Savings accounts

 

 

34,513

 

 

34,513

 

 

34,513

 

 

 —

 

 

103,539

 

Time deposits

 

 

59,848

 

 

165,720

 

 

223,550

 

 

 —

 

 

449,118

 

Total interest-bearing deposits

 

 

358,814

 

 

332,575

 

 

258,063

 

 

 —

 

 

949,452

 

FHLB advances

 

 

126,500

 

 

 —

 

 

 —

 

 

 —

 

 

126,500

 

Other borrowings

 

 

27,252

 

 

 —

 

 

5,816

 

 

3,743

 

 

36,811

 

Total interest-bearing liabilities

 

 

512,566

 

 

332,575

 

 

263,879

 

 

3,743

 

 

1,112,763

 

Period Gap

 

$

(272,088)

 

$

(262,231)

 

$

379,723

 

$

485,439

 

$

330,843

 

Cumulative Gap

 

$

(272,088)

 

$

(534,319)

 

$

(154,596)

 

$

330,843

 

 

 

 

Cumulative Gap/Total Assets

 

 

(17.19)

%  

 

(33.76)

%  

 

(9.77)

%  

 

20.90

%  

 

 

 

 

 

60


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Sensitivity Analysis

 

 

 

December 31, 2015

 

 

 

Maturing or Repricing

 

 

 

Within

 

4 - 12

 

1 - 5

 

Over

 

 

 

 

 

 

3 Months

 

Months

 

Years

 

5 Years

 

Total

 

 

 

(Dollars in thousands)

 

Interest Earning Assets:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Interest bearing accounts

 

$

30

 

$

 —

 

$

 —

 

$

 —

 

$

30

 

Time deposits in other banks

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Federal funds sold

 

 

2,326

 

 

 —

 

 

 —

 

 

 —

 

 

2,326

 

Investment securities

 

 

1,500

 

 

1,500

 

 

37,821

 

 

153,885

 

 

194,706

 

Loans

 

 

210,191

 

 

92,863

 

 

594,825

 

 

260,903

 

 

1,158,782

 

Total interest earning assets

 

 

214,047

 

 

94,363

 

 

632,646

 

 

414,788

 

 

1,355,844

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

 

 

244,826

 

 

122,413

 

 

 —

 

 

 —

 

 

367,239

 

Savings accounts

 

 

32,210

 

 

32,210

 

 

32,210

 

 

 —

 

 

96,630

 

Time deposits

 

 

72,208

 

 

148,981

 

 

222,274

 

 

 —

 

 

443,463

 

Total interest-bearing deposits

 

 

349,244

 

 

303,604

 

 

254,484

 

 

 —

 

 

907,332

 

FHLB advances

 

 

74,000

 

 

 —

 

 

 —

 

 

 —

 

 

74,000

 

Other borrowings

 

 

33,557

 

 

 —

 

 

5,875

 

 

3,717

 

 

43,149

 

Total interest-bearing liabilities

 

 

456,801

 

 

303,604

 

 

260,359

 

 

3,717

 

 

1,024,481

 

Period Gap

 

$

(242,754)

 

$

(209,241)

 

$

372,287

 

$

411,071

 

$

331,363

 

Cumulative Gap

 

$

(242,754)

 

$

(451,995)

 

$

(79,708)

 

$

331,363

 

 

 

 

Cumulative Gap/Total Assets

 

 

(16.15)

%  

 

(30.08)

%  

 

(5.30)

%  

 

22.05

%  

 

 

 

 

 

Item 4.Controls and Procedures

As of the end of the period covered by this quarterly report on Form 10-Q, Old Line Bancshares’ Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of Old Line Bancshares’ disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act.  Based upon that evaluation, Old Line Bancshares’ Chief Executive Officer and Chief Financial Officer concluded that Old Line Bancshares’ disclosure controls and procedures are effective as of June 30, 2016.  Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by Old Line Bancshares in the reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

In addition, there were no changes in Old Line Bancshares’ internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended June 30, 2016, that have materially affected, or are reasonably likely to materially affect, Old Line Bancshares’ internal control over financial reporting.

 

PART II-OTHER INFORMATION

Item 1.    Legal Proceedings

From time to time, we may be involved in litigation relating to claims arising out of our normal course of business.  Currently, we are not involved in any legal proceedings the outcome of which, in management’s opinion, would be material to our financial condition or results of operations.

Item 1A.      Risk Factors

There have been no material changes in the risk factors from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.

61


 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

As reflected in the following table there were no share repurchases by the Company’s during the quarter ended June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

Shares Purchased during the period:

    

Total number of
shares repurchased

    

Average Price
paid per share

    

Total number of
share purchased as
part of publicly
announced program(1)

    

Maximum number of
shares that may yet be
purchased under the
program (1)

 

 

 

 

 

 

 

 

 

April 1 -June 30, 2016

 

 —

 

 —

 

339,237

 

160,763

 

 

 

 

 

 

 

 

 


(1)

On February 25, 2015, Old Line Bancshares’ board of directors approved the repurchase of up to 500,000 shares of our outstanding common stock.  As of June 30, 2016, 339,237 shares have been repurchased at an average price of $15.77 per share or a total cost of approximately $5.3 million.

Item 3.Defaults Upon Senior Securities

None

Item 4.Mine Safety Disclosures

Not applicable

Item 5.Other Information

None

Item 6.Exhibits

2

 

 

 

 

 

 

 

31.1 

Rule 13a-14(a) Certification of Chief Executive Officer

 

 

31.2 

Rule 13a-14(a) Certification of Chief Financial Officer

 

 

32 

Section 1350 Certification of Chief Executive Officer and Chief Financial Officer

 

 

101 

Interactive Data Files pursuant to Rule 405 of Regulation S-T.

 

 

62


 

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.

 

 

 

 

Old Line Bancshares, Inc.

 

 

 

 

 

 

Date: August 5, 2016

By:

/s/ James W. Cornelsen

 

 

James W. Cornelsen,
President and Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

 

 

Date: August 5, 2016

By:

/s/ Elise M. Hubbard

 

 

Elise M. Hubbard,
Senior Vice President and Chief Financial Officer

 

 

(Principal Accounting and Financial Officer)

 

 

63