0001654954-17-006414.txt : 20170714 0001654954-17-006414.hdr.sgml : 20170714 20170714082401 ACCESSION NUMBER: 0001654954-17-006414 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20170713 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170714 DATE AS OF CHANGE: 20170714 FILER: COMPANY DATA: COMPANY CONFORMED NAME: OLD LINE BANCSHARES INC CENTRAL INDEX KEY: 0001253317 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 200154352 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-50345 FILM NUMBER: 17964588 BUSINESS ADDRESS: STREET 1: 1525 POINTER RIDGE PLACE CITY: BOWIE STATE: MD ZIP: 20716 BUSINESS PHONE: 3014302544 MAIL ADDRESS: STREET 1: 1525 POINTER RIDGE PLACE CITY: BOWIE STATE: MD ZIP: 20716 8-K 1 olbk_currentfolio8k063017.htm PRIMARY DOCUMENT Blueprint
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): July 13, 2017
 
Old Line Bancshares, Inc.
(Exact name of registrant as specified in its charter)
 
 
Maryland
 
000-50345
 
20-0154352
(State or other jurisdiction)of incorporation
 
(Commission File Number)
 
(I.R.S. Employer 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
 
N/A
(Former name or former address, if changed since last report.)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
☐    Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CRF 240.14a-12)
 
☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
☐    Pre-commencement communications pursuant to Rule 13e-4 (c) under the Exchange Act (17 CFR 240.13e- 4(c))
 
 
 
 
Section 2 – Financial Information
 
Item 2.02. Results of Operations and Financial Condition.
 
On July 13, 2017, the registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
 
Section 9 – Financial Statements and Exhibits
 
Item 9.01. Financial Statements and Exhibits.
 
Press release dated July 13, 2017
 
 
 
 
 
 
 
 
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 hereunto duly authorized.
 
 
 
 
 
 
 
OLD LINE BANCSHARES, INC.
 
 
 
 
 
 
 
 
Date: July 14, 2017
By: /s/Elise M. Hubbard
 
Elise M. Hubbard, Senior Vice President and Chief Financial Officer
 
 
EX-99.1 2 a991pressrelease063017.htm FINANCIAL INFORMATION Blueprint
 
                                                                                                                                           
Exhibit 99.1
 FOR IMMEDIATE RELEASE   
 CONTACT: ELISE HUBBARD
 July 13, 2017 
 CHIEF FINANCIAL OFFICER
 
 (301) 430-2560
 
 
OLD LINE BANCSHARES, INC. REPORTS $4.0 MILLION IN NET INCOME AVAILABLE TO COMMON STOCKHOLDERS WITH SECOND QUARTER 2017 NET INCOME UP 27% OVER 2016
 
BOWIE, MD – Old Line Bancshares, Inc. (“Old Line Bancshares” or the “Company”) (NASDAQ: OLBK), the parent company of Old Line Bank, reports net income available to common stockholders increased $838 thousand, or 26.78%, to $4.0 million for the three months ended June 30, 2017, compared to $3.1 million for the three month period ended June 30, 2016. Earnings were $0.36 per basic and diluted common share for the three months ended June 30, 2017, compared to $0.29 per basic and $0.28 per diluted common share for the three months ended June 30, 2016. The increase in net income for the second quarter of 2017 as compared to the same 2016 period is primarily the result of a $1.3 million increase in net interest income and a decrease of $623 thousand in non-interest expenses, partially offset by a decrease of $568 thousand in non-interest income.
 
 
Net income available to common stockholders was $7.9 million for the six months ended June 30, 2017, compared to $5.3 million for the same period last year, an increase of $2.6 million, or 50.38%. Earnings were $0.73 per basic and $0.71 per diluted common share for the six months ended June 30, 2017 compared to $0.49 per basic and $0.48 per diluted common share for the same period last year. The increase in net income is primarily the result of an increase of $2.8 million, or 11.04%, in net interest income and a $1.7 million decrease in non-interest expenses, partially offset by a decrease of $697 thousand, or 15.33%, in non-interest income.
 
 
Net interest income increased during each of the three and six months ended June 30, 2017 compared to the same periods last year primarily as a result of the increase in interest income and fees on loans as a result of the increase in net loans held for investment, partially offset by an increase in interest expense. Non-interest expense decreased for the three month period primarily due to the lack of severance and merger and integration expenses during the 2017 period. Non-interest expense decreased for the six month period primarily due to the lack of severance and merger and integration expenses and a reduction in salaries and benefits associated with the staff reduction and branch closures implemented in the second and third quarters of 2016. Non-interest income decreased for each of the three and six month periods compared to 2016 primarily as a result of a decrease in gain on sales and calls of investment securities, offsetting an increase in income on marketable loans.
 
Net loans held for investment at June 30, 2017 increased $85.4 million, or 6.27%, compared to December 31, 2016 and $204.6 million, or 16.47%, compared to June 30, 2016. Total assets increased $85.3 million to $1.8 billion at June 30, 2017 from $1.7 billion at December 31, 2016. Net loans held for investment at June 30, 2017 increased $29.5 million, or 2.08%, compared to March 31, 2017. Total assets increased $28.5 million remaining at $1.8 billion at June 30, 2017 compared to March 31, 2017.
 
              James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, stated: “We are pleased to report strong earnings for the second quarter and six months ending June 30, 2017. We are extremely proud of our continued efforts to maintain our percentage of non-performing assets to total assets, which was 0.27% at June 30, 2017. We are also excited about the potential opportunities created by the pending combination of Old Line Bancshares and DCB Bancshares, Inc. (“DCB”), the parent company of Damascus Community Bank. We have received all the required regulatory and stockholder approvals for our merger with DCB and we expect to complete the merger during the third quarter of 2017. The combination will add talent to our team as well as expand our market further into Montgomery, Frederick and Carroll Counties. Additionally, we are delighted to announce our expansion in Prince George’s County with the June opening of our new branch in Riverdale, Maryland.”
 
 
HIGHLIGHTS:
 
 
Net loans held for investment increased $29.5 million, or 2.08%, and $85.4 million, or 6.27%, respectively, during the three and six month periods ended June 30, 2017, remaining at $1.4 billion at June 30, 2017 and December 31, 2016. The increase is a result of organic growth within our market area.
 
 
Average gross loans increased $225.6 million, or 18.58%, and $217.8 million, or 18.25%, respectively, during the three and six month periods ending June 30, 2017, to $1.4 billion during the three and six months ended June 30, 2017, from $1.2 billion during the three and six months ended June 30, 2016. The increases during the three and six month periods this year as compared to the same periods last year are due to organic growth.
 
 
Nonperforming assets decreased to 0.27% of total assets at June 30, 2017 from 0.59% at December 31, 2016.
 
 
Total assets increased $85.3 million, or 4.99%, since December 31, 2016.
 
 
Net income available to common stockholders increased 26.78% to $4.0 million, or $0.36 per basic and diluted share, for the three month period ending June 30, 2017, from $3.1 million, or $0.29 per basic and $0.28 per diluted share, for the second quarter of 2016. Net income available to common stockholders increased $2.7 million or 50.38% to $7.9 million, or $0.73 per basic and $0.71 per diluted share, for the six month period ending June 30, 2017, from $5.3 million, or $0.49 per basic and $0.48 per diluted share, for the six months ending June 30, 2016.
 
 
The net interest margin during the three months ended June 30, 2017 was 3.60% compared to 3.85% for the same period in 2016. Total yield on interest earning assets decreased to 4.28% for the three months ending June 30, 2017, compared to 4.32% for the same period last year. Interest expense as a percentage of total interest-bearing liabilities was 0.90% for the three months ended June 30, 2017 compared to 0.61% for the same period of 2016.
 
 
The net interest margin during the six months ended June 30, 2017 was 3.66% compared to 3.85% for the same period in 2016. Total yield on interest earning assets increased to 4.32% for the six months ending June 30, 2017, compared to 4.31% for the same period last year. Interest expense as a percentage of total interest-bearing liabilities was 0.86% for the six months ended June 30, 2017 compared to 0.60% for the same period of 2016.
 
 
The second quarter Return on Average Assets (“ROAA”) and Return on Average Equity (“ROAE”) were 0.89% and 9.37%, respectively, compared to ROAA and ROAE of 0.81% and 8.63%, respectively, for the second quarter of 2016.
 
 
ROAA and ROAE were 0.91% and 9.50%, respectively, for the six months ended June 30, 2017, compared to ROAA and ROAE of 0.69% and 7.41%, respectively, for the six months ending June 30, 2016.
 
 
Total deposits grew by $53.5 million, or 4.04%, since December 31, 2016.
 
 
We ended the second quarter of 2017 with a book value of $14.70 per common share and a tangible book value of $13.52 per common share compared to $13.81 and $12.59, respectively, at December 31, 2016.
 
We maintained appropriate levels of liquidity and by all regulatory measures remained “well capitalized.”
 
On June 26, 2017, we opened our new Riverdale Branch, located in Riverdale Park, Maryland. This location expands our presence in Prince George’s County.
 
Total assets at June 30, 2017 increased $85.3 million from December 31, 2016, primarily due to increases of $85.4 million in loans held for investment and $3.0 million in cash and cash equivalents, partially offset by a decrease of $1.8 million in loans held for sale. Deposits increased $53.5 million during the six months ended June 30, 2017, of which $35.1 million is attributable to an increase in our non-interest bearing deposits and the remaining $18.4 million is attributable to an increase in our interest bearing deposits.
 
            Average interest earning assets increased $246.0 million for the three month period ending June 30, 2017 compared to the same period of 2016. The average yield on such assets was 4.28% for the three months ending June 30, 2017 compared to 4.32% for the comparable 2016 period. The decrease in the yield on interest earning assets is the result of lower yields on loans held for investment. Average interest-bearing liabilities increased $169.2 million for the three month period ending June 30, 2017 compared to the same period of 2016. The average rate paid on such liabilities increased to 0.90% for the three month period ending June 30, 2017 compared to 0.61% for the same period in 2016, primarily due to higher rates paid on our borrowings, which includes the interest paid on the subordinated notes we issued in August 2016.
 
            Average interest earning assets increased $235.8 million for the six month period ending June 30, 2017 compared to the same period of 2016. The average yield on such assets was 4.32% for the six months ending June 30, 2017 compared to 4.31% for the comparable 2016 period. The increase in the yield on interest earning assets is the result of a higher yield on our investment portfolio. Average interest-bearing liabilities increased $176.2 million for the six month period ending June 30, 2017 compared to the same period of 2016. The average rate paid on such liabilities increased to 0.86% for the six month period ending June 30, 2017 compared to 0.60% for the same period in 2016, primarily due to higher rates paid on our borrowings, which includes the interest paid on the subordinated notes we issued in August 2016.
 
            The net interest margin for the three months ended June 30, 2017 decreased to 3.60% from 3.85% for the three months ending June 30, 2016. The net interest margin for the six months ended June 30, 2017 decreased to 3.66% from 3.85% for the six months ending June 30, 2016. The net interest margin during the 2017 periods was affected by the increase in interest expense, primarily due to the interest due on the subordinated notes, for which there was no comparable expense during the 2016 periods. The net interest margin during 2017 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 and six months ending June 30, 2017 compared to the same periods of 2016. The fair value accretion/amortization is recorded on pay-downs recognized during the periods, which contributed to seven and basis points, respectively, for the three and six months ended June 30, 2017 as compared to four basis points, respectively, for the same periods of 2016.
 
            Net interest income increased $1.3 million, or 9.84%, and $2.8 million, or 11.04%, for the three and six month periods ending June 30, 2017 compared to the same periods of 2016, primarily due to increases in the interest recognized on loans as a result of organic loan growth, partially offset by increases in interest expense. Interest expense increased during both periods due to increases in the both the amount of and interest rate paid on our borrowings, including the subordinated notes discussed above, and to a lesser extent on our deposits.
   
            The provision for loan losses decreased $21 thousand for the three month period ending June 30, 2017 compared to the same period last year due to an improvement in our non-performing assets. For the six months ending June 30, 2017, reserves on loans decreased $359 thousand primarily due to one large commercial borrower, consisting of 23 commercial loans totaling $3.0 million of which $1.0 million was charged-off against the allowance for loan losses and $2.0 million was reclassified as trouble debt restructurings during the first quarter of 2017. Amounts charged off in relation to these loans during the six month period were in line with specific reserves at December 31, 2016. These trouble debt restructurings are classified as impaired and all our impaired loans have been adequately reserved for at June 30, 2017.
 
            Non-interest income decreased $568 thousand, or 22.16%, for the three month period ending June 30, 2017 compared to the same period of 2016, primarily as a result of a decrease of $804 thousand in gain on sales and calls of investment securities, partially offset by increases of $140 thousand in income on marketable loans and $95 thousand in gain on sale of loans compared to the same period of 2016. The decrease in gains on sales and calls of investment securities is the result of our re-positioning our investment portfolio during the 2016 period, pursuant to which we sold approximately $74 million of our lowest yielding, longer duration investments, compared to $15.5 million in sales and calls for the three months ending June 30, 2017. The increase in income on marketable loans is a result of an increase in the number of residential mortgage loans sold in the secondary market compared to the same period of 2016. The increase in gain on sale of loans (other than residential mortgage loans held for sale) is due to the sale of one SBA loan during the 2017 period, whereas we did not sell any portfolio loans during the 2016 period.
 
            Non-interest income decreased $697 thousand, or 15.33%, for the six month period ending June 30, 2017 compared to the same period of 2016. The decrease is primarily a result of decreases of $865 thousand in gain on sales of investment securities and $410 thousand in other fees and commissions, partially offset by increases of $393 thousand in income on marketable loans, $90 thousand in gain on disposal of assets and $95 thousand in gain on sales of loans compared to the same period of 2016. The decrease in gains on sales of investment securities is the result of our re-positioning our investment portfolio discussed above. The decrease in other fees and commissions is primarily related to a one-time incentive fee received for our debit card program received in the first quarter of last year. The increase in income on marketable loans is a result of an increase in the number of residential mortgage loans sold in the secondary market compared to the same period of 2016. The increase in gain on disposal of assets is due to the sale of our previously-owned location, the Accokeek branch, which we closed in the third quarter of 2016. The increase in gain on sales of loans is the result of the sale of one SBA loan as discussed above.
 
            Non-interest expense decreased $623 thousand, or 5.91%, for the three month period ending June 30, 2017 compared to the same period of 2016, primarily as a result of decreases in severance and merger and integration expenses. There were no severance expenses during the 2017 period compared to $393 thousand of severance expenses during the three months ended June 30, 2016 associated with strategic staff reductions. Further, there were no merger and integration expenses during the 2017 period whereas we incurred $302 thousand of merger and integration expenses during the second quarter of 2016 in connection with the Regal Bancorp acquisition that was consummated in December 2015.
    
            Non-interest expense decreased $1.7 million, or 8.10%, for the six month period ending June 30, 2017 compared to the same period of 2016, primarily as a result of decreases in salaries and benefits, merger and integration, severance expense and other real estate owned (“OREO”) expenses. The decrease in salaries and benefits is associated with the staff reduction and branch closures implemented in the second and third quarters of 2016. There were no merger and integration or severance expenses during the 2017 period whereas we incurred $661 thousand of merger and integration expenses and $393 thousand of severance expenses during the first six months of 2016 in connection with the staff reductions and Regal Bancorp acquisition discussed above. OREO expenses decreased for the 2017 period as a result of a reduction on our expenses associated with properties in our OREO portfolio.
 
             Old Line Bancshares is the parent company of Old Line Bank, a Maryland chartered commercial bank headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C. Old Line Bank has 23 branches located in its primary market area of suburban Maryland (Washington, D.C. suburbs, Southern Maryland and Baltimore suburbs) counties of Anne Arundel, Baltimore, Calvert, Carroll, Charles, Montgomery, Prince George's and St. Mary's.  It also targets customers throughout the greater Washington, D.C. and Baltimore metropolitan areas. 
 
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company’s management uses these non-GAAP financial measures, and believes that 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 considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
 
The statements in this press release that are not historical facts, in particular, statements regarding the timing of, opportunities to be created by and the impact on Old Line Bancshares of the pending merger with DCB, constitute “forward-looking statements” as defined by Federal securities laws. Such statements are subject to risks and uncertainties that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These statements can generally be identified by the use of forward-looking terminology such as “believes,” “expects,” “intends,” “may,” “will,” “should,” “anticipates,” “plans” or similar terminology. Actual results could differ materially from those currently anticipated due to a number of factors, including, but not limited to:, DCB’s businesses may not be integrated into ours successfully or such integration may be more difficult, time-consuming or costly than expected; expected revenue synergies and cost savings from the merger may not be fully realized, or realized within the expected timeframe; revenues following the merger may be lower than expected; customer and employee relationships and business operations of DCB may be disrupted by the merger; deterioration in economic conditions in our target markets or nationally or a return to recessionary conditions; the actions of our competitors and our ability to successfully compete, in particular in new market areas; changes in regulatory requirements and/or restrictive banking legislation that may adversely affect our ability to collect on outstanding loans or otherwise negatively impact our business; and other risks discussed in our annual report on Form 10-K for the year ended December 31, 2016. Forward-looking statements speak only as of the date they are made. Old Line Bancshares undertakes no obligation to 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 with the U.S. Securities and Exchange Commission available at www.sec.gov.
 
 
 
 
 
 
 
 
 
 
Old Line Bancshares, Inc. & Subsidiaries
Consolidated Balance Sheets
 
 
 
 
 
 
 
June 30,
2017
March 31,
2017
December 31,
2016 (1)
September 30,
2016
June 30,
2016
 
(Unaudited)
(Unaudited)
 
(Unaudited)
(Unaudited)
Cash and due from banks
 $25,025,269
 $27,168,603
 $22,062,912
 $28,696,913
 $32,123,006
Interest bearing accounts
 1,136,343
 1,144,100
 1,151,917
 1,159,687
 1,167,418
Federal funds sold
 302,970
 237,294
 248,342
 301,262
 352,572
  Total cash and cash equivalents
 26,464,582
 28,549,997
 23,463,171
 30,157,862
 33,642,996
Investment securities available for sale
 198,372,453
 199,741,104
 199,505,204
 201,830,885
 190,297,596
Loans held for sale
 6,615,208
 3,504,268
 8,418,435
 7,578,285
 6,111,808
Loans held for invesment, less allowance for loan losses of $5,911,842
 
 
 
 
 
 and $6,195,469 for June 30, 2017 and December 31, 2016
 1,446,573,249
 1,417,086,149
 1,361,175,206
 1,292,431,559
 1,242,017,598
Equity securities at cost
 9,972,744
 9,335,247
 8,303,347
 6,603,346
 7,304,646
Premises and equipment
 36,999,988
 36,898,159
 35,700,659
 36,153,064
 36,567,012
Accrued interest receivable
 4,144,803
 4,044,270
 4,278,229
 3,686,161
 3,704,287
Deferred income taxes
 7,323,124
 8,897,842
 9,578,350
 13,600,152
 12,666,462
Current income taxes receivable
 -
 -
 -
 -
 -
Bank owned life insurance
 38,025,982
 37,791,491
 37,557,566
 37,321,217
 37,081,638
Other real estate owned
 2,895,893
 2,895,893
 2,746,000
 1,934,720
 2,443,543
Goodwill
 9,786,357
 9,786,357
 9,786,357
 9,786,357
 9,786,357
Core deposit intangible
 3,141,162
 3,322,519
 3,520,421
 3,721,858
 3,923,987
Other assets
 4,001,391
 3,933,804
 4,986,685
 5,299,676
 4,482,981
  Total assets
 $1,794,316,936
 $1,765,787,100
 $1,709,019,630
 $1,650,105,142
 $1,590,030,911
 
 
 
 
 
 
Deposits
 
 
 
 
 
  Non-interest bearing
 $366,468,569
 $352,742,300
 $331,331,263
 $328,967,215
 $313,439,435
  Interest bearing
 1,012,960,448
 1,016,136,456
 994,549,269
 972,325,625
 949,451,184
  Total deposits
 1,379,429,017
 1,368,878,756
 1,325,880,532
 1,301,292,840
 1,262,890,619
Short term borrowings
 203,781,308
 191,395,616
 183,433,892
 141,775,684
 153,751,725
Long term borrowings
 37,974,308
 37,908,290
 37,842,567
 37,776,841
 9,559,018
Accrued interest payable
 1,340,591
 782,212
 1,269,356
 712,080
 448,406
Supplemental executive retirement plan
 5,753,527
 5,683,663
 5,613,799
 5,547,176
 5,479,842
Income taxes payable
 1,357,159
 2,061,127
 18,706
 6,677,102
 5,418,623
Other liabilities
 3,633,602
 3,960,898
 4,293,993
 4,466,051
 3,275,804
  Total liabilities
 1,633,269,512
 1,610,670,562
 1,558,352,845
 1,498,247,774
 1,440,824,037
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
 Common stock
 109,561
 109,438
 109,109
 108,591
 108,164
 Additional paid-in capital
 107,333,216
 106,956,124
 106,692,958
 106,000,537
 105,555,548
 Retained earnings
 55,032,717
 51,940,050
 48,842,026
 45,166,362
 42,275,517
 Accumulated other comprehensive income (loss)
 (1,428,070)
 (3,889,074)
 (4,977,308)
 581,878
 1,009,402
Total Old Line Bancshares, Inc.
  stockholders' equity
 161,047,424
 155,116,538
 150,666,785
 151,857,368
 148,948,631
  Non-controlling interest
 -
 -
 -
 -
 258,243
Total stockholders' equity
 161,047,424
 155,116,538
 150,666,785
 151,857,368
 149,206,874
Total liabilities and
  stockholders' equity
 $1,794,316,936
 $1,765,787,100
 $1,709,019,630
 $1,650,105,142
 $1,590,030,911
Shares of basic common stock outstanding
 10,956,130
 10,943,830
 10,910,915
 10,859,074
 10,816,429
 
 
 
 
 
 
(1) Financial information at December 31, 2016 has been derived from audited financial statements.
 
 
 
 
 
 
 
Old Line Bancshares, Inc. & Subsidiaries
Consolidated Statements of Income
 
 
 
 
 
 
 
 
 
Three Months
Ended
June 30,
Three Months
Ended
March 31,
Three Months
Ended
December 31,
Three Months
Ended
September 30,
Three Months
Ended
June 30,
Six Months
Ended
June 30,
Six Months
Ended
June 30,
 
2017
2017
2016 (1)
2016
2016
2017
2016
 
(Unaudited)
(Unaudited)
 
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Interest income
 
 
 
 
 
 
 
  Loans, including fees
 $15,765,250
 $15,365,654
 $15,219,684
 $14,191,639
 $13,562,643
 $31,130,904
 $26,619,823
  Investment securities and other
 1,288,521
 1,269,680
 1,134,253
 1,146,898
 1,051,097
 2,558,201
 2,152,243
  Total interest income
 17,053,771
 16,635,334
 16,353,937
 15,338,537
 14,613,740
 33,689,105
 28,772,066
Interest expense
 
 
 
 
 
 
 
  Deposits
 1,706,993
 1,541,058
 1,507,180
 1,421,842
 1,309,379
 3,248,051
 2,579,811
  Borrowed funds
 1,094,133
 932,887
 834,298
 577,709
 328,613
 2,027,020
 604,272
  Total interest expense
 2,801,126
 2,473,945
 2,341,478
 1,999,551
 1,637,992
 5,275,071
 3,184,083
  Net interest income
 14,252,645
 14,161,389
 14,012,459
 13,338,986
 12,975,748
 28,414,034
 25,587,983
Provision for loan losses
 278,916
 440,491
 200,000
 305,931
 300,000
 719,407
 1,078,611
  Net interest income after
  provision for loan losses
 13,973,729
 13,720,898
 13,812,459
 13,033,055
 12,675,748
 27,694,627
 24,509,372
Non-interest income
 
 
 
 
 
 
 
  Service charges on
  deposit accounts
 434,272
 412,159
 437,900
 445,901
 433,498
 846,431
 844,835
  Gain on sales or calls
  of investment securities
 19,581
 15,677
 1,682
 326,021
 823,214
 35,258
 900,212
  Gain on sale of stock
 -
 -
 -
 -
 -
 -
 -
  Earnings on bank owned
  life insurance
 282,100
 281,356
 282,875
 284,982
 282,358
 563,456
 564,544
  Gains (losses) on disposal of assets
 -
 112,594
 (3)
 (49,957)
 22,784
 112,594
 22,784
  Gain on sale of loans
 94,714
 -
 -
 -
 -
 94,714
 -
  Income on marketable loans
 726,647
 630,930
 570,970
 782,510
 587,030
 1,357,577
 964,168
  Other fees and commissions
 438,305
 402,018
 277,428
 348,391
 414,800
 840,323
 1,250,794
  Total non-interest income
 1,995,619
 1,854,734
 1,570,852
 2,137,848
 2,563,684
 3,850,353
 4,547,337
Non-interest expense
 
 
 
 
 
 
 
  Salaries & employee benefits
 5,050,635
 4,867,531
 4,319,736
 4,812,949
 5,079,143
 9,918,166
 10,455,695
  Severance expense
 -
 -
 -
 49,762
 393,495
 -
 393,495
  Occupancy & Equipment
 1,655,270
 1,653,413
 1,509,077
 1,907,090
 1,647,490
 3,308,683
 3,372,043
  Pension plan termination
 -
 -
 -
 -
 -
 -
 -
  Data processing
 361,546
 356,648
 384,000
 384,382
 383,689
 718,194
 781,481
  Merger and integration
 -
 -
 -
 -
 301,538
 -
 661,019
  Core deposit amortization
 181,357
 197,901
 201,437
 202,129
 200,998
 379,258
 427,239
  (Gains) losses on sales of
  other real estate owned
 -
 (17,689)
 2,278
 (27,914)
 (48,099)
 (17,689)
 (52,307)
  OREO expense
 27,634
 27,577
 23,116
 77,224
 63,192
 55,211
 218,158
  Other operating
 2,653,009
 2,446,749
 2,228,915
 2,391,728
 2,531,292
 5,099,758
 4,920,434
  Total non-interest expense
 9,929,451
 9,532,130
 8,668,559
 9,797,350
 10,552,738
 19,461,581
 21,177,257
 
 
 
 
 
 
 
 
Income before income taxes
 6,039,897
 6,043,502
 6,714,752
 5,373,553
 4,686,694
 12,083,399
 7,879,452
  Income tax expense
 2,070,488
 2,069,720
 2,384,312
 1,830,921
 1,554,000
 4,140,208
 2,597,366
Net income
 3,969,409
 3,973,782
 4,330,440
 3,542,632
 3,132,694
 7,943,191
 5,282,086
  Less: Net income (loss)
  attributable to the
  noncontrolling interest
 -
 -
 -
 -
 1,728
 -
 61
Net income available to
  common stockholders
 $3,969,409
 $3,973,782
 $4,330,440
 $3,542,632
 $3,130,966
 $7,943,191
 $5,282,025
Earnings per basic share
 $0.36
 $0.36
 $0.40
 $0.33
 $0.29
 $0.73
 $0.49
Earnings per diluted share
 $0.36
 $0.36
 $0.39
 $0.32
 $0.28
 $0.71
 $0.48
Dividend per common share
 $0.08
 $0.08
 $0.06
 $0.06
 $0.06
 $0.06
 $0.12
Average number of basic shares
 10,951,464
 10,926,181
 10,878,153
 10,848,418
 10,816,429
 10,938,892
 10,812,314
Average number of dilutive shares
 11,165,814
 11,139,802
 11,054,979
 11,033,655
 10,989,854
 11,152,901
 10,980,534
Return on Average Assets
0.89%
0.93%
1.03%
0.88%
0.81%
0.91%
0.69%
Return on Average Equity
9.37%
9.63%
10.93%
9.39%
8.63%
9.50%
7.41%
Operating Efficiency (2)
61.11%
59.52%
55.63%
63.30%
67.91%
60.32%
70.27%
 
 
 
 
 
 
 
 
(1) Financial information at December 31, 2016 has been derived from audited financial statements.
 
 
 
 
 
 
 
(2) Operating efficiency is derived by dividing non-interest expense by the total of net interest income and non-interest income.
 
 
 
 
 
 
 
 
 
Old Line Bancshares, Inc. & Subsidiaries
Average Balances, Interest and Yields
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6/30/2017
 
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
 
 
Average
Balance
Yield/ Rate
Average
Balance
Yield/ Rate
Average
Balance
Yield/ Rate
Average
Balance
Yield/ Rate
Average
Balance
Yield/ Rate
Assets:
 
 
 
 
 
 
 
 
 
 
 
Int. Bearing Deposits
 
 $1,474,693
1.19%
 $1,398,540
1.01%
 $1,480,748
0.52%
 $1,504,448
0.47%
 $1,848,237
0.47%
Investment Securities (2)
 
 213,284,562
2.88%
 215,900,619
2.86%
 212,267,718
2.44%
 202,986,618
2.72%
 192,652,161
2.67%
Loans
 
 1,439,841,120
4.47%
 1,382,343,824
4.58%
 1,330,488,055
4.62%
 1,271,170,965
4.50%
 1,214,193,241
4.57%
Allowance for Loan Losses
 
 (5,780,277)
 
 (6,132,653)
 
 (6,420,517)
 
 (6,145,988)
 
 (5,844,078)
 
  Total Loans
  Net of allowance
 
 1,434,060,843
4.49%
 1,376,211,171
4.61%
 1,324,067,538
4.64%
 1,265,024,977
4.52%
 1,208,349,163
4.59%
Total interest-earning assets
 
 1,648,820,098
4.28%
 1,593,510,330
4.37%
 1,537,816,004
4.36%
 1,469,516,043
4.27%
 1,402,849,561
4.32%
Noninterest bearing cash
 
 29,113,718
 
 28,795,542
 
 27,124,238
 
 28,168,294
 
 43,063,212
 
Goodwill and Intangibles
 
 37,054,746
 
 35,256,270
 
 13,438,139
 
 13,639,968
 
 13,841,392
 
Other Assets
 
 75,941,367
 
 78,339,425
 
 98,599,277
 
 94,685,204
 
 96,131,050
 
  Total Assets
 
 $1,790,929,929
 
 $1,735,901,567
 
 $1,676,977,658
 
 $1,606,009,509
 
 $1,555,885,215
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing Deposits
 
 $1,010,826,579
0.68%
 $988,719,394
0.63%
 $976,900,133
0.61%
 $962,097,781
0.59%
 $916,951,641
0.57%
Borrowed Funds
 
 241,256,198
1.82%
 232,287,588
1.63%
 195,628,913
1.70%
 152,091,696
1.51%
 165,943,308
0.80%
Total interest-bearing
  liabilities
 
 1,252,082,777
0.90%
 1,221,006,982
0.82%
 1,172,529,046
0.79%
 1,114,189,477
0.71%
 1,082,894,949
0.61%
Noninterest bearing deposits
 
 357,709,853
 
 336,645,712
 
 331,686,582
 
 326,480,191
 
 313,709,097
 
 
 
 1,609,792,630
 
 1,557,652,694
 
 1,504,215,628
 
 1,440,669,668
 
 1,396,604,046
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Liabilities
 
 11,261,452
 
 10,884,384
 
 17,590,193
 
 15,260,196
 
 13,171,739
 
Noncontrolling Interest
 
 -
 
 -
 
 -
 
 -
 
 257,582
 
Stockholder's Equity
 
 169,875,847
 
 167,364,489
 
 155,171,837
 
 150,079,645
 
 145,851,848
 
  Total Liabilities and
  Stockholder's Equity
 
 $1,790,929,929
 
 $1,735,901,567
 
 $1,676,977,658
 
 $1,606,009,509
 
 $1,555,885,215
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread
 
 
3.38%
 
3.54%
 
3.56%
 
3.56%
 
3.71%
 
Net interest income and
  Net interest margin(1)
 
 $14,783,859
3.60%
 $14,677,622
3.74%
 $14,497,216
3.75%
 $13,814,036
3.73%
 $13,424,559
3.85%
 
(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.
 (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, 2017 and 2016. Fair value accretion for the current quarter and prior four quarters are as follows:
 
 
6/30/2017
 
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
 
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
 
Commercial loans (1)
 $(6,028)
 
 (0.00)
%
 $9,727
 
 0.00
%
 $(3,913)
 
 (0.00)
%
 $12,442
 
 0.00
%
 $(479)
 
 (0.00)
%
 
Mortgage loans
 302,687
 
 0.07
 
 285,482
 
 0.07
 
 473,922
 
 0.12
 
 67,300
 
 0.02
 
 127,100
 
 0.04
 
 
Consumer loans
 5,038
 
 0.00
 
 5,277
 
 0.00
 
 71,118
 
 0.02
 
 12,947
 
 0.00
 
 10,963
 
 0.00
 
 
Interest bearing deposits
 29,538
 
 0.01
 
 35,036
 
 0.01
 
 45,705
 
 0.01
 
 52,728
 
 0.01
 
 68,569
 
 0.02
 
 
Total Fair Value Accretion
 $331,235
 
 0.08
%
 $335,522
 
 0.08
%
 $586,832
 
 0.15
%
 $145,417
 
 0.03
%
 $206,153
 -
 0.06
%
 
 
(1) Negative accretion on commercial 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 release:
 
 
6/30/2017
 
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
 
Net Interest
Income
 
Yield
 
Net Interest
Income
 
Yield
 
Net Interest
Income
 
Yield
 
Net Interest
Income
 
Yield
 
Net Interest
Income
 
Yield
 
 
GAAP net interest income
 $14,252,645
 
 3.47
%
 $14,161,389
 
 3.60
%
 $14,012,459
 
 3.62
%
 $13,338,986
 
 3.61
%
 $12,975,748
 
 3.72
%
 
Tax equivalent adjustment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Federal funds sold
 25
 
 0.00
 
 11
 
 0.00
 
 4
 
 0.00
 
 4
 
 0.00
 
 3
 
 0.00
 
 
  Investment securities
 245,539
 
 0.06
 
 255,220
 
 0.07
 
 253,166
 
 0.07
 
 243,510
 
 0.06
 
 228,532
 
 0.07
 
 
  Loans
 285,650
 
 0.07
 
 261,002
 
 0.07
 
 231,587
 
 0.06
 
 231,536
 
 0.06
 
 220,276
 
 0.06
 
 
Total tax equivalent adjustment
 531,214
 
 0.13
 
 516,233
 
 0.14
 
 484,757
 
 0.13
 
 475,050
 
 0.12
 
 448,811
 
 0.13
 
 
Tax equivalent interest yield
 $14,783,859
 
 3.60
%
 $14,677,622
 
 3.74
%
 $14,497,216
 
 3.75
%
 $13,814,036
 
 3.73
%
 $13,424,559
 
 3.85
%
 
 
 
Old Line Bancshares, Inc. & Subsidiaries
Selected Loan Information
(Dollars in thousands)
 
June 30,
2017
March 31,
2017
December 31,
2016
September 30,
2016
June 30,
2016
 
 
 
 
 
 
Legacy Loans(1)
 
 
 
 
 
Period End Loan Balance
 $1,285,819
 $1,241,666
 $1,177,232
 $1,093,436
 $1,027,579
Deferred Costs
 1,679
 1,520
 1,257
 1,222
 1,227
Accruing
  1,279,091
  1,236,642
  1,167,381
  1,084,851
  1,021,867
Non-accrual
 659
 660
 6,090
 5,803
 5,712
Accruing 30-89 days past due
 6,050
 4,191
 3,742
 2,524
 2,479
Accruing 90 or more days past due
 19
 174
 19
 259
 -
Allowance for loan losses
 5,807
 5,504
 6,084
 5,967
 5,703
Other real estate owned
 747
 747
 425
 425
 425
Net charge offs (recoveries)
 (21)
 1,029
 -
 (3)
 (4)
 
 
 
 
 
 
Acquired Loans(2)
 
 
 
 
 
Period End Loan Balance
 $164,986
 $179,509
 $188,881
 $204,126
 $219,231
Deferred Costs
 -
 -
 -
 -
 -
Accruing
  160,608
  174,925
  185,631
  200,412
  216,971
Non-accrual(3)
 1,237
 466
 294
 1,545
 2,260
Accruing 30-89 days past due
 3,138
 4,118
 2,072
 1,284
 2,203
Accruing 90 or more days past due
 3
 -
 884
 885
 -
Allowance for loan losses
 105
 106
 111
 385
 316
Other real estate owned
 2,149
 2,149
 2,321
 1,510
 2,019
Net charge offs (recoveries)
 (2)
 (3)
 357
 (25)
 (9)
 
 
 
 
 
 
Allowance for loan losses as % of held for investment loans
0.41%
0.39%
0.45%
0.49%
0.48%
Allowance for loan losses as % of legacy held for investment loans
0.45%
0.44%
0.52%
0.55%
0.55%
Allowance for loan losses as % of acquired held for investment loans
0.06%
0.06%
0.06%
0.19%
0.14%
Total non-performing loans as a % of held for investment loans
0.13%
0.10%
0.53%
0.65%
0.83%
Total non-performing assets as a % of total assets
0.27%
0.24%
0.59%
0.63%
0.71%
 
(1)
Legacy loans represent total loans excluding loans acquired on April 1, 2011, May 10, 2013 and December 4, 2015.
(2)
Acquired loans represent all loans acquired on April 1, 2011 from MB&T on May 10, 2013 from WSB and on December 4, 2015 for Regal. We originally recorded these loans at fair value upon acquisition.
(3)
These loans are loans that are considered non-accrual because they are not paying in conformance with the original contractual agreement.