Attached files

file filename
EX-99.1 - EXHIBIT 99.1 - OLD LINE BANCSHARES INCexh_991.htm
EX-23 - EXHIBIT 23 - OLD LINE BANCSHARES INCexh_23.htm
8-K/A - FORM 8-K/A - OLD LINE BANCSHARES INCf8ka_062018.htm

Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS OF OLD LINE BANCSHARES, INC. AND BAYBANCORP, INC.

 

The following unaudited pro forma combined balance sheets as of March 31, 2018 and unaudited pro forma condensed combined statements of income for the three month period ended March 31, 2018, and the twelve months ended December 31, 2017, illustrate the effect of the merger of Bay Bancorp, Inc. with and into Old Line Bancshares, Inc. (“Old Line Bancshares”). We have based the unaudited pro forma condensed combined financial statements on the unaudited balance sheets at March 31, 2018, the unaudited consolidated statements of income for the three month periods ended March 31, 2018, and the audited statements of income for the twelve months ended December 31, 2017 of Bay Bancorp, Inc. and Old Line Bancshares.

 

As required by the Financial Accounting Standards Board Accounting Standards Codification (“ASC”) Topic 805- Business Combinations, we have used the acquisition method of accounting and adjusted the acquired assets and liabilities of Bay Bancorp, Inc. to fair value as of the balance sheet date. Under this method, we will record Bay Bancorp, Inc.’s assets and liabilities as of April 13, 2018, the date of the acquisition, at their respective fair values and add them to those of Old Line Bancshares. We will record in goodwill any difference between the purchase price for Bay Bancorp, Inc. and the fair value of the identifiable net assets acquired (including core deposit intangibles); however, these are subject to change for a one-year period if material information that existed at the acquisition date previously unknown becomes known. Accordingly, the unaudited pro forma adjustments, including the allocations of the purchase price, are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed consolidated financial information. We will not expense the amortization of the goodwill that results from the acquisition, if any, but will review it for impairment at least annually. To the extent there is an impairment of the goodwill, we will expense the impairment. We will amortize to expense core deposit and other intangibles with definite useful lives that we record in conjunction with the merger. Financial statements that Old Line Bancshares issues after the acquisition will reflect the results attributable to the acquired operations of Bay Bancorp, Inc. beginning on April 13, 2018, the date of completion of the acquisition.

 

In connection with the acquisition, Old Line Bancshares is currently working to consolidate the operations of Bay Bancorp, Inc. We continue to assess the two companies’ personnel, benefit plans, premises, equipment, computer systems and service contracts to determine where we may take advantage of redundancies. We will record any additional cost associated with such decisions as incurred and have not included them in the pro forma adjustments to the pro forma consolidated statements of income. We have not included these savings in the pro forma consolidated statements of income and there are no assurances that we will realize these reductions.

 

We have provided the unaudited pro forma information for information purposes only. The pro forma financial information presented is not necessarily indicative of the actual results that we would have achieved had we consummated the merger on the dates or at the beginning of the periods presented, and it is not necessarily indicative of future results. You should read the unaudited pro forma financial information in conjunction with notes thereto and the audited consolidated financial statements and the notes thereto of Old Line Bancshares and Bay Bancorp, Inc. Actual results may be materially different than the pro forma data presented.

 

We have made certain reclassification adjustments to the pro forma financial statements to conform to Old Line Bancshares’ financial statement presentation.

 

 

 

Old Line Bancshares, Inc.

Consolidated Proforma Balance Sheet with Bay Bancorp, Inc.

(Unaudited)

 

   Old Line  Bay  Proforma     Proforma
   Bancshares, Inc.  Bancorp, Inc.  Adjustments     Combined
   March 31, 2018  March 31, 2018  March 31, 2018     March 31, 2018
          
Cash and due from banks  $85,617,226   $5,743,130   $      $91,360,356 
Interest bearing deposits in other financial institutions   2,687,988    18,812,465            21,500,453 
Federal funds sold   200,366    587,300            787,666 
Total cash and cash equivalents   88,505,580    25,142,895    -       113,648,475 
Investment securities available for sale-at fair value   210,353,788    53,165,939    (1,567,702)  (4)   261,952,025 
Investment securities held to maturity, at amortized cost   -    1,051,172    -       1,051,172 
Loans held for sale, fair value of $4,073,887   3,934,086    -    -       3,934,086 
Loans held for investment (net of allowance for loan losses of $6,257,519 for Old Line Bancshares, Inc. and $4,390,882 for Bay Bancorp, Inc.)   1,756,576,833    545,404,391    (3,116,712)  (5)   2,298,864,512 
Equity securities at cost   7,782,847    1,986,900    -       9,769,747 
Premises and equipment   40,991,968    3,182,327    -   (9)   44,174,295 
Accrued interest receivable   5,310,151    2,163,473    -       7,473,624 
Prepaid income taxes   -    2,007,484    -       2,007,484 
Deferred income taxes   8,547,392    2,081,388    (786,330)  (10)   9,842,450 
Bank owned life insurance   41,849,569    16,319,198    -       58,168,767 
Annuity plan   5,981,809    -    -       5,981,809 
Other real estate owned   1,799,598    1,041,079    -   (6)   2,840,677 
Goodwill   25,083,675    -    68,695,820   (1)   93,779,495 
Core deposit intangible   5,985,657    2,067,197    9,176,517   (3)   17,229,371 
Other assets   8,008,664    826,350    (57,720)  (11)   8,777,294 
Total assets  $2,210,711,617   $656,439,793   $72,343,873      $2,939,495,283 
                        
Liabilities and Stockholders' Equity                       
Deposits                       
Non-interest bearing  $572,119,981   $128,283,968   $-      $700,403,949 
Interest bearing   1,213,584,463    419,019,509    775,229   (6)   1,633,379,201 
Total deposits   1,785,704,444    547,303,477    775,229       2,333,783,150 
Short term borrowings   161,477,872    32,800,000    -       194,277,872 
Long term borrowings   38,172,653    -    -       38,172,653 
Supplemental executive retirement plan   5,975,159    -    -       5,975,159 
Defined benefit pension liability   -    639,756    750,000   (7)   1,389,756 
Income taxes payable   4,182,749    -    -       4,182,749 
Other liabilities   4,805,950    2,896,230    -       7,702,180 
Total liabilities   2,000,318,827    583,639,463    1,525,229       2,585,483,519 
                        
Stockholders' equity                       
Common stock   125,667    10,703,181    (10,659,100)  (1)(2)   169,748 
Preferred Stock   -    -            - 
Additional paid-in capital   149,691,736    41,852,652    101,722,624   (1)(2)   293,267,012 
Retained earnings   66,573,919    20,565,021    (20,565,404)  (1)(2)   66,573,536 
Accumulated other comprehensive income   (5,998,532)   (320,524)   320,524   (1)(2)   (5,998,532)
Total stockholders' equity   210,392,790    72,800,330    70,818,644       354,011,764 
Total liabilities and stockholders' equity  $2,210,711,617   $656,439,793   $72,343,873      $2,939,495,283 

 

 

 

 

Old Line Bancshares, Inc.

Consolidated Proforma Statement of Income with Bay Bancorp, Inc.

(Unaudited)

 

   Old Line  Bay  Proforma  Proforma
   Bancshares, Inc.  Bancorp, Inc.  Adjustments  Combined
   March 31, 2018  March 31, 2018  March 31, 2018  March 31, 2018
             
Interest Income                    
Loans, including fees  $19,700,762   $6,900,891   $215,250   $26,816,903 
U.S. treasury securities   10,029    46,300         56,329 
U.S. government agency securities   81,542    41,593         123,135 
Corporate bonds   200,469    52,947         253,416 
Mortgage backed securities   575,018    193,134         768,152 
Municipal securities   500,620    26,641         527,261 
Federal funds sold   665    2,023         2,688 
Other   255,234    86,533         341,767 
Total interest income   21,324,339    7,350,062    215,250    28,889,651 
Interest expense                    
Deposits   2,306,733    526,677    (107,500)   2,725,910 
Borrowed funds   1,334,831    129,876         1,464,707 
Total interest expense   3,641,564    656,553    (107,500)   4,190,617 
Net interest income   17,682,775    6,693,509    322,750    24,699,034 
Provision for loan losses   394,896    300,000         694,896 
Net interest income after provision for loan losses   17,287,879    6,393,509    322,750    24,004,138 
Non-interest income                    
Service charges on deposit accounts   576,584    110,318         686,902 
Payment sponsorship fees       726,420         726,420 
Earnings on bank owned life insurance   292,936    113,846         406,782 
Gain on disposal of assets   14,366             14,366 
Rental Income   198,444             198,444 
Income on marketable loans   418,472    15,677         434,149 
Other fees and commissions   294,219    4,179         298,398 
Total non-interest income   1,795,021    970,440        2,765,461 
Non-interest expense                    
Salaries and benefits   5,485,450    3,306,174         8,791,624 
Occupancy and equipment   1,980,401    620,228         2,600,629 
Data processing   609,639    402,496         1,012,135 
FDIC insurance and State of Maryland assessments   188,071    75,051         263,122 
Merger and integration       57,825         57,825 
Core deposit premium amortization   312,313    173,929    350,000    836,242 
Loss (gain) on sales of other real estate owned   12,516             12,516 
OREO expense   184,994    24,938         209,932 
Directors Fees   170,550    32,950         203,500 
Network services   79,205             79,205 
Telephone   204,424    27,469         231,893 
Other operating   1,764,396    693,360         2,457,756 
Total non-interest expense   10,991,959    5,414,420    350,000    16,756,379 
                     
Income before income taxes   8,090,941    1,949,529    (27,250)   10,013,220 
Income tax expense   2,025,759    564,782    (7,500)   2,583,041 
Net income available to common stockholders  $6,065,182   $1,384,747   $(19,750)  $7,430,179 
                     
Basic earnings per common share  $0.48   $0.13        $0.44 
Diluted earnings per common share  $0.48   $0.13        $0.43 
Dividend per common share  $0.08   $        $0.08 
                     
Weighted average common shares outstanding   12,544,266         4,408,087    16,952,353 
Effect of Diluted Shares   199,016              199,016 
Diluted Shares   12,743,282         4,408,087    17,151,369 

 

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

 

 

 

Old Line Bancshares, Inc.

Consolidated Proforma Statement of Income with Bay Bancorp, Inc.

(Unaudited)

 

   Old Line  Bay  Proforma  Proforma
   Bancshares, Inc.  Bancorp, Inc.  Adjustments  Combined
   December 31, 2017  December 31, 2017  December 31, 2017  December 31, 2017
             
Interest Income                    
Loans, including fees  $68,132,398   $26,019,282   $861,000   $95,012,680 
U.S. treasury securities   25,636    186,692         212,328 
U.S. government agency securities   272,751    167,206         439,957 
Corporate bonds   628,622    227,013         855,635 
Mortgage backed securities   2,213,346    796,510         3,009,856 
Municipal securities   1,772,539    31,915         1,804,454 
Federal funds sold   6,198    4,954         11,152 
Other   561,231    453,447         1,014,678 
Total interest income   73,612,721    27,887,020    861,000    102,360,741 
Interest expense                    
Deposits   7,321,031    2,019,129    (430,000)   8,910,160 
Borrowed funds   4,177,602    320,091         4,497,693 
Total interest expense   11,498,633    2,339,220    (430,000)   13,407,853 
Net interest income   62,114,088    25,547,800    1,291,000    88,952,888 
Provision for loan losses   955,108    1,656,983         2,612,091 
Net interest income after provision for loan losses   61,158,980    23,890,817    1,291,000    86,340,797 
Non-interest income                    
Service charges on deposit accounts   1,982,981    337,012         2,319,993 
Gain (loss) on sales or calls of investment securities   35,258    (59,377)        (24,119)
Payment sponsorship fees       3,039,162         3,039,162 
Earnings on bank owned life insurance   1,167,467    476,050         1,643,517 
Gain on disposal of assets   73,663             73,663 
Gain on sale of loans   94,714             94,714 
Income on marketable loans   2,319,806    527,947         2,847,753 
Other fees and commissions   2,126,716    2,269,670         4,396,386 
Total non-interest income   7,800,605    6,590,464        14,391,069 
Non-interest expense                    
Salaries and benefits   20,551,526    12,413,164         32,964,690 
Occupancy and equipment   7,073,696    2,832,945         9,906,641 
Data processing   1,671,720    1,390,458         3,062,178 
FDIC insurance and State of Maryland assessments   1,001,522    311,063         1,312,585 
Merger and integration   3,985,514    439,055         4,424,569 
Core deposit premium amortization   968,880    789,182    1,400,000    3,158,062 
Loss (gain) on sales of other real estate owned   (13,589)   (86,587)        (100,176)
OREO expense   301,394    287,183         588,577 
Directors Fees   659,300    139,450         798,750 
Network services   519,652             519,652 
Telephone   821,260    115,831         937,091 
Other operating   7,302,172    3,007,472         10,309,644 
Total non-interest expense   44,843,047    21,639,216    1,400,000    67,882,263 
                     
Income before income taxes   24,116,538    8,842,065    (109,000)   32,849,603 
Income tax expense   8,152,724    4,000,579    (30,000)   12,123,303 
Net income available to common stockholders  $15,963,814   $4,841,486   $(79,000)  $20,726,300 
                     
Basic earnings per common share  $1.38   $0.46        $1.30 
Diluted earnings per common share  $1.35   $0.45        $1.28 
Dividend per common share  $0.32   $        $0.32 
                     
Weighted average common shares outstanding   11,588,045         4,408,087    15,996,132 
Effect of Diluted Shares   211,139              211,139 
Diluted Shares   11,799,184         4,408,087    16,207,271 

 

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

 

 

 

NOTES TO THE UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET AND STATEMENT OF INCOME

 

1.Old Line Bancshares issued shares of its stock to stockholders of Bay Bancorp, Inc. to effect the acquisition. The exchange ratio was based on a pricing mechanism that adjusted based on the average closing price as defined in the merger agreement. The unaudited pro forma combined financial information assumes that Old Line Bancshares exchanged each share of Bay Bancorp, Inc. stock for 0.4088 shares of Old Line Bancshares, Inc. common stock and repurchased all fractional shares that resulted from the share exchange.

 

Bay Bancorp, Inc. stockholders own approximately 25.97% of the voting stock of the combined company after the acquisition. The shares of Old Line Bancshares’ common stock illustrated in this pro forma were recorded at $32.36 per share, the closing price of Old Line Bancshares common stock on the effective date of the merger.

 

Old Line Bancshares will determine the final allocation of the purchase price after we have completed additional analysis to determine the fair values of Bay Bancorp, Inc.’s tangible and identifiable intangible assets and liabilities as of the date of the acquisition. Changes in the fair value of the net assets of Bay Bancorp, Inc. as of the date of the acquisition will likely change the amount of the purchase price allocable to goodwill. The further refinement of transaction costs and fair valuations will likely change the amount of goodwill recorded. The final adjustments may be materially different from the unaudited pro forma adjustments presented herein. Old Line Bancshares has prepared the pro forma financial information to include the estimated adjustments necessary to record the assets and liabilities of Bay Bancorp, Inc. at their respective fair values and represents management’s best estimate based upon the information available at this time. The pro forma adjustments included herein are subject to change as additional information becomes available and as we perform additional analyses. The final acquisition accounting adjustments may be materially different from the pro forma adjustment presented herein. Increases or decreases in the fair value of certain balance sheet amounts including loans, securities, deposits and related intangibles and debt will result in adjustments to the balance sheet and statement of income. Such adjustments, when compared to the information shown in this document, may change the amount of the purchase price allocated to goodwill while changes to other assets and liabilities may impact the statement of income due to adjustments in the yield and/or amortization/accretion of the adjusted assets and liabilities. The unaudited pro forma combined financial information presented herein does not necessarily provide an indication of the combined results of operations or the combined financial position, nor is it indicative of the results of operations in future periods or the future financial position of the combined company.

 

The total purchase price for the purpose of this pro forma financial information is $143.6 million. The following table provides the calculation and allocation of the purchase price used in the pro forma financial statements and a reconcilement of pro forma shares outstanding after adjustment for the redemption of fractional shares.

 

 

 

Summary of Purchase Price Calculation and Goodwill Resulting from Merger and Reconciliation
of Pro Forma Shares Outstanding at March 31, 2018

($ in thousands except share and per share data)

 

      March 31, 2018
Purchase Price Consideration-Common Stock          
Bay Bancorp shares outstanding exchanged for stock   10,782,992     
Exchange ratio   0.4088     
Old Line Bancshares shares issued to Bay Bancorp stockholders   4,408,087     
Cash consideration for fractional shares and unexercised stock options  $973     
Purchase price assigned to shares exchanged for stock  $142,645     
Total purchase price       $143,618 
Bay Bancorp stockholders' equity, excluding accumulated other comprehensive income  $72,800      
           
Estimated adjustments to reflect assets acquired at fair value:          
Loans   (10,909)     
Allowance for loan losses   4,392      
Deferred loan fees   3,401      
Investments   (1,568)     
Deferred income taxes   (786)     
Other intangible assets (Core deposit premium)   9,177      
Other assets   (58)     
           
Estimated adjustments to reflect liabilities acquired at fair value:          
Interest bearing deposits   (775)     
Defined benefit pension liability   (750)     
         74,924 
Goodwill resulting from merger       $68,694 
           
Reconcilement of Pro Forma Shares Outstanding          
Bay Bancorp shares converted        10,782,992 
Exchange ratio        0.4088 
Old Line Bancshares shares issued to Bay Bancorp stockholders        4,408,087 
Old Line Bancshares shares outstanding        12,566,696 
Pro forma Old Line Bancshares shares outstanding        16,974,783 
Pro forma % ownership by Bay Bancorp        25.97%
Pro forma % ownership by legacy Old Line Bancshares        74.03%

 

 

2.Adjustment to reflect the issuance of shares of Old Line Bancshares common stock with a $0.01 par value in connection with the merger and the adjustments to stockholders’ equity for the reclassification of Bay Bancorp, Inc.’s historical equity accounts (common stock, accumulated other comprehensive income and retained earnings) into additional paid-in capital.

 

3.Adjustment of $9.2 million to core deposit intangible to reflect the fair value of this asset and the related amortization adjustment based upon an expected life of 20 years and using a sum of the years digit method. We expect the amortization of the core deposit intangible to increase pro forma before tax non-interest expense by approximately $1.4 million in the first year following consummation.

 

4.Adjustment of $1.6 million to investment securities available for sale represents the fair value difference at the time of sale of the investment portfolio, which was done immediately following close of merger.

 

5.Adjustment to loans, net of unearned income to reflect estimated fair value adjustments, which include lifetime credit loss expectations, current interest rates and liquidity, to acquired loans, in addition to the elimination of Bay’s existing allowance for loan losses. Purchased loans in a business combination are recorded at estimated fair value on the purchase date and the carryover of the related allowance for loan losses is prohibited.

 

 

 

6.Adjustment of $775,229 to reflect the fair values of interest bearing time deposit liabilities based on current interest rates for similar instruments. We will recognize this adjustment using a level yield amortization method based upon the maturities of the deposit liabilities. We expect this adjustment will decrease pro forma before tax interest expense by $430 thousand the first year following consummation.

 

7.Adjustment of $750,000 to reflect the estimated termination cost of Bay Bancorp’s, Inc.’s frozen defined benefit plan. We are in the process of terminating this plan and have recorded it at the estimated termination cost associated with transferring the future retirement liabilities through the purchase of annuities or the issuance of one time cash redemptions to participants.

 

8.Adjustment to reflect the net deferred tax at a rate of 27.5175% related to fair value adjustments on the balance sheet and a statutory tax rate of 27.5175% for book tax expense. We have not taken a tax benefit for certain merger obligations and cost that we do not consider tax deductible.

 

9.We are currently evaluating fair value adjustment for the premises and equipment. If an adjustment is necessary, the estimated amortization of the fair value adjustment will amortize over a 40 year period.

 

10.Adjustment to other assets of $786 thousand to eliminate Bay Bancorp, Inc.’s deferred assets. There is no pro forma statement of income adjustment for this item.

 

11.Adjustment to other assets of $58 thousand to reflect early termination fees for closeout of certificate of deposits with other financial institutions.

 

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

 

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

 

For pro forma basic and diluted earnings per common share we have assumed that the shares issued at acquisition are outstanding for the entire three month or twelve month period, respectively.

 

   March 31, 2018  December 31, 2017
Weighted average number of shares Old Line Bancshares   12,544,266    11,588,045 
Shares issued to Bay Bancorp, Inc. stockholders   4,408,087    4,408,087 
Subtotal average number of common shares   16,952,353    15,996,132 
Dilutive average number of shares   199,016    211,139 
Total average common shares including dilutive shares   17,151,369    16,207,271 

 

13.In conjunction with the merger we expect to incur approximately $8.0 million in expenses associated with conversion of data processing systems, severance, and legal, accounting and consulting fees. We will expense these merger expenses as incurred and have not included them in the pro forma income statement or balance sheet.