EX-99.1 2 olbk-20150716ex9915f3314.htm EX-99.1 olbk_Ex99_1

Exhibit 99.1

 

 

 

PRESS RELEASEOLD LINE BANCSHARES, INC.

FOR IMMEDIATE RELEASECONTACT: ELISE HUBBARD

July 16, 2015CHIEF FINANCIAL OFFICER

(301) 430-2560

 

OLD LINE BANCSHARES, INC. REPORTS $2.6 MILLION IN NET INCOME AVAILABLE TO COMMON STOCKHOLDERS, A 47% INCREASE, FOR THE QUARTER ENDED JUNE 30, 2015

 

BOWIE, MD – Old Line Bancshares, Inc. (NASDAQ: OLBK), the parent company of Old Line Bank, reported net income available to common stockholders increased $832 thousand, or 47.00% to $2.6 million for the three months ended June 30, 2015, compared to net income of $1.8 million for the three months ended June 30, 2014.  Earnings were $0.25 per basic and $0.24 per diluted common share for the three months ended June 30, 2015, compared to $0.16 per basic and diluted common share for the same period in 2014.  The increase in net income is primarily the result of a $560 thousand increase in net interest income and a $1.5 million decrease in the provision for loan losses, partially offset by a decrease of $323 thousand in non-interest income and a $342 thousand increase in non-interest expenses.  Net income was $5.4 million for the six months ended June 30, 2015, compared with $3.6 million for the same six month period last year, an increase of $1.8 million, or 48.54%.  Earnings were $0.50 per basic and $0.49 per diluted common share for the six months ended June 30, 2015 compared to $0.33 per basic and diluted common share for the same period last year.  The increase in net income is primarily the result of increases of $1.7 million in net interest income and $57 thousand in non-interest income and decreases of $1.2 million in the provision for loan losses and $3 thousand in non-interest expenses.

Total assets at June 30, 2015 increased by $84.5 million compared to December 31, 2014.  Total net loans held-for-investment increased $44.9 million, or 4.66%, during the three month period ended June 30, 2015 and $82.0 million, or 8.86%, during the six month period ended June 30, 2015.  Non-performing assets decreased to 0.38% of total assets at June 30, 2015 compared to 0.65% at December 31, 2014. 

    James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, Inc. stated: “We are pleased to report strong earnings for the second quarter and six months ending June 30, 2015.  We had strong loan growth of 4.66% for the quarter and 8.86% for the six months ending June 30, 2015.  Our deposits grew 3.13% and 6.75% for the three and six month periods ending June 30, 2015 to $1.1 billion at June 30, 2015 from $1.0 billion at December 31, 2014.  Our goal is to continue to build our loan and deposit portfolios while maintaining asset quality and improving operating efficiency.” 

 

HIGHLIGHTS: 

·

Net loans held-for-investment increased $44.9 million, or 4.66%, and $82.0 million, or 8.86%, for the three and six months ended June 30, 2015, to $1.0 billion at June 30, 2015 compared to $926.6 million at December 31, 2014, as a result of organic growth within our surrounding market area.  Average gross loans increased $48.0 million, or 5.03%, to $1.0 billion for the three month period ending June 30, 2015 compared to $954.9 million during the three months ended March 31, 2015.  Average gross loans for the six month period increased $97.7 million, or 10.79%, to $1.0 billion compared to $905.2 million at December 31, 2014.

·

Total assets increased $84.5 million, or 6.89%, since December 31, 2014.

·

Non-performing assets decreased 65.36% to 0.38% of total assets at June 30, 2015 compared to 0.65% at December 31, 2014 and 1.20% at June 30, 2014. 

·

The net interest margin during the three months ended June 30, 2015 was 4.01% compared to 4.28% for the same period in 2014.  Total yield on interest earning assets decreased to 4.42% for the three months ending June 30, 2015, compared to 4.67% for the same three month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.54% for the three months ended June 30, 2015 compared to 0.50% for the same three month period of 2014.

 


 

·

The net interest margin for the six months ended June 30, 2015 was 4.16% compared to 4.28% for the same six month period in 2014.  Total yield on interest earning assets decreased to 4.55% for the six months ending June 30, 2015, compared to 4.68% for the same six month period last year.  Interest expense as a percentage of total interest-bearing liabilities increased to 0.52% for the six months ended June 30, 2015 compared to 0.50% for the same six month period of 2014.

·

The second quarter Return on Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.80% and 7.58%, respectively, compared to ROAA and ROAE of 0.60% and 5.46%, respectively, for the second quarter of 2014.

·

The ROAA and ROAE were 0.85% and 7.82%, respectively, for the six months ended June 30, 2015 compared to ROAA and ROAE of 0.62% and 5.70%, respectively, for the six months ending June 30, 2014.

·

Total deposits grew by $68.7 million, or 6.76%, since December 31, 2014.

·

We ended the second quarter of 2015 with a book value of $12.83 per common share and a tangible book value of $11.71 per common share compared to $12.51 and $11.38, respectively, at December 31, 2014.

·

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

On February 25, 2015, Old Line Bancshares, Inc.’s board of directors approved the repurchase of up to 500,000 shares of our outstanding common stock.  As of June 30, 2015, 266,923 shares have been repurchased at an average price of $15.74 per share. Any repurchased shares remain authorized but unissued shares.

Total assets at June 30, 2015 increased $84.5 million from December 31, 2014 primarily due to an increase of $82.0 million in loans held-for-investment and $16.5 million in cash and cash equivalents, offsetting a decrease of $10.5 million in our investment portfolio.

Nonperforming assets, which include non-accrual loans, foreclosed real estate and troubled debt restructured loans, decreased 27 basis points from 0.65% of total assets at December 31, 2014 to 0.38% of total assets at June 30, 2015.

Deposit growth for the six months ended June 30, 2015 consisted of increases in interest bearing deposits of $53.6 million and non-interest bearing deposits of $15.0 million. 

The increase in net income for the three months ending June 30, 2015 compared to the three months ending June 30, 2014, as noted above, was primarily the result of a $560 thousand, or 5.27%, increase in net interest income and $1.5 million, or 94.45%, decrease in the provision for loan losses, partially offset by a $323 thousand decrease in non-interest income and an increase of $342 thousand in non-interest expenses.  The increase in net income for the six months ending June 30, 2015 compared to the six months ending June 30, 2014, as noted above, was primarily the result of a $1.7 million, or 7.93%, increase in net interest income, a $1.2 million decrease in the provision for loan losses, a $57 thousand, or 1.76%, increase in non-interest income and a decrease of $3 thousand in non-interest expenses.

 

Average interest bearing liabilities for the three month period ending June 30, 2015 increased $72.9 million compared to the same period of 2014.  Average interest bearing liabilities for the six month period ending June 30, 2015 increased $57.8 million compared to the same period of 2014.  The average rate paid on such liabilities increased to 0.54% and 0.52%, respectively, for the three and six months ending June 30, 2015 compared to 0.50% for the comparable 2014 periods.  

 

 Net interest margin for the three months ended June 30, 2015 decreased to 4.01% from 4.28% during the three months ending June 30, 2014.  The net interest margin for the six months ended June 30, 2015 decreased to 4.16% from 4.28% during the six months ending June 30, 2014.  The net effect of fair value accretion/amortization on acquired loans also affects the net interest margin and net interest income.  The fair value accretion/amortization is recorded on pay downs during the period recognized.  Payoffs decreased during the three months ending June 30, 2015 contributing a two basis point increase, as compared to a 19 basis points increase for the three months ending June 30, 2014.  The fair value accretion recorded on acquired deposits affects interest expense.  The amount of the accretion on such deposits during

 


 

the three months ended June 30, 2015 decreased by five basis points as compared to the same three month period last year.

 

Net interest income increased for the three and six month periods ending June 30, 2015 compared to the same periods in 2014 primarily due to increases in the interest recognized on loans offsetting the increases in interest expense.  Loan interest increased for three and six month periods ending June 30, 2015 due to organic growth in our loan portfolio.  Interest expense increased due to an increase in our borrowings, partially offset by a decrease in the rate on such borrowings.   Our average interest bearing deposits decreased for the three month period ending June 30, 2015, offsetting an increase on the rate paid on these deposits.   The average balance and average rate increased on our interest bearing deposits for the six month period ending June 30, 2015. 

 

The provision for loan losses decreased for the three and six month periods ending June 30, 2015 compared to the same periods last year due.  The decreases are the result of a provision for $1.4 million that was recognized during the second quarter last year for one commercial loan that was sold at foreclosure during the third quarter of last year, in addition to continued improvements in asset quality, as noted above.

 

Non-interest income decreased for the three month period ending June 30, 2015 compared to the same period of 2014 primarily as a result of decreases of $279 thousand in other fees and commissions, $126 thousand on gain on sale of investment securities and $52 thousand in service charges on deposit accounts, offsetting the increase of $149 thousand in earnings on marketable loans.  Other fees and commissions decreased primarily due to recoveries of $125 thousand on loans that were previously charged-off prior to the merger with WSB Holdings, Inc. that were recognized in 2014.  Other fees and commissions also included letter of credit fees of approximately $80 thousand received during the 2014 quarter.  The decrease on the gain on the sale of investment securities is the result of re-positioning the investment portfolio during the second quarter of 2014.  Service charges on deposit accounts decreased as a result of lower overdraft and ATM fees compared to the same three month period last year.  The residential mortgage division increased the gain on sale of loans due to the gains recorded on the sale of $30.6 million in residential mortgage loans sold in the secondary market compared to $12.9 million for the same three month period last year.  Non-interest income increased for the six month period ending June 30, 2015 compared to the same six months last year.  The increase is primarily the result of a $656 thousand increase in earnings on marketable loans, offsetting decreases of $261 thousand in other fees and commissions and $88 thousand in service charges on deposit accounts. 

 

Non-interest expenses increased $342 thousand for the three month period ending June 30, 2015 compared to the same period of 2014 primarily as a result of increases in salaries and benefits and losses on the sale of other real estate owned, partially offset by a decrease in occupancy and equipment and other real estate owned expenses.  Salaries and benefits increased approximately $158 thousand due to additional information technology and risk management personnel added to enhance our operations due to the increasingly complex compliance and regulatory environment.  Occupancy and equipment expenses decreased as a result of the previously-announced branch closings during 2014.  Losses on the sale of one other real estate owned property during the three months ended June 30, 2015 resulted in a net loss of $9 thousand compared to a net gain of $79 thousand on the sale of three properties for the comparable period last year.  Other non-interest expenses include outsourced services which will be transitioned and administered by our information technology and risk management personnel which will be more cost effective and allow for enhanced internal monitoring.

 

Non-interest expenses decreased $3 thousand for the six month period ending June 30, 2015 compared to the same six month period last year.  Salaries and benefits decreased due to severance payments in the 2014 period that were associated with merger related staffing reductions.  Occupancy and equipment expenses decreased for the six month period as a result of the closure of four of our branches at December 31, 2014.  Losses on the sale of four other real estate owned properties during the six months ended June 30, 2015 resulted in a net loss of $144 thousand compared to a net gain of $282 thousand on the sale of six properties for the comparable six month period last year.  Data processing costs increased due to enhancements in our data processing environment.  FDIC insurance increased as a result of an increase in our assets and our deposit base. 

Old Line Bancshares, Inc. is the parent company of Old Line Bank, a Maryland chartered commercial bank headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C. Old Line Bank has 19 branches located in its primary market area of suburban Maryland (Washington,

 


 

D.C. suburbs and Southern Maryland) counties of Anne Arundel, Calvert, Charles, Prince George's and St. Mary's. It also targets customers throughout the greater Washington, D.C. metropolitan area. 

 

The statement in this press release that “Our goal is to continue to build our loan and deposit portfolios while maintaining asset quality and improving operating efficiency,” constitutes a “forward-looking statement” as defined by Federal securities laws.  Such statements are subject to risks and uncertainties that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.  Actual results could differ materially from those currently anticipated due to a number of factors, including, but not limited to, deterioration in economic conditions or a slowdown in the recovery in our target markets or nationally, sustained high levels of or increases in the unemployment rate in our target markets, the actions of our competitors and our ability to successfully compete, in particular in new market areas, and changes in laws impacting our ability to collect on outstanding loans or otherwise negatively impact our business, including regulations implemented pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act enacted in July 2010.  Forward-looking statements speak only as of the date they are made.  Old Line Bancshares, Inc. will not update forward-looking statements to reflect factual assumptions, circumstances or events that have changed after a forward-looking statement was made.  For further information regarding risks and uncertainties that could affect forward-looking statements Old Line Bancshares, Inc. may make, please refer to the filings made by Old Line Bancshares, Inc. with the U.S. Securities and Exchange Commission available at www.sec.gov.

 

 


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30,

    

March 31,

    

December 31,

    

September 30,

    

June 30,

    

 

 

2015

 

2015

 

2014 (1)

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Cash and due from banks

 

$

40,494,305

 

$

37,061,793

 

$

23,572,613

 

$

42,266,194

 

$

29,887,334

 

Interest bearing accounts

 

 

1,034,085

 

 

1,080,570

 

 

1,230,864

 

 

30,396

 

 

30,389

 

Federal funds sold

 

 

331,178

 

 

624,888

 

 

601,259

 

 

533,612

 

 

304,246

 

Total cash and cash equivalents

 

 

41,859,568

 

 

38,767,251

 

 

25,404,736

 

 

42,830,202

 

 

30,221,969

 

Investment securities available for sale

 

 

151,179,573

 

 

158,380,719

 

 

161,680,198

 

 

163,535,833

 

 

155,706,684

 

Loans held for sale

 

 

6,361,652

 

 

8,692,297

 

 

4,548,106

 

 

5,735,282

 

 

4,074,911

 

Loans held for investment, less allowance for loan losses of $4,435,913 and $4,281,835 for June 30, 2015 and December 31, 2014

 

 

1,008,618,046

 

 

963,706,538

 

 

926,573,488

 

 

883,905,233

 

 

889,524,786

 

Equity securities at cost

 

 

3,565,596

 

 

3,353,096

 

 

5,811,697

 

 

4,304,197

 

 

4,304,196

 

Premises and equipment

 

 

33,786,623

 

 

33,874,131

 

 

34,300,375

 

 

34,366,258

 

 

34,604,271

 

Accrued interest receivable

 

 

3,341,570

 

 

3,172,615

 

 

3,218,428

 

 

3,002,457

 

 

2,978,470

 

Deferred income taxes

 

 

13,108,799

 

 

12,506,347

 

 

16,106,498

 

 

19,843,857

 

 

19,850,224

 

Current income taxes receivable

 

 

1,198,299

 

 

1,312,872

 

 

 —

 

 

 —

 

 

 —

 

Bank owned life insurance

 

 

31,856,947

 

 

31,643,001

 

 

31,429,747

 

 

31,214,396

 

 

31,000,380

 

Other real estate owned

 

 

1,215,690

 

 

1,600,015

 

 

2,451,920

 

 

2,699,846

 

 

4,627,465

 

Goodwill

 

 

7,793,665

 

 

7,793,665

 

 

7,793,665

 

 

7,793,665

 

 

7,793,665

 

Core deposit intangible

 

 

4,016,913

 

 

4,210,679

 

 

4,420,796

 

 

4,633,766

 

 

4,846,737

 

Other assets

 

 

4,127,881

 

 

6,087,688

 

 

3,779,350

 

 

4,128,206

 

 

3,732,934

 

Total assets

 

$

1,312,030,822

 

$

1,275,100,914

 

$

1,227,519,004

 

$

1,207,993,198

 

$

1,193,266,692

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

275,953,182

 

$

269,733,047

 

$

260,913,521

 

$

247,291,192

 

$

237,614,952

 

Interest bearing

 

 

808,460,674

 

 

781,718,574

 

 

754,825,885

 

 

772,344,384

 

 

771,801,936

 

Total deposits

 

 

1,084,413,856

 

 

1,051,451,621

 

 

1,015,739,406

 

 

1,019,635,576

 

 

1,009,416,888

 

Short term borrowings

 

 

76,722,442

 

 

71,236,281

 

 

61,002,889

 

 

35,558,734

 

 

35,769,108

 

Long term borrowings

 

 

5,931,298

 

 

5,958,485

 

 

5,987,283

 

 

6,017,844

 

 

6,043,715

 

Accrued interest payable

 

 

322,926

 

 

284,444

 

 

266,023

 

 

241,740

 

 

229,939

 

Accrued pension

 

 

5,222,669

 

 

5,162,732

 

 

5,095,141

 

 

5,069,745

 

 

5,003,784

 

Income taxes payable

 

 

 —

 

 

 —

 

 

485,435

 

 

3,406,234

 

 

2,376,461

 

Other liabilities

 

 

3,457,441

 

 

3,420,900

 

 

3,416,190

 

 

4,557,087

 

 

2,252,083

 

Total liabilities

 

 

1,176,070,632

 

 

1,137,514,463

 

 

1,091,992,367

 

 

1,074,486,960

 

 

1,061,091,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

105,745

 

 

107,551

 

 

108,110

 

 

107,864

 

 

107,854

 

Additional paid-in capital

 

 

101,500,434

 

 

104,313,092

 

 

105,235,646

 

 

104,900,904

 

 

104,820,171

 

Retained earnings

 

 

34,353,501

 

 

32,281,404

 

 

30,067,798

 

 

28,826,765

 

 

27,621,537

 

Accumulated other comprehensive income (loss)

 

 

(253,879)

 

 

630,791

 

 

(147,250)

 

 

(589,650)

 

 

(639,502)

 

Total Old Line Bancshares, Inc. stockholders' equity

 

 

135,705,801

 

 

137,332,838

 

 

135,264,304

 

 

133,245,883

 

 

131,910,060

 

Non-controlling interest

 

 

254,389

 

 

253,613

 

 

262,333

 

 

260,355

 

 

264,654

 

Total stockholders' equity

 

 

135,960,190

 

 

137,586,451

 

 

135,526,637

 

 

133,506,238

 

 

132,174,714

 

Total liabilities and stockholders' equity

 

$

1,312,030,822

 

$

1,275,100,914

 

$

1,227,519,004

 

$

1,207,993,198

 

$

1,193,266,692

 

Shares of basic common stock outstanding

 

 

10,574,439

 

 

10,755,017

 

 

10,810,930

 

 

10,786,370

 

 

10,785,370

 

 


(1)

Financial information at December 31, 2014 has been derived from audited financial statements.

 

 


 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months

    

Three Months

    

Three Months

    

Three Months

    

Three Months

    

Six Month

 

Six Months

 

 

Ended

 

Ended

 

Ended

 

Ended

 

Ended

 

Ended

 

Ended

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

June 30,

 

June 20,

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

2015

 

2014

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

11,516,860

 

$

11,621,493

 

$

10,556,729

 

$

10,232,684

 

$

10,599,999

 

$

23,138,353

 

$

20,933,971

Investment securities and other

 

 

835,594

 

 

886,084

 

 

939,602

 

 

885,324

 

 

1,017,039

 

 

1,721,678

 

 

2,054,937

Total interest income

 

 

12,352,454

 

 

12,507,577

 

 

11,496,331

 

 

11,118,008

 

 

11,617,038

 

 

24,860,031

 

 

22,988,908

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,021,560

 

 

910,957

 

 

799,716

 

 

850,964

 

 

856,639

 

 

1,932,517

 

 

1,750,942

Borrowed funds

 

 

159,707

 

 

134,716

 

 

119,214

 

 

111,693

 

 

148,918

 

 

294,423

 

 

267,194

Total interest expense

 

 

1,181,267

 

 

1,045,673

 

 

918,930

 

 

962,657

 

 

1,005,557

 

 

2,226,940

 

 

2,018,136

Net interest income

 

 

11,171,187

 

 

11,461,904

 

 

10,577,401

 

 

10,155,351

 

 

10,611,481

 

 

22,633,091

 

 

20,970,772

Provision for loan losses

 

 

85,658

 

 

561,731

 

 

458,114

 

 

555,134

 

 

1,544,280

 

 

647,389

 

 

1,814,049

Net interest income after provision for loan losses

 

 

11,085,529

 

 

10,900,173

 

 

10,119,287

 

 

9,600,217

 

 

9,067,201

 

 

21,985,702

 

 

19,156,723

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

441,382

 

 

415,202

 

 

475,120

 

 

483,865

 

 

493,482

 

 

856,584

 

 

945,078

Gain on sales or calls of investment securities

 

 

3,924

 

 

60,694

 

 

 —

 

 

 —

 

 

129,911

 

 

64,618

 

 

129,911

Gain on sale of stock

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

-

 

 

 —

 

 

96,993

Earnings on bank owned life insurance

 

 

249,421

 

 

248,384

 

 

249,967

 

 

248,259

 

 

246,371

 

 

497,805

 

 

489,978

Gains (losses) on disposal of assets

 

 

 —

 

 

19,975

 

 

(48,051)

 

 

 —

 

 

17,919

 

 

19,975

 

 

17,919

Gain on sale of loans

 

 

484,635

 

 

563,881

 

 

290,269

 

 

129,498

 

 

335,444

 

 

1,048,516

 

 

392,338

Other fees and commissions

 

 

325,028

 

 

485,299

 

 

395,058

 

 

400,713

 

 

603,787

 

 

810,327

 

 

1,071,685

Total non-interest income

 

 

1,504,390

 

 

1,793,435

 

 

1,362,363

 

 

1,262,335

 

 

1,826,914

 

 

3,297,825

 

 

3,240,895

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries & employee benefits

 

 

4,331,572

 

 

4,178,896

 

 

4,274,962

 

 

4,559,711

 

 

4,010,187

 

 

8,510,468

 

 

8,906,286

Occupancy & Equipment

 

 

1,338,660

 

 

1,399,877

 

 

1,878,052

 

 

1,367,808

 

 

1,436,564

 

 

2,738,537

 

 

3,022,735

Data processing

 

 

367,190

 

 

352,060

 

 

352,956

 

 

368,717

 

 

312,042

 

 

719,250

 

 

619,202

Merger and integration

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

29,167

Core deposit amortization

 

 

193,766

 

 

210,117

 

 

212,970

 

 

212,970

 

 

212,214

 

 

403,883

 

 

440,764

(Gains)losses on sales of other real estate owned

 

 

9,169

 

 

134,754

 

 

(155,148)

 

 

(260,533)

 

 

(79,127)

 

 

143,923

 

 

(282,195)

OREO expense

 

 

75,552

 

 

120,201

 

 

199,094

 

 

159,238

 

 

112,659

 

 

195,753

 

 

195,725

Other operating

 

 

2,477,041

 

 

2,257,235

 

 

2,257,866

 

 

2,078,155

 

 

2,446,147

 

 

4,734,276

 

 

4,517,401

Total non-interest expense

 

 

8,792,950

 

 

8,653,140

 

 

9,020,752

 

 

8,486,066

 

 

8,491,906

 

 

17,446,090

 

 

17,449,085

Income before income taxes

 

 

3,796,969

 

 

4,040,468

 

 

2,461,793

 

 

2,376,486

 

 

2,443,429

 

 

7,837,437

 

 

4,948,533

Income tax expense

 

 

1,195,273

 

 

1,295,035

 

 

679,154

 

 

636,239

 

 

687,973

 

 

2,490,308

 

 

1,378,711

Net income

 

 

2,601,696

 

 

2,745,433

 

 

1,782,639

 

 

1,740,247

 

 

1,755,456

 

 

5,347,129

 

 

3,569,822

Less: Net income (loss) attributable to the noncontrolling interest

 

 

776

 

 

(8,720)

 

 

1,978

 

 

(4,299)

 

 

(13,880)

 

 

(7,944)

 

 

(35,269)

Net income available to common stockholders

 

$

2,600,920

 

$

2,754,153

 

$

1,780,661

 

$

1,744,546

 

$

1,769,336

 

$

5,355,073

 

$

3,605,091

Earnings per basic share

 

$

0.25

 

$

0.25

 

$

0.17

 

$

0.16

 

$

0.16

 

$

0.50

 

$

0.33

Earnings per diluted share

 

$

0.24

 

$

0.25

 

$

0.16

 

$

0.16

 

$

0.16

 

$

0.49

 

$

0.33

Dividend per common share

 

$

0.05

 

$

0.05

 

$

0.05

 

$

0.05

 

$

0.04

 

$

0.10

 

$

0.08

Average number of basic shares

 

 

10,617,225

 

 

10,807,366

 

 

10,792,544

 

 

10,785,881

 

 

10,785,370

 

 

10,711,771

 

 

17,782,770

Average number of dilutive shares

 

 

10,759,628

 

 

10,899,030

 

 

10,941,002

 

 

10,921,555

 

 

10,948,368

 

 

10,847,352

 

 

10,944,981

 


(1)

Financial information at  December 31, 2014 has been derived from audited financial statements.

 


 

Old Line Bancshares, Inc. & Subsidiaries

Average Balances, Interest and Yields

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

6/30/2015

    

3/31/2015

    

12/31/2014

    

9/30/2014

    

6/30/2014

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Three Month Averages:

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int. Bearing Deposits

 

$

914,076

 

0.08

%  

$

593,602

 

0.12

%  

$

2,902,672

 

0.20

%  

$

3,896,273

 

0.17

%  

$

4,024,265

 

0.17

%  

Investment Securities(2)

 

 

161,858,721

 

2.56

%  

 

164,560,281

 

2.70

%  

 

168,069,134

 

2.40

%  

 

159,259,044

 

2.94

%  

 

170,389,632

 

3.00

%  

Loans

 

 

1,002,896,056

 

4.70

%  

 

954,873,037

 

5.02

%  

 

905,241,954

 

4.78

%  

 

897,381,372

 

4.57

%  

 

865,944,038

 

4.99

%  

Allowance for Loan Losses

 

 

(4,576,511)

 

 

 

 

(4,498,086)

 

 

 

 

(2,570,097)

 

 

 

 

(6,422,492)

 

 

 

 

(5,290,130)

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net of allowance

 

 

998,319,545

 

4.72

%  

 

950,374,951

 

5.04

%  

 

902,671,857

 

4.79

%  

 

890,958,880

 

4.60

%  

 

860,653,908

 

5.02

%  

Total interest-earning assets

 

 

1,161,092,342

 

4.42

%  

 

1,115,528,834

 

4.70

%  

 

1,073,643,663

 

4.42

%  

 

1,054,114,197

 

4.33

%  

 

1,035,067,805

 

4.67

%  

Noninterest bearing cash

 

 

37,463,216

 

 

 

 

34,422,919

 

 

 

 

38,925,730

 

 

 

 

42,071,667

 

 

 

 

39,297,001

 

 

 

Other Assets

 

 

99,548,767

 

 

 

 

102,782,917

 

 

 

 

107,033,944

 

 

 

 

109,199,887

 

 

 

 

109,464,228

 

 

 

Total Assets

 

$

1,298,104,325

 

 

 

$

1,252,734,670

 

 

 

$

1,219,603,337

 

 

 

$

1,205,385,751

 

 

 

$

1,183,829,034

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Deposits

 

$

765,327,795

 

0.54

%  

$

772,838,785

 

0.48

%  

$

767,241,928

 

0.41

%  

$

776,032,831

 

0.44

%  

$

768,879,677

 

0.45

%  

Borrowed Funds

 

 

117,595,112

 

0.54

%  

 

72,721,100

 

0.75

%  

 

50,442,530

 

0.94

%  

 

39,031,131

 

1.14

%  

 

41,102,469

 

1.45

%  

Total interest-bearing liabilities

 

 

882,922,907

 

0.54

%  

 

845,559,885

 

0.50

%  

 

817,684,458

 

0.45

%  

 

815,063,962

 

0.47

%  

 

809,982,146

 

0.50

%  

Noninterest bearing deposits

 

 

269,427,296

 

 

 

 

262,926,103

 

 

 

 

255,002,560

 

 

 

 

247,346,466

 

 

 

 

234,063,213

 

 

 

 

 

 

1,152,350,203

 

 

 

 

1,108,485,988

 

 

 

 

1,072,687,018

 

 

 

 

1,062,410,428

 

 

 

 

1,044,045,359

 

 

 

Other Liabilities

 

 

7,866,395

 

 

 

 

9,009,800

 

 

 

 

11,057,397

 

 

 

 

10,072,582

 

 

 

 

9,603,037

 

 

 

Noncontrolling Interest

 

 

252,293

 

 

 

 

258,240

 

 

 

 

261,545

 

 

 

 

262,435

 

 

 

 

270,521

 

 

 

Stockholder's Equity

 

 

137,635,434

 

 

 

 

134,980,642

 

 

 

 

135,597,377

 

 

 

 

132,640,306

 

 

 

 

129,910,117

 

 

 

Total Liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholder's Equity

 

$

1,298,104,325

 

 

 

$

1,252,734,670

 

 

 

$

1,219,603,337

 

 

 

$

1,205,385,751

 

 

 

$

1,183,829,034

 

 

 

Net interest spread

 

 

 

 

3.88

%  

 

 

 

4.20

%  

 

 

 

3.97

%  

 

 

 

3.86

%  

 

 

 

4.17

%  

Net interest income and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin(1)

 

$

11,602,656

 

4.01

%  

$

11,891,497

 

4.32

%  

$

11,034,119

 

4.08

%  

$

10,545,444

 

3.97

%  

$

11,047,069

 

4.28

%  

 


(1)

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

(2)

Available for sale investment securities are presented at amortized cost.

 

The accretion of the fair value adjustments resulted in a positive impact in the yield on loans for the three months ending June  30, 2015 and 2014.    Fair value accretion for the current quarter and prior four quarter are as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

6/30/2015

    

3/31/2015

    

12/31/2014

    

9/30/2014

    

6/30/2014

 

 

 

Fair Value

 

% Impact on

 

Fair Value

 

% Impact on

 

Fair Value

 

% Impact on

 

Fair Value

 

% Impact on

 

Fair Value

 

% Impact on

 

 

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

Accretion

 

Net Interest

 

 

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Dollars

 

Margin

 

Commercial loans (1)

 

$

(3,114)

    

 —

%  

$

8,690

    

 —

%  

$

(969)

    

 —

%  

$

(16,219)

    

(0.01)

%  

$

(3,509)

    

 —

%

Mortgage loans (1)

 

 

35,386

 

0.01

 

 

589,266

 

0.21

 

 

24,779

 

0.01

 

 

(278,619)

 

(0.10)

 

 

344,403

 

0.13

 

Consumer loans

 

 

4,298

 

 —

 

 

11,390

 

 —

 

 

6,686

 

 —

 

 

4,209

 

 —

 

 

6,338

 

 —

 

Interest bearing deposits

 

 

37,677

 

0.01

 

 

37,263

 

0.01

 

 

110,503

 

0.04

 

 

131,837

 

0.05

 

 

162,452

 

0.06

 

Total Fair Value Accretion (Amortization)

 

$

74,247

 

0.02

%  

$

646,609

 

0.22

%  

$

140,999

 

0.05

%  

$

(158,792)

 

(0.06)

%  

$

509,684

 

0.19

%

 


(1)

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

 


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2015

 

3/31/2015

 

12/31/2014

 

9/30/2014

 

6/30/2014

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

 

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

GAAP net interest income

    

$

11,171,187

    

3.86

%  

$

11,461,904

    

4.17

%  

$

10,577,401

    

3.91

%  

$

10,155,351

    

3.82

%  

$

10,611,481

    

4.11

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

 

1

 

 —

 

 

1

 

 —

 

 

 1

 

 —

 

 

-

 

-

 

 

 

 

-

 

Investment securities

 

 

195,785

 

0.07

 

 

200,498

 

0.07

 

 

343,280

 

0.13

 

 

294,770

 

0.11

 

 

258,980

 

0.10

 

Loans

 

 

235,683

 

0.08

 

 

229,094

 

0.08

 

 

113,437

 

0.04

 

 

95,323

 

0.04

 

 

176,608

 

0.07

 

Total tax equivalent adjustment

 

 

431,469

 

0.15

 

 

429,593

 

0.15

 

 

456,718

 

0.17

 

 

390,093

 

0.15

 

 

435,588

 

0.17

 

Tax equivalent interest yield

 

$

11,602,656

 

4.01

%  

$

11,891,497

 

4.32

%  

$

11,034,119

 

4.08

%  

$

10,545,444

 

3.97

%  

$

11,047,069

 

4.28

%  

 

Old Line Bancshares, Inc. & Subsidiaries

Selected Loan Information

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

Acquired Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End Loan Balance

 

$

164,300

 

$

171,527

 

$

173,659

 

$

186,896

 

$

203,211

 

Deferred Costs

 

 

 —

 

 

 —

 

 

10

 

 

9

 

 

11

 

Accruing

 

 

161,495

 

 

165,956

 

 

167,704

 

 

183,094

 

 

199,859

 

Non-accrual(2)

 

 

2,547

 

 

2,518

 

 

1,958

 

 

1,291

 

 

593

 

Accruing 30-89 days past due

 

 

2,102

 

 

3,053

 

 

3,687

 

 

1,569

 

 

1,478

 

Accruing 90 or more days past due

 

 

 —

 

 

 —

 

 

310

 

 

942

 

 

1,271

 

Other real estate owned

 

 

741

 

 

1,125

 

 

1,977

 

 

2,225

 

 

3,826

 

Net charge offs (recoveries)

 

 

320

 

 

(16)

 

 

52

 

 

316

 

 

106

 

Legacy Loans(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End Loan Balance

 

$

847,499

 

$

795,532

 

$

749,968

 

$

699,833

 

$

691,619

 

Deferred Costs

 

 

1,255

 

 

1,283

 

 

1,283

 

 

1,048

 

 

1,039

 

Accruing

 

 

845,391

 

 

793,576

 

 

746,376

 

 

692,854

 

 

681,592

 

Non-accrual

 

 

853

 

 

1,106

 

 

3,249

 

 

3,263

 

 

7,176

 

Accruing 30-89 days past due

 

 

1,199

 

 

851

 

 

343

 

 

3,411

 

 

2,177

 

Accruing 90 or more days past due

 

 

-

 

 

-

 

 

-

 

 

305

 

 

674

 

Other real estate owned

 

 

475

 

 

475

 

 

475

 

 

475

 

 

802

 

Net charge offs (recoveries)

 

 

(34)

 

 

224

 

 

(4)

 

 

2,691

 

 

(4)

 

Allowance for loan losses as % of held for investment loans

 

 

0.44

%  

 

0.48

%  

 

0.46

%  

 

0.44

%  

 

0.71

%  

Allowance for loan losses as % of legacy held for investment loans

 

 

0.52

%  

 

0.59

%  

 

0.57

%  

 

0.55

%  

 

0.80

%  

Allowance for loan losses as % of acquired held for investment loans

 

 

2.70

%  

 

2.60

%  

 

2.38

%  

 

2.07

%  

 

3.11

%  

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

 

 

0.49

%  

 

0.37

%  

 

0.56

%  

 

0.96

%  

 

1.08

%  

Total non-performing assets as a % of total assets

 

 

0.38

%  

 

0.44

%  

 

0.65

%  

 

0.70

%  

 

1.20

%  

 


(1)

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

(2)

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

(3)

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