Market Overview

Old Line Bancshares, Inc. Reports Strong Organic Loan Growth of 5.63% and $3.1 Million in Net Income Available to Common Stockholders for the Quarter Ended June 30, 2016

Share:

BOWIE, Md., July 20, 2016 (GLOBE NEWSWIRE) -- Old Line Bancshares, Inc. ("Company") (NASDAQ: OLBK), the parent company of Old Line Bank, reports net loans held-for-investment increased $66.2 million, or 5.63%, and deposits grew $29.3 million, or 2.38%, compared to March 31, 2016.   Net income available to common stockholders increased $530 thousand, or 20.38%, to $3.1 million for the three months ended June 30, 2016, compared to $2.6 million for the three months ended June 30, 2015.  Earnings were $0.29 per basic and $0.28 per diluted common share for the three months ended June 30, 2016 and $0.25 per basic and $0.24 per diluted common share for the same period in 2015.  The increase in net income is primarily the result of a $1.8 million increase in net interest income and a $1.1 million increase in non-interest income, offsetting a $1.8 million increase in non-interest expenses and a $214 thousand increase in the provision for loan losses.  Net income included $302 thousand in merger-related expenses and $393 thousand in severance expense.  The severance expense is the result of a strategic reduction of staff.  The merger-related expenses are in connection with the Company's acquisition of Regal Bancorp, Inc. ("Regal"), the parent company of Regal Bank & Trust ("Regal Bank"), in December 2015.

Net income available to common stockholders was $5.3 million for the six months ended June 30, 2016, compared to $5.4 million for the same six month period last year, a decrease of $73 thousand, or 1.36%.  Earnings were $0.49 per basic and $0.48 per diluted common share for the six months ended June 30, 2016 compared to $0.50 per basic and $0.49 per diluted common share for the same period last year.  The decrease in net income is primarily the result of an increase of $3.7 million in non-interest expenses, offsetting increases of $3.0 million, or 13.06%, in net interest income and $1.2 million, or 37.89%, in non-interest income.  Net income included $393 thousand for severance payments and $661 thousand in merger-related expenses in connection with the Company's acquisition of Regal.  

Total assets at June 30, 2016 increased by $79.9 million compared to December 31, 2015.  Total net loans held-for-investment at June 30, 2016 increased $66.2 million, or 5.63%, compared to March 31, 2016 and $95.0 million, or 8.28%, compared to December 31, 2015.   

James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, Inc. stated: "We are pleased to report strong earnings for the second quarter and six months ending June 30, 2016.  Our loan growth was robust at 5.63% for the quarter.  The significant organic loan growth should allow us to continue to build our franchise and enhance our profitability.  We also grew our deposits by $29.3 million for the three month period ending June 30, 2016.  We are pleased that we have expanded our presence in the Montgomery County, Maryland market with the opening of a second branch located in the Rockville Town Center during the second quarter of 2016.  We will continue to build on our solid foundation to better serve our customers, while steadily investing in new growth opportunities to enhance our profitability."

HIGHLIGHTS:

  • Net loans held-for-investment increased $66.2 million, or 5.63%, and $95.0 million, or 8.28%, respectively, during the three and six months ended June 30, 2016, to $1.2 billion at June 30, 2016, compared to $1.1 billion at December 31, 2015, as a result of organic growth within our market area.  Average gross loans increased $211.3 million, or 21.07%, to $1.2 billion for the three month period ending June 30, 2016 compared to $1.0 billion during the three months ended June 30, 2015.  Average gross loans for the six month period increased $214.5 million, or 21.91%, to $1.2 billion compared to $979 million for the six month period ended June 30, 2015.  The growth for the three and six month periods this year as compared to the same periods last year includes approximately $91.0 million in loans acquired in the Regal merger.
  • Total assets increased $79.9 million, or 5.29%, since December 31, 2015.
  • Net income available to common stockholders increased 20.38% to $3.1 million, or $0.29 per basic and $0.28 per diluted share, for the three month period ending June 30, 2016, from $2.6 million, or $0.25 per basic and $0.24 per diluted share, for the second quarter of 2015.  Net income available to common stockholders decreased $73 thousand or 1.36% to $5.3 million, or $0.49 per basic and $0.48 per diluted share, for the six month period ending June 30, 2016, from $5.4 million, or $0.50 per basic and $0.49 per diluted share, for the six months ending June 30, 2015.
  • The net interest margin during the three months ended June 30, 2016 was 3.85% compared to 4.01% for the same period in 2015.  Total yield on interest earning assets decreased to 4.32% for the three months ending June 30, 2016, compared to 4.42% for the same three month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.61% for the three months ended June 30, 2016 compared to 0.54% for the same three month period of 2015.
  • The net interest margin during the six months ended June 30, 2016 was 3.87% compared to 4.16% for the same period in 2015.  Total yield on interest earning assets decreased to 4.31% for the six months ending June 30, 2016, compared to 4.55% for the same six month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.57% for the six months ended June 30, 2016 compared to 0.52% for the same six month period of 2015.
  • The second quarter Return on Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.81% and 8.63%, respectively, compared to ROAA and ROAE of 0.80% and 7.58%, respectively, for the second quarter of 2015.
  • The ROAA and ROAE were 0.69% and 7.41%, respectively, for the six months ended June 30, 2016 compared to ROAA and ROAE of 0.85% and 7.82%, respectively, for the six months ending June 30, 2015.
  • In June 2016, management conducted an organizational review that identified areas of job overlap as well as areas requiring improved staffing efficiencies.   As a part of this process several departments were identified for small strategic reductions in force in order to maintain competitive efficiency levels. The analysis resulted in the elimination of a limited number of positions with an aggregate quarterly savings in salaries, benefits and taxes of approximately $285 thousand based on the quarter ended June 30, 2015.  Approximately $393 thousand of severance was accrued in the second quarter in conjunction with these actions.
  • In addition, on July 5, 2016, we announced plans of the Bank to realign branch offices within our footprint, which included the closing and consolidation of three branches, which will further reduce salaries and benefits, taxes and operational expenses.  The planned closings and consolidations are a result of an evaluation that measured near-term growth potential in the current locations as well as the Bank's ability to continue to service clients' needs at nearby locations.  The branches are scheduled to be closed on approximately September 30, 2016.
  • Total deposits grew by $27.0 million, or 2.19%, since December 31, 2015.
  • The Company ended the second quarter of 2016 with a book value of $13.77 per common share and a tangible book value of $12.50 per common share compared to $13.31 and $12.02, respectively, at December 31 2015.
  • We maintained appropriate levels of liquidity and by all regulatory measures remained "well capitalized."

Total assets at June 30, 2016 increased $79.9 million from December 31, 2015 primarily due to an increase of $95.0 million in loans held-for-investment, offsetting decreases of $10.1 million in cash and cash equivalents, $4.4 million in our investment portfolio and $2.0 million in our loans held for sale.

Deposits increased $27.0 million for the six months ended June 30, 2016 compared to December 31, 2015.  Our interest bearing deposits increased $42.1 million, offsetting the decrease of $15.1 million in our non-interest bearing deposits during the six month period ending June 30, 2016.

Average interest earning assets for the three month period ending June 30, 2016 increased $241.8 million compared to the same period of 2015.  Average interest earning assets for the six month period ending June 30, 2016 increased $245.4 million compared to the same period of 2015.  The average yield on such assets was 4.31% for the six months ending June 30, 2016 compared to 4.55% for the comparable 2015 period.  The decrease in yield on interest earning assets is the result of re-pricing in the loan portfolio and lower yields on new loans causing the average loan yield to decline.  Average interest bearing liabilities for the three month period ending June 30, 2016 increased $200.0 million compared to the same three month period of 2015.  The average rate paid on such liabilities increased to 0.61% for the three months ending June 30, 2016 compared to 0.54% for the comparable three month periods in 2015, primarily due to higher rates paid on our borrowings, which includes the interest paid on our trust preferred securities and, to a lesser extent, higher rates on the deposits acquired in the Regal merger.

Average interest bearing liabilities for the six month period ending June 30, 2016 increased $196.1 million compared to the same six month period of 2015.  The average rate paid on such liabilities increased to 0.57% for the six months ending June 30, 2016 compared to 0.52% for the comparable six month periods in 2015, primarily due to higher rates paid on our borrowings, which includes the interest paid on our trust preferred securities and, to a lesser extent, higher rates on the deposits acquired in the Regal merger. 

The net interest margin for the three months ended June 30, 2016 decreased to 3.85% from 4.01% for the three months ending June 30, 2015.  The net interest margin for the six months ended June 30, 2016 decreased to 3.87% from 4.16% for the six months ending June 30, 2015.

Net interest income increased $1.8 million, or 16.15%, and $3.0 million, or 13.06%, for the three and six month periods ending June 30, 2016 compared to the same periods in 2015, primarily due to increases in the interest recognized on loans offsetting the increases in interest expense.  Loan interest income increased for the three and six month periods ending June 30, 2016 due to organic growth as well as the loans we acquired in the Regal acquisition.  Interest expense during these periods increased primarily due to increases in our deposits both from organic growth and the deposits we acquired in the Regal acquisition as well as an increase in borrowings.

The provision for loan losses increased $214 thousand and $431 thousand for the three and six month periods ending June 30, 2016 compared to the same periods last year due to the increase in our loans held-for-investment portfolio and an increase in our reserves on specific loans.  The reserves on specific loans increased primarily due to one large commercial borrower, consisting of two commercial real estate loans totaling $2.5 million and 21 commercial and industrial loans totaling $1.0 million.  These loans are classified as impaired and have been adequately reserved for at June 30, 2016.

Non-interest income increased $1.1 million, or 70.41%, for the three month period ending June 30, 2016 compared to the same period of 2015 primarily as a result of increases of $819 thousand in gains on sales of investment securities, $102 thousand in gain on sale of loans, $90 thousand in other fees and commissions and $33 thousand in earnings on bank owned life insurance, as compared to the same three month period last year.  The increase in gains on sales of investment is the result of re-positioning our investment portfolio, pursuant to which we sold approximately $74 million of our lowest yielding, longer duration investments resulting in a gain on investments.  We used the proceeds to repurchase investment securities with a slightly higher book yield.  The increase in the gain on the sale of loans is a result of an increase in the number of loans sold in the secondary market compared to the same period last year. The increase in other fees and commissions is primarily related to an increase other loan fees, primarily commission fees to renew lines of credit.  The increase in earnings on bank owned life insurance is due to the bank owned life insurance we acquired in the Regal acquisition. 

Non-interest income increased $1.2 million, or 37.89%, for the six month period ending June 30, 2016 compared to the same six month period last year.  The increase is primarily the result of increases of $836 thousand in gains on sales of investment securities, $440 thousand in other fees and commissions and $67 thousand in earnings on bank owned life insurance, offsetting a decrease of $84 thousand in gain on sale of loans.  The increase in gain on sales of investment securities is the result of re-positioning our investment portfolio, pursuant to which we sold approximately $87 million of our lowest our lowest yielding, longer duration investments resulting in a gain on investments.  The increase in other fees and commissions is primarily related to a one-time incentive fee received for our debit card program.  The increase in earnings on bank owned life insurance is due to the bank owned life insurance we acquired in the Regal acquisition.  The decrease in gains on sale of loans is the result of a decrease in the number of loans sold in the secondary market.  The residential mortgage division sold $39.0 million of loans in the secondary market for the six months ended June 30, 2016 compared to $54.6 million for the same six month period last year.

Non-interest expense increased $1.8 million, or 20.01%, for the three month period ending June 30, 2016 compared to the same period of 2015, primarily as a result of increases in salaries and benefits, severance expense, occupancy and equipment, and merger and integration expenses, partially offset by a decrease in the loss on other real estate owned properties.  Salaries and benefits increased $748 thousand primarily as a result of additional staff due to our acquisition of Regal Bank and the additional staff for our two new Rockville locations that opened in November 2015 and June 2016.  Severance expense of $393 thousand included accruals associated with reduction in our operating staff.  Occupancy and equipment increased $309 thousand as a result of the addition of the former Regal Bank branches and the addition of our new Rockville branches.  Gain on the sale of other real estate owned was $48 thousand for one property that sold compared to a net loss of $9 thousand on the sale of one other real estate property sold during the three months ended June 30, 2015.  Merger and integration expenses include approximately $272 thousand in an employment contract payout associated with the acquisition of Regal. 

Non-interest expenses increased $3.7 million, or 21.39%, for the six month period ending June 30, 2016 compared to the same period of 2015 primarily as a result of increases in salaries and benefits, severance payments, occupancy and equipment, and merger and integration expenses, partially offset by a gain on other real estate owned properties.  Salaries and benefits increased $1.9 million primarily as a result of additional staff due to or acquisition of Regal Bank and the additional staff for our two new Rockville locations.  Severance payments of $393 thousand are associated with the strategic reduction in our operating staff discussed above.  Occupancy and equipment increased $634 thousand as a result of the additional branches acquired in the Regal Bank acquisition and the additional opening of our two new Rockville locations.  Gain on the sale of other real estate properties increased $196 thousand as a result of recording a gain of $52 thousand for one property that sold during the six months ending June 30, 2016 compared to a net loss of $144 thousand on sale of four other real estate properties sold during the same six month period last year.  Merger and integration expenses include approximately $412 thousand in severance payments associated with merger-related staff reductions. 

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 24 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 non-GAAP financial measures, including: (i) net operating income; (ii) net operating income available to common stockholders; (iii) earnings per basic share; (iv) earnings per diluted share; (v) operating non-interest expense; (vi) operating efficiency ratio; (vii) operating non-interest expense as a percentage of average assets; (viii) return on average assets; (ix) return on average common equity.  Net income excludes merger-related expenses, net of tax.  Operating non-interest expense excludes merger related expense, net of tax.  The operating efficiency ratio excludes merger related expenses.  Management 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.

      
 Old Line Bancshares, Inc. & Subsidiaries
 Consolidated Balance Sheets
      
 June 30,
2016
March 31,
2016
December 31,
2015 (1)
September 30,
2015
June 30,
2015
 (Unaudited)(Unaudited) (Unaudited)(Unaudited)
Cash and due from banks$32,123,006 $34,108,645 $40,239,384 $29,107,355 $40,494,305 
Interest bearing accounts 1,167,418  1,150,474  1,135,263  1,147,181  1,034,085 
Federal funds sold 352,572  325,606  2,326,045  362,726  331,178 
Total cash and cash equivalents 33,642,996  35,584,725  43,700,692  30,617,262  41,859,568 
Investment securities available for sale 190,297,596  190,749,087  194,705,675  151,522,391  151,179,573 
Loans held for sale 6,111,808  4,148,506  8,112,488  5,264,444  6,361,652 
Loans held for investment, less allowance for loan losses of $6,018,923 and $4,909,818 for June 30, 2016 and December 31, 2015 1,242,017,598  1,175,828,165  1,147,034,715  1,040,227,945  1,008,618,046 
Equity securities at cost 7,304,646  5,710,845  4,942,346  3,671,895  3,565,596 
Premises and equipment 36,567,012  35,995,176  36,174,978  33,948,846  33,786,623 
Accrued interest receivable 3,704,287  3,655,444  3,814,546  3,223,748  3,341,570 
Deferred income taxes 12,666,462  12,828,069  13,820,679  12,734,261  13,108,799 
Current income taxes receivable -  -  -  -  1,198,299 
Bank owned life insurance 37,081,638  36,843,873  36,606,105  32,071,875  31,856,947 
Other real estate owned 2,443,543  2,698,344  2,472,044  1,948,625  1,215,690 
Goodwill 9,786,357  9,786,357  9,786,357  7,793,665  7,793,665 
Core deposit intangible 3,923,987  4,124,985  4,351,226  3,822,953  4,016,913 
Other assets 4,482,981  5,062,691  4,567,038  4,530,443  4,127,881 
Total assets$1,590,030,911 $1,523,016,267 $1,510,088,889 $1,331,378,353 $1,312,030,822 
      
Deposits     
Non-interest bearing$313,439,435 $328,797,753 $328,549,405 $279,339,255 $275,953,182 
Interest bearing 949,451,184  904,751,898  907,330,561  811,186,492  808,460,674 
Total deposits 1,262,890,619  1,233,549,651  1,235,879,966  1,090,525,747  1,084,413,856 
Short term borrowings 153,751,725  118,571,030  107,557,246  85,695,507  76,722,442 
Long term borrowings 9,559,018  9,561,842  9,593,318  5,903,665  5,931,298 
Accrued interest payable 448,406  448,677  416,686  357,691  322,926 
Supplemental executive retirement plan 5,479,842  5,405,763  5,336,509  5,276,167  5,222,669 
Income taxes payable 5,418,623  4,721,336  3,615,677  379,247  - 
Other liabilities 3,275,804  4,473,968  3,700,598  4,967,326  3,457,441 
Total liabilities 1,440,824,037  1,376,732,267  1,366,100,000  1,193,105,350  1,176,070,632 
      
Stockholders' equity     
Common stock 108,164  108,026  108,026  105,131  105,745 
Additional paid-in capital 105,555,548  105,408,038  105,293,606  100,614,804  101,500,434 
Retained earnings 42,275,517  39,793,541  38,290,876  36,935,945  34,353,501 
Accumulated other comprehensive income (loss) 1,009,402  717,881  38,200  359,840  (253,879)
Total Old Line Bancshares, Inc. stockholders' equity 148,948,631  146,027,486  143,730,708  138,015,720  135,705,801 
Non-controlling interest 258,243  256,514  258,181  257,283  254,389 
Total stockholders' equity 149,206,874  146,284,000  143,988,889  138,273,003  135,960,190 
Total liabilities and stockholders' equity$1,590,030,911 $1,523,016,267 $1,510,088,889 $1,331,378,353 $1,312,030,822 
Shares of basic common stock outstanding 10,816,429  10,802,560  10,802,560  10,513,025  10,574,439 
      
(1) Financial information at December 31, 2015 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,

  2016  2016  2015  2015  2015  2016  2015 
 (Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)
Interest income       
Loans, including fees$13,562,643 $13,057,180 $12,646,217 $12,202,174 $11,516,860 $26,619,823 $23,138,353 
Investment securities and other 1,051,097  1,101,146  977,533  805,172  835,594  2,152,243  1,721,678 
Total interest income 14,613,740  14,158,326  13,623,750  13,007,346  12,352,454  28,772,066  24,860,031 
Interest expense       
Deposits 1,309,379  1,270,432  1,196,381  1,118,092  1,021,560  2,579,811  1,932,517 
Borrowed funds 328,613  275,659  181,876  141,009  159,707  604,272  294,423 
Total interest expense 1,637,992  1,546,091  1,378,257  1,259,101  1,181,267  3,184,083  2,226,940 
Net interest income 12,975,748  12,612,235  12,245,493  11,748,245  11,171,187  25,587,983  22,633,091 
Provision for loan losses 300,000  778,611  400,000  263,595  85,658  1,078,611  647,389 
Net interest income after provision for loan losses 12,675,748  11,833,624  11,845,493  11,484,650  11,085,529  24,509,372  21,985,702 
Non-interest income       
Service charges on deposit accounts 433,498  411,337  430,964  442,225  441,382  844,835  856,584 
Gain on sales or calls of investment securities 823,214  76,998  -  604  3,924  900,212  64,618 
Earnings on bank owned life insurance 282,358  282,186  260,898  250,950  249,421  564,544  497,805 
Gains (losses) on disposal of assets 22,784  -  (5,847) -  -  22,784  19,975 
Gain on sale of loans 587,030  377,138  474,941  457,613  484,635  964,168  1,048,516 
Other fees and commissions 414,800  835,994  432,810  692,106  325,028  1,250,794  810,327 
Total non-interest income 2,563,684  1,983,653  1,593,766  1,843,498  1,504,390  4,547,337  3,297,825 
Non-interest expense       
Salaries & employee benefits 5,079,143  5,376,552  4,319,029  4,407,726  4,331,572  10,455,695  8,510,468 
Severance expense 393,495  -  -  -  -  393,495  - 
Occupancy & Equipment 1,647,490  1,724,553  1,487,028  1,478,740  1,338,660  3,372,043  2,738,537 
Data processing 383,689  397,792  361,991  350,941  367,190  781,481  719,250 
Merger and integration 301,538  359,481  1,420,570  -  -  661,019  - 
Core deposit amortization 200,998  226,241  194,507  193,960  193,766  427,239  403,883 
(Gains) losses on sales of other real estate owned (48,099) (4,208) 20,502  (114,709) 9,169  (52,307) 143,923 
OREO expense 63,192  154,966  75,824  158,983  75,552  218,158  195,753 
Other operating 2,531,292  2,389,142  2,270,861  2,132,067  2,477,041  4,920,434  4,734,276 
Total non-interest expense 10,552,738  10,624,519  10,150,312  8,607,708  8,792,950  21,177,257  17,446,090 
        
Income before income taxes 4,686,694  3,192,758  3,288,947  4,720,440  3,796,969  7,879,452  7,837,437 
Income tax expense 1,554,000  1,043,366  1,286,496  1,605,586  1,195,273  2,597,366  2,490,308 
Net income 3,132,694  2,149,392  2,002,451  3,114,854  2,601,696  5,282,086  5,347,129 
Less: Net income (loss) attributable to the noncontrolling interest 1,728  (1,667) 898  2,894  776  61  (7,944)
Net income available to common stockholders$3,130,966 $2,151,059 $2,001,553 $3,111,960 $2,600,920 $5,282,025 $5,355,073 
Earnings per basic share$0.29 $0.20 $0.19 $0.30 $0.25 $0.49 $0.50 
Earnings per diluted share$0.28 $0.20 $0.19 $0.29 $0.24 $0.48 $0.49 
Dividend per common share$0.06 $0.06 $0.06 $0.05 $0.05 $0.12 $0.10 
Average number of basic shares 10,816,429  10,802,560  10,604,667  10,544,357  10,617,225  10,812,314  10,711,771 
Average number of dilutive shares 10,989,854  10,962,867  10,760,832  10,685,306  10,759,628  10,980,534  10,847,352 
                      



 
Old Line Bancshares, Inc. & Subsidiaries
Average Balances, Interest and Yields
               
  6/30/2016 3/31/2016 12/31/2015  9/30/2015  6/30/2015  
  Average
Balance
Yield/ RateAverage
Balance
Yield/ RateAverage
Balance
 Yield/ RateAverage
Balance
 Yield/ RateAverage
Balance
 Yield/ Rate
Assets:              
Int. Bearing Deposits  $1,848,237  0.47%$2,538,719  0.47%$2,163,496   0.26%$1,754,437   0.05%$914,076   0.08%
Investment Securities (2)  192,652,161  2.67% 197,036,394  2.71% 182,660,126   2.65% 154,931,599   2.56% 161,858,721   2.56%
Loans  1,214,193,241  4.57% 1,172,758,851  4.56% 1,087,653,696   4.70% 1,036,066,492   4.76% 1,002,896,056   4.70%
Allowance for Loan Losses  (5,844,078)  (5,050,728)  (3,505,864)   (4,567,326)   (4,576,511)  
Total Loans
Net of allowance
  1,208,349,163  4.59% 1,167,708,123  4.58% 1,084,147,832   4.71% 1,031,499,166   4.78% 998,319,545   4.72%
Total interest-earning assets  1,402,849,561  4.32% 1,367,283,236  4.30% 1,268,971,454   4.41% 1,188,185,202   4.49% 1,161,092,342   4.42%
Noninterest bearing cash  43,063,212   43,812,578   42,032,492    39,141,171    37,463,216   
Other Assets  109,972,442   110,530,441   103,829,394    99,737,905    99,548,767   
Total Assets   $1,555,885,215  $1,521,626,255  $1,414,833,340   $1,327,064,278   $1,298,104,325   
               
Liabilities and Stockholders' Equity             
               
Interest-bearing Deposits $916,951,641  0.57%$908,510,119  0.56%$841,394,142   0.56%$813,731,631   0.55%$765,327,795   0.54%
Borrowed Funds  165,943,308  0.80% 129,440,961  0.86% 128,656,699   0.56% 87,448,890   0.64% 117,595,112   0.54%
Total interest-bearing liabilities  1,082,894,949  0.61% 1,037,951,080  0.60% 970,050,841   0.56% 901,180,521   0.55% 882,922,907   0.54%
Noninterest bearing deposits  313,709,097   326,249,639   293,242,708    278,650,167    269,427,296   
   1,396,604,046   1,364,200,719   1,263,293,549    1,179,830,688    1,152,350,203   
               
Other Liabilities  13,171,739   13,130,368   9,526,486    8,422,924    7,866,395   
Noncontrolling Interest  257,582   256,330   256,218    256,636    252,293   
Stockholder's Equity  145,851,848   144,038,838   141,757,087    138,554,030    137,635,434   
Total Liabilities and Stockholder's Equity $1,555,885,215  $1,521,626,255  $1,414,833,340   $1,327,064,278   $1,298,104,325   
               
Net interest spread   3.71%  3.70%   3.85%   3.93%   3.88%
Net interest income and Net interest margin(1) $13,424,559  3.85%$13,077,828  3.85%$12,731,170   3.98%$12,184,339   4.07%$11,602,656   4.01%
                                   

(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, 2016 and 2015.  Fair value accretion for the current quarter and prior four quarter are as follows: 

 6/30/20163/31/201612/31/2015 9/30/2015 6/30/2015
 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)$(479)  (0.00)$27,404  0.01%$(2,772) (0.00)%$18,940  0.01%$(3,114)  (0.00)
Mortgage loans (1) 127,100   0.04  179,550  0.05  399,729  0.13   514,073  0.17  35,386   0.01 
Consumer loans 10,963   0.00  11,553  0.00  3,486  0.00   3,771  0.00  4,298   0.00 
Interest bearing deposits 68,569   0.02  92,833  0.03  38,091  0.01   38,091  0.01  37,677   0.01 
Total Fair Value Accretion (Amortization)$206,153   0.06 $311,340  0.09%$438,534  0.14 %$574,875  0.19%$74,247   0.02 
 

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

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

 
 6/30/2016   3/31/2016   12/31/2015   9/30/2015   6/30/2015   
 Net Interest
Income
Yield Net Interest
Income
Yield Net Interest
Income
Yield Net Interest
Income
Yield Net Interest
Income
Yield 
GAAP net interest income$12,975,748  3.72%$12,612,246  3.71%$12,245,493  3.83%$11,748,245  3.93%$11,171,187  3.86%
Tax equivalent adjustment                    
Federal funds sold 3  0.00  5  0.00  -  -  -  -  1  0.00 
Investment securities 228,532  0.07  226,861  0.07  243,378  0.08  193,491  0.06  195,785  0.07 
Loans 220,276  0.06  238,716  0.07  242,299  0.07  242,602  0.08  235,683  0.08 
Total tax equivalent adjustment 448,811  0.13  465,582  0.14  485,677  0.15  436,093  0.14  431,469  0.15 
Tax equivalent interest yield$13,424,559  3.85%$13,077,828  3.85%$12,731,170  3.98%$12,184,338  4.07%$11,602,656  4.01%



 

 
Old Line Bancshares, Inc. & Subsidiaries
Selected Loan Information
(Dollars in thousands)
 June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
      
Legacy Loans(1)     
Period End Loan Balance$1,027,579 $946,803 $913,609 $891,407 $847,499 
Deferred Costs 1,227  1,168  1,274  1,270  1,255 
Accruing 1,021,867  951,197  907,915  889,364  845,391 
Non-accrual 5,712  4,292  4,420  773  853 
Accruing 30-89 days past due 2,479  4,529  994  2,630  1,199 
Accruing 90 or more days past due -  -  -  203  - 
Other real estate owned 425  425  425  425  475 
Net charge offs (recoveries) (4) 15  (18) 20  (34)
      
Acquired Loans(2)     
Period End Loan Balance$219,231 $229,026 $237,061 $152,004 $164,300 
Accruing 216,971  225,957  235,816  150,702  161,495 
Non-accrual(3) 2,260  3,069  1,245  1,302  2,546 
Accruing 30-89 days past due 2,203  2,127  6,132  603  2,102 
Accruing 90 or more days past due -  902  1  214  - 
Other real estate owned 2,019  2,273  2,047  1,524  741 
Net charge offs (recoveries) (9) 2  (39) 225  320 
      
Allowance for loan losses as % of held for investment loans 0.48% 0.48% 0.43% 0.43% 0.44%
Allowance for loan losses as % of legacy held for investment loans 0.50% 0.60% 0.54% 0.50% 0.52%
Allowance for loan losses as % of acquired held for investment loans 2.75% 2.49% 2.07% 2.93% 2.70%
Total non-performing loans as a % of held for investment loans 0.83% 0.85% 0.71% 0.46% 0.49%
      

(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.  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.

OLD LINE BANCSHARES, INC. CONTACT: ELISE HUBBARD CHIEF FINANCIAL OFFICER (301) 430-2560
View Comments and Join the Discussion!