Attached files

file filename
8-K - 8-K - OLD LINE BANCSHARES INColbk-20150415x8k.htm

Exhibit 99.1

 

 

 

PRESS RELEASEOLD LINE BANCSHARES, INC.

FOR IMMEDIATE RELEASECONTACT: ELISE HUBBARD

April 15, 2015CHIEF FINANCIAL OFFICER

(301) 430-2560

 

OLD LINE BANCSHARES, INC. REPORTS $2.8 MILLION IN NET INCOME AVAILABLE TO COMMON STOCKHOLDERS, A 50% INCREASE, FOR THE FIRST QUARTER ENDED MARCH 31, 2015

 

BOWIE, MD – Old Line Bancshares, Inc. (NASDAQ: OLBK), the parent company of Old Line Bank, reported net income available to common stockholders increased $918,396, or 50.03% to $2.8 million for the three months ended March 31, 2015, compared to net income of $1.8 million for the three months ended March 31, 2014.  Earnings were $0.25 per basic and diluted common share for the three months ended March 31, 2015 and $0.17 per basic and diluted common share for the same period in 2014.  The increase in net income is primarily the result of a $1.1 million increase in net interest income, a $440 thousand increase in non-interest income and a $285 thousand decrease in non-interest expenses, offsetting an increase of $292 thousand in the provision for loan losses. 

Total assets at March 31, 2015 increased by $47.6 million compared to December 31, 2014.  Total net loans held-for-investment increased $37.1 million, or 4.01%, during the three month period ended March 31, 2015.  Non-performing assets decreased to 0.44% of total assets at March 31, 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 first quarter of 2015 and look forward to building on this momentum during the remainder of the year.  Total net loans held for investment increased $37.1 million in the first quarter and our deposits have increased $35.7 million during the first quarter.  Our non-performing assets as a percentage of total assets decreased to 0.44% compared to 0.65% at December 31, 2014.  We believe we are in a good position to manage the external challenges the markets and economy will continue to offer.  We also believe that the superior level of customer service we offer is widely recognized in our marketplace.   Our primary message is that we will continue to build on our solid foundation to better serve our customers, while steadily investing in new growth opportunities that will further increase profitability.”          

 

1st QUARTER HIGHLIGHTS: 

·

Net loans held-for-investment increased $37.1 million, or 4.01%, during the three months ended March 31, 2015, to $963.7 million at March 31, 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 $49.6 million, or 5.48% to $954.9 million for the period ending March 31, 2015 compared to $905.2 million for the three month period ended December 31, 2014.

·

Total assets increased $47.6 million, 3.88%, since December 31, 2014.

·

Net income increased 50.03% to $2.8 million, or $0.25 per basic and diluted share, was recorded for the three month period ending March 31, 2015, compared to net income of $1.8 million, or $0.17 per basic and diluted share, for the first quarter of 2014.

·

Non-performing assets decreased 60.71% to 0.44% of total assets at March 31, 2015 compared to 1.12% at March 31 2014.   Non-performing assets stood at 0.65% at December 31, 2014. 

·

The net interest margin was 4.32% compared to 4.29% for the same period in 2014.  Total yield on interest earning assets increased to 4.70% for the three months ending March 31, 2015, compared to 4.69% for the same three month period last year.  Interest expense as a percentage of total interest-bearing liabilities decreased slightly to 0.50% for the three months ended March 31, 2015 compared to 0.51% for the same three month period of 2014.

 


 

·

The first quarter Return on Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.89% and 8.27%, respectively, compared to ROAA and ROAE of 0.64% and 5.95%, respectively, for the first quarter of 2014.

·

Total deposits grew by $35.7 million, or 3.52%, since December 31, 2014.

·

The first quarter of 2015 ended with a book value of $12.77 per common share and a tangible book value of $11.65 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. board of directors approved the repurchase of up to 500,000 shares of its outstanding common stock.  As of March 31, 2015, 65,245 shares have been repurchased at an average price of $15.60 per share. The repurchased shares will return to the status of authorized but unissued shares.

Total assets at March 31, 2015 increased $47.6 million from December 31, 2014 primarily due to an increase of $37.1 million in loans held-for-investment and $13.4 million in cash and cash equivalents, offsetting a decrease of $3.3 million in our investment portfolio.

Nonperforming assets, which include non-accrual loans, foreclosed real estate and troubled debt restructured loans, decreased 21 basis points from 0.65% of total assets at December 31, 2014 to 0.44% of total assets at March 31, 2015.

Deposit growth for the three months consisted of an increase in interest bearing deposits of $26.9 million and non-interest bearing deposits of $8.8 million.  As compared to March 31, 2014, interest bearing deposits increased $8.08 million, or 1.04% and non-interest bearing deposits increased $35.2 million or 15.02%.

Net interest income increased for the three month period ending March 31, 2015 compared to the same period of 2014 as a result of an increase in the amount of our average interest earning assets, offset by an increase in our average interest bearing liabilities.  During the quarter ended March 31, 2015, yield on our average interest earning assets was 4.70% compared to 4.69% for the same three month period of 2014.  The net effect of fair value accretion/amortization on acquired loans affects the net interest income.  The fair value accretion/amortization is recorded on pay downs during the period recognized.  Payoffs during the three months ending March 31, 2015 contributed a 21 basis points increase, as compared to 11 basis points for the three months ending March 31, 2014.  The fair value accretion recorded on acquired deposits affects interest expense.  The amount of the accretion on such deposits decreased by 4 basis points as compared to the same three month period last year.  Average interest bearing liabilities for the three month period ending March 31, 2015 increased $42.5 million compared to the same period of 2014.  The average yield on such liabilities slightly decreased to 0.50% for the three months ending March 31, 2015 compared to 0.51% for the three months ending March 31, 2014.  

 

Net interest margin for the three months ended March 31, 2015 increased to 4.32% from 4.29% for the three months ending March 31, 2014. We have been able to maintain our core net interest margin over the past year even though the prolonged low interest rate environment has resulted in downward pressure on asset yields. Our growth in loans continues to result in favorable volume component change and overall change. 

 

Non-interest income increased for the three month period ending March 31, 2015 compared to the same period of 2014 primarily as a result of increases of $248 thousand in gain on sale of loans and $240 thousand in other fees and commissions, offsetting a decrease of $36 thousand in service charges on deposit accounts.  The emerging residential mortgage division increased the gain on sale of loans due to the gains recorded on the residential mortgage loans sold in the secondary market.  The increase in other fees and commissions is primarily related to increased letter of credit fees and other marketable loan fees.  Service charges on deposit accounts decreased as a result of lower overdraft and ATM fees compared to the same three month period last year.

 

Non-interest expenses decreased for the three month period ending March 31, 2015 compared to the same period of 2014 primarily as a result of decreases in salaries and benefits and occupancy and equipment, partially offset

 


 

by an increase in other expenses and the loss on other real estate properties.  Salaries and benefits decreased as severance payments were included in the same three month period last year as well as the elimination of salaries associated with four branches that closed effective December 31, 2014.  The severance was associated with merger related staff reductions.  Occupancy and equipment decreased as a result of the previously mentioned branch closings.  Losses on the sale of three other real estate properties during the three months ended March 31, 2015 resulted in a net loss of $135 thousand compared to a net gain of $203 thousand on the sale of two properties for the comparable period last year.

The provision for loan losses increased $292 thousand for the three month period ending March 31, 2015 compared to the same period last year due to the increase in our loan held-for-investment portfolio and an increase in our reserves on specific loans.

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 statements in this press release that are not historical facts, in particular the statements with respect to new growth opportunities and increased profitability 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, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

March 31,

    

December 31,

    

September 30,

    

June 30,

    

March 31,

 

 

 

2015

 

2014 (1)

 

2014

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

Cash and due from banks

 

$

37,061,793 

 

$

23,572,613 

 

$

42,266,194 

 

$

29,887,334 

 

$

54,197,169 

 

Interest bearing accounts

 

 

1,080,570 

 

 

1,230,864 

 

 

30,396 

 

 

30,389 

 

 

30,383 

 

Federal funds sold

 

 

624,888 

 

 

601,259 

 

 

533,612 

 

 

304,246 

 

 

178,806 

 

Total cash and cash equivalents

 

 

38,767,251 

 

 

25,404,736 

 

 

42,830,202 

 

 

30,221,969 

 

 

54,406,358 

 

Investment securities available for sale

 

 

158,380,719 

 

 

161,680,198 

 

 

163,535,833 

 

 

155,706,684 

 

 

172,094,347 

 

Loans held for sale

 

 

8,692,297 

 

 

4,548,106 

 

 

5,735,282 

 

 

4,074,911 

 

 

1,646,330 

 

Loans held for investment, less allowance for loan losses of $4,636,048 and $4,281,835 for March 31, 2015 and December 31, 2014

 

 

963,706,538 

 

 

926,573,488 

 

 

883,905,233 

 

 

889,524,786 

 

 

849,429,721 

 

Equity securities at cost

 

 

3,353,096 

 

 

5,811,697 

 

 

4,304,197 

 

 

4,304,196 

 

 

4,304,197 

 

Premises and equipment

 

 

33,874,131 

 

 

34,300,375 

 

 

34,366,258 

 

 

34,604,271 

 

 

34,661,659 

 

Accrued interest receivable

 

 

3,172,615 

 

 

3,218,428 

 

 

3,002,457 

 

 

2,978,470 

 

 

3,131,042 

 

Deferred income taxes

 

 

12,506,347 

 

 

16,106,498 

 

 

19,843,857 

 

 

19,850,224 

 

 

20,639,961 

 

Current income taxes receivable

 

 

1,312,872 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Bank owned life insurance

 

 

31,643,001 

 

 

31,429,747 

 

 

31,214,396 

 

 

31,000,380 

 

 

30,787,554 

 

Other real estate owned

 

 

1,600,015 

 

 

2,451,920 

 

 

2,699,846 

 

 

4,627,465 

 

 

4,593,154 

 

Goodwill

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

 

7,793,665 

 

Core deposit intangible

 

 

4,210,679 

 

 

4,420,796 

 

 

4,633,766 

 

 

4,846,737 

 

 

5,058,951 

 

Other assets

 

 

6,087,688 

 

 

3,779,350 

 

 

4,128,206 

 

 

3,732,934 

 

 

4,390,527 

 

Total assets

 

$

1,275,100,914 

 

$

1,227,519,004 

 

$

1,207,993,198 

 

$

1,193,266,692 

 

$

1,192,937,466 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

269,733,047 

 

$

260,913,521 

 

$

247,291,192 

 

$

237,614,952 

 

$

234,512,077 

 

Interest bearing

 

 

781,718,574 

 

 

754,825,885 

 

 

772,344,384 

 

 

771,801,936 

 

 

773,640,266 

 

Total deposits

 

 

1,051,451,621 

 

 

1,015,739,406 

 

 

1,019,635,576 

 

 

1,009,416,888 

 

 

1,008,152,343 

 

Short term borrowings

 

 

71,236,281 

 

 

61,002,889 

 

 

35,558,734 

 

 

35,769,108 

 

 

38,193,867 

 

Long term borrowings

 

 

5,958,485 

 

 

5,987,283 

 

 

6,017,844 

 

 

6,043,715 

 

 

6,071,856 

 

Accrued interest payable

 

 

284,444 

 

 

266,023 

 

 

241,740 

 

 

229,939 

 

 

241,981 

 

Accrued pension

 

 

5,162,732 

 

 

5,095,141 

 

 

5,069,745 

 

 

5,003,784 

 

 

4,996,120 

 

Income taxes payable

 

 

 —

 

 

485,435 

 

 

3,406,234 

 

 

2,376,461 

 

 

2,988,981 

 

Other liabilities

 

 

3,420,900 

 

 

3,416,190 

 

 

4,557,087 

 

 

2,252,083 

 

 

2,744,510 

 

Total liabilities

 

 

1,137,514,463 

 

 

1,091,992,367 

 

 

1,074,486,960 

 

 

1,061,091,978 

 

 

1,063,389,658 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

107,551 

 

 

108,110 

 

 

107,864 

 

 

107,854 

 

 

107,854 

 

Additional paid-in capital

 

 

104,313,092 

 

 

105,235,646 

 

 

104,900,904 

 

 

104,820,171 

 

 

104,748,891 

 

Retained earnings

 

 

32,281,404 

 

 

30,067,798 

 

 

28,826,765 

 

 

27,621,537 

 

 

26,283,617 

 

Accumulated other comprehensive income (loss)

 

 

630,791 

 

 

(147,250)

 

 

(589,650)

 

 

(639,502)

 

 

(1,871,087)

 

Total Old Line Bancshares, Inc. stockholders' equity

 

 

137,332,838 

 

 

135,264,304 

 

 

133,245,883 

 

 

131,910,060 

 

 

129,269,275 

 

Non-controlling interest

 

 

253,613 

 

 

262,333 

 

 

260,355 

 

 

264,654 

 

 

278,533 

 

Total stockholders' equity

 

 

137,586,451 

 

 

135,526,637 

 

 

133,506,238 

 

 

132,174,714 

 

 

129,547,808 

 

Total liabilities and stockholders' equity

 

$

1,275,100,914 

 

$

1,227,519,004 

 

$

1,207,993,198 

 

$

1,193,266,692 

 

$

1,192,937,466 

 

Shares of basic common stock outstanding

 

 

10,755,017 

 

 

10,810,930 

 

 

10,786,370 

 

 

10,785,370 

 

 

10,785,370 

 

 


(1)

Financial information as of December 31, 2013 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

 

 

 

Ended

 

Ended

 

Ended

 

Ended

 

Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

11,621,493 

 

$

10,556,729 

 

$

10,232,684 

 

$

10,599,999 

 

$

10,333,973 

 

Investment securities and other

 

 

886,084 

 

 

939,602 

 

 

885,324 

 

 

1,017,039 

 

 

1,037,897 

 

Total interest income

 

 

12,507,577 

 

 

11,496,331 

 

 

11,118,008 

 

 

11,617,038 

 

 

11,371,870 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

910,957 

 

 

799,716 

 

 

850,964 

 

 

856,639 

 

 

894,303 

 

Borrowed funds

 

 

134,716 

 

 

119,214 

 

 

111,693 

 

 

148,918 

 

 

118,276 

 

Total interest expense

 

 

1,045,673 

 

 

918,930 

 

 

962,657 

 

 

1,005,557 

 

 

1,012,579 

 

Net interest income

 

 

11,461,904 

 

 

10,577,401 

 

 

10,155,351 

 

 

10,611,481 

 

 

10,359,291 

 

Provision for loan losses

 

 

561,731 

 

 

458,114 

 

 

555,134 

 

 

1,544,280 

 

 

269,769 

 

Net interest income after provision for loan losses

 

 

10,900,173 

 

 

10,119,287 

 

 

9,600,217 

 

 

9,067,201 

 

 

10,089,522 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

415,202 

 

 

475,120 

 

 

483,865 

 

 

493,482 

 

 

451,596 

 

Gain on sales or calls of investment securities

 

 

60,694 

 

 

-

 

 

-

 

 

129,911 

 

 

-

 

Gain on sale of stock

 

 

-

 

 

-

 

 

-

 

 

-

 

 

96,993 

 

Earnings on bank owned life insurance

 

 

248,384 

 

 

249,967 

 

 

248,259 

 

 

246,371 

 

 

243,607 

 

Gains (losses) on disposal of assets

 

 

19,975 

 

 

(48,051)

 

 

-

 

 

17,919 

 

 

-

 

Gain on sale of loans

 

 

354,650 

 

 

276,531 

 

 

224,930 

 

 

195,829 

 

 

106,720 

 

Other fees and commissions

 

 

733,004 

 

 

438,561 

 

 

348,090 

 

 

784,622 

 

 

493,209 

 

Total non-interest income

 

 

1,831,909 

 

 

1,392,128 

 

 

1,305,144 

 

 

1,868,134 

 

 

1,392,125 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries & employee benefits

 

 

4,217,370 

 

 

4,303,832 

 

 

4,602,520 

 

 

4,051,407 

 

 

4,873,634 

 

Occupancy & Equipment

 

 

1,399,877 

 

 

1,878,052 

 

 

1,367,808 

 

 

1,436,564 

 

 

1,586,777 

 

Data processing

 

 

352,060 

 

 

352,956 

 

 

368,717 

 

 

312,042 

 

 

307,160 

 

Merger and integration

 

 

-

 

 

-

 

 

-

 

 

-

 

 

29,167 

 

Core deposit amortization

 

 

210,117 

 

 

212,970 

 

 

212,970 

 

 

212,214 

 

 

228,550 

 

(Gains)losses on sales of other real estate owned

 

 

134,754 

 

 

(155,148)

 

 

(260,533)

 

 

(79,127)

 

 

(203,068)

 

OREO expense

 

 

120,201 

 

 

199,094 

 

 

159,238 

 

 

112,659 

 

 

83,066 

 

Other operating

 

 

2,257,235 

 

 

2,257,866 

 

 

2,078,155 

 

 

2,446,147 

 

 

2,071,256 

 

Total non-interest expense

 

 

8,691,614 

 

 

9,049,622 

 

 

8,528,875 

 

 

8,491,906 

 

 

8,976,542 

 

Income before income taxes

 

 

4,040,468 

 

 

2,461,793 

 

 

2,376,486 

 

 

2,443,429 

 

 

2,505,105 

 

Income tax expense

 

 

1,295,035 

 

 

679,154 

 

 

636,239 

 

 

687,973 

 

 

690,737 

 

Net income

 

 

2,745,433 

 

 

1,782,639 

 

 

1,740,247 

 

 

1,755,456 

 

 

1,814,368 

 

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

 

 

(8,720)

 

 

1,978 

 

 

(4,299)

 

 

(13,880)

 

 

(21,389)

 

Net income available to common stockholders

 

$

2,754,153 

 

$

1,780,661 

 

$

1,744,546 

 

$

1,769,336 

 

$

1,835,757 

 

Earnings per basic share

 

$

0.25 

 

$

0.17 

 

$

0.16 

 

$

0.16 

 

$

0.17 

 

Earnings per diluted share

 

$

0.25 

 

$

0.16 

 

$

0.16 

 

$

0.16 

 

$

0.17 

 

Dividend per common share

 

$

0.05 

 

$

0.05 

 

$

0.05 

 

$

0.04 

 

$

0.04 

 

Average number of basic shares

 

 

10,807,366 

 

 

10,792,544 

 

 

10,785,881 

 

 

10,785,370 

 

 

10,780,141 

 

Average number of dilutive shares

 

 

10,899,030 

 

 

10,941,002 

 

 

10,921,555 

 

 

10,948,368 

 

 

10,942,110 

 

 


(1)

Financial information as of December 31, 2013 has been derived from audited financial statements.

 


 

Old Line Bancshares, Inc. & Subsidiaries

Average Balances, Interest and Yields

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

3/31/2015

    

12/31/2014

    

9/30/2014

    

6/30/2014

    

3/31/2014

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Balance

    

Yield

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int. Bearing Deposits

 

$

593,602 

 

0.12 

%  

$

2,902,672 

 

0.20 

%  

$

3,896,273 

 

0.17 

%  

$

4,024,265 

 

0.17 

%  

$

1,352,504 

 

0.12 

%  

Investment Securities(2)

 

 

164,560,281 

 

2.70 

%  

 

168,069,134 

 

2.40 

%  

 

159,259,044 

 

2.94 

%  

 

170,389,632 

 

3.00 

%  

 

174,564,325 

 

3.06 

%  

Loans

 

 

954,873,037 

 

5.02 

%  

 

905,241,954 

 

4.78 

%  

 

897,381,372 

 

4.57 

%  

 

865,944,038 

 

4.99 

%  

 

851,079,999 

 

5.00 

%  

Allowance for Loan Losses

 

 

(4,498,086)

 

 

 

 

(2,570,097)

 

 

 

 

(6,422,492)

 

 

 

 

(5,290,130)

 

 

 

 

(5,001,250)

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net of allowance

 

 

950,374,951 

 

5.04 

%  

 

902,671,857 

 

4.79 

%  

 

890,958,880 

 

4.60 

%  

 

860,653,908 

 

5.02 

%  

 

846,078,749 

 

5.03 

%  

Total interest-earning assets

 

 

1,115,528,834 

 

4.70 

%  

 

1,073,643,663 

 

4.42 

%  

 

1,054,114,197 

 

4.33 

%  

 

1,035,067,805 

 

4.67 

%  

 

1,021,995,578 

 

4.69 

%  

Noninterest bearing cash

 

 

34,422,919 

 

 

 

 

38,925,730 

 

 

 

 

42,071,667 

 

 

 

 

39,297,001 

 

 

 

 

36,258,104 

 

 

 

Other Assets

 

 

102,782,917 

 

 

 

 

107,033,944 

 

 

 

 

109,199,887 

 

 

 

 

109,464,228 

 

 

 

 

110,237,569 

 

 

 

Total Assets

 

$

1,252,734,670 

 

 

 

$

1,219,603,337 

 

 

 

$

1,205,385,751 

 

 

 

$

1,183,829,034 

 

 

 

$

1,168,491,251 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Deposits

 

$

772,838,785 

 

0.48 

%  

$

767,241,928 

 

0.41 

%  

$

776,032,831 

 

0.44 

%  

$

768,879,677 

 

0.45 

%  

$

751,439,481 

 

0.48 

%  

Borrowed Funds

 

 

72,721,100 

 

0.75 

%  

 

50,442,530 

 

0.94 

%  

 

39,031,131 

 

1.14 

%  

 

41,102,469 

 

1.45 

%  

 

51,661,794 

 

0.93 

%  

Total interest-bearing liabilities

 

 

845,559,885 

 

0.50 

%  

 

817,684,458 

 

0.45 

%  

 

815,063,962 

 

0.47 

%  

 

809,982,146 

 

0.50 

%  

 

803,101,275 

 

0.51 

%  

Noninterest bearing deposits

 

 

262,926,103 

 

 

 

 

255,002,560 

 

 

 

 

247,346,466 

 

 

 

 

234,063,213 

 

 

 

 

229,229,562 

 

 

 

 

 

 

1,108,485,988 

 

 

 

 

1,072,687,018 

 

 

 

 

1,062,410,428 

 

 

 

 

1,044,045,359 

 

 

 

 

1,032,330,837 

 

 

 

Other Liabilities

 

 

9,009,800 

 

 

 

 

11,057,397 

 

 

 

 

10,072,582 

 

 

 

 

9,603,037 

 

 

 

 

10,813,815 

 

 

 

Noncontrolling Interest

 

 

258,240 

 

 

 

 

261,545 

 

 

 

 

262,435 

 

 

 

 

270,521 

 

 

 

 

285,355.00 

 

 

 

Stockholder's Equity

 

 

134,980,642 

 

 

 

 

135,597,377 

 

 

 

 

132,640,306 

 

 

 

 

129,910,117 

 

 

 

 

125,061,244 

 

 

 

Total Liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholder's Equity

 

$

1,252,734,670 

 

 

 

$

1,219,603,337 

 

 

 

$

1,205,385,751 

 

 

 

$

1,183,829,034 

 

 

 

$

1,168,491,251 

 

 

 

Net interest spread

 

 

 

 

4.20 

%  

 

 

 

3.97 

%  

 

 

 

3.86 

%  

 

 

 

4.17 

%  

 

 

 

4.18 

%  

Net interest income and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin(1)

 

$

11,891,497 

 

4.32 

%  

$

11,034,119 

 

4.08 

%  

$

10,545,444 

 

3.97 

%  

$

11,047,069 

 

4.28 

%  

$

10,809,169 

 

4.29 

%  

 


(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 March 31, 2015 and 2014.    Fair value accretion for the current quarter and prior four quarter are as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

3/31/2015

    

12/31/2014

    

9/30/2014

    

6/30/2014

    

3/31/2014

 

 

 

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)

 

$

8,690 

    

 —

%  

$

(969)

    

 —

%  

$

(16,219)

    

(0.01)

%  

$

(3,509)

    

 —

%  

$

7,468 

    

 —

%

Mortgage loans (1)

 

 

589,266 

 

0.21 

 

 

24,779 

 

0.01 

 

 

(278,619)

 

(0.10)

 

 

344,403 

 

0.13 

 

 

287,526 

 

0.11 

 

Consumer loans

 

 

11,390 

 

 —

 

 

6,686 

 

 —

 

 

4,209 

 

 —

 

 

6,338 

 

 —

 

 

4,635 

 

 —

 

Interest bearing deposits

 

 

37,263 

 

0.01 

 

 

110,503 

 

0.04 

 

 

131,837 

 

0.05 

 

 

162,452 

 

0.06 

 

 

129,327 

 

0.05 

 

Total Fair Value Accretion (Amortization)

 

$

646,609 

 

0.22 

%  

$

140,999 

 

0.05 

%  

$

(158,792)

 

(0.06)

%  

$

509,684 

 

0.19 

%  

$

428,956 

 

0.16 

%

 


(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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2015

 

12/31/2014

 

9/30/2014

 

6/30/2014

 

3/31/2014

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

Net Interest

 

 

 

 

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

Income

 

Yield

 

GAAP net interest income

    

 

11,461,904 

    

4.17 

%  

 

10,577,401 

    

3.91 

%  

$

10,155,351 

    

3.82 

%  

$

10,611,481 

    

4.11 

%  

$

10,359,291 

    

4.11 

%  

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

 

 

 —

 

 

 

 —

 

 

-

 

-

 

 

 

 

-

 

 

-

 

-

 

Investment securities

 

 

200,498 

 

0.07 

 

 

343,280 

 

0.13 

 

 

294,770 

 

0.11 

 

 

258,980 

 

0.10 

 

 

281,377 

 

0.11 

 

Loans

 

 

229,094 

 

0.08 

 

 

113,437 

 

0.04 

 

 

95,323 

 

0.04 

 

 

176,608 

 

0.07 

 

 

168,501 

 

0.07 

 

Total tax equivalent adjustment

 

 

429,593 

 

0.15 

 

 

456,718 

 

0.17 

 

 

390,093 

 

0.15 

 

 

435,588 

 

0.17 

 

 

449,878 

 

0.18 

 

Tax equivalent interest yield

 

$

11,891,497 

 

4.32 

%  

$

11,034,119 

 

4.08 

%  

$

10,545,444 

 

3.97 

%  

$

11,047,069 

 

4.28 

%  

$

10,809,169 

 

4.29

%  

 

Old Line Bancshares, Inc. & Subsidiaries

Selected Loan Information

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

March 31,

  

December 31,

  

September 30,

  

June 30,

  

March 31,

 

 

 

2015

 

2014

 

2014

 

2014

 

2014

 

Acquired Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End Loan Balance

 

$

171,527 

 

$

173,659 

 

$

186,896 

 

$

203,211 

 

$

210,832 

 

Deferred Costs

 

 

 —

 

 

10 

 

 

 

 

11 

 

 

 

Accruing

 

 

165,956 

 

 

167,704 

 

 

183,094 

 

 

199,859 

 

 

206,517 

 

Non-accrual(2)

 

 

2,518 

 

 

1,958 

 

 

1,291 

 

 

593 

 

 

861 

 

Accruing 30-89 days past due

 

 

3,053 

 

 

3,687 

 

 

1,569 

 

 

1,478 

 

 

2,977 

 

Accruing 90 or more days past due

 

 

 —

 

 

310 

 

 

942 

 

 

1,271 

 

 

477 

 

Other real estate owned

 

 

1,125 

 

 

1,977 

 

 

2,225 

 

 

3,826 

 

 

3,784 

 

Net charge offs (recoveries)

 

 

(16)

 

 

52 

 

 

316 

 

 

106 

 

 

148 

 

Legacy Loans(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End Loan Balance

 

$

795,532 

 

$

749,968 

 

$

699,833 

 

$

691,619 

 

$

642,482 

 

Deferred Costs

 

 

1,283 

 

 

1,283 

 

 

1,048 

 

 

1,039 

 

 

998 

 

Accruing

 

 

793,576 

 

 

746,376 

 

 

692,854 

 

 

681,592 

 

 

633,461 

 

Non-accrual

 

 

1,106 

 

 

3,249 

 

 

3,263 

 

 

7,176 

 

 

7,202 

 

Accruing 30-89 days past due

 

 

851 

 

 

343 

 

 

3,411 

 

 

2,177 

 

 

1,601 

 

Accruing 90 or more days past due

 

 

-

 

 

-

 

 

305 

 

 

674 

 

 

218 

 

Other real estate owned

 

 

475 

 

 

475 

 

 

475 

 

 

802 

 

 

809 

 

Net charge offs (recoveries)

 

 

224 

 

 

(4)

 

 

2,691 

 

 

(4)

 

 

169 

 

Allowance for loan losses as % of held for investment loans

 

 

0.48 

%  

 

0.46 

%  

 

0.44 

%  

 

0.71 

%  

 

0.57 

%  

Allowance for loan losses as % of legacy loans

 

 

0.59 

%  

 

0.57 

%  

 

0.55 

%  

 

0.80 

%  

 

0.76 

%  

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

 

 

0.37 

%  

 

0.56 

%  

 

0.96 

%  

 

1.08 

%  

 

1.56 

%  

Total non-performing assets as a % of total assets

 

 

0.44 

%  

 

0.65 

%  

 

0.70 

%  

 

1.20 

%  

 

1.12 

%  

 


(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.