Attached files

file filename
EX-32 - EXHIBIT 32 - OLD LINE BANCSHARES INCexh_32.htm
EX-31.2 - EXHIBIT 31.2 - OLD LINE BANCSHARES INCexh_312.htm
EX-31.1 - EXHIBIT 31.1 - OLD LINE BANCSHARES INCexh_311.htm

 

 

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 September 30, 2018

 

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. Yes ☒     No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒     No ☐

 

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

 

Large accelerated filer ☐ Accelerated filer ☒
Non-accelerated filer ☐ Smaller reporting company ☐
  Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

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

 

Yes ☐     No ☒

 

As of October 25, 2018, the registrant had 16,989,883 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   3
         
    Consolidated Balance Sheets as of September 30, 2018 (Unaudited) and December 31, 2017   3
         
    Consolidated Statements of Income (Unaudited) for the Three and Nine Months Ended September 30, 2018 and 2017   4
         
    Consolidated Statements of Comprehensive Income (Unaudited) for the Three and Nine Months Ended September 30, 2018 and 2017   5
         
    Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Nine Months Ended September 30, 2018   6
         
    Consolidated Statements of Cash Flows (Unaudited) for the Nine Months Ended September 30, 2018 and 2017   7
         
    Notes to Consolidated Financial Statements (Unaudited)   9
         
  Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations   36
         
  Item 3. Quantitative and Qualitative Disclosures about Market Risk   66
         
  Item 4. Controls and Procedures   67
         
PART II.        
         
  Item 1. Legal Proceedings   68
         
  Item 1A. Risk Factors   68
         
  Item 2. Unregistered Sales of Equity Securities and Use of Proceeds   68
         
  Item 3. Defaults Upon Senior Securities   68
         
  Item 4. Mine Safety Disclosures   68
         
  Item 5. Other Information   68
         
  Item 6. Exhibits   69
         
  Signatures   70

 

 

2

 

Part 1. Financial Information

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

 

 

   September 30,  December 31,
   2018  2017
   (Unaudited)   
Assets
Cash and due from banks  $45,774,719   $33,562,652 
Interest bearing accounts   3,522,685    1,354,870 
Federal funds sold   1,008,801    256,589 
Total cash and cash equivalents   50,306,205    35,174,111 
Investment securities available for sale-at fair value   216,358,059    218,352,558 
Loans held for sale, fair value of $9,056,027 and $4,557,722   8,829,777    4,404,294 
Loans held for investment (net of allowance for loan losses of $6,980,050 and $5,920,586, respectively)   2,384,579,814    1,696,361,431 
Equity securities at cost   13,063,250    8,977,747 
Premises and equipment   43,060,727    41,173,810 
Accrued interest receivable   8,072,826    5,476,230 
Deferred income taxes   11,385,296    7,317,096 
Bank owned life insurance   67,490,846    41,612,496 
Annuity Plan   6,298,627    5,981,809 
Other real estate owned   1,469,166    2,003,998 
Goodwill   94,403,635    25,083,675 
Core deposit intangible   16,024,950    6,297,970 
Other assets   9,675,019    7,396,227 
Total assets  $2,931,018,197   $2,105,613,452 
           
Liabilities and Stockholders’ Equity
Deposits          
Non-interest bearing  $581,339,177   $451,803,052 
Interest bearing   1,660,902,293    1,201,100,317 
Total deposits   2,242,241,470    1,652,903,369 
Short term borrowings   272,534,890    192,611,971 
Long term borrowings   38,304,981    38,106,930 
Accrued interest payable   1,643,666    1,471,954 
Supplemental executive retirement plan   6,123,518    5,893,255 
Income taxes payable       2,157,375 
Other liabilities   9,989,481    4,741,412 
Total liabilities   2,570,838,006    1,897,886,266 
Stockholders’ equity          
Common stock, par value $0.01 per share; 25,000,000 shares authorized; 16,988,883 and 12,508,332 shares issued and outstanding in 2018 and 2017, respectively   169,889    125,083 
Additional paid-in capital   293,139,653    148,882,865 
Retained earnings   74,167,389    61,054,487 
Accumulated other comprehensive loss   (7,296,740)   (2,335,249)
Total stockholders’ equity   360,180,191    207,727,186 
Total liabilities and stockholders’ equity  $2,931,018,197   $2,105,613,452 

 

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  Nine Months Ended
   September 30,  September 30,
   2018  2017  2018  2017
Interest Income                    
Loans, including fees  $29,056,814   $18,022,324   $75,206,303   $49,153,228 
U.S. treasury securities   16,325    6,859    42,953    18,772 
U.S. government agency securities   89,953    78,713    262,905    194,549 
Corporate bonds   221,995    189,274    643,580    428,153 
Mortgage backed securities   563,384    548,779    1,690,299    1,657,619 
Municipal securities   498,200    455,227    1,498,163    1,301,582 
Federal funds sold   3,553    3,797    7,079    5,381 
Other   303,100    186,829    895,099    421,623 
Total interest income   30,753,324    19,491,802    80,246,381    53,180,907 
Interest expense                    
Deposits   4,098,787    1,926,590    9,551,755    5,174,640 
Borrowed funds   1,768,532    1,092,736    4,817,613    3,119,757 
Total interest expense   5,867,319    3,019,326    14,369,368    8,294,397 
Net interest income   24,886,005    16,472,476    65,877,013    44,886,510 
Provision for loan losses   307,870    135,701    1,235,023    855,108 
Net interest income after provision for loan losses   24,578,135    16,336,775    64,641,990    44,031,402 
Non-interest income                    
Account service charges   728,550    542,909    2,028,013    1,389,340 
Point of sale sponsorship program   711,577        1,385,079     
Gain on sales or calls of investment securities               35,258 
Earnings on bank owned life insurance   520,785    297,656    1,274,777    861,112 
Gain (loss) on disposal of assets   (1,100)   7,469    13,266    120,063 
Loss on write down of stock   (91,498)       (152,496)    
Gain on sale of loans               94,714 
Rental income   204,714    188,505    602,208    498,961 
Income on marketable loans   411,850    482,641    1,342,201    1,840,218 
Other fees and commissions   320,457    632,191    1,295,359    1,162,058 
Total non-interest income   2,805,335    2,151,371    7,788,407    6,001,724 
Non-interest expense                    
Salaries and benefits   7,491,736    5,365,890    20,178,521    15,284,057 
Occupancy and equipment   2,349,691    1,828,593    6,572,733    5,137,273 
Data processing   659,926    443,453    1,971,747    1,161,647 
FDIC insurance and State of Maryland assessments   278,109    281,587    786,506    799,700 
Merger and integration   2,282,705    3,985,514    9,404,507    3,985,514 
Core deposit premium amortization   663,685    272,354    1,516,734    651,613 
Loss (gain) on sales of other real estate owned   26,266    4,100    80,738    (13,589)
OREO expense   (99,957)   200,959    113,032    256,170 
Directors fees   172,550    148,800    539,750    485,700 
Network services   127,226    133,301    302,038    437,140 
Telephone   269,070    218,316    725,976    598,618 
Other operating   2,441,331    1,757,586    6,539,421    5,318,191 
Total non-interest expense   16,662,338    14,640,453    48,731,703    34,102,034 
                     
Income before income taxes   10,721,132    3,847,693    23,698,694    15,931,092 
Income tax expense   2,456,303    1,684,505    6,642,850    5,824,713 
Net income available to common stockholders   8,264,829    2,163,188    17,055,844    10,106,379 
                     
Basic earnings per common share  $0.49   $0.18   $1.12   $0.90 
Diluted earnings per common share  $0.48   $0.18   $1.10   $0.88 
Dividend per common share  $0.10   $0.08   $0.28   $0.24 

 

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

 

4

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

 

Three Months Ended September 30,  2018  2017
Net income  $8,264,829   $2,163,188 
           
Other comprehensive income:          
Unrealized (loss) gain on securities available for sale, net of taxes of ($392,117), and $60,922, respectively   (1,032,857)   93,526 
Reclassification adjustment for realized gain on securities available for sale included in net income, net of taxes of $0 and $0, respectively        
Other comprehensive income (loss)   (1,032,857)   93,526 
Comprehensive income  $7,231,972   $2,256,714 

 

       
Nine Months Ended September 30,  2018  2017
Net income  $17,055,844   $10,106,379 
           
Other comprehensive income:          
Unrealized (loss) gain on securities available for sale, net of taxes of ($1,708,971) and $2,386,772, respectively   (4,501,518)   3,664,114 
Reclassification adjustment for realized gain on securities available for sale included in net income, gross of taxes of $0 and $13,908, respectively       (21,350)
Other comprehensive income (loss)   (4,501,518)   3,642,764 
Comprehensive income   12,554,326    13,749,143 

 

 

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  Total
   Common stock  paid-in  Retained  comprehensive  Stockholders’
   Shares  Par value  capital  earnings  loss  Equity
                   
Balance December 31, 2017   12,508,332   $125,083   $148,882,865   $61,054,487   $(2,335,249)  $207,727,186 
Net income attributable to Old Line Bancshares, Inc.               17,055,844        17,055,844 
Other comprehensive loss, net of income tax of $1,708,971                   (4,501,518)   (4,501,518)
Reclassification of stranded tax effect resulting from the Tax Cuts and Jobs Act               459,973    (459,973)    
Acquisition of Bay Bancorp, Inc.   4,408,087    44,081    142,601,614            142,645,695 
Stock based compensation awards           872,284            872,284 
Stock options exercised   53,021    530    783,085            783,615 
Restricted stock issued   19,443    195    (195)            
Common stock cash dividends $0.28 per share               (4,402,915)       (4,402,915)
Balance September 30, 2018   16,988,883   $169,889   $293,139,653   $74,167,389   $(7,296,740)  $360,180,191 

 

 

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

 

6

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

   Nine Months Ended September 30,
   2018  2017
Cash flows from operating activities          
Net income  $17,055,844   $10,106,379 
Adjustments to reconcile net income to net cash provided by operating activities          
Depreciation and amortization   2,334,125    1,915,955 
Provision for loan losses   1,235,023    855,108 
Change in deferred loan fees net of costs   (791,450)   (203,092)
Gain on sales or calls of securities       (35,258)
Amortization of premiums and discounts   636,357    729,996 
Origination of loans held for sale   (77,092,451)   (71,093,124)
Proceeds from sale of loans held for sale   72,666,968    76,782,499 
Loss on write down of stock   152,496     
Income on marketable loans   (1,342,201)   (1,840,218)
(Gain) loss on sales of other real estate owned   80,738    (13,589)
Gain on the sale of loans       (94,714)
Gain on sale of fixed assets   (13,266)   (120,062)
Amortization of intangible assets   1,516,734    651,613 
Deferred income taxes   278,439    30,193 
Stock based compensation awards   872,284    449,935 
Increase (decrease) in          
Accrued interest payable   171,712    (448,720)
Income tax payable   (2,157,375)   845,554 
Supplemental executive retirement plan   230,263    209,592 
Other liabilities   (436,815)   (1,558,077)
Decrease (increase) in          
Accrued interest receivable   (882,542)   (83,399)
Bank owned life insurance   (1,059,152)   (717,522)
Annuity plan   (316,818)    
Income tax receivable   1,134,944     
Other assets   (86,942)   1,899,050 
Net cash provided by operating activities  $14,186,915   $18,268,099 
Cash flows from investing activities          
Cash and cash equivalents of acquired bank, net of cash consideration   21,617,611    35,566,945 
Purchase of investment securities available for sale   (20,483,491)   (39,289,497)
Proceeds from disposal of investment securities          
Available for sale at maturity, call or paydowns   15,876,726    18,998,110 
Available for sale sold   51,650,175    53,802,337 
Loans made, net of principal collected   (141,256,263)   (88,297,883)
Purchase of bank owned life insurance   (8,500,000)    
Proceeds from sale of other real estate owned   1,495,173    1,178,439 
Change in equity securities   (1,745,803)   1,025,601 
Purchase of premises and equipment   (1,093,079)   (3,075,960)
Proceeds from the sale of premises and equipment   13,266    120,062 
Net cash used in investing activities   (82,425,685)   (19,971,846)
Cash flows from financing activities          
Net increase (decrease) in          
Time deposits   245,116,710    83,108,361 
Other deposits   (197,147,516)   (32,221,712)
Short term borrowings   38,822,919    (36,008,301)
Long term borrowings   198,051    198,051 
Proceeds from stock options exercised   783,615    378,679 
Cash dividends paid-common stock   (4,402,915)   (2,750,298)
Net cash provided by financing activities   83,370,864    12,704,780 
           
Net increase in cash and cash equivalents   15,132,094    11,001,033 
           
Cash and cash equivalents at beginning of period   35,174,111    23,463,171 
Cash and cash equivalents at end of period  $50,306,205   $34,464,204 

 

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

 

7

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Cash Flows (continued)

(Unaudited)

 

 

   Nine Months Ended September 30,
   2018  2017
Supplemental Disclosure of Cash Flow Information:          
Cash paid during the period for:          
Interest  $14,197,656   $8,695,869 
Income taxes  $7,600,000   $5,018,000 
Supplemental Disclosure of Non-Cash Flow Operating Activities:          
Loans transferred to other real estate owned  $1,041,079   $422,848 

 

    2018    2017 
Fair value of assets and liabilities from acquisition:          
Fair value of assets acquired  $720,529,155   $310,974,425 
Other intangible assets acquired   11,243,714    15,297,318 
Fair value of liabilities assumed   (588,153,791)   (285,421,333)
Total merger consideration  $143,619,078   $40,850,410 

 

 

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

 

 

8

 

OLD LINE BANCSHARES 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, Baltimore City, Calvert, Carroll, Charles, Frederick, Harford, Howard, 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 wholly-owned subsidiary Pointer Ridge Office Investments, LLC (“Pointer Ridge”), a real estate investment company. We have eliminated all significant intercompany transactions and balances.

 

The foregoing consolidated financial statements for the periods ended September 30, 2018 and 2017 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 necessary for a fair presentation of the results of the interim period. We derived the balances as of December 31, 2017 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, 2017. We have made no significant changes to Old Line Bancshares’ accounting policies as disclosed in the Form 10-K, except as described in the Recent Accounting Pronouncements section below

 

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.

 

Revenue from Contracts with Customers - Old Line Bancshares records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic 606”). Under Topic 606, we must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) we satisfy a performance obligation.

 

Our primary sources of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the scope of Topic 606. We have evaluated the nature of Old Line Bancshares’ contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary. Old Line Bancshares generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.

 

As a result of the BYBK acquisition, the Bank became a member of the POS network sponsorship program, which allows our customers to access several processing and settlement networks; when our customers use one of these networks, the Bank receives a transaction fee from the network.

 

9

 

Reclassifications - We have made certain reclassifications to the 2017 financial presentation to conform to the 2018 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. The ASU allows for either full retrospective or modified retrospective adoption. The ASU does not apply to revenue associated with financial instruments, including loans and securities that are accounted for under U.S. GAAP. Our revenue is comprised of net interest income on financial assets and liabilities, which is explicitly excluded from the scope of the new guidance, and non-interest income. The contracts that are within scope of the guidance are primarily related to service charges on deposit accounts, cardholder and merchant income, point of sale sponsorship program, wealth advisory services income, other service charges and fees, sales of other real estate owned, insurance commissions and miscellaneous fees. Old Line Bancshares adopted the ASU on January 1, 2018, utilizing the modified retrospective approach. The adoption of this ASU did not have a material impact on our consolidated financial position or consolidated results of operations.

 

In January 2016, 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. We adopted this ASU effective January 1, 2018. With the adoption of this ASU, equity securities can no longer be classified as available for sale, and as such marketable equity securities are disclosed as a separate line item on the balance sheet with changes in the fair value of equity securities reflected in net income. During the first quarter of 2018, we began using an exit price notion when measuring the fair value of our loan portfolio, excluding loans held for sale, for disclosure purposes. The adoption of this ASU did not have a significant impact on our consolidated financial statements.

 

In February 2016, FASB issued ASU 2016-02, Leases (Topic 842). 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. This ASU will be effective for us in our first quarter of 2019. We are currently evaluating third party software options to assist in implementation of policy and procedures in order to be compliant with ASU 2016-02 Old Line Bancshares is currently assessing the impact that the adoption of this standard will have on its financial condition and results of operations and will closely monitor any new developments or additional guidance to determine the potential impact the new standard will have on our consolidated financial statements.

 

10

 

In June 2016, 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 has constituted a committee that has the responsibility to gather loan information and consider acceptable methodologies to comply with this ASU. The committee meets periodically to discuss the latest developments and committee members keep themselves updated on such developments via webcasts, publications, and conferences. We have also evaluated and selected a third party vendor solution to assist us in the application of ASU 2016-13. The adoption of ASU 2016-13 is likely to result in an increase in the allowance for loan losses as a result of changing from an “incurred loss” model, which encompasses allowances for current known and inherent losses within the portfolio, to an “expected loss” model, which encompasses allowances for losses expected to be incurred over the life of the portfolio. We expect to run our current model compared to the CECL model by the end of the second quarter in 2019. Furthermore, ASU 2016-13 will necessitate that we establish an allowance for expected credit losses on debt securities. Old Line Bancshares’ evaluation indicates that the provisions of ASU 2016-13 will impact its consolidated financial statements, in particular the level of the reserve for loan losses. We are, however, continuing to evaluate the extent of the potential impact.

 

In August 2016, FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, to address diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows.  The amendments provide guidance on the following nine specific cash flow issues:  1) debt prepayment or debt extinguishment costs; 2) settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; 3) contingent consideration payments made after a business combination; 4) proceeds from the settlement of insurance claims; 5) proceeds from the settlement of corporate-owned life insurance policies, including bank-owned; 6) life insurance policies; 7) distributions received from equity method investees; 8) beneficial interests in securitization transactions; and 9) separately identifiable cash flows and application of the predominance principle.  The ASU is effective for all annual and interim periods beginning January 1, 2018 and is required to be applied retrospectively to all periods presented. We adopted this guidance January 1, 2018, which did not result in a change in the classification in the statement of cash flows and did not have a material impact on our consolidated financial statements or on our financial position or results of operations.

 

In January 2017, FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the definition of a business, which clarifies the definition of a business and assists entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Under this guidance, when substantially all of the fair value of gross assets acquired is concentrated in a single asset (or group of similar assets), the assets acquired would not represent a business. In addition, in order to be considered a business, an acquisition would have to include at a minimum an input and a substantive process that together significantly contribute to the ability to create an output. The guidance also narrows the definition of outputs by more closely aligning it with how outputs are described in FASB guidance for revenue recognition. We adopted this guidance effective January 1, 2018. The adoption of this ASU did not have a material impact on our consolidated financial statements.

 

In January 2017, FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment, which removes the requirement to compare the implied fair value of goodwill with its carrying amount as part of step 2 of the goodwill impairment test. As a result, under the ASU, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. The ASU is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We expect to implement ASU 2017-04 beginning with our upcoming goodwill testing during the fourth quarter of 2018. Old Line Bancshares does not expect the adoption of ASU 2017-04 to have a material impact on its consolidated financial statements.

 

11

 

In March 2017, FASB issued ASU 2017-08, Premium Amortization on Purchased Callable Debt Securities. This ASU shortens the amortization period for the premium on certain purchased callable debt securities to the earliest call date. Today, entities generally amortize the premium over the contractual life of the security. The new guidance does not change the accounting for purchased callable debt securities held at a discount; the discount continues to be amortized to maturity. ASU 2017-08 is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. The guidance calls for a modified retrospective transition approach under which a cumulative-effect adjustment will be made to retained earnings as of the beginning of the first reporting period in which the guidance is adopted. We do not expect the adoption of this guidance to have a material impact on Old Line Bancshares’ consolidated financial statements.

 

In August 2017, FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities. This ASU’s objectives are to: (1) improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities; and (2) reduce the complexity of and simplify the application of hedge accounting by preparers. ASU 2017-12 is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. Old Line Bancshares currently does not designate any derivative financial instruments as formal hedging relationships, and therefore, does not utilize hedge accounting. However, Old Line Bancshares is currently evaluating this ASU to determine whether its provisions will enhance its ability to employ risk management strategies, while improving the transparency and understanding of those strategies for financial statement users.

 

In February 2018, FASB issued ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (Topic 220). This ASU allows an entity to elect a reclassification from accumulated other comprehensive income (“AOCI”) to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act that changed our income tax rate from 35% to 21%. The amount of that reclassification should include the effect of changes of tax rate on the deferred tax amount, any related valuation allowance and other income tax effects on the items in AOCI. The ASU requires an entity to state if an election to reclassify the tax effect to retained earnings is made along with the description of other income tax effects that are reclassified from AOCI. ASU 2018-02 is effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years with early adoption permitted. Old Line Bancshares adopted ASU 2018-02 in the first quarter of 2018. The change in accounting principal was accounted for as a cumulative effect adjustment to the balance sheet resulting in a reclass of $459,973 from AOCI to retained earnings during the first quarter of 2018.

 

In July 2018, the FASB issued ASU 2018-11, Leases (Topic 842): Targeted Improvements.  These amendments provide entities with an additional (and optional) transition method to adopt the new leases standard. Under this new transition method, an entity initially applies the new leases standard at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. Consequently, an entity’s reporting for the comparative periods presented in the financial statements in which it adopts the new leases standard will continue to be in accordance with current GAAP (Topic 840, Leases).  The amendments also provide lessors with a practical expedient, by class of underlying asset, to not separate non-lease components from the associated lease component and, instead, to account for those components as a single component if the non-lease components otherwise would be accounted for under the new revenue guidance (Topic 606) and certain criteria are met: If the non-lease component or components associated with the lease component are the predominant component of the combined component, an entity is required to account for the combined component in accordance with Topic 606. Otherwise, the entity must account for the combined component as an operating lease in accordance with Topic 842The amendments have the same effective date as ASU 2016-02 (January 1, 2019 for the Company). Old Line Bancshares expects to elect the transition options. ASU 2018-11 is not expected to have a material impact on the company’s consolidated financial statements.

 

12

 

2.ACQUISITION OF BAY BANCORP, INC.

 

On April 13, 2018, Old Line Bancshares acquired Bay Bancorp, Inc. (“BYBK”), the parent company of Bay Bank, FSB (“Bay Bank”). Upon the consummation of the merger, each share of common stock of BYBK outstanding immediately before the merger was converted into the right to receive 0.4088 shares of Old Line Bancshares’ common stock, provided that cash was paid in lieu of any fractional shares of Old Line Bancshares common stock. As a result, Old Line Bancshares issued 4,408,087 shares of its common stock in exchange for the shares of BYBK common stock in the merger. The aggregate merger consideration was approximately $143.6 million based on the closing sales price of Old Line Bancshares’ common stock on April 13, 2018.

 

In connection with the merger, Bay Bank merged with and into Old Line Bank, with Old Line Bank the surviving bank.

 

At April 13, 2018, BYBK had consolidated assets of approximately $663 million. This merger added eleven banking locations located in BYBK’s primary market areas of Baltimore City and Anne Arundel, Baltimore, Howard and Harford Counties in Maryland.

 

The BYBK transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration exchanged were recorded at estimated fair value on the acquisition date. Management made significant estimates and exercised significant judgment in accounting for the acquisition of BYBK. 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 value for loans. Management used quoted or current market prices to determine the fair value of BYBK’s investment securities.

 

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  $973,383 
Purchase price assigned to shares exchanged for stock   142,645,695 
Total purchase price for BYBK acquisition   143,619,078 

 

 

13

 

 

Fair Value of Assets Acquired   
Cash and due from banks  $22,590,994 
Investment securities   51,895,757 
Restricted equity securities, at cost   2,339,700 
Loans, net   546,215,988 
Premises and equipment   3,127,963 
Accrued interest receivable   1,714,054 
Accrued taxes receivable   1,912,807 
Deferred income taxes   2,637,668 
Bank owned life insurance   16,319,198 
Other real estate owned   1,041,079 
Core deposit intangible   11,243,714 
Other assets   1,413,987 
Total assets acquired  $662,452,909 
Fair Value of Liabilities assumed     
Deposits  $541,368,907 
Short term borrowings   41,100,000 
Other liabilities   5,684,884 
Total liabilities assumed  $588,153,791 
Fair Value of net assets acquired   74,299,118 
Total Purchase Price   143,619,078 
      
Goodwill recorded for BYBK  $69,319,960 

 

 

Comparative and Pro Forma Financial Information for the BYBK Acquisition

 

The adjusted results of Old Line Bancshares for the periods ended September 30, 2018 and 2017, as presented below, include the results of the acquired assets and assumed liabilities from the BYBK acquisition since the acquisition date of April 13, 2018; adjusted net income figures shown below exclude merger and integration expenses incurred during the periods presented. Merger-related expenses of $2.3 million and $9.4 million, respectively, are recorded in the consolidated statement of income for the three and nine months ended September 30, 2018, and include costs related to the conversion of systems, termination of contracts, branch closures and severance.

 

The following table discloses the impact of the merger with BYBK (excluding the impact of the merger-related expenses) for the three and nine months ended September 30, 2018. The table also presents certain pro forma information as if BYBK had been acquired on January 1, 2018. These results combine the historical results of BYBK into our consolidated statements of income and, while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition related activity, they are not necessarily indicative of what would have occurred had the acquisition actually taken place on January 1, 2018.

 

Old Line Bancshares incurred merger-related expenses of $2.3 million and $9.4 million, respectively, during the three and nine months ended September 30, 2018, which are excluded from the pro forma information below. In addition, no adjustments have been made to the pro formas to eliminate the $300 thousand BYBK provision for loans losses for each of the three and nine months ended September 30, 2018. No adjustments were made to reduce the impact of any other real estate owned (“OREO”) write downs, investment securities sold or repayment of borrowings recognized by BYBK in the three and nine months ended September 30, 2018. Old Line Bancshares expects to continue to record in the fourth quarter of 2018 expenses related to conversion, contract cancellation and personnel in connection with the BYBK merger. Old Line Bancshares also expects to achieve operating costs savings as a result of the BYBK acquisition that are not reflected in the pro forma amounts below.

 

14

 

 

   Pro Forma  Pro Forma  Pro Forma  Pro Forma
   Three months ended
September 30, 2018
  Three months ended
September 30, 2017
  Nine months ended
September 30, 2018
  Nine months ended
September 30, 2017
Total revenues (net interest income plus noninterest income)  $27,691,340   $28,218,087   $82,628,420   $75,991,779 
Net proforma income available to common stockholders  $9,739,452   $7,245,186   $26,636,060   $17,323,544 

 

 

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
September 30, 2018                    
Available for sale                    
U.S. treasury  $3,006,397   $   $(14,834)  $2,991,563 
U.S. government agency   18,791,500        (780,168)   18,011,332 
Corporate bonds   18,117,144    24,548    (31,480)   18,110,212 
Municipal securities   79,459,426    6,219    (3,771,161)   75,694,484 
Mortgage backed securities:                    
FHLMC certificates   19,663,844    1,115    (1,083,073)   18,581,886 
FNMA certificates   58,902,507        (3,311,751)   55,590,756 
GNMA certificates   28,484,140    116    (1,106,430)   27,377,826 
Total available for sale securities  $226,424,958   $31,998   $(10,098,897)  $216,358,059 
                     
December 31, 2017                    
Available for sale                    
U.S. treasury  $3,007,728   $   $(2,337)  $3,005,391 
U.S. government agency   18,001,200        (267,434)   17,733,766 
Corporate bonds   14,621,378    144,574    (107,893)   14,658,059 
Municipal securities   80,791,431    126,566    (1,362,709)   79,555,288 
Mortgage backed securities                    
FHLMC certificates   19,907,299    2,516    (455,580)   19,454,235 
FNMA certificates   64,476,038        (1,530,121)   62,945,917 
GNMA certificates   21,403,894        (403,992)   20,999,902 
Total available for sale securities  $222,208,968   $273,656   $(4,130,066)  $218,352,558 

 


15

 

At September 30, 2018 and December 31, 2017, securities with unrealized losses segregated by length of impairment were as follows:

 

   September 30, 2018
   Less than 12 months  12 Months or More  Total
   Fair  Unrealized  Fair  Unrealized  Fair  Unrealized
   value  losses  value  losses  value  losses
U.S. treasury  $2,991,563   $14,834   $   $   $2,991,563   $14,834 
U.S. government agency   4,207,260    175,329    13,804,072    604,839    18,011,332    780,168 
Corporate bonds   8,985,665    31,480            8,985,665    31,480 
Municipal securities   32,490,897    1,168,344    37,832,127    2,602,817    70,323,024    3,771,161 
Mortgage backed securities                              
FHLMC certificates   1,724,767    24,379    16,777,049    1,058,694    18,501,816    1,083,073 
FNMA certificates   3,562,727    104,100    52,028,029    3,207,651    55,590,756    3,311,751 
GNMA certificates   6,644,013    123,405    17,418,219    983,025    24,062,233    1,106,430 
Total   $60,606,892   $1,641,871   $137,859,496   $8,457,026   $198,466,389   $10,098,897 

 

   December 31, 2017
   Less than 12 months  12 Months or More  Total
   Fair  Unrealized  Fair  Unrealized  Fair  Unrealized
   value  losses  value  losses  value  losses
U.S. treasury  $1,506,328   $1,422   $1,499,063   $915   $3,005,391   $2,337 
U.S. government agency   12,266,502    93,043    5,467,264    174,391    17,733,766    267,434 
Corporate bonds   9,407,810    107,893            9,407,810    107,893 
Municipal securities   25,548,751    189,668    31,343,394    1,173,041    56,892,145    1,362,709 
Mortgage backed securities                              
FHLMC certificates           19,314,957    455,580    19,314,957    455,580 
FNMA certificates   2,516,080    19,937    60,429,837    1,510,184    62,945,917    1,530,121 
GNMA certificates   8,822,021    114,278    12,177,882    289,714    20,999,904    403,992 
Total  $60,067,492   $526,241   $130,232,397   $3,603,825   $190,299,890   $4,130,066 

 

At September 30, 2018 and December 31, 2017, we had 135 and 56 investment securities, respectively, in an unrealized loss position for 12 months or more and 73 and 56 securities, respectively, in an unrealized loss position for less than 12 months.  We consider all unrealized losses on securities as of September 30, 2018 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 September 30, 2018, 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 September 30, 2018, we received $4.3 million in proceeds from maturities and principal pay-downs on investment securities. The net proceeds of these transactions were used to reduce our Federal Home Loan Bank of Atlanta (“FHLB”) borrowings and fund loan growth. During the three months ended September 30, 2017, we received $45.8 million in proceeds from sales, maturities or calls of, and principal pay-downs on, investment securities and realized no gains or losses. The net proceeds of these transactions were used to pay down our FHLB borrowings and purchase new investment securities. In July 2017 we acquired a $42.3 million investment portfolio as a result of our acquisition of DCB Bancshares, Inc. (“DCB”), the parent company of Damascus Community Bank (“Damascus”). The securities sold during the three months ended September 30, 2017 included $41.8 million of securities that we acquired in the DCB merger, which we sold immediately after the closing of the merger, resulting in no gain or loss on such sales.

 

During the nine months ended September 30, 2018, we received $67.5 million in proceeds from sales, maturities or calls of, and principal pay-downs on, investment securities. The securities sold include $51.7 million of securities that we acquired in the BYBK merger and sold immediately after the closing of the merger, resulting in no gain or loss on such sales. During the nine months ended September 30, 2017, we received $72.5 million in proceeds from sales, maturities or calls of, and principal pay-downs on, investment securities, and realized gains of $164 thousand and losses of $129 thousand for total realized net gain of $35 thousand. We used the net proceeds of these transactions to re-balance our investment portfolio, which resulted in an overall slightly higher yield on our security investments. The securities sold included $41.8 million of securities that we acquired in the DCB merger and sold immediately after the closing of the merger, resulting in no gain or loss on such sales.

 

16

 

Contractual maturities and pledged securities at September 30, 2018 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 mortgage-backed securities (“MBS”) based on contractual maturity date. However, we receive payments on a monthly basis.

 

   Available for Sale
   Amortized  Fair
September 30, 2018  cost  value
       
Maturing          
Within one year  $4,283,142   $4,271,753 
Over one to five years   4,282,063    4,254,785 
Over five to ten years   59,101,418    57,063,268 
Over ten years   158,758,335    150,768,253 
Total  $226,424,958   $216,358,059 
Pledged securities  $65,861,752   $62,395,938 

 

4.LOANS

 

Major classifications of loans held for investment are as follows:

 

   September 30, 2018  December 31, 2017
   Legacy (1)  Acquired  Total  Legacy (1)  Acquired  Total
                   
Commercial Real Estate                              
Owner Occupied  $275,339,040   $152,433,104   $427,772,144   $268,128,087   $87,658,855   $355,786,942 
Investment   601,113,264    197,662,549    798,775,813    485,536,921    52,926,739    538,463,660 
Hospitality   148,312,837    13,265,447    161,578,284    164,193,228    7,395,186    171,588,414 
Land and A&D   91,987,559    24,883,469    116,871,028    67,310,660    9,230,771    76,541,431 
Residential Real Estate                              
First Lien-Investment   90,285,266    50,629,554    140,914,820    79,762,682    21,220,518    100,983,200 
First Lien-Owner Occupied   98,966,442    142,135,278    241,101,720    67,237,699    62,524,794    129,762,493 
Residential Land and A&D   49,708,005    18,494,088    68,202,093    35,879,853    6,536,160    42,416,013 
HELOC and Jr. Liens   20,581,673    43,445,979    64,027,652    21,520,339    16,019,418    37,539,757 
Commercial and Industrial   215,729,656    97,412,805    313,142,461    154,244,645    33,100,688    187,345,333 
Consumer   17,671,242    38,697,723    56,368,965    10,758,589    49,082,751    59,841,340 
Total loans   1,609,694,984    779,059,996    2,388,754,980    1,354,572,703    345,695,880    1,700,268,583 
Allowance for loan losses   (6,698,812)   (281,238)   (6,980,050)   (5,738,534)   (182,052)   (5,920,586)
Deferred loan costs, net   2,804,884        2,804,884    2,013,434        2,013,434 
Net loans  $1,605,801,056   $778,778,758   $2,384,579,814   $1,350,847,603   $345,513,828   $1,696,361,431 

_______________________

(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, Regal Bancorp, Inc. (“Regal”), the parent company of Regal Bank & Trust (“Regal Bank”), in December 2015, DCB in July 2017, and BYBK, the parent company of Bay Bank, in April 2018, we have segmented the portfolio into two components, “Legacy” loans originated by Old Line Bank and “Acquired” loans acquired from MB&T, WSB, Regal Bank, Damascus and Bay Bank.

 

17

 

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. Our lending staff follows pricing guidelines established periodically by our management team. In an effort to manage risk, prior to funding, the loan committee, consisting of four non-employee members of the board of directors and four executive officers, must approve by majority vote all credit decisions in excess of a lending officer’s lending authority. Management believes that we employ experienced lending officers, secure appropriate collateral and carefully monitor the financial condition of our borrowers and the concentrations of loans in the portfolio.

 

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 $1.5 billion and $1.1 billion at September 30, 2018 and December 31, 2017, 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 September 30, 2018, we had approximately $161.6 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 $514.2 million and $310.7 million at September 30, 2018 and December 31, 2017, 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 at least 640 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.

 

18

 

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.

 

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 by Fannie Mae and Freddie Mac for secondary market resale purposes. Currently this amount for single-family residential loans varies from $453,100 up to a maximum of $679,650 for certain high-cost designated areas. We also make residential mortgage loans up to limits established by the Federal Housing Administration, which currently is $679,650. 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 we originate for sale in the secondary market, we typically require a credit score of 620 or higher, with some exceptions provided we receive an approval recommendation from FannieMae, FreddieMac or the Federal Housing Administration’s automated underwriting approval system.  Loans sold in the secondary market are sold to investors on a servicing released basis and recorded as loans as held for sale.  The premium is recorded in income on marketable 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, Small Business Administration 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.

 

19

 

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. 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.

 

Our consumer loan portfolio, includes indirect loans, which consists primarily of auto and RV loans. These loans are financed through dealers and the dealers receive a percentage of the finance charge, which varies depending on the terms of each loan. We use the same underwriting standards in originating these indirect loans as we do for consumer loans generally.

 

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.

 

Concentrations of Credit

 

Most of our lending activity occurs within the state of Maryland within the suburban Washington, D.C. and Baltimore market areas in Anne Arundel, Baltimore, Baltimore City, Calvert, Carroll, Charles, Frederick, Harford, Howard, 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.

 

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 nonperforming. 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 nonperforming. Currently, management expects to fully collect the carrying value of acquired, credit-impaired loans.

 

20

 

The table below presents an age analysis of the loans held for investment portfolio at September 30, 2018 and December 31, 2017.

 

Age Analysis of Past Due Loans

 

   September 30, 2018  December 31, 2017
   Legacy  Acquired  Total  Legacy  Acquired  Total
Current  $1,600,670,724   $766,584,894   $2,367,255,618   $1,352,406,852   $338,913,557   $1,691,320,409 
Accruing past due loans:                              
30-89 days past due                              
Commercial Real Estate:                              
Owner Occupied   2,689,179        2,689,179             
Investment   438,456    1,819,810    2,258,266    1,089,022    843,706    1,932,728 
Hospitality       4,915    4,915             
Land and A&D   1,015,998        1,015,998    254,925    158,899    413,824 
Residential Real Estate:                              
First Lien-Investment   180,764    718,673    899,437    270,822    506,600    777,422 
First Lien-Owner Occupied   93,817    2,705,941    2,799,758    229    2,457,299    2,457,528 
Land and A&D   1,032,599    170,000    1,202,599             
HELOC and Jr. Liens   325,914    1,026,737    1,352,651        130,556    130,556 
Commercial and Industrial   290,290    295,841    586,131    51,088    261,081    312,169 
Consumer   284,843    1,378,380    1,663,223    26,134    1,017,195    1,043,329 
Total 30-89 days past due   6,351,860    8,120,297    14,472,157    1,692,220    5,375,336    7,067,556 
90 or more days past due                              
Commercial Real Estate:                              
Owner Occupied   1,042,909    179,718    1,222,627             
Investment   291,278        291,278             
Residential Real Estate:                              
First Lien-Owner Occupied       143,625    143,625        37,560    37,560 
Land and A&D   417,110        417,110                
HELOC and Jr. Liens       308,796    308,796             
Commercial   29,134        29,134             
Consumer   4,476    101,079    105,555        78,407    78,407 
Total 90 or more days past due   1,784,907    733,218    2,518,125        115,967    115,967 
Total accruing past due loans   8,136,767    8,853,515    16,990,282    1,692,220    5,491,303    7,183,523 
                               
Commercial Real Estate:                              
Owner Occupied       412,785    412,785        228,555    228,555 
Investment       179,091    179,091             
Land and A&D       151,780    151,780        190,193    190,193 
Residential Real Estate:                              
First Lien-Investment   192,501    219,681    412,182    192,501        192,501 
First Lien-Owner Occupied   266,811    1,734,910    2,001,721    281,130    872,272    1,153,402 
HELOC and Jr. Liens       126,240    126,240             
Land and A&D   277,704    594,505    872,209             
Commercial and Industrial   150,477    150,924    301,401             
Consumer       51,671    51,671             
Non-accruing loans:   887,493    3,621,587    4,509,080    473,631    1,291,020    1,764,651 
Total Loans  $1,609,694,984   $779,059,996   $2,388,754,980   $1,354,572,703   $345,695,880   $1,700,268,583 

 

We consider all nonperforming loans and troubled debt restructurings (“TDRs”) to be impaired. We do not recognize interest income on nonperforming loans during the time period that the loans are nonperforming. We only recognize interest income on nonperforming 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 September 30, 2018 and December 31, 2017.

 

21

 

   Impaired Loans            
            Three months September 30, 2018  Nine months September 30, 2018
   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  $1,752,561   $1,752,561   $   $1,758,968   $13,509    1,773,719   $55,910 
Investment   1,701,018    1,701,018        1,708,471    18,586    1,723,700    69,746 
Residential Real Estate:                                   
First Lien-Investment                            
First Lien-Owner Occupied   216,720    216,720        229,349    743    230,150    7,192 
Land and A&D   277,704    277,704        277,704        277,704     
Commercial and Industrial   509,772    509,772        515,840    2,201    526,281    13,287 
With an allowance recorded:                                   
Commercial Real Estate:                                   
Investment                            
Residential Real Estate:                                   
First Lien-Investment   192,501    192,501    39,420    192,501        192,501     
First Lien-Owner Occupied   50,091    50,091    37,075    55,510    290    56,322    1,424 
Commercial and Industrial   93,892    93,892    93,892    94,163    812    94,932    3,622 
Total legacy impaired   4,794,259    4,794,259    170,387    4,832,506    36,141    4,875,309    151,181 
Acquired(1)                                   
With no related allowance recorded:                                   
Commercial Real Estate:                                   
Owner Occupied   516,170    465,723        590,642        591,057    3,281 
Investment   221,197    200,954        627,792    10,855    628,745    25,790 
Land and A&D   243,329    106,780        349,809        349,809     
Residential Real Estate:                                   
First Lien-Owner Occupied   2,028,054    1,915,795        2,030,925    4,321    2,035,333    26,246 
First Lien-Investment   224,868    224,868        238,294        238,294    4,664 
Land and A&D   654,644    451,627        767,290        767,315    1,518 
HELOC and Jr. Liens   128,063    128,063        128,063        128,063    964 
Commercial   1,031,496    167,560        1,303,135    15,576    1,303,808    23,427 
Consumer   52,730    52,730        85,421        92,987    1,438 
With an allowance recorded:                                   
Commercial Real Estate:                                   
Land and A&D   328,851    45,000    45,000    328,851        329,705     
Residential Real Estate:                                   
First Lien-Owner Occupied   253,437    253,437    88,723    276,861        275,590     
Land and A&D   154,297    154,297    96,391    161,153        159,370     
Commercial and Industrial   68,888    68,888    24,517    69,324    589    70,367    2,683 
Consumer   27,009    27,009    26,607    27,456    291    27,720    533 
Total acquired impaired   5,933,033    4,262,731    281,238    6,985,016    31,632    6,998,163    90,544 
Total impaired  $10,727,292   $9,056,990   $451,625   $11,817,522   $67,773    11,873,472   $241,725 

_______________________

(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 purchased 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.

 


22

 

Impaired Loans
Twelve months ended December 31, 2017
   Unpaid        Average  Interest
   Principal  Recorded  Related  Recorded  Income
   Balance  Investment  Allowance  Investment  Recognized
Legacy               
With no related allowance recorded:                         
Commercial Real Estate:                         
Owner Occupied  $1,797,030   $1,797,030   $   $1,913,873   $70,623 
Investment   1,155,595    1,155,595        1,183,738    51,806 
Residential Real Estate:                         
First Lien-Owner Occupied   226,554    226,554        233,618    10,536 
Commercial and Industrial   387,208    387,208        379,983    30,245 
With an allowance recorded:                         
Commercial Real Estate:                         
Investment   592,432    592,432    69,903    601,959    30,576 
Residential Real Estate:                         
First Lien-Owner Occupied   54,576    54,576    37,075    217,673     
First Lien-Investment   192,501    192,501    39,420    192,501     
Commercial and Industrial   96,212    96,212    96,212    97,923    4,960 
Total legacy impaired   4,502,108    4,502,108    242,610    4,821,268    198,746 
Acquired(1)                         
With no related allowance recorded:                         
Commercial Real Estate:                         
Owner Occupied   253,865    253,865        252,988    2,155 
Land and A&D   334,271    45,000        334,271     
Residential Real Estate:                         
First Lien-Owner Occupied   1,382,055    1,269,796        1,390,037    31,601 
First Lien-Investment   131,294    74,066        132,812    4,378 
With an allowance recorded:                         
Commercial Real Estate:                         
Land and A&D   148,196    148,196    80,072    155,621    2,498 
Residential Real Estate:                         
First Lien-Owner Occupied   250,194    250,194    77,464    273,596    23,424 
Commercial and Industrial   72,125    72,125    24,517    74,279    3,775 
Total acquired impaired   2,572,000    2,113,242    182,053    2,613,604    67,831 
Total impaired  $7,074,108   $6,615,350   $424,663   $7,434,872   $266,577 

_______________________

(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 purchased 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 September 30, 2018 consisted of seven loans for an aggregate of $2.4 million compared to seven loans for an aggregate of $2.7 million at December 31, 2017.

 

We had no loan modifications reported as TDRs during the three months ended September 30, 2018 or 2017. The following table includes the recorded investment in and number of modifications reported as TDRs during the nine months ended September 30, 2018 and 2017. 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. TDR’s consisted on one consumer loan of which we extended the original maturity date from 75 months to 117 months. We had no loans that were modified as a TDR that defaulted during the three or nine month periods ended September 30, 2018 or 2017.

 

23

 

   Loans Modified as a TDR for the nine months ended
   September 30, 2018  September 30, 2017
      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
Legacy                  
Commercial Real Estate               1    1,596,740    1,572,976 
Commercial and Industrial               1    414,324    399,351 
Consumer   1    28,009    27,009             
Total legacy TDR's   1   $28,009   $27,009    2   $2,011,064   $1,972,327 

 

Acquired impaired loans

 

The following table documents changes in the accretable (premium) discount on acquired impaired loans during the nine months ended September 30, 2018 and 2017, along with the outstanding balances and related carrying amounts for the beginning and end of those respective periods.

 

   September 30, 2018  September 30, 2017
Balance at beginning of period  $115,066   $(22,980)
Additions due to BYBK acquisition   50,984     
Additions due to DCB acquisition       99,981 
Accretion of fair value discounts   (873,308)   (83,099)
Reclassification (to)/from non-accretable discount   847,153    (15,428)
Balance at end of period  $139,895   $(21,526)

 

   Contractually   
   Required Payments   
   Receivable  Carrying Amount
At September 30, 2018  $17,975,448   $14,109,972 
At December 31, 2017   8,277,731    6,617,774 
At September 30, 2017   8,301,260    6,611,444 
At December 31, 2016   9,597,703    7,558,415 

 

For our acquisition of Bay Bank on April 13, 2018, we recorded all loans acquired at the estimated fair value on their purchase date with no carryover of the related allowance for loan losses. On the acquisition date, we segregated the loan portfolio into two loan pools, performing and non-performing.

 

We had an independent third party determine the net discounted value of cash flows on 1,991 performing loans totaling $520.5 million. The valuation took into consideration the loans’ underlying characteristics including account types, remaining terms, annual interest rates, interest types, past delinquencies, timing of principal and interest payments, current market rates, loan-to-value ratios, loss exposures, and remaining balances. These performing loans were segregated into pools based on loan and payment type and, in some cases, risk grade. The effect of this fair valuation process was a net discount of $8.3 million at acquisition.

 

We also individually evaluated 132 impaired loans totaling $13.5 million to determine their fair value as of the April 13, 2018 measurement date. In determining the fair value for each individually evaluated impaired loan, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral and net present value of cash flows we expect to receive, among others.

 

We established a credit related non-accretable difference of $3.2 million relating to these purchased credit impaired loans, reflected in the recorded fair value.

 

24

 

We re-classified $21.7 million (net of fair value marks) of our acquired loans to available for sale. These loans consisted primarily of purchase credit impaired loans that we were working to market with brokers. Settlement occurred on these loans during the third quarter of 2018, resulting in no gain or loss on the sale.

 

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustment and the accretable yield for all of Bay Bank’s impaired loans as of the acquisition date, April 13, 2018.

 

   Purchased
   Credit
   Impaired
   (in millions)
Contractually required principal at acquisition  $14,766 
Contractual cash flows not expected to be collected (non-accretable difference)   (3,201)
Expected cash flows at acquisition-Total   11,565 

 

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.

 

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. We partially charge off real estate loans that are collateral dependent based on the value of the collateral.

 

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.

 

25

 

The following tables outline the class of loans by risk rating at September 30, 2018 and December 31, 2017:

 

At September 30, 2018  Legacy  Acquired  Total
Risk Rating               
Pass(1 - 5)               
Commercial Real Estate:               
Owner Occupied  $269,706,878   $147,139,598   $416,846,476 
Investment   598,321,509    195,074,793    793,396,302 
Hospitality   148,312,837    13,260,532    161,573,369 
Land and A&D   89,964,201    24,431,791    114,395,992 
Residential Real Estate:               
First Lien-Investment   89,462,345    47,521,236    136,983,581 
First Lien-Owner Occupied   98,636,095    137,076,969    235,713,064 
Land and A&D   47,318,505    17,796,181    65,114,686 
HELOC and Jr. Liens   20,581,673    43,265,816    63,847,489 
Commercial and Industrial   213,311,801    94,484,613    307,796,414 
Consumer   17,671,242    38,541,584    56,212,826 
Total pass   1,593,287,086    758,593,113    2,351,880,199 
Special Mention(6)               
Commercial Real Estate:               
Owner Occupied   424,315    3,074,210    3,498,525 
Investment   1,090,737    1,304,518    2,395,255 
Hospitality       4,915    4,915 
Land and A&D   2,023,358    299,898    2,323,256 
Residential Real Estate:               
First Lien-Investment   292,445    1,738,070    2,030,515 
First Lien-Owner Occupied   63,536    1,576,527    1,640,063 
Land and A&D   2,111,796    103,402    2,215,198 
HELOC and Jr. Liens            
Commercial and Industrial   588,904    97,737    686,641 
Consumer       70,382    70,382 
Total special mention   6,595,091    8,269,659    14,864,750 
Substandard(7)               
Commercial Real Estate:               
Owner Occupied   5,207,847    2,219,296    7,427,143 
Investment   1,701,018    1,283,238    2,984,256 
Hospitality            
Land and A&D       151,780    151,780 
Residential Real Estate:               
First Lien-Investment   530,476    1,370,248    1,900,724 
First Lien-Owner Occupied   266,811    3,481,782    3,748,593 
Land and A&D   277,704    594,505    872,209 
HELOC and Jr. Liens       180,163    180,163 
Commercial and Industrial   1,828,951    2,830,455    4,659,406 
Consumer       85,757    85,757 
Total substandard   9,812,807    12,197,224    22,010,031 
Doubtful(8)            
Loss(9)            
Total  $1,609,694,984   $779,059,996   $2,388,754,980 

 

 

26

 

At December 31, 2017  Legacy  Acquired  Total
Risk Rating               
Pass(1 - 5)               
Commercial Real Estate:               
Owner Occupied  $262,377,665   $83,069,390   $345,447,055 
Investment   483,404,883    51,064,247    534,469,130 
Hospitality   164,193,228    7,395,186    171,588,414 
Land and A&D   65,184,837    9,065,405    74,250,242 
Residential Real Estate:               
First Lien-Investment   78,814,931    19,846,749    98,661,680 
First Lien-Owner Occupied   66,888,943    57,895,058    124,784,001 
Land and A&D   33,712,187    5,727,719    39,439,906 
HELOC and Jr. Liens   21,520,339    16,019,418    37,539,757 
Commercial and Industrial   150,881,948    32,738,715    183,620,663 
Consumer   10,758,589    49,017,427    59,776,016 
Total pass   1,337,737,550    331,839,314    1,669,576,864 
Special Mention(6)               
Commercial Real Estate:               
Owner Occupied   435,751    2,816,057    3,251,808 
Investment   384,011    1,037,254    1,421,265 
Hospitality            
Land and A&D   2,125,823    120,366    2,246,189 
Residential Real Estate:               
First Lien-Investment   300,824    1,034,942    1,335,766 
First Lien-Owner Occupied   67,626    1,848,385    1,916,011 
Land and A&D   2,167,666    663,248    2,830,914 
Commercial and Industrial   1,519,394    59,902    1,579,296 
Consumer       65,324    65,324 
Total special mention   7,001,095    7,645,478    14,646,573 
Substandard(7)               
Commercial Real Estate:               
Owner Occupied   5,314,671    1,773,408    7,088,079 
Investment   1,748,027    825,238    2,573,265 
Hospitality            
Land and A&D       45,000    45,000 
Residential Real Estate:               
First Lien-Investment   646,927    338,827    985,754 
First Lien-Owner Occupied   281,130    2,781,351    3,062,481 
Land and A&D       145,193    145,193 
Commercial and Industrial   1,843,303    302,071    2,145,374 
Consumer            
Total substandard   9,834,058    6,211,088    16,045,146 
Doubtful(8)            
Loss(9)            
Total  $1,354,572,703   $345,695,880   $1,700,268,583 

 

 

27

 

The following table details activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2018 and 2017. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

   Commercial  Commercial  Residential      
Three Months Ended September 30, 2018  and Industrial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,680,448   $4,196,752   $749,630   $77,747   $6,704,577 
Provision for loan losses   (141,751)   303,547    34,609    111,465    307,870 
Recoveries   65,819    417    3,119    5,127    74,482 
Total   1,604,516    4,500,716    787,358    194,339    7,086,929 
Loans charged off               (106,879)   (106,879)
Ending Balance  $1,604,516   $4,500,716   $787,358   $87,460   $6,980,050 

 

   Commercial  Commercial  Residential      
Nine Months Ended September 30, 2018  and Industrial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,262,030   $3,783,735   $844,355   $30,466   $5,920,586 
Provision for loan losses   273,017    716,147    (70,403)   316,262    1,235,023 
Recoveries   69,469    834    15,230    11,980    97,513 
Total   1,604,516    4,500,716    789,182    358,708    7,253,122 
Loans charged off           (1,824)   (271,248)   (273,072)
Ending Balance  $1,604,516   $4,500,716   $787,358   $87,460   $6,980,050 
Amount allocated to:                         
Legacy Loans:                         
Individually evaluated for impairment  $93,892   $   $76,495   $   $170,387 
Other loans not individually evaluated   1,441,108    4,500,716    525,749    60,852    6,528,425 
Acquired Loans:                         
Individually evaluated for impairment   69,516        185,114    26,608    281,238 
Ending balance  $1,604,516   $4,500,716   $787,358   $87,460   $6,980,050 

 

      Commercial  Residential      
Three Months Ended September 30, 2017  Commercial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,318,247   $3,789,423   $793,795   $10,377   $5,911,842 
Provision for loan losses   81,378    113,694    (97,691)   38,320    135,701 
Recoveries   786    417        6,280    7,483 
Total   1,400,411    3,903,534    696,104    54,977    6,055,026 
Loans charged off   (202,528)           (36,311)   (238,839)
Ending Balance  $1,197,883   $3,903,534   $696,104   $18,666   $5,816,187 

 

      Commercial  Residential      
Nine Months Ended September 30, 2017  Commercial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,372,235   $3,990,152   $823,520   $9,562   $6,195,469 
Provision for loan losses   596,350    352,054    (126,048)   32,752    855,108 
Recoveries   2,350    1,250    900    31,811    36,311 
Total   1,970,935    4,343,456    698,372    74,125    7,086,888 
Loans charged off   (773,052)   (439,922)   (2,268)   (55,459)   (1,270,701)
Ending Balance  $1,197,883   $3,903,534   $696,104   $18,666   $5,816,187 
Amount allocated to:                         
Legacy Loans:                         
Individually evaluated for impairment  $96,712   $69,903   $35,647   $   $202,262 
Other loans not individually evaluated   1,076,654    3,753,559    582,994    18,666    5,431,873 
Acquired Loans:                         
Individually evaluated for impairment   24,517    80,072    77,463        182,052 
Ending balance  $1,197,883   $3,903,534   $696,104   $18,666   $5,816,187 

 

 

28

 

Our recorded investment in loans at September 30, 2018 and 2017 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  Commercial  Residential      
September 30, 2018  and Industrial  Real Estate  Real Estate  Consumer  Total
Legacy loans:                         
Individually evaluated for impairment with specific reserve  $93,892   $   $242,592   $   $336,484 
Individually evaluated for impairment without specific reserve   509,772    3,453,579    494,423        4,457,774 
Other loans not individually evaluated   215,125,991    1,113,299,121    258,804,372    17,671,242    1,604,900,726 
Acquired loans:                         
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)   68,888    45,000    407,735    27,009    548,632 
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition)   167,560    773,457    2,720,353    52,730    3,714,100 
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)   559,248    7,872,328    5,664,394    14,000    14,109,970 
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)   96,617,110    379,553,784    245,912,416    38,603,984    760,687,294 
Ending balance  $313,142,461   $1,504,997,269   $514,246,285   $56,368,965   $2,388,754,980 

 

 

      Commercial  Residential      
September 30, 2017  Commercial  Real Estate  Real Estate  Consumer  Total
Legacy loans:                         
Individually evaluated for impairment with specific reserve  $96,712   $597,053   $411,383   $   $1,105,148 
Individually evaluated for impairment without specific reserve   399,351    2,981,975    274,701        3,656,027 
Other loans not individually evaluated   143,238,162    941,537,848    207,916,920    7,076,344    1,299,769,274 
Acquired loans:                         
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)   73,167    149,226    250,194        472,587 
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition)       298,279    1,192,153        1,490,432 
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)       3,492,464    3,156,119    14,000    6,662,583 
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)   39,101,483    157,924,243    106,619,402    53,712,972    357,358,100 
Ending balance  $182,908,875   $1,106,981,088   $319,820,872   $60,803,316   $1,670,514,151 

 

 

5.OTHER REAL ESTATE OWNED

 

At September 30, 2018 and December 31, 2017, the fair value of other real estate owned was $1.5 million and $2.0 million, respectively. As a result of the acquisitions of Maryland Bankcorp, WSB Holdings, Regal and BYBK, we have segmented the 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, Regal Bank and Bay Bank or obtained as a result of loans originated by MB&T, WSB, Regal Bank and Bay Bank (acquired); we did not acquire any OREO properties in the DCB acquisition. We are currently aggressively either marketing these properties for sale or improving them in preparation for sale.

 

29

 

The following outlines the transactions in OREO during the period.

 

Nine months ended September 30, 2018  Legacy  Acquired  Total
Beginning balance  $425,000   $1,578,998   $2,003,998 
Acquisition of Bay Bancorp, Inc.       1,041,079    1,041,079 
Sales/deposits on sales   (425,000)   (1,070,173)   (1,495,173)
Net realized gain/(loss)       (80,738)   (80,738)
Total end of period  $   $1,469,166   $1,469,166 

 

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 OREO or, where management has both the intent and ability to recover its losses through a government guarantee, as a foreclosure claim receivable. At September 30, 2018, residential foreclosures classified as OREO totaled $686 thousand. We had three loans for an aggregate of $597 thousand secured by residential real estate in process of foreclosure at September 30, 2018 compared to one loan for $277 thousand at December 31, 2017.

 

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  Nine Months Ended
   September 30,  September 30,
   2018  2017  2018  2017
Weighted average number of shares   16,988,883    11,969,536    15,277,219    11,286,215 
Dilutive average number of shares   17,187,837    12,172,868    15,485,452    11,496,659 

 

7.STOCK-BASED COMPENSATION

 

For the three months ended September 30, 2018 and 2017, we recorded stock-based compensation expense of $302,974 and $187,904, respectively.  For the nine months ended September 30, 2018 and 2017, we recorded stock-based compensation expense of $872,284 and $449,935, respectively. At September 30, 2018, there was $1.6 million of total unrecognized compensation cost related to non-vested stock options that we expect to realize over the next 2.0 years. As of September 30, 2018, there were 212,005 shares remaining available for future issuance under the 2010 equity incentive plan. The officers exercised 53,021 options during the nine month period ended September 30, 2018 compared to 14,300 options exercised during the nine month period ended September 30, 2017.

 

For purposes of determining estimated fair value of stock options, we have computed the estimated fair value of all stock-based compensation using the Black-Scholes option pricing model and, for stock options granted prior to December 31 2017, we have applied the assumptions set forth in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2017.  Restricted stock awards are valued at the current stock price on the date of the award. During the nine months ended September 30, 2018, there were 50,000 stock options granted compared to no stock options granted during the nine months ended September 30, 2017.  The weighted average grant date fair value of the 2018 stock options is $8.90 and was computed using the Black-Scholes option pricing model under similar assumptions.

 

30

 

During the nine months ended September 30, 2018 and 2017, we granted 19,443 and 40,713 restricted common stock awards, respectively. The weighted average grant date fair value of these restricted stock awards was $32.00 at September 30, 2018.  At September 30, 2018, there was $3.6 million of total unrecognized compensation cost related to restricted stock awards that we expect to realize over the next 2.5 years. There were no restricted shares forfeited during the nine month periods ended September 30, 2018 or 2017.

 

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. There were no transfers between levels during the three and nine months ended September 30, 2018 or the year ended December 31, 2017.

 

At September 30, 2018, 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, corporate bonds, and 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 that fall into Level 1 and our corporate bonds, which fall into Level 3.

 

31

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

   At September 30, 2018 (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:               
Treasury securities  $2,992   $2,992   $   $   $ 
U.S. government agency   18,011        18,011         
Corporate bonds   18,110            18,110     
Municipal securities   75,694        75,694         
FHLMC MBS   18,582        18,582         
FNMA MBS   55,591        55,591         
GNMA MBS   27,378        27,378         
Total recurring assets at fair value  $216,358   $2,992   $195,256   $18,110   $ 

 

 

   At December 31, 2017 (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:               
Treasury securities  $3,005   $3,005   $   $   $ 
U.S. government agency   17,734        17,734         
Corporate bonds   14,658            14,658     
Municipal securities   79,555        79,555         
FHLMC MBS   19,455        19,455         
FNMA MBS   62,946        62,946         
GNMA MBS   21,000        21,000         
Total recurring assets at fair value  $218,353   $3,005   $200,690   $14,658   $ 

 

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.

 

The fair value of the majority of the securities in significant unobservable inputs (Level 3) 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.

 

The following table provides a reconciliation of changes in fair value included in assets measured in the Consolidated Balance Sheet using inputs classified as level 3 in the fair value for the period indicated:

 

(in thousands)  Level 3
Investment available-for-sale     
Balance as of January 1, 2018  $14,658 
Realized and unrealized gains (losses)     
Included in earnings    
Included in other comprehensive income   (48)
Purchases, issuances, sales and settlements   3,500 
Transfers into or out of level 3    
Balance at September 30, 2018  $18,110 

 

 

32

 

The fair value calculated may not be indicative of net realized value or reflective of future fair values.

 

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 September 30, 2018 and December 31, 2017 are included in the tables below.

 

We also measure certain non-financial assets such as OREO, 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 September 30, 2018 (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:  $4,624           $4,624 
Acquired:   3,981            3,981 
Total Impaired Loans   8,605            8,605 
                     
Other real estate owned:                    
Legacy:  $           $ 
Acquired:   1,469            1,469 
Total other real estate owned:   1,469            1,469 
Total  $10,074   $   $   $10,074 

 

 

   At December 31, 2017 (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:  $4,260           $4,260 
Acquired:   1,931            1,931 
Total Impaired Loans   6,191            6,191 
                     
Other real estate owned:                    
Legacy:  $425           $425 
Acquired:   1,579            1,579 
Total other real estate owned:   2,004            2,004 
Total  $8,195   $   $   $8,195 

 

As of September 30, 2018 and December 31, 2017, we estimated the fair value of impaired assets using Level 3 inputs to be $10.1 million and $8.2 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 acquisitions of Maryland Bankcorp, WSB Holdings, Regal and BYBK, we have segmented the 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, Regal Bank and Bay Bank or obtained as a result of loans originated by MB&T, WSB, Regal Bank and Bay Bank (acquired).

 

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of Old Line Bancshares’ financial instruments not recorded at fair value on a recurring or non-recurring basis as of September 30, 2018 and December 31, 2017.  For short term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government-supported institution or to another member institution.  For net loans receivable, an exit price notion is used consistent with ASC Topic 820-Fair Value Measurement. Prior to adoption, loans were calculated using an entry price notion. For financial liabilities such as noninterest-bearing demand, interest bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

 

33

 

   September 30, 2018 (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  $50,306   $50,306   $50,306   $   $ 
Loans receivable, net   2,384,580    2,331,418            2,331,418 
Loans held for sale   8,830    8,830        8,830     
Investment securities available for sale   216,358    216,358    2,992    195,256    18,110 
Equity Securities at cost   13,063    13,063        13,063     
Bank Owned Life Insurance   67,491    67,491        67,491     
Accrued interest receivable   8,073    8,073        1,310    6,763 
Liabilities:                         
Deposits:                         
Non-interest-bearing   581,339    581,339        581,339     
Interest bearing   1,660,902    1,668,053        1,668,053     
Short term borrowings   272,535    272,535        272,535     
Long term borrowings   38,305    38,305        38,305     
Accrued Interest payable   1,644    1,644        1,644     

 

 

   December 31, 2017 (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  $35,174   $35,174   $35,174   $   $ 
Loans receivable, net   1,696,361    1,692,018            1,692,018 
Loans held for sale   4,404    4,558        4,558     
Investment securities available for sale   218,353    218,353    3,005    200,690    14,658 
Equity Securities at cost   8,978    8,978        8,978     
Bank Owned Life Insurance   41,612    41,612        41,612     
Accrued interest receivable   5,476    5,476        1,215    4,261 
Liabilities:                         
Deposits:                         
Non-interest-bearing   451,803    451,803        451,803     
Interest bearing   1,201,100    1,205,936        1,205,936     
Short term borrowings   192,612    192,612        192,612     
Long term borrowings   38,107    38,107        38,107     
Accrued Interest payable   1,472    1,472        1,472     

 

34

 

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. At September 30, 2018, we had $235.0 million outstanding in short term FHLB borrowings, compared to $155.0 million at December 31, 2017. At September 30, 2018 and December 31, 2017, we had no unsecured promissory notes and $37.5 million and $37.6 million, respectively, in secured promissory notes.

 

Securities Sold Under Agreements to Repurchase

 

To support the $37.5 million in repurchase agreements at September 30, 2018, we have provided collateral in the form of investment securities. At September 30, 2018 we have pledged $62.4 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 $37.5 million mature daily and will remain fully collateralized until the account has been closed or terminated.

 

10.LONG TERM BORROWINGS

 

Long term borrowings consist of $35 million in aggregate principal amount of Old Line Bancshares 5.625% Fixed-to-Floating Rate Subordinated Notes due 2026 (the “Notes”). The Notes were issued pursuant to an indenture and a supplemental indenture, each dated as of August 15, 2016, between Old Line Bancshares and U.S. Bank National Association as Trustee. The Notes are unsecured subordinated obligations of Old Line Bancshares and rank equally with all other unsecured subordinated indebtedness currently outstanding or issued in the future. The Notes are subordinated in right of payment of all senior indebtedness. The fair value of the Notes is $34.2 million.

 

Also included in long term borrowings are trust preferred subordinated debentures totaling $4.1 million (net of $2.6 million fair value adjustment) at September 30, 2018 acquired in the Regal acquisition. The trust preferred subordinated debentures consists of two trusts – Trust 1 in the amount of $4.0 million (fair value adjustment of $1.4 million) maturing on March 17, 2034 and Trust 2 in the amount of $2.5 million (fair value adjustment $1.2 million) maturing on December 14, 2035.

 

 

35

 

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.”

 

In this report, references to the “Company,” “we,” “us,” and “ours” refer to Old Line Bancshares, Inc. and its subsidiaries, collectively, unless the context otherwise requires, and references to the “Bank” refer to Old Line Bank.

 

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.

 

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”), on December 4, 2015, we acquired Regal Bancorp, Inc. (“Regal”), the parent company of Regal Bank & Trust (“Regal Bank”), on July 28, 2017, we acquired DCB Bancshares, Inc. (“DCB”), the parent company of Damascus Community Bank (“Damascus”), and on April 13, 2018, we acquired Bay Bancorp, Inc. (“BYBK”), the parent company of Bay Bank, FSB. This acquisition brought our assets to approximately $2.8 billion and we now operate 37 full service branches serving 11 Maryland counties and Baltimore City.

 

Summary of Recent Performance and Other Activities

 

Net income available to common stockholders increased $6.1 million, or 282.07%, to $8.3 million for the three months ended September 30, 2018, compared to $2.2 million for the three month period ended September 30, 2017. Earnings were $0.49 per basic and $0.48 per diluted common share for the three months ended September 30, 2018, compared to $0.18 per basic and diluted common share for the three months ended September 30, 2017. The increase in net income for the third quarter of 2018 as compared to the same 2017 period is primarily the result of an increase of $8.4 million in net interest income and $654 thousand in non-interest income, partially offset by a $2.0 million increase in non-interest expense. Net income included $2.3 million ($1.5 million net of taxes) of merger-related expenses (or $0.09 per basic and diluted common share) in connection with the Company’s acquisition of BYBK.

 

Net income available to common stockholders was $17.1 million for the nine months ended September 30, 2018, compared to $10.1 million for the same period last year, an increase of $6.9 million, or 68.76%. Earnings were $1.12 per basic and $1.10 per diluted common share for the nine months ended September 30, 2018, compared to $0.90 per basic and $0.88 per diluted common share for the same period last year. The increase in net income is primarily the result of increases of $21.0 million, or 46.76%, in net interest income and $1.8 million in non-interest income, partially offset by a $14.6 million increase in non-interest expenses. Included in net income for the 2018 period was $9.4 million ($7.6 million net of taxes, or $0.50 per basic and common share) of merger-related expenses associated with the acquisition of BYBK.

 

The following highlights contain additional financial data and events that have occurred during the three and nine month periods ended September 30, 2018:

 

Net loans held for investment increased $36.8 million and $688.2 million, respectively, during the three and nine month periods ended September 30, 2018, to $2.4 billion at September 30, 2018 from $1.7 billion at December 31, 2017 and $2.3 billion at June 30, 2018.
   

 

36

 

 Average gross loans increased $796.6 million, or 49.78%, and $653.9 million, or 44.33%, respectively, during the three and nine month periods ended September 30, 2018, to $2.4 billion and $2.1 billion, respectively, from $1.6 billion and $1.5 billion, respectively, during the three and nine month periods ended September 30, 2017.
   
 The net interest margin during the three months ended September 30, 2018 was 3.81% compared to 3.71% for the same period in 2017. Total yield on interest earning assets increased to 4.69% for the three months ended September 30, 2018, compared to 4.37% for the same period last year.
   
 The net interest margin during the nine months ended September 30, 2018 was 3.79% compared to 3.68% for the same period in 2017. The average yield on total interest earning increased to 4.60% for the nine months ended September 30, 2018, compared to 4.34% for the same period last year.
   
 The third quarter return on average assets (“ROAA”) and return on average equity (“ROAE”) were 1.12% and 8.89%, respectively, compared to ROAA and ROAE of 0.43% and 4.26%, respectively, for the third quarter of 2017. Excluding the merger-related expenses (non-GAAP), ROAA and ROAE would have been 1.32% and 10.47%, respectively, for the third quarter of 2018 and 1.01% and 9.68%, respectively, for the nine months ended September 30, 2017.
   
 ROAA and ROAE were 0.87% and 7.31%, respectively, for the nine months ended September 30, 2018, compared to ROAA and ROAE of 0.73% and 7.52%, respectively, for the nine months ended September 30, 2017. Excluding the merger-related expenses (non-GAAP), ROAA and ROAE would have been 1.26% and 10.59%, respectively, for the nine months ended September 30, 2018 and 0.94% and 9.68% for the nine months ended September 30, 2017.
   
 The adjusted (non-GAAP) efficiency ratio was 51.93% and 53.39%, respectively, for the three and nine months ended September 30, 2018 compared to 57.21% and 59.18%, respectively, for the same periods of 2017.
   
 Total assets increased $825.4 million, or 39.20%, since December 31, 2017, primarily due to increases of $688.2 million in loans held for investment, $69.3 million in goodwill, $15.1 million in cash and cash equivalents, and $25.9 million in bank owned life insurance.
   
 Total deposits grew by $589.3 million, or 35.65%, since December 31, 2017.
   
 We ended the third quarter of 2018 with a book value of $21.20 per common share and a tangible book value of $14.70 per common share compared to $16.61 and $14.10, respectively, at December 31, 2017.
   
 We maintained appropriate levels of liquidity and by all regulatory measures remained “well capitalized.”

 

 

37

 

The following summarizes the highlights of our financial performance for the three and nine month periods ended September 30, 2018 compared to same periods in 2017 (figures in the table may not match those discussed in the balance of this section due to rounding).

 

   Three months ended September 30,
   (Dollars in thousands)
   2018  2017  $ Change  % Change
             
Net income available to common stockholders  $8,265   $2,163   $6,102    282.11%
Interest income   30,753    19,492    11,261    57.77 
Interest expense   5,867    3,019    2,848    94.34 
Net interest income before provision for loan losses   24,886    16,472    8,414    51.08 
Provision for loan losses   308    136    172    126.47 
Non-interest income   2,805    2,151    654    30.40 
Non-interest expense   16,662    14,640    2,022    13.81 
Average total loans   2,397,054    1,600,429    796,625    49.78 
Average interest earning assets   2,628,566    1,820,594    807,972    44.38 
Average total interest bearing deposits   1,658,060    1,142,438    515,622    45.13 
Average non-interest bearing deposits   601,559    430,326    171,233    39.79 
Net interest margin   3.81%   3.71%        2.70 
Return on average assets   1.12%   0.43%        160.47 
Return on average equity   8.89%   4.26%        108.69 
Basic earnings per common share  $0.49   $0.18   $0.31    172.22 
Diluted earnings per common share   0.48    0.18    0.30    166.67 

 

 

   Nine months ended September 30,
   (Dollars in thousands)
   2018  2017  $ Change  % Change
             
Net income available to common stockholders  $17,056   $10,106   $6,950    68.77%
Interest income   80,246    53,181    27,065    50.89 
Interest expense   14,369    8,294    6,075    73.25 
Net interest income before provision for loan losses   65,877    44,887    20,990    46.76 
Provision for loan losses   1,235    855    380    44.44 
Non-interest income   7,788    6,002    1,786    29.76 
Non-interest expense   48,732    34,102    14,630    42.90 
Average total loans   2,128,896    1,475,004    653,892    44.33 
Average interest earning assets   2,360,680    1,688,473    672,207    39.81 
Average total interest bearing deposits   1,462,088    1,047,891    414,197    39.53 
Average non-interest bearing deposits   558,923    375,237    183,686    48.95 
Net interest margin   3.79%   3.68%        2.99 
Return on average assets   0.87%   0.73%        19.18 
Return on average equity   7.31%   7.52%        (2.79)
Basic earnings per common share  $1.12   $0.90   $0.22    24.44 
Diluted earnings per common share   1.10    0.88    0.22    25.00 

 

Recent Acquisitions

 

Bay Bancorp, Inc. On April 13, 2018, Old Line Bancshares acquired BYBK, the parent company of Bay Bank. The aggregate merger consideration was approximately $143.6 million based on the closing sales price of Old Line Bancshares’ common stock on April 13, 2018.

 

In connection with the merger, Bay Bank merged with and into Old Line Bank, with Old Line Bank the surviving bank.

 

38

 

At April 12, 2018, BYBK had consolidated assets of approximately $662.5 million. This merger added 11 banking locations located in BYBK’s primary market areas of Baltimore City and Anne Arundel, Baltimore, Howard and Harford Counties in Maryland.

 

The acquired assets and assumed liabilities of BYBK were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of BYBK. 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 value for loans. Management used quoted or current market prices to determine the fair value of BYBK’ investment securities.

 

DCB Bancshares, Inc. On July 28, 2017, Old Line Bancshares acquired DCB, the parent company of Damascus. The aggregate merger consideration was approximately $40.9 million based on the closing sales price of Old Line Bancshares’ common stock on July 28, 2017.

 

In connection with the merger, Damascus merged with and into Old Line Bank, with Old Line Bank the surviving bank.

 

At July 28, 2017, DCB had consolidated assets of approximately $311 million. This merger added six banking locations located in Montgomery, Frederick and Carroll Counties in Maryland.

 

The acquired assets and assumed liabilities of DCB were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of DCB. 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 value for loans. Management used quoted or current market prices to determine the fair value of Damascus’ investment securities.

 

Strategic Plan

 

We have based our strategic plan on the premise of enhancing stockholder value and growth through branching and operating profits. Our short term goals include continuing our strong pattern of organic loan and deposit growth, enhancing and maintaining credit quality, collecting payments on non-accrual and past due loans, profitably disposing of certain acquired loans and other real estate owned (“OREO”), 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 by acquisition into Baltimore, Carroll, Howard, Harford and Frederick Counties and Baltimore City, Maryland, organically and through acquisitions in Montgomery and Anne Arundel Counties, Maryland, and organically in Prince George’s County, Maryland.

 

We use the Internet and technology to augment our growth plans. Currently, we offer our customers image technology, Internet banking with online account access and bill pay service and mobile banking. 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, Regal, DCB and BYBK. We believe that, going forward, the BYBK acquisition will continue to generate increased earnings and increased returns for our stockholders, including the former stockholders of BYBK.

 

Although the current interest rate climate continues to present challenges for our industry, we have worked diligently towards our goal of becoming the premier community bank in Maryland. While we are uncertain about the continued pace of economic growth or the impact of the current political environment, recent tariffs imposed on imports into the United States, and the growing national debt, 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.

 

39

 

Although the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”) has been slowly increasing the federal funds rate since December 2015, interest rates are still at historically low levels, and if the economy remains stable, we believe that we can continue to grow total loans during the remainder of 2018 and during 2019 even with the additional expected incremental increases in the federal funds rate, which will increase market interest rates, and that we can continue to grow total deposits during the remainder of 2018 and during 2019 even with interest rates that are, and are expected to remain during the remainder of 2018 and during 2019, low by historical levels. As a result of this expected growth, we expect that net interest income will continue to increase during the remainder of 2018 and during 2019, although there can be no guarantee that this will be the case.

 

We also expect that salaries and benefits expenses and occupancy and equipment expenses will continue to be higher in 2018 and going forward generally than they were in 2017 as a result of including the expenses related to the former Damascus and Bay Bank employees and the staff associated with our branch in Riverdale, Maryland, that opened in June 2017, as well as the occupancy costs associated with the new Damascus, Bay Bank and Riverdale branches; such expenses may increase even further if we selectively take the opportunity to add more business development talent. We will continue to look for opportunities to reduce expenses as we did with the closing of three branches in 2016 and the July 2018 closure of two legacy Old Line Bank branches that were consolidated with former Bay Bank locations within close proximity. We believe with our existing branches, our lending staff, our corporate infrastructure and our solid balance sheet and strong capital position, we can continue to focus our efforts on improving earnings per share and enhancing 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, 2017, 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 three months ended September 30, 2018.

 

Results of Operations for the Three Months Ended September 30, 2018 Compared to Three Months Ended September 30, 2017.

 

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 the provision for loan losses for the three months ended September 30, 2018 increased $8.4 million, or 51.08%, to $24.9 million from $16.5 million for the same period in 2017. As outlined in detail in the Rate/Volume Variance Analysis, this increase was the result of an increase in total interest income, resulting from an increase in the average balance of and, to a lesser extent, the average yield on, our loans, partially offset by an increase in interest expense resulting from increases 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 $11.3 million, or 57.78%, to $30.8 million during the three months ended September 30, 2018 compared to $19.5 million during the three months ended September 30, 2017, almost entirely as a result of a $11.0 million increase in interest and fees on loans. The increase in interest and fees on loans is primarily the result of a $796.6 million increase in the average balance of our loans, driven primarily by an increase in the average balance of our mortgage loans, for the three months ended September 30, 2018 compared to the same period last year, as a result of both the loans we acquired in the BYBK acquisition and organic loan growth. An increase in the average yield on the loan portfolio to 4.84% for the three months ended September 30, 2018 from 4.54% during the three months ended September 30, 2017, due to higher yields on new mortgage loans and, to a lesser extent, commercial loans, also contributed to the increase in interest and fees on loans. 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 September 30, 2018 contributed a 13 basis point increase in interest income, compared to five basis points for the three months ended September 30, 2017.

 

40

 

Total interest expense increased $2.8 million, or 94.33%, to $5.9 million during the three months ended September 30, 2018 from $3.0 million for the same period in 2017, as a result of increases in the average interest rate paid on and, to a lesser extent, the average balance of, our interest bearing liabilities. The average interest rate paid on all interest bearing liabilities increased to 1.20% during the three months ended September 30, 2018, from 0.89% during the three months ended September 30, 2017, due to higher rates paid on both our deposits, primarily on our time deposits but also on our money market and NOW accounts, and our borrowings, primarily our FHLB borrowings. The increases in the average rates paid on both our deposits and our FHLB borrowings is the result of us paying higher rates as a result of recent Federal Reserve Board rate increases.

 

The average balance of our interest bearing liabilities increased $591.5 million, or 43.83%, to $1.9 billion for the three months ended September 30, 2018 from $1.3 billion for the three months ended September 30, 2017, as a result of increases of $515.6 million, or 45.13%, in our average interest bearing deposits and $75.9 million, or 36.62%, in our average borrowings quarter over quarter. The increase in our average interest bearing deposits is due to the deposits acquired in the BYBK merger and, to a lesser extent, organic deposit growth. The increase in our average borrowings is primarily due to the use of short term FHLB advances to fund new loan originations.

 

Non-interest bearing deposits allow us to fund growth in interest earning assets at minimal cost. Average non-interest bearing deposits increased $171.2 million to $601.6 million for the three months ended September 30, 2018, compared to $430.3 million for the three months ended September 30, 2017, primarily as a result of the deposits we acquired in the BYBK merger.

 

Our net interest margin increased to 3.81% for the three months ended September 30, 2018 from 3.71% for the three months ended September 30, 2017. The net interest margin increased due to an improvement in the yield on average interest earning assets, which increased 32 basis points from 4.37% for the quarter ended September 30, 2017 to 4.69% for the quarter ended September 30, 2018, as well as an increase in non-interest bearing deposits as a source of funding, partially offset by increases in the amount of interest expense and in the average rate paid on our interest bearing liabilities, which increased 31 basis points during the three months ended September 30, 2018 compared to the same period last year. The net interest margin during the 2018 period was also affected by the amount of accretion on acquired loans. Accretion increased due to a higher amount of early payoffs on acquired loans with credit marks during the three months ended September 30, 2018 compared to the same period of 2017. The fair value accretion/amortization is recorded on pay-downs recognized during the period, which contributed 13 basis points for the three months ended September 30, 2018 compared to five basis points for the three months ended September 30, 2017. A reduction in the tax equivalent yield as a result of the tax rate change that was enacted in December 2017 in accordance with the Tax Cut and Jobs Act also had a negative impact on the net interest margin during the period. The change in the tax rate contributed to a reduction of seven basis points for the three months ended September 30, 2018 as compared to the three month period ended September 30, 2017.

 

During the three months ended September 30, 2018 and 2017, 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 $580 thousand for the three months ended September 30, 2018, 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.

 

41

 

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

 

   Three months ended September 30,
   2018  2017
      % Impact on     % Impact on
   Accretion  Net Interest  Accretion  Net Interest
   Dollars  Margin  Dollars  Margin
Commercial loans  $113,378    0.02%  $28,420    0.01%
Mortgage loans   620,664    0.09    159,941    0.03 
Consumer loans   110,220    0.02    57,514    0.01 
Interest bearing deposits   70,157    0.01    88,766    0.02 
Total accretion  $914,419    0.14%  $334,641    0.07%

 

 

 

 

 

 

 

42

 

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 September 30, 2018 and 2017, 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
   2018  2017
   Average     Yield/  Average     Yield/
Three months ended September 30,  balance  Interest  Rate  balance  Interest  Rate
Assets:                  
Federal funds sold (1)  $952,087   $3,645    1.52%  $1,260,824   $3,974    1.25%
Interest bearing deposits (1)   3,813,051    34,902    3.63    1,127,347    861    0.30 
Investment securities (1)(2)                              
U.S. Treasury   3,008,239    17,453    2.30    3,017,254    7,593    1.01 
U.S. government agency   14,152,697    95,222    2.67    12,820,505    83,300    2.58 
Corporate bonds   18,118,051    221,994    4.86    13,881,570    189,274    5.41 
Mortgage backed securities   107,063,440    563,384    2.09    111,341,791    548,779    1.96 
Municipal securities   79,535,757    640,470    3.19    74,532,759    710,453    3.70 
Other equity securities   11,754,944    279,052    9.42    8,139,686    192,797    9.40 
Total investment securities   233,633,128    1,817,575    3.09    223,733,565    1,732,196    3.07 
Loans(1)                              
Commercial   325,406,078    3,844,213    4.69    198,584,446    2,056,390    4.11 
Mortgage real estate   2,015,218,388    24,438,610    4.81    1,357,993,372    15,518,319    4.53 
Consumer   56,429,628    955,621    6.72    43,851,679    733,422    6.64 
Total loans   2,397,054,094    29,238,444    4.84    1,600,429,497    18,308,131    4.54 
Allowance for loan losses   6,885,911             5,956,956          
Total loans, net of allowance   2,390,168,183    29,238,444    4.85    1,594,472,541    18,308,131    4.56 
Total interest earning assets(1)   2,628,566,449    31,094,566    4.69    1,820,594,277    20,045,162    4.37 
Non-interest bearing cash   48,035,416              38,671,275           
Goodwill and intangibles   110,861,142              26,317,526           
Premises and equipment   43,626,501              40,923,913           
Other assets   103,995,121              67,286,798           
Total assets(1)   2,935,084,629              1,993,793,789           
Liabilities and Stockholders’ Equity:                              
Interest bearing deposits                              
Savings   224,657,254    107,608    0.19    126,473,041    33,417    0.10 
Money market and NOW   678,323,856    968,323    0.57    490,678,732    496,535    0.40 
Time deposits   755,079,192    3,022,855    1.59    525,286,683    1,396,638    1.05 
Total interest bearing deposits   1,658,060,302    4,098,786    0.98    1,142,438,456    1,926,590    0.67 
Borrowed funds   283,169,572    1,768,532    2.48    207,268,687    1,092,736    2.09 
Total interest bearing liabilities   1,941,229,874    5,867,318    1.20    1,349,707,143    3,019,326    0.89 
Non-interest bearing deposits   601,558,786              430,325,956           
    2,542,788,660              1,780,033,099           
Other liabilities   23,355,099              12,465,862           
Stockholders’ equity   368,940,870              201,294,828           
Total liabilities and stockholders’ equity  $2,935,084,629             $1,993,793,789           
Net interest spread(1)              3.49              3.48 
Net interest margin(1)        $25,227,248    3.81%       $17,025,836    3.71%

_______________________

(1)Interest income 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.

 

43

 

The following table describes the impact on our interest income and expense resulting from changes in average balances and average rates for the three months ended September 30, 2018 and 2017. 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 September 30,
   2018 compared to 2017
   Variance due to:
   Total  Rate  Volume
          
Interest earning assets:               
Federal funds sold(1)  $(329)  $1,256   $(1,585)
Interest bearing deposits   34,041    32,295    1,746 
Investment Securities(1)               
U.S. treasury   9,860    9,900    (40)
U.S. government agency   11,922    6,788    5,134 
Corporate bonds   32,721    (47,104)   79,825 
Mortgage backed securities   14,605    49,517    (34,912)
Municipal securities   (69,983)   (149,030)   79,047 
Other   86,254    1,467    84,787 
Loans:(1)               
Commercial   1,787,823    832,798    955,025 
Mortgage   8,920,291    3,008,856    5,911,435 
Consumer   222,199    31,288    190,911 
Total interest income (1)   11,049,404    3,778,031    7,271,373 
                
Interest bearing liabilities                
Savings   74,191    59,796    14,395 
Money market and NOW   471,788    383,016    88,772 
Time deposits   1,626,217    1,338,358    287,859 
Borrowed funds   675,796    451,310    224,486 
Total interest expense   2,847,992    2,232,480    615,512 
                
Net interest income(1)  $8,201,412   $1,545,551   $6,655,861 

_______________________

(1)Interest income is presented on a 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 September 30, 2018 was $308 thousand, an increase of $172 thousand, or 126.87%, compared to $136 thousand for the three months ended September 30, 2017. This increase was primarily due to organic growth in our loan portfolio.

 

Management identified additional probable losses in the loan portfolio and recorded $107 thousand in charge-offs during the three month period ended September 30, 2018, compared to $239 thousand in charge-offs for the three months ended September 30, 2017. We recognized recoveries of $74 thousand during the three months ended September 30, 2018 compared to recoveries of $7 thousand during the same period in 2017.

 

The allowance for loan losses to gross loans held for investment was 0.29% and 0.35%, and the allowance for loan losses to non-accrual loans was 154.80% and 335.51%, at September 30, 2018 and December 31, 2017, respectively. The decrease in the allowance for loan losses as a percentage of gross loans held for investment was primarily the result of growth in the acquired loan portfolio. The decrease in the allowance for loan losses to non-accrual loans is primarily the result of the increase in our acquired non-accrual loans.

 

44

 

Non-interest Income. Non-interest income totaled $2.8 million for the three months ended September 30, 2018, an increase of $654 thousand, or 30.40%, from the corresponding period of 2017 amount of $2.2 million.

 

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

 

   Three months ended September 30,      
   2018  2017  $ Change  % Change
Service charges on deposit accounts  $342,012   $256,128   $85,884    33.53%
POS sponsorship program   711,577        711,577    100.00 
Wire transfer fees   36,743    25,520    11,223    43.98 
ATM Income   349,795    261,261    88,534    33.89 
Earnings on bank owned life insurance   520,785    297,656    223,129    74.96 
Loss (gain) on disposal of assets   (1,100)   7,469    (8,569)   (114.73)
Write down on stock   (91,498)       (91,498)   100.00 
Rental income   204,714    188,505    16,209    8.60 
Income on marketable loans   411,850    482,641    (70,791)   (14.67)
Other fees and commissions   320,457    632,191    (311,734)   (49.31)
Total non-interest income  $2,805,335   $2,151,371   $653,964    30.40%

 

Non-interest income increased during the 2018 period primarily as a result of income of $712 thousand from our new point of sale (“POS”) sponsorship program, as well as increases in earnings on bank owned life insurance (“BOLI”), service charges on deposit accounts and ATM income, partially offset by decreases in other fees and commissions and income on marketable loans and a $91 loss on the write down of stock.

 

As a result of the BYBK acquisition, the Bank became a member of the POS network sponsorship program, which allows our customers to access several processing and settlement networks; when our customers use one of these networks, the Bank receives a transaction fee from the network.

 

Earnings on BOLI increased $223 thousand due to the $16.3 million of BOLI acquired in the BYBK acquisition and $8.5 million in new BOLI policies purchased since September 30, 2017.

 

The $89 thousand increase in ATM income resulting from increased income on bank debit cards, and the $86 thousand increase in service charges, are each due to the increase in the Bank’s deposit customers, primarily as a result of the BYBK acquisition.

 

Other fees and commissions, which consists of other loan fees and the commissions earned on loans as well as recoveries of previously charged-off loans, decreased $312 thousand during the three months ended September 30, 2018 compared to the same period last year, primarily due to lower recoveries on previously charged-off acquired loans compared to the third quarter of last year.

 

Income on marketable loans consists of gain on the sale of residential mortgage loans originated for sale and any fees we receive in connection with such sales. Income on marketable loans decreased $71 thousand during the three months ended September 30, 2018, compared to the same period last year due to a decrease in gains recorded on the sale of residential mortgage loans primarily as a result of a decrease in the premiums received on mortgage loans sold in the secondary market as a result on lower premium amounts on each loan sold, resulting primarily from increased competition, partially offset by an increase in the amount of loans sold. The residential mortgage division sold loans in the secondary market aggregating $28.8 million during the third quarter of 2018 compared to $21.3 million for the same period last year.

 

Non-interest Expense. Non-interest expense increased $2.0 million, or 13.81%, for the three months ended September 30, 2018 compared to the three months ended September 30, 2017.

 

45

 

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

 

   Three months ended September 30,      
   2018  2017  $ Change  % Change
Salaries and benefits  $7,491,736   $5,365,890   $2,125,846    39.62%
Occupancy and equipment   2,349,691    1,828,593    521,098    28.50 
Data processing   659,926    443,453    216,473    48.82 
FDIC insurance and State of Maryland assessments   278,109    281,587    (3,478)   (1.24)
Merger related expenses   2,282,705    3,985,514    (1,702,809)   100.00 
Core deposit premium amortization   663,685    272,354    391,331    143.68 
Loss (gain) on sale of other real estate owned   26,266    4,100    22,166    100.00 
OREO expense   (99,957)   200,959    (300,916)   (149.74)
Director fees   172,550    148,800    23,750    15.96 
Network services   127,226    133,301    (6,075)   (4.56)
Telephone   269,070    218,316    50,754    23.25 
Other operating   2,441,331    1,757,586    683,745    38.90 
Total non-interest expenses  $16,662,338   $14,640,453   $2,021,885    13.81%

 

Non-interest expenses increased quarter over quarter primarily as a result of increases in salaries and benefits, occupancy and equipment, core deposit premium amortization, data processing and other operating expenses for the three months ended September 30, 2018 compared to the same period of 2017, partially offset by the decrease in merger-related expenses.

 

The $2.1 million increase in salaries and benefits and the $521 thousand increase in occupancy and equipment expenses are primarily due to the additional staff and new branches, respectively, that we acquired in the BYBK merger.

 

Core deposit premium amortization increased $391 thousand as a result of the higher premiums resulting from the deposits we acquired in the BYBK acquisition.

 

The $216 thousand increase in data processing expenses resulted from additional customer transactions due to growth.

 

Other operating expenses (which includes, for example, office supplies, software expense, marketing and advertising expenses) increased $684 thousand, primarily as a result of the additional branches and staff we acquired in the BYBK merger.

 

Income Taxes. We had income tax expense of $2.5 million (22.91% of pre-tax income) for the three months ended September 30, 2018 compared to income tax expense of $1.7 million (43.78% of pre-tax income) for the same period in 2017. The effective tax rate decreased for the 2018 period primarily as a result of the decrease in the federal corporate tax income rate from 35% in 2017 to 21% during 2018, which was enacted as part of the Tax Cuts and Jobs Act, and the $1.7 million decrease in the amount of non-deductible merger expenses that we incurred during the three months ended September 30, 2018 compared to the same period last year.

 

Results of Operations for the Nine Months Ended September 30, 2018 Compared to Nine Months Ended September 30, 2017.

 

Net interest income before provision for loan losses for the nine months ended September 30, 2018 increased $21.0 million, or 46.76%, to $65.9 million from $44.9 million for the same period in 2017. 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 average balance of our loans, partially offset by an increase in interest expense resulting from increases in both the average rate on and the average balance of our interest bearing liabilities, all as discussed further below.

 

Total interest income increased $27.1 million, or 50.89%, to $80.2 million during the nine months ended September 30, 2018 compared to $53.2 million during the nine months ended September 30, 2017, almost entirely as a result of a $26.1 million increase in interest and fees on loans. The increase in interest and fees on loans is primarily the result of a $653.9 million increase in the average balance of our loans during the nine months ended September 30, 2018 compared to the same period in 2017, as a result of the loans acquired in the BYBK and DCB acquisitions as well as strong organic loan growth. In addition, the average yield on the loan portfolio increased to 4.76% for the nine months ended September 30, 2018 from 4.53% during the nine months ended September 30, 2017 due to higher yields on new mortgage and commercial loans, although this had much less of an impact on the total increase in interest income than did the increase in the average balance of our loans. The fair value accretion/amortization on acquired loans affects interest income, primarily due to payoffs on such acquired loans. Payoffs during the nine months ended September 30, 2018 contributed a 12 basis point increase in interest income, as compared to seven basis points for the nine months ended September 30, 2017.

 

46

 

A $690 thousand increase in interest earned on investment securities also contributed to the increase in total interest income. This increase was the result of increases in the both the average yield on and the average balance of our securities. The average yield on our investment securities increased 20 basis points during the 2018 period compared to the same period of 2017 as a result of increases in the average rates on our MBS and our U.S. Treasury, agency, and other equity securities, partially offset by decreases in the average yield on our municipal securities and corporate bonds. The average balance of our investment securities increased period over period as a result of increases in the average balance of our corporate bonds and municipal securities, partially offset by a decrease in the average balance of our MBS.

 

Total interest expense increased $6.1 million, or 73.24%, to $14.4 million during the nine months ended September 30, 2018 from $8.3 million for the same period in 2017, as a result of increases in both the average rate paid on and the average balance of our interest bearing liabilities. The average interest rate paid on all interest bearing liabilities increased to 1.11% during the nine months ended September 30, 2018 from 0.87% during the nine months ended September 30, 2017, due primarily to higher interest rates paid on our borrowings, time deposits, and money market and NOW accounts.

 

The average balance of our interest bearing liabilities increased $456.8 million, or 35.83%, to $1.7 billion for the nine months ended September 30, 2018 from $1.3 billion for the nine months ended September 30, 2017, as a result of increases of $414.2 million, or 39.53%, in our average interest bearing deposits and $42.6 million, or 18.77%, in our average borrowings period over period. The increase in our average interest bearing deposits is primarily due to the deposits acquired in the BYBK and DCB acquisitions. The increase in our average borrowings is primarily due to the use of short-term FHLB advances to fund new loan originations.

 

As a result of the growth generated primarily from the DCB and BYBK acquisitions, and our branch network 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 $183.7 million to $558.9 million for the nine months ended September 30, 2018, compared to $375.2 million for the nine months ended September 30, 2017.

 

Our net interest margin increased to 3.79% for the nine months ended September 30, 2018 from 3.68% for the nine months ended September 30, 2017. The net interest margin increased due to an improvement in the yield on average interest earning assets, which increased 26 basis points from 4.34% for the nine months ended September 30, 2017 to 4.60% for the nine months ended September 30, 2018, as well as an increase in non-interest bearing deposits as a source of funding, partially offset by the increases in the amount of interest expense and in the average rate paid on our interest bearing liabilities, which increased 24 basis points during the nine months ended September 30, 2018 compared to the same period last year. The net interest margin during 2018 was also affected by the amount of accretion on acquired loans. Accretion increased due to a higher amount of early payoffs on acquired loans with credit marks during the nine months ended September 30, 2018 compared to the same period of 2017. The fair value accretion/amortization is recorded on pay-downs recognized during the period, which contributed 12 basis points for the nine months ended September 30, 2018 compared to eight basis points for the nine months ended September 30, 2017. A reduction in the tax equivalent yield as a result of the tax rate change that was enacted in December 2017 in accordance with the Tax Cut and Jobs Act also had a negative impact on the net interest margin during the period. The change in the tax rate contributed to a reduction of seven basis points for the nine months ended September 30, 2018 as compared to the nine month period ended September 30, 2017.

 

47

 

During the nine months ended September 30, 2018 and 2017, 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 $1.4 million for the nine months ended September 30, 2018, as compared to the same period last year. The higher level of accretion on acquired loans was due to a higher level of early payoffs on acquired loans with credit marks and the higher level of acquired loans with accreting marks.

 

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

 

   Nine months ended September 30,
   2018  2017
      % Impact on     % Impact on
   Accretion  Net Interest  Accretion  Net Interest
   Dollars  Margin  Dollars  Margin
Commercial loans  $370,902    0.02%  $32,120    %
Mortgage loans   1,451,314    0.08    748,109    0.06 
Consumer loans   334,338    0.02    67,830    0.01 
Interest bearing deposits   221,221    0.01    153,340    0.01 
Total accretion  $2,377,775    0.13%  $1,001,399    0.08%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

 

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 nine months ended September 30, 2018 and 2017, 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
   2018  2017
   Average     Yield/  Average     Yield/
Nine months ended September 30,  balance  Interest  Rate  balance  Interest  Rate
Assets:                  
Federal funds sold (1)  $641,625   $7,287    1.52%  $619,171   $5,594    1.21%
Interest bearing deposits (1)   4,556,328    34,909    1.02    1,138,256    870    0.10 
Investment securities (1)(2)                              
U.S. Treasury   3,184,060    46,190    1.94    3,024,635    20,540    0.91 
U.S. government agency   13,957,146    278,303    2.67    10,688,042    205,813    2.57 
Corporate bonds   16,883,969    643,580    5.10    10,641,774    428,153    5.38 
Mortgage backed securities   108,259,016    1,690,299    2.09    113,821,895    1,657,619    1.95 
Municipal securities   79,767,641    1,927,042    3.23    70,616,753    2,039,585    3.86 
Other equity securities   10,945,092    894,447    10.93    8,875,175    437,854    6.60 
Total investment securities   232,996,924    5,479,861    3.14    217,668,274    4,789,564    2.94 
Loans(1)                              
Commercial   285,941,800    10,273,526    4.80    182,017,682    5,414,494    3.98 
Mortgage real estate   1,783,718,356    62,548,306    4.69    1,274,851,962    43,711,489    4.58 
Consumer   59,235,553    2,945,729    6.65    18,134,018    859,704    6.34 
Total loans   2,128,895,709    75,767,561    4.76    1,475,003,662    49,985,687    4.53 
Allowance for loan losses   6,410,911             5,955,985          
Total loans, net of allowance   2,122,484,798    75,767,561    4.77    1,469,047,677    49,985,687    4.55 
Total interest earning assets(1)   2,360,679,675    81,289,618    4.60    1,688,473,378    54,781,715    4.34 
Non-interest bearing cash   44,005,578              32,229,686           
Goodwill and intangibles   81,303,285              17,581,658           
Premises and equipment   42,778,668              37,765,947           
Other assets   90,534,120              65,102,766           
Total assets(1)   2,619,301,326              1,841,153,435           
Liabilities and Stockholders’ Equity:                              
Interest bearing deposits                              
Savings   193,371,948    245,133    0.17    111,211,961    95,308    0.11 
Money market and NOW   616,787,570    2,478,336    0.54    451,502,260    1,263,078    0.37 
Time deposits   651,928,973    6,828,286    1.40    485,176,995    3,816,254    1.05 
Total interest bearing deposits   1,462,088,491    9,551,755    0.87    1,047,891,216    5,174,640    0.66 
Borrowed funds   269,426,578    4,817,613    2.39    226,845,847    3,119,758    1.84 
Total interest bearing liabilities   1,731,515,069    14,369,368    1.11    1,274,737,063    8,294,398    0.87 
Non-interest bearing deposits   558,923,100              375,236,607           
    2,290,438,169              1,649,973,670           
Other liabilities   17,072,083              11,543,009           
Stockholders’ equity   311,791,074              179,636,756           
Total liabilities and stockholders’ equity  $2,619,301,326             $1,841,153,435           
Net interest spread(1)              3.49              3.47 
Net interest margin(1)        $66,920,250    3.79%       $46,487,317    3.68%

_______________________

(1)Interest income is presented on a 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.

 

49

 

The following table describes the impact on our interest income and expense resulting from changes in average balances and average rates for the nine months ended September 30, 2018 and 2017. 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

 

   Nine months ended September 30,
   2018 compared to 2017
   Variance due to:
   Total  Rate  Volume
Interest earning assets:               
Federal funds sold(1)  $1,693   $1,530   $163 
Interest bearing deposits   34,039    27,385    6,654 
Investment Securities(1)               
U.S. treasury   25,650    24,786    864 
U.S. government agency   72,490    10,170    62,320 
Corporate bond   215,427    (30,784)   246,211 
Mortgage backed securities   32,680    128,395    (95,715)
Municipal securities   (112,543)   (402,141)   289,598 
Other   456,593    360,621    95,972 
Loans:(1)               
Commercial   4,859,032    1,586,095    3,272,937 
Mortgage   18,836,817    1,382,984    17,453,833 
Consumer   2,086,025    58,253    2,027,772 
Total interest income (1)   26,507,903    3,119,249    23,388,654 
                
Interest bearing liabilities                
Savings   149,825    74,107    75,718 
Money market and NOW   1,215,258    756,780    458,478 
Time deposits   3,012,032    1,701,343    1,310,689 
Borrowed funds   1,697,855    1,155,708    542,147 
Total interest expense   6,074,970    3,687,938    2,387,032 
                
Net interest income(1)  $20,432,933   $(568,689)  $21,001,622 

_______________________

(1)Interest income is presented on a 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 nine months ended September 30, 2018 was $1.2 million, an increase of $380 thousand, or 44.43%, compared to $855 thousand for the nine months ended September 30, 2017. This increase is due to the organic growth in our loan portfolio.

 

Management identified additional probable losses in the loan portfolio and recorded $273 thousand in charge-offs for the nine months ended September 30, 2018 compared to charge-offs of $1.3 million for the nine months ended September 30, 2017. We recognized recoveries of $98 thousand during the nine months ended September 30, 2018 compared to $36 thousand for the same period in 2017.

 

Non-interest Income. Non-interest income totaled $7.8 million for the nine months ended September 30, 2018, an increase of $1.8 million, or 29.77%, from the corresponding period of 2017 amount of $6.0 million.

 

50

 

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

 

   Nine months ended September 30,      
   2018  2017  $ Change  % Change
Service charges on deposit accounts  $926,343   $664,654   $261,689    39.37%
POS Sponsorship program   1,385,079        1,385,079    100.00 
Wire transfer fees   98,887    68,035    30,852    45.35 
ATM income   1,002,783    656,651    346,132    52.71 
Gain on sales or calls of investment securities       35,258    (35,258)   (100.00)
Earnings on bank owned life insurance   1,274,777    861,112    413,665    48.04 
Gain on disposal of assets   13,266    120,063    (106,797)   (88.95)
Gain on sale of loans       94,714    (94,714)   100.00 
Write down on stock   (152,496)       (152,496)   100.00 
Rental income   602,208    498,961    103,247    20.69 
Income on marketable loans   1,342,201    1,840,218    (498,017)   (27.06)
Other fees and commissions   1,295,359    1,162,058    133,301    11.47 
Total non-interest income  $7,788,407   $6,001,724   $1,786,683    29.77%

 

Non-interest income increased during the 2018 period primarily as a result of income of $1.4 million from our new POS sponsorship program, as well as increases in earnings on BOLI, ATM income and service charges on deposit accounts, partially offset by decreases in income on marketable loans, gain on sale of loans, and gain on disposal of assets and a loss on the write down of stock.

 

As a result of the BYBK acquisition, the Bank became a member of the POS network sponsorship program, which allows our customers to access several processing and settlement networks; when our customers use one of these networks, the Bank receives a transaction fee from the network.

 

The $414 thousand increase in earnings on bank owned life insurance is due to the increase in the balance of BOLI due to the $16.3 million of BOLI acquired in the BYBK acquisition and $8.5 million in new BOLI policies purchased since September 30, 2017.

 

The $346 thousand increase in ATM income resulting from increased income on bank debit cards, and the $262 thousand increase in service charges, are each due to the increase in Bank deposit customers, primarily as a result of the DCB and BYBK acquisitions.

 

Income on marketable loans decreased $498 thousand during the nine months ended September 30, 2018, compared to the same period last year due to a decrease in gains recorded on the sale of residential mortgage loans primarily as a result of a decrease in the premiums on loans sold in the secondary market as a result on lower premium amounts on each loan sold, resulting primarily from increased competition, partially offset by an increase in the amount of loans sold. The residential mortgage division originated loans in the secondary market aggregating $77.1 million during the nine months ended September 30, 2018 compared to $73.1 million for the same period last year.

 

Income on marketable loans decreased $71 thousand during the three months ended September 30, 2018, compared to the same period last year due to a decrease in gains recorded on the sale of residential mortgage loans primarily as a result of a decrease in the premiums received on mortgage loans sold in the secondary market as a result on lower premium amounts on each loan sold, resulting primarily from increased competition, partially offset by an increase in the amount of loans sold. The residential mortgage division sold loans in the secondary market aggregating $28.8 million during the third quarter of 2018 compared to $21.3 million for the same period last year.

 

The $95 thousand in gain on sale of loans (other than residential mortgage loans held for sale) during the nine month period ended September 30, 2017, is due to the sale of one SBA loan during the period, whereas we did not sell any portfolio loans during the 2018 period.

 

51

 

The $107 thousand decrease in gain on disposal of assets is due to the sale during 2017 of our previously-owned location, the Accokeek branch, whereas we had no such sales during the 2018 period.

 

Non-interest Expense. Non-interest expense increased $14.6 million, or 42.90%, for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

 

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

 

   Nine months ended September 30,      
   2018  2017  $ Change  % Change
Salaries and benefits  $20,178,521   $15,284,057   $4,894,464    32.02%
Occupancy and equipment   6,572,733    5,137,273    1,435,460    27.94 
Data processing   1,971,747    1,161,647    810,100    69.74 
FDIC insurance and State of Maryland assessments   786,506    799,700    (13,194)   (1.65)
Merger and integration   9,404,507    3,985,514    5,418,993    100.00 
Core deposit premium amortization   1,516,734    651,613    865,121    132.77 
Gain on sale of other real estate owned   80,738    (13,589)   94,327    (694.14)
OREO expense   113,032    256,170    (143,138)   (55.88)
Director fees   539,750    485,700    54,050    11.13 
Network services   302,038    437,140    (135,102)   (30.91)
Telephone   725,976    598,618    127,358    21.28 
Other operating   6,539,421    5,318,191    1,221,230    22.96 
Total non-interest expenses  $48,731,703   $34,102,034   $14,629,669    42.90%

  

Non-interest expenses increased period over period primarily as a result of increases in merger and integration expenses and salaries and benefits, as well as increases in core deposit premium amortization, occupancy and equipment, data processing and other operating expenses, partially offset by decreases in OREO expense and network services, for the nine months ended September 30, 2018 compared to the same nine month period of 2017.

 

Merger and integration expenses increased $5.4 million period over period; we incurred merger and integration expenses of $9.4 million during the 2018 period in connection with the BYBK acquisition, compared to $4.0 of merger and integration expenses during the 2017 period in connection with the DCB acquisition.

 

The increases of $4.9 million in salaries and benefits and $1.4 million in occupancy and equipment expenses are primarily due to the additional staff and new branches, respectively, that we acquired in the DCB and BYBK mergers.

 

Core deposit amortization increased $865 thousand as a result of the higher premiums resulting from the deposits we acquired in the DCB and BYBK acquisitions.

 

Data processing expenses increased $810 thousand for the 2018 period as a result of additional customer transactions due to growth.

 

Other operating expenses increased $1.2 million primarily as a result of the additional branches and staff we acquired in the BYBK and DCB mergers.

 

The decrease in OREO expenses is the result of real estate taxes collected on one OREO property.

 

Income Taxes. We had income tax expense of $6.6 million (28.03% of pre-tax income) for the nine months ended September 30, 2018 compared to income tax expense of $5.8 million (36.57% of pre-tax income) for the same period in 2017. The effective tax rate decreased for the 2018 period primarily as a result of the decrease in the federal corporate tax income rate from 35% to 21% enacted as part of the Tax Cuts and Jobs Act, although the impact of the lower tax rate was partially offset by our incurring an additional $5.4 million of non-deductible merger expenses during the nine months ended September 30, 2018 compared to the same period of 2017.

 

52

 

Analysis of Financial Condition

 

Investment Securities. Our portfolio consists primarily of investment grade securities including U.S. Treasury securities, U.S. government agency securities, U.S. government sponsored entity securities, corporate bonds, securities issued by states, counties and municipalities, MBS, certain equity securities (recorded at cost), Federal Home Loan Bank stock, Maryland Financial Bank stock, and Atlantic Community Bankers Bank stock.

 

We have prudently managed our investment portfolio to maintain liquidity and safety. The portfolio provides a source of liquidity and 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 may sell 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 September 30, 2018 amounted to $216.4 million, a decrease of $2.0 million, or 0.91%, from the December 31, 2017 amount of $218.4 million. As outlined above, at September 30, 2018, all securities are classified as available for sale.

 

The fair value of available for sale securities included net unrealized losses of $10.1 million at September 30, 2018 (reflected as $7.3 million net of taxes) compared to net unrealized losses of $3.9 million (reflected as $2.3 million net of taxes) at December 31, 2017. The decline in the value of the investment securities is due to the increase in market interest rates, which resulted in a decrease 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 $688.2 million, or 40.57%, during the nine months ended September 30, 2018, bringing the balance to $2.4 billion at September 30, 2018 compared to $1.7 billion at December 31, 2017. The loan growth during the nine months ending September 30, 2018 was due to the loans that we acquired from BYBK as well as organic growth resulting from the addition of several experienced loan officers to our team over the last year and our enhanced presence in our market area. Commercial real estate loans increased by $362.6 million, residential real estate loans increased by $203.5 million, commercial and industrial loans increased by $125.8 million, and consumer loans decreased by $3.5 million from their respective balances at December 31, 2017 Excluding the loans acquired in the BYBK Bacquisition, net loans held for investment during the nine month period increased by $194.4 million; the acquisition of the Bay Bank loan portfolio accounted for approximately $494 million of the growth in net loans held for investment during the nine month period ended September 30, 2018.

 

Most of our lending activity occurs within the state of Maryland in the suburban Washington, D.C. and Baltimore market areas in Anne Arundel, Baltimore, Baltimore County, Calvert, Carroll, Charles, Frederick, Harford, Howard, 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.

 

53

 

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

 

   September 30, 2018  December 31, 2017
   Legacy (1)  Acquired  Total  Legacy (1)  Acquired  Total
Commercial Real Estate                              
Owner Occupied  $275,339,040   $152,433,104   $427,772,144   $268,128,087   $87,658,855   $355,786,942 
Investment   601,113,264    197,662,549    798,775,813    485,536,921    52,926,739    538,463,660 
Hospitality   148,312,837    13,265,447    161,578,284    164,193,228    7,395,186    171,588,414 
Land and A&D   91,987,559    24,883,469    116,871,028    67,310,660    9,230,771    76,541,431 
Residential Real Estate                              
First Lien-Investment   90,285,266    50,629,554    140,914,820    79,762,682    21,220,518    100,983,200 
First Lien-Owner Occupied   98,966,442    142,135,278    241,101,720    67,237,699    62,524,794    129,762,493 
Residential Land and A&D   49,708,005    18,494,088    68,202,093    35,879,853    6,536,160    42,416,013 
HELOC and Jr. Liens   20,581,673    43,445,979    64,027,652    21,520,339    16,019,418    37,539,757 
Commercial and Industrial   215,729,656    97,412,805    313,142,461    154,244,645    33,100,688    187,345,333 
Consumer   17,671,242    38,697,723    56,368,965    10,758,589    49,082,751    59,841,340 
Total loans   1,609,694,984    779,059,996    2,388,754,980    1,354,572,703    345,695,880    1,700,268,583 
Allowance for loan losses   (6,698,812)   (281,238)   (6,980,050)   (5,738,534)   (182,052)   (5,920,586)
Deferred loan costs, net   2,804,884        2,804,884    2,013,434        2,013,434 
Net loans  $1,605,801,056   $778,778,758   $2,384,579,814   $1,350,847,603   $345,513,828   $1,696,361,431 

_______________________

(1)As a result of the acquisitions of Maryland Bankcorp, WSB Holdings, Regal Bancorp, DCB and Bay Bancorp, we have segmented the portfolio into two components, “Legacy” loans originated by Old Line Bank and “Acquired” loans acquired from MB&T, WSB, Regal Bank, Damascus and Bay Bank.

 

Bank Owned Life Insurance (“BOLI”). At September 30, 2018, we have invested $67.5 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, Regal Bank, Damascus and Bay Bank. Bank owned life insurance increased $25.9 million during the nine months ended September 30, 2018, primary due to $16.3 million of bank owned life insurance acquired in the BYBK acquisition and $8.5 million in new BOLI policies purchased since December 31, 2017. The increase also includes interest earned on these policies. Gross earnings on BOLI were $1.3 million during the nine months ended September 30, 2018, which earnings were partially offset by $209 thousand in expenses associated with the policies, for total net earnings of $1.1 million in 2018. We anticipate that the earnings on these policies will continue to help offset our employee benefit expenses as well as our obligations under our salary continuation agreements and supplemental life insurance agreements that we have entered into with our executive officers and that MB&T and WSB had entered into with their executive officers. There are no post-retirement death benefits associated with the BOLI policies owned by Old Line Bank prior to the acquisition of MB&T. We have accrued a $200 thousand liability associated with the post-retirement death benefits of the BOLI policies acquired from MB&T and there are no such benefits related to the BOLI policies acquired from WSB, Regal Bank, Damascus or BYBK.

 

Annuity Plan. Our annuity plan is an interest earning investment that we purchased to fund a new supplemental retirement plan and amendments to existing retirement plans that will provide lifetime payments to two of our executive officers; we entered into these new agreements as of May 7, 2018, as described in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018. We invested $6.0 million during the fourth quarter of 2017 and the annuity plan was effective January 1, 2018. The annuity plan was valued at $6.3 million at September 30, 2018.

 

54

 

Deposits. Deposits increased $589.3 million during the nine months ended September 30, 2018 to $2.2 billion, compared to $1.7 billion at December 31, 2017. The increase is comprised of a $129.5 million increase in our non-interest bearing deposits and a $459.8 million increase in our interest bearing deposits. These increases are due predominantly to the deposits acquired from BYBK.

 

The following table outlines the changes in interest bearing deposits:

 

   September 30,  December 31,      
   2018  2017  $ Change  % Change
   (Dollars in thousands)
Certificates of deposit  $775,143   $530,027   $245,116    46.25%
Interest bearing checking   664,394    538,102    126,292    23.47 
Savings   221,365    132,971    88,394    66.48 
Total  $1,660,902   $1,201,100   $459,802    38.28%

 

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 Federal Deposit Insurance Corporation (the “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 September 30, 2018, we had $47.7 million in CDARS and $165.5 million in money market accounts through Promontory’s reciprocal deposit program compared to $49.2 million and $144.9 million, respectively, at December 31, 2017.

 

We do not currently have any brokered certificates of deposits other than CDARS. Old Line Bank did not obtain any brokered certificates of deposit during the nine months ended September 30, 2018. We may, however, use brokered deposits in the future as an element of our funding strategy if and 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 September 30, 2018, we had $235.0 million outstanding in short term FHLB borrowings, compared to $155.0 million at December 31, 2017. At September 30, 2018 and December 31, 2017, we had no unsecured promissory notes and $37.5 million and $37.6 million, respectively, in secured promissory notes.

 

Long term borrowings at September 30, 2018 consist primarily of the Notes in the amount of $35.0 million (fair value of $34.1 million) due in 2026. The initial interest rate on the Notes is 5.625% per annum from August 15, 2016 to August 14, 2021, payable semi-annually on each February 15 and August 15. Beginning August 15, 2021, the interest rate will reset quarterly to an interest rate per annum equal to the then current three-month LIBOR rate plus 450.2 basis points, payable quarterly on each February 15, May 15, August 15 and November 15 through maturity or early redemption. Also included in long term borrowings are trust preferred subordinated debentures totaling $4.1 million (net of $2.6 million fair value adjustment) we acquired in the Regal acquisition. The trust preferred subordinated debentures consists of two trusts – Trust 1 in the amount of $4.0 million (fair value adjustment of $1.4 million) with an interest rate of floating 90-day LIBOR plus 2.85%, maturing in 2034 and Trust 2 in the amount of $2.5 million (fair value adjustment $1.2 million) with an interest rate of floating 90-day LIBOR plus 1.60%, maturing in 2035.

 

Liquidity and Capital Resources. Our 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 $70.0 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.

 

55

 

Our immediate sources of liquidity are cash and due from banks, federal funds sold and deposits in other banks. On September 30, 2018, we had $45.8 million in cash and due from banks, $3.5 million in interest bearing accounts, and $1.0 million in federal funds sold. As of December 31, 2017, we had $33.6 million in cash and due from banks, $1.4 million in interest bearing accounts, and $257 thousand 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 nine months ended September 30, 2018. 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 September 30, 2018. In addition, Old Line Bank has $65.0 million in available lines of credit at September 30, 2018, consisting of overnight federal funds from its correspondent banks. Old Line Bank has an additional secured line of credit from the FHLB of $644.5 million at September 30, 2018. 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 $421.5 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 $37.5 million in repurchase agreements.

 

In July 2013, the Federal Reserve Board and the FDIC adopted rules implementing Basel III. Under the rules, which became effective January 1, 2015, minimum requirements increased for both the quantity and quality of capital held by Old Line Bancshares and Old Line Bank. Among other things, the rules established a new minimum common equity Tier 1 capital for risk-weighted assets ratio of 4.5%, a minimum Tier 1 risk-based capital ratio of 6.0%, a minimum total risk-based capital ratio requirement of 8.0% and a minimum Tier 1 leverage ratio of 4.0%. These capital requirements also included changes in the risk-weights of certain assets to better reflect credit risk and other risk exposures. Additionally, subject to a transition schedule, the rule limits a banking organization’s ability to make capital distributions, engage in share repurchases and pay certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements. Implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level and will increase ratably each subsequent January 1, until it reaches 2.5% on January 1, 2019. 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.

 

As of September 30, 2018, Old Line Bancshares’ capital levels remained characterized as “well-capitalized” under the 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 increases of $10.1 million and $7.3 million, respectively, which represents unrealized losses (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 $7.0 million for the general loan loss reserve during the nine months ended September 30, 2018.

 

56

 

As of September 30, 2018, Old Line Bank met all capital adequacy requirements to be considered well capitalized. There were no conditions or events since the end of the third quarter of 2018 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 September 30, 2018.

 

         Minimum capital  To be well
   Actual  adequacy  capitalized
September 30, 2018  Amount  Ratio  Amount  Ratio  Amount  Ratio
   (Dollars in 000’s)
Common equity tier 1 (to risk-weighted assets)  $288,158    11.06%  $117,198    4.5%  $169,286    6.5%
Total capital (to risk weighted assets)  $295,234    11.34%  $208,352    8%  $260,440    10%
Tier 1 capital (to risk weighted assets)  $288,158    11.06%  $156,264    6%  $208,352    8%
Tier 1 leverage (to average assets)  $288,158    10.22%  $112,799    4%  $140,999    5%

 

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.

 

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 Bank’s Loan Committee weekly and requests its approval for loans that require such approval pursuant to our loan policies. Management also reports to the board of directors with respect to certain loan matters on a monthly basis. Such reports include, among other things, 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 foreclosed properties. The Loan Committee consists of four 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 OREO 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 (TDRs) 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.

 

57

 

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, nonperforming 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 nonperforming assets, amounted to $29.8 million at September 30, 2018 compared to $28.9 million at December 31, 2017. At September 30, 2018, we had $13.7 million and $16.1 million, respectively, of potential problem loans attributable to our legacy and acquired loan portfolios, compared to $16.4 million and $12.5 million, respectively, at December 31, 2017.

 

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 nonperforming 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 nonperforming.

 

We recorded at fair value all acquired loans from MB&T, WSB, Regal Bank, Damascus and Bay Bank. 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.

 

Applicable accounting guidance requires that if we experience a decrease in the expected cash flows of a loan subsequent to its acquisition date, we establish an allowance for loan losses for such acquired loan with decreased cash flows. At September 30, 2018, there was $281 thousand of allowance reserved for potential loan losses on acquired loans compared to $182 thousand at December 31, 2017.

 

Nonperforming Assets. As of September 30, 2018, our nonperforming assets totaled $8.5 million and consisted of $4.5 million of nonaccrual loans, $2.5 million of loans past due 90 days and still accruing and OREO of $1.5 million.

 

58

 

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

 

   Nonperforming Assets
   September 30, 2018  December 31, 2017
   Legacy  Acquired  Total  Legacy  Acquired  Total
Accruing loans 90 or more days past due                              
Commercial Real Estate                              
Owner Occupied  $1,042,909   $179,718   $1,222,627   $   $   $ 
Residential Real Estate:                              
First Lien-Investment   291,278        291,278             
First Lien-Owner Occupied       143,625    143,625        37,560    37,560 
HELOC and Jr. Lien       308,796    308,796             
Land and A&D   417,110        417,110                
Commercial   29,134        29,134                
Consumer   4,476    101,079    105,555        78,406    78,406 
Total accruing loans 90 or more days past due   1,784,907    733,218    2,518,125        115,966    115,966 
Non-accrued loans:                              
Commercial Real Estate                              
Owner Occupied       412,785    412,785        228,555    228,555 
Investment       179,091    179,091             
Land and A&D       151,780    151,780        190,193    190,193 
Residential Real Estate:                              
First Lien-Investment   192,501    219,681    412,182    192,501        192,501 
First Lien-Owner Occupied   266,811    1,734,910    2,001,721    281,130    872,272    1,153,402 
HELOC and Jr. Lien       126,240    126,240                
Land and A&D   277,704    594,505    872,209             
Commercial   150,477    150,924    301,401             
Consumer       51,671    51,671             
Total non-accrued past due loans:   887,493    3,621,587    4,509,080    473,631    1,291,020    1,764,651 
Other real estate owned (“OREO”)       1,469,166    1,469,166    425,000    1,578,998    2,003,998 
Total non performing assets  $2,672,400   $5,823,971   $8,496,371   $898,631   $2,985,984   $3,884,615 
Accruing Troubled Debt Restructurings                              
Commercial Real Estate:                              
Owner Occupied  $1,523,389   $   $1,523,389   $1,560,726   $   $1,560,726 
Residential Real Estate:                              
First Lien-Owner Occupied       406,497    406,497        644,744    644,744 
Commercial   359,296    68,888    428,184    459,333        459,333 
Consumer       27,009    27,009                
Total Accruing Troubled Debt Restructurings  $1,882,685   $502,394   $2,385,079   $2,020,059   $644,744   $2,664,803 

 

The table below reflects our ratios of our nonperforming assets at September 30, 2018 and December 31, 2017.

 

   September 30,  December 31,
   2018  2017
Ratios, Excluding Acquired Assets           
Total nonperforming assets as a percentage of total loans held for investment and OREO   0.17%   0.07%
Total nonperforming assets as a percentage of total assets   0.13%   0.05%
Total nonperforming assets as a percentage of total loans held for investment   0.17%   0.07%
           
Ratios, Including Acquired Assets           
Total nonperforming assets as a percentage of total loans held for investment and OREO   0.36%   0.23%
Total nonperforming assets as a percentage of total assets   0.29%   0.18%
Total nonperforming assets as a percentage of total loans held for investment   0.36%   0.23%

 

 

59

 

The table below presents a breakdown of the recorded book balance of non-accruing loans at September 30, 2018 and December 31, 2017.

 

   September 30, 2018  December 31, 2017
      Unpaid     Interest     Unpaid      
   # of  Principal  Recorded  Not  # of  Principal  Recorded  Interest Not
   Contracts  Balance  Investment  Accrued  Contracts  Balance  Investment  Accrued
Legacy                        
Commercial Real Estate:                                        
Residential Real Estate                                        
First Lien-Investment   1   $192,501   $192,501   $31,390    1   $192,501   $192,501   $21,901 
First Lien-Owner Occupied   2    266,811    266,811    1,352    2    281,130    281,130    13,303 
Land and A & D   1    277,704    277,704    12,866                     
Commercial   1    150,476    150,477    3,712                 
Consumer                                
Total non-accrual loans   5    887,492    887,493    49,320    3    473,631    473,631    35,204 
Acquired(1)                                        
Commercial Real Estate:                                        
Owner Occupied   3   $516,170   $412,785   $34,435    1   $253,865   $228,555   $12,334 
Investment   3    221,197    179,091    8,137                 
Land and A & D   2    572,180    151,780    232,479    2   $482,467   $190,193   $169,657 
Residential Real Estate                                        
First Lien-Investment   11    1,876,825    1,734,910    164,500                 
First Lien-Owner Occupied   2    224,868    219,681    9,682    5    987,505    872,272    82,452 
HELOC and Jr. Lien   1    128,063    126,240    3,847                     
Land and A & D   3    808,941    594,505    129,787                     
Commercial   6    1,031,496    150,924    293,501                 
Consumer   7    52,730    51,671    2,379                 
Total non-accrual loans   38    5,432,470    3,621,587    878,747    8    1,723,837    1,291,020    264,443 
Total all non-accrued loans   43    6,319,962    4,509,080    928,067    11    2,197,468    1,764,651    299,647 

_______________________

(1)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 cash flow expectations or payment in full of amounts due even though we classify them as 90 or more days past due.

 

Non-accrual legacy loans at September 30, 2018 increased $413 thousand from December 31, 2017, due to the addition of one commercial real estate land and acquisition and development loan and one commercial loan.

 

Non-accrual acquired loans at September 30, 2018 increased $2.3 million from December 31, 2017 primarily due to the addition of 11 residential investment real estate loans and six commercial loans.

 

At September 30, 2018, there was no legacy OREO. We sold the $425 thousand of OREO that we had on December 31, 2017 during the second quarter of 2018.

 

Acquired OREO at September 30, 2018, decreased $110 thousand from December 31, 2017, as a result of the sale of eight OREO properties during the nine month period.

 

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 Staff Accounting Bulletin 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.

 

60

 

We have risk management practices designed to ensure timely identification of changes in loan risk profiles. Undetected losses, however, 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  Commercial  Residential      
September 30, 2018  and Industrial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,262,030   $3,783,735   $844,355   $30,466   $5,920,586 
Provision for loan losses   273,017    716,147    (70,403)   316,262    1,235,023 
Recoveries   69,469    834    15,230    11,980    97,513 
Total   1,604,516    4,500,716    789,182    358,708    7,253,122 
Loans charged off           (1,824)   (271,248)   (273,072)
Ending Balance  $1,604,516   $4,500,716   $787,358   $87,460   $6,980,050 
Amount allocated to:                         
Legacy Loans:                         
Individually evaluated for impairment  $93,892   $   $76,495   $   $170,387 
Other loans not individually evaluated   1,441,108    4,500,716    525,749    60,852    6,528,425 
Acquired Loans:                         
Individually evaluated for impairment   69,516        185,114    26,608    281,238 
Ending balance  $1,604,516   $4,500,716   $787,358   $87,460   $6,980,050 

 

 

      Commercial  Residential      
December 31, 2017  Commercial  Real Estate  Real Estate  Consumer  Total
Beginning balance  $1,372,235   $3,990,152   $823,520   $9,562   $6,195,469 
Provision for loan losses   660,497    231,488    22,203    40,920    955,108 
Recoveries   2,350    2,017    900    35,525    40,792 
Total   2,035,082    4,223,657    846,623    86,007    7,191,369 
Loans charged off   (773,052)   (439,922)   (2,268)   (55,541)   (1,270,783)
Ending Balance  $1,262,030   $3,783,735   $844,355   $30,466   $5,920,586 
Amount allocated to:                         
Legacy Loans:                         
Individually evaluated for impairment  $96,212   $69,903   $76,496   $   $242,611 
Other loans not individually evaluated   1,141,301    3,633,760    690,396    30,466    5,495,923 
Acquired Loans:                         
Individually evaluated for impairment   24,517    80,072    77,463        182,052 
Ending balance  $1,262,030   $3,783,735   $844,355   $30,466   $5,920,586 

 

 

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

 

   September 30, 2018  December 31, 2017
Ratio of allowance for loan losses to:          
Total gross loans held for investment   0.29%   0.35%
Non-accrual loans   154.80%   335.51%
Net charge-offs to average loans   0.01%   0.08%

 

During the nine months ended September 30, 2018, we charged off $273 thousand in loans through the allowance for loan losses.

 

61

 

The allowance for loan losses represented 0.29% and 0.35% of gross loans held for investment at September 30, 2018 and December 31, 2017, respectively and 0.42% and 0.42% of legacy loans at September 30, 2018 and December 31, 2017, 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.

 

Outstanding loan commitments and lines and letters of credit at September 30, 2018 and December 31, 2017, are as follows:

 

   September 30, 2018  December 31, 2017
   (Dollars in thousands)
Commitments to extend credit and available credit lines:          
Commercial  $214,291   $132,246 
Real estate-undisbursed development and construction   198,096    132,855 
Consumer   78,378    41,151 
Total  $490,765   $306,252 
Standby letters of credit  $14,271   $12,362 

 

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 counterparty. 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 $198.1 million, or 40.37% of the $490.8 million of outstanding commitments at September 30, 2018, 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.

 

62

 

Reconciliation of Non-GAAP Measures

 

As the magnitude of the merger expenses distorts our operational results, we present in the GAAP reconciliation below and in the accompanying text certain performance measures excluding the effect of the merger expenses during the three and nine month periods ended September 30, 2018 and 2017. We believe this information is important to enable our stockholders and other interested parties to assess our operational performance - in other words, our performance based on our ongoing operations.

 

Reconciliation of Non-GAAP measures (Unaudited)  Three Months ended
September 30, 2018
  Nine Months
ended
September 30, 2018
  Three Months ended
September 30, 2017
  Nine Months
ended
September 30, 2017
Net Income (GAAP)  $8,264,829   $17,055,844   $2,163,187   $10,106,379 
Merger-related expenses, net of tax   1,474,623    7,643,988    2,902,912    2,902,912 
Operating net income (non-GAAP)  $9,739,452   $24,699,832   $5,066,099   $13,009,291 
                     
Net income available to common shareholders  $8,264,829   $17,055,844   $2,163,187   $10,106,379 
Merger-related expenses, net of tax   1,474,623    7,643,988    2,902,912    2,902,912 
Operating earnings (non-GAAP)  $9,739,452   $24,699,832   $5,066,099   $13,009,291 
                     
Earnings per weighted average common shares, basic (GAAP)  $0.49   $1.12   $0.18   $0.90 
Merger-related expenses, net of tax   0.09    0.50    0.24    0.25 
Operating earnings per weighted average common share basic (non GAAP)  $0.58   $1.62   $0.42   $1.15 
                     
Earnings per weighted average common shares, diluted (GAAP)  $0.48   $1.10   $0.18   $0.88 
Meger-related expenses, net of tax   0.09    0.50    0.24    0.25 
Operating earnings per weighted average common share basic (non-GAAP)  $0.57   $1.60   $0.42   $1.13 
                     
Summary Operating Results (non-GAAP)                    
Noninterest expense (GAAP)  $16,662,338   $48,731,703   $14,640,453   $34,102,034 
Merger-related expenses, gross   2,282,705    9,404,507    3,985,514    3,985,514 
Operating noninterest expense (non-GAAP)   18,945,043   $58,136,210    10,654,939    30,116,520 
                     
Operating efficiency ratio (non-GAAP)   51.93%   53.39%   57.21%   59.18%
                     
Operating noninterest expense as a % of average assets (annualized)   1.94%   2.01%   2.12%   2.19%
                     
Return on average assets                    
Net income  $8,264,829   $17,055,844   $2,163,187   $10,106,379 
Merger-related expenses, net of tax   1,474,623    7,643,988    2,902,912    2,902,912 
Operating net income (non-GAAP)  $9,739,452   $24,699,832   $5,066,099   $13,009,291 
                     
Adjusted Return of Average Assets                    
Return on average assets (GAAP)   1.12    0.87    0.43    0.73 
Effect to adjust for merger-related expenses, net of tax   0.20    0.39    0.58    0.21 
Adjusted return on average assets   1.32%   1.26%   1.01%   0.94%
                     
Return on average common equity                    
Net income available to common shareholders  $8,264,829   $17,055,844   $2,163,187   $10,106,379 
Merger-related expenses, net of tax   1,474,623    7,643,988    2,902,912    2,902,912 
Operating earnings (non-GAAP)  $9,739,452   $24,699,832   $5,066,099   $13,009,291 
                     
Adjusted Return on Average Equity                    
Return on average equity (GAAP)   8.89    7.31    4.26    7.52 
Effect to adjust for merger-related expenses, net of tax   1.58    3.28    5.72    2.16 
Adjusted return on average common equity (non-GAAP)   10.47%   10.59%   9.98%   9.68%

 

 

63

 

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

 

Three months ended September 30, 2018

 

         Net
   Net Interest     Interest
   Income  Yield  Spread
GAAP net interest income  $24,886,006    3.76%   3.44%
Tax equivalent adjustment               
Federal funds sold   92         
Investment securities   159,520    0.02    0.02 
Loans   181,630    0.03    0.03 
Total tax equivalent adjustment   341,242    0.05    0.05 
Tax equivalent interest yield  $25,227,248    3.81%   3.49%

 

Three months ended September 30, 2017

 

         Net
   Net Interest     Interest
   Income  Yield  Spread
GAAP net interest income  $16,472,476    3.59%   3.36%
Tax equivalent adjustment               
Federal funds sold   177         
Investment securities   267,376    0.06    0.06 
Loans   285,807    0.06    0.06 
Total tax equivalent adjustment   553,360    0.12    0.12 
Tax equivalent interest yield  $17,025,836    3.71%   3.48%

 

Nine months ended September 30, 2018

 

         Net
   Net Interest     Interest
   Income  Yield  Spread
GAAP net interest income  $65,877,013    3.73%   3.43%
Tax equivalent adjustment               
Federal funds sold   208         
Investment securities   481,771    0.03    0.03 
Loans   561,258    0.03    0.03 
Total tax equivalent adjustment   1,043,237    0.06    0.06 
Tax equivalent interest yield  $66,920,250    3.79%   3.49%

 

Nine months ended September 30, 2017

 

         Net
   Net Interest     Interest
   Income  Yield  Spread
GAAP net interest income  $44,886,510    3.55%   3.34%
Tax equivalent adjustment               
Federal funds sold   213         
Investment securities   768,136    0.06    0.06 
Loans   832,458    0.07    0.07 
Total tax equivalent adjustment   1,600,807    0.13    0.13 
Tax equivalent interest yield  $46,487,317    3.68%   3.47%

 

 

64

 

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 U.S. 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 U.S. GAAP, and investors should consider the Company’s performance and financial condition as reported under U.S. 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 U.S. GAAP.

 

Impact of Inflation and Changing Prices

 

Management has prepared the financial statements and related data presented herein in accordance with U.S. GAAP, 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.

 

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, 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 forward-looking statements presented herein with respect to, among other things: (a) our objectives, expectations and intentions, including (i) that, going forward, the BYBK acquisition will continue to generate increased earnings and increased returns for our stockholders, (ii) anticipated increases in certain non-interest expenses and that net interest income will continue to increase during the remainder of 2018 and during 2019, (iii) the amount of potential problem loans, (iv) our belief that we have identified any problem assets and that our borrowers will continue to remain current on their loans, (v) expected losses on and our intentions with respect to our investment securities, (vi) continued earnings on bank owned life insurance, (vii) expanding fee income and generating extensions of core banking services, (viii) hiring and acquisition possibilities, (ix) that we expect to continue to record expenses related to conversion, contract cancelation, and personnel in connection with the BYBK acquisition during the fourth quarter of 2018 and to achieve operating cost savings as a result of the acquisition, and (x) cash flows we expect to receive on impaired loans we acquired from Bay Bank; (b) sources of and sufficiency of liquidity; (c) the impact of outstanding off-balance sheet commitments; (d) the adequacy of the allowance for loan losses; (e) expected loan, deposit, balance sheet and earnings growth; (f)  expectations with respect to the impact of pending legal proceedings; (g) the anticipated impact of recent accounting pronouncements; (h) continuing to meet regulatory capital requirements; (i) improving earnings per share and stockholder value; and (j) financial and other goals and plans.

 

65

 

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, among others: our ability to retain key personnel; our ability to successfully implement our 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 our investments could negatively impact stockholders’ equity; risks associated with our lending limit; expenses associated with operating as a public company; potential conflicts of interest associated with our 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 that may affect us specifically or the banking industry generally; and other risks otherwise discussed in this report.

 

For a more complete discussion of some of these risks and uncertainties referred to above, see “Risk Factors” in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2017.

 

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 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 September 30, 2018 from that presented in our Annual Report on Form 10-K for the year ended December 31, 2017.

 

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 September 30, 2018 and December 31, 2017. 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.

 

66

 

   Interest Sensitivity Analysis
   September 30, 2018
   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   1,009                1,009 
Investment securities   1,496    2,776    4,255    207,831    216,358 
Loans   429,203    79,162    1,006,324    873,835    2,388,524 
Total interest earning assets   431,738    81,938    1,010,579    1,081,666    2,605,921 
Interest Bearing Liabilities:                         
Interest-bearing transaction deposits   442,758    221,636            664,394 
Savings accounts   73,788    73,788    73,788        221,364 
Time deposits   91,974    340,532    342,169    468    775,143 
Total interest-bearing deposits   608,520    635,956    415,957    468    1,660,901 
FHLB advances   235,000                235,000 
Other borrowings   37,535            38,305    75,840 
Total interest-bearing liabilities   881,055    635,956    415,957    38,773    1,971,741 
Period Gap  $(449,317)  $(554,018)  $594,622   $1,042,893   $634,180 
Cumulative Gap  $(449,317)  $(1,003,335)  $(408,713)  $634,180      
Cumulative Gap/Total Assets   (15.33)%   (34.23)%   (13.94)%   21.64%     

 

 

   Interest Sensitivity Analysis
   December 31, 2017
   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   257                257 
Investment securities   1,499    3,304    623    212,927    218,353 
Loans   291,403    115,769    771,105    521,991    1,700,268 
Total interest earning assets   293,189    119,073    771,728    734,918    1,918,908 
Interest Bearing Liabilities:                         
Interest-bearing transaction deposits   355,498    182,605            538,103 
Savings accounts   44,323    44,324    44,324        132,971 
Time deposits   98,292    183,750    247,984        530,026 
Total interest-bearing deposits   498,113    410,679    292,308        1,201,100 
FHLB advances   155,000                155,000 
Other borrowings   37,612            38,107    75,719 
Total interest-bearing liabilities   690,725    410,679    292,308    38,107    1,431,819 
Period Gap  $(397,536)  $(291,606)  $479,420   $696,811   $487,089 
Cumulative Gap  $(397,536)  $(689,142)  $(209,722)  $487,089      
Cumulative Gap/Total Assets   (18.88)%   (32.73)%   (9.96)%   23.13%     

 

 

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 September 30, 2018. 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.

 

67

 

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 September 30, 2018, 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, 2017.

 

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 during the quarter ended September 30, 2018:

 

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)
                     
July 1 -September 30, 2018           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 September 30, 2018, 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

 

68

 

Item 6.Exhibits

 

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.

 

 

 

 

 

69

 

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: November 2, 2018 By:  /s/ James W. Cornelsen
    James W. Cornelsen,
President and Chief Executive Officer
    (Principal Executive Officer)
     
     
Date: November 2, 2018 By: /s/ Elise M. Hubbard
    Elise M. Hubbard,
Executive Vice President and Chief Financial Officer
    (Principal Accounting and Financial Officer)

 

 

 

 

 

 

70