Market Overview

Old Line Bancshares, Inc. Reports Strong Quarterly Loan Growth of 4.06% and $3.5 Million in Net Income for the Quarter Ended September 30, 2016

Share:

BOWIE, Md., Oct. 20, 2016 (GLOBE NEWSWIRE) -- Old Line Bancshares, Inc. ("Company") (NASDAQ: OLBK), the parent company of Old Line Bank, reports net loans held-for-investment at September 30, 2016 increased $50.4 million, or 4.06%, compared to June 30, 2016 and $145.4 million, or 12.68%, compared to December 31, 2015.  Net income available to common stockholders increased $412 thousand, or 13.15%, and $431 thousand, or 13.84%, respectively, to $3.5 million for the three months ended September 30, 2016, compared to $3.1 million for both of the three month periods ended June 30, 2016 and September 30, 2015.  Earnings were $0.33 per basic and $0.32 per diluted common share for the three months ended September 30, 2016, compared to $0.29 per basic and $0.28 per diluted common share for the three months ended June 30, 2016 and $0.30 per basic and $0.29 per diluted common share for the three months ended September 30, 2015.  The increase in net income for the third quarter of 2016 as compared to the same 2015 period is primarily the result of a $1.6 million increase in net interest income and a $294 thousand increase in non-interest income, offsetting a $1.2 million increase in non-interest expenses and a $42 thousand increase in the provision for loan losses.  Included in net income were $50 thousand in severance expense and $285 thousand in occupancy and equipment expense as the result of the reductions resulting from the previously announced closure of three branches on September 30, 2016. 

Net income available to common stockholders increased 13.15% to $3.5 million, or an increase of $0.04 per basic and diluted share, for the three months period ending September 30, 2016 compared to the second quarter of 2016.   Total assets increased $60.1 million to $1.7 billion at September 30, 2016 as compared to $1.6 billion at June 30, 2016.  Non-interest income decreased $425 thousand primarily as a result of a reduction on the gain on investment securities.  Non-interest expense decreased $755 thousand, or 7.16%, for the three month period ending September 30, 2016 compared to the three month period ending June 30, 2016.  After adjusting for severance and lease abandonment costs this decrease is primarily due to $266 thousand reduction in salaries and benefits from the strategic staff reductions made in the second quarter as well as a decrease of $50 thousand in other operating expenses as a result of decisions made which effectively reduce current and future core operating expenses. 

Net income available to common stockholders was $8.8 million for the nine months ended September 30, 2016, compared to $8.5 million for the same nine month period last year, an increase of $358 thousand, or 4.22%.  Earnings were $0.82 per basic and $0.80 per diluted common share for the nine months ended September 30, 2016 compared to $0.80 per basic and $0.78 per diluted common share for the same period last year.  The increase in net income is primarily the result of increases of $4.6 million, or 13.35%, in net interest income and $1.5 million, or 29.07%, in non-interest income, offsetting increases of $4.9 million in non-interest expenses and $474 thousand in the provision for loan losses. Included in net income were $443 thousand for severance payments and $285 thousand in occupancy and equipment expense resulting from the previously discussed strategic staff reductions and branch closures as well as $661 thousand in merger related expense associated with the acquisition of Regal Bancorp, Inc. 

James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, Inc. stated: "We are pleased to report strong earnings for the third quarter and nine months ending September 30, 2016.  Our loan growth was strong at 4.06% for the quarter.  The significant organic loan growth should allow us to continue to build our franchise and enhance our profitability.  During the quarter ending September 30, 2016, we issued subordinated debt of $35 million with an initial five-year interest rate of 5.625%.  In August we purchased the minority interest in Pointer Ridge Office Investments, LLC and on September 2, 2016, we paid off the entire $5.8 million principal amount of a promissory note previously issued by Pointer Ridge.  We continue to seek opportunities that will enhance our profitability and will continue to build on our solid foundation to better serve our customers, while steadily investing in new growth opportunities."

HIGHLIGHTS:

  • Net loans held-for-investment increased $50.4 million, or 4.06%, and $145.4 million, or 12.68%, respectively, during the three and nine months ended September 30, 2016, to $1.3 billion at September 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 $235.1 million, or 22.70%, to $1.3 billion for the three month period ending September 30, 2016 compared to $1.0 billion during the three months ended September 30, 2015.  Average gross loans for the nine month period increased $221.3 million, or 22.18%, to $1.2 billion compared to $998 million for the nine month period ended September 30, 2015.  The growth for the three and nine month periods this year as compared to the same periods last year includes approximately $91.0 million in loans acquired in the Regal merger.  Average gross loans increased $57.0 million, or 4.70% for the third quarter of 2016 as compared to the second quarter of 2016.  This increase is the result of strong organic loan growth.
  • Non-performing assets decreased to 0.63% of total assets at September 30, 2016 compared to 0.71% at June 30, 2016 and 0.60% at December 31, 2015. 
  • Total assets increased $140.0 million, or 9.28%, since December 31, 2015.
  • Net income available to common stockholders increased 13.84% to $3.5 million, or $0.33 per basic and $0.32 per diluted share, for the three month period ending September 30, 2016, from $3.1 million, or $0.30 per basic and $0.29 per diluted share, for the third quarter of 2015.  Net income available to common stockholders increased $358 thousand or 4.22% to $8.8 million, or $0.82 per basic and $0.80 per diluted share, for the nine month period ending September 30, 2016, from $8.5 million, or $0.80 per basic and $0.78 per diluted share, for the nine months ending September 30, 2015.
  • The net interest margin during the three months ended September 30, 2016 was 3.73% compared to 4.07% for the same period in 2015.  Total yield on interest earning assets decreased to 4.27% for the three months ending September 30, 2016, compared to 4.49% for the same three month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.71% for the three months ended September 30, 2016 compared to 0.55% for the same three month period of 2015.
  • The net interest margin during the nine months ended September 30, 2016 was 3.81% compared to 4.12% for the same period in 2015.  Total yield on interest earning assets decreased to 4.30% for the nine months ending September 30, 2016, compared to 4.52% for the same nine month period last year.  Interest expense as a percentage of total interest-bearing liabilities was 0.64% for the nine months ended September 30, 2016 compared to 0.53% for the same nine month period of 2015.
  • For the quarter ending September 30, 2016 as compared to the quarter ending June 30, 2016, excluding severance and lease abandonment costs non-interest expenses decreased $395 thousand primarily related to $266 thousand in salaries and benefits from the strategic staff reduction and $50 thousand from specific actions to reduce other core operating expenses. Additional benefits will be realized in the fourth quarter as a result of the branch closures.
  • The third quarter Return on Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.88% and 9.37%, respectively, compared to ROAA and ROAE of 0.93% and 8.87%, respectively, for the third quarter of 2015.
  • ROAA and ROAE were 0.75% and 8.02%, respectively, for the nine months ended September 30, 2016 compared to ROAA and ROAE of 0.87% and 8.19%, respectively, for the nine months ending September 30, 2015.
  • Total deposits grew by $65.4 million, or 5.29%, since December 31, 2015.
  • The Company ended the third quarter of 2016 with a book value of $13.98 per common share and a tangible book value of $12.72 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."
  • On August 15, 2016, the Company completed the sale of $35,000,000 in aggregate principal amount of its 5.625% Fixed-to-Floating Rate Subordinated Notes due 2026 (the "Notes").  The Notes were issued pursuant to an indenture and a supplemental indenture, each dated as of August 15, 2016, between the Company and U.S. Bank National Association as Trustee.  The Notes are unsecured subordinated obligations of the Company and rank equally with all other unsecured subordinated indebtedness currently outstanding or issued in the future.  The Notes are subordinated in right of payment of all senior indebtedness. 
  • On August 19, 2016, Old Line Bank purchased the aggregate 37.5% interest in Pointer Ridge Office Investment, LLC ("Pointer Ridge") not held by the Company for an aggregate of $280,139 pursuant to Agreements of Purchase and Sale of Membership Interests that the Bank entered into with each of the prior owners of the remaining (in aggregate) 37.5% interest in Pointer Ridge.  Pointer Ridge owns our headquarters building, which we lease from Pointer Ridge. 

Total assets at September 30, 2016 increased $140.0 million from December 31, 2015 primarily due to an increase of $145.4 million in loans held-for-investment, and $7.1 million in investment securities available-for-sale, offsetting a decrease of $13.5 million in cash and cash equivalents.  Deposits increased $65.4 million for the nine months ended September 30, 2016 since December 31, 2015, almost all of which is attributable to an increase in our interest bearing deposits.

Average interest earning assets for the three month period ending September 30, 2016 increased $281.3 million compared to the same period of 2015.  Average interest earning assets for the nine month period ending September 30, 2016 increased $257.7 million compared to the same period of 2015.  The average yield on such assets was 4.27% for the three months ending September 30, 2016 compared to 4.49% for the comparable 2015 period.  The average yield on such asset was 4.30% for the nine months ending September 30, 2016 compared to 4.52% 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 September 30, 2016 increased $213.0 million compared to the same three month period of 2015.  The average rate paid on such liabilities increased to 0.71% for the three months ending September 30, 2016 compared to 0.55% for the comparable period in 2015, primarily due to higher rates paid on our borrowings, which includes the interest paid on our subordinated debt, 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 nine month period ending September 30, 2016 increased $201.7 million compared to the same nine month period of 2015.  The average rate paid on such liabilities increased to 0.64% for the nine months ending September 30, 2016 compared to 0.55% for the comparable period in 2015, primarily due to higher rates paid on our borrowings, which includes the interest paid on our subordinated debt, 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 September 30, 2016 decreased to 3.73% from 4.07% for the three months ending September 30, 2015.  The net interest margin for the nine months ended September 30, 2016 decreased to 3.81% from 4.12% for the nine months ending September 30, 2015.  The net interest margin in the 2016 periods was affected by the increase in the interest expense, primarily due to the interest due on our subordinated debt and trust preferred securities.  The net interest margin in the 2016 periods was also affected by a lower amount of accretion on acquired loans due to a lower amount of early payoffs on acquired loans with credit marks for the three and nine months ending September 30, 2016 as compared to the same three and nine month periods in 2015.  The fair value accretion/amortization is recorded on pay-downs recognized during the period, which contributed to a 16 basis point decrease for the three months ended September 30, 2016, and an eight basis point decrease for the nine months ended September 30, 2016 as compared to the same three and nine month periods last year, primarily due to a large payoff on a hospitality loan.
               
Net interest income increased $1.6 million, or 13.54%, and $4.6 million, or 13.35%, for the three and nine month periods ending September 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 nine month periods ending September 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.  Borrowings include the $35 million subordinated debt as discussed above.

The provision for loan losses increased $42 thousand for the three months ending September 30, 2016 compared to the same period last year due to the increase in our loans held-for-investment portfolio and $474 thousand for the nine months ending September 30, 2016 compared to the same period last year due to an increase in our loans held-for-investment portfolio and the 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 September 30, 2016.

Non-interest income increased $294 thousand, or 15.97%, for the three month period ending September 30, 2016 compared to the same period of 2015 primarily as a result of increases of $325 thousand in gain on sales of investment securities, $325 thousand in gain on sale of loans and $34 thousand in earnings on bank owned life insurance, offsetting a decrease of $344 thousand in other fees and commissions and $50 thousand loss on disposal of assets, as compared to the same three month period last year.  The increase in gains on sales of investment securities is the result of re-positioning our investment portfolio, pursuant to which we sold approximately $29.9 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 residential mortgage loans sold in the secondary market compared to the same period last year. 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 other fees and commissions is primarily related to a decrease in other loan fees, primarily due to a gain of $153 thousand received during the third quarter of 2015 as a result of selling our credit card portfolio.  The disposal of assets was due to the disposition of assets associated with the branch closures on September 30, 2016.

Non-interest income increased $1.5 million, or 29.07%, for the nine month period ending September 30, 2016 compared to the same nine month period last year.  The increase is primarily the result of increases of $1.2 million in gain on sales of investment securities, $202 thousand in gain on sale of loans, $97 thousand in other fees and commissions and $101 thousand in earnings on bank owned life insurance, offsetting a decrease of $47 thousand on gain or loss on disposal of assets.  The increase in gain on sales of investment securities is the result of re-positioning our investment portfolio, pursuant to which we sold approximately $108 million of 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 increase in gain on sale of loans is the result of an increase in the premiums received on residential mortgage loans sold in the secondary market during the nine months period ending September 30, 2016 as compared to the same period last year. 

Non-interest expense increased $1.2 million, or 13.82%, for the three month period ending September 30, 2016 compared to the same period of 2015, primarily as a result of increases in salaries and benefits, severance expense, occupancy and equipment, as well as a decrease in the gain on sales of other real estate owned properties, partially offset by a decrease in other real estate owned expenses.  Salaries and benefits increased $405 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 $50 thousand was related to the reduction in our operating staff associated with the branch closures.  Occupancy and equipment expense increased $428 thousand primarily as a result of a lease abandonment accrual of $285 thousand for our Odenton branch that was closed on September 30, 2016, with the remaining expense due the addition of the former Regal Bank branches and the addition of our new Rockville branches.    Gain on sales of other real estate owned was $28 thousand for five properties that sold during the three months ended September 30, 2016 compared to a net gain of $115 thousand on the sale of an acquired property that was previously charged off, during the three months ended September 30, 2015.  OREO expenses decreased as a result of a reduction in our OREO portfolio.

Non-interest expenses increased $4.9 million, or 18.89%, for the nine month period ending September 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, partially offset by a gain on sales of other real estate owned properties and a decrease in other real estate owned expenses.  Salaries and benefits increased $2.4 million primarily as a result of additional staff due to our acquisition of Regal Bank and the additional staff for our two new Rockville locations.  Severance payments of $443 thousand are associated with the reductions in our operating staff discussed above.  Occupancy and equipment increased $1.1 million as a result of the additional branches acquired in the Regal Bank acquisition and the additional opening of our two new Rockville locations as well as the costs associated with the branch closures discussed above.  Gain on sales of other real estate properties increased $109 thousand as a result of recording a net gain of $80 thousand for six properties that sold during the nine months ending September 30, 2016 compared to a net loss of $29 thousand during the same nine month period last year. OREO expenses decreased as a result of a reduction in our OREO portfolio.
               
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 21 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
      
 September 30,
2016
June 30,
2016
March 31,
2016
December 31,
2015 (1)
September 30,
2015
 (Unaudited)(Unaudited)(Unaudited) (Unaudited)
Cash and due from banks$28,696,913 $32,123,006 $34,108,645 $40,239,384 $29,107,355 
Interest bearing accounts 1,159,687  1,167,418  1,150,474  1,135,263  1,147,181 
Federal funds sold 301,262  352,572  325,606  2,326,045  362,726 
Total cash and cash equivalents 30,157,862  33,642,996  35,584,725  43,700,692  30,617,262 
Investment securities available for sale 201,830,885  190,297,596  190,749,087  194,705,675  151,522,391 
Loans held for sale 7,578,285  6,111,808  4,148,506  8,112,488  5,264,444 
Loans held for investment, less allowance for loan losses of $6,352,393 and $4,909,818 for September 30, 2016 and December 31, 2015 1,292,431,559  1,242,017,598  1,175,828,165  1,147,034,715  1,040,227,945 
Equity securities at cost 6,603,346  7,304,646  5,710,845  4,942,346  3,671,895 
Premises and equipment 36,153,064  36,567,012  35,995,176  36,174,978  33,948,846 
Accrued interest receivable 3,686,161  3,704,287  3,655,444  3,814,546  3,223,748 
Deferred income taxes 13,600,152  12,666,462  12,828,069  13,820,679  12,734,261 
Bank owned life insurance 37,321,217  37,081,638  36,843,873  36,606,105  32,071,875 
Other real estate owned 1,934,720  2,443,543  2,698,344  2,472,044  1,948,625 
Goodwill 9,786,357  9,786,357  9,786,357  9,786,357  7,793,665 
Core deposit intangible 3,721,858  3,923,987  4,124,985  4,351,226  3,822,953 
Other assets 5,299,676  4,482,981  5,062,691  4,567,038  4,530,443 
Total assets$1,650,105,142 $1,590,030,911 $1,523,016,267 $1,510,088,889 $1,331,378,353 
      
Deposits     
Non-interest bearing$328,967,215 $313,439,435 $328,797,753 $328,549,405 $279,339,255 
Interest bearing 972,325,625  949,451,184  904,751,898  907,330,561  811,186,492 
Total deposits 1,301,292,840  1,262,890,619  1,233,549,651  1,235,879,966  1,090,525,747 
Short term borrowings 141,775,684  153,751,725  118,571,030  107,557,246  85,695,507 
Long term borrowings 37,776,841  9,559,018  9,561,842  9,593,318  5,903,665 
Accrued interest payable 712,080  448,406  448,677  416,686  357,691 
Supplemental executive retirement plan 5,547,176  5,479,842  5,405,763  5,336,509  5,276,167 
Income taxes payable 6,677,102  5,418,623  4,721,336  3,615,677  379,247 
Other liabilities 4,466,051  3,275,804  4,473,968  3,700,598  4,967,326 
Total liabilities 1,498,247,774  1,440,824,037  1,376,732,267  1,366,100,000  1,193,105,350 
      
Stockholders' equity     
Common stock 108,591  108,164  108,026  108,026  105,131 
Additional paid-in capital 106,000,537  105,555,548  105,408,038  105,293,606  100,614,804 
Retained earnings 45,166,362  42,275,517  39,793,541  38,290,876  36,935,945 
Accumulated other comprehensive income 581,878  1,009,402  717,881  38,200  359,840 
Total Old Line Bancshares, Inc. stockholders' equity 151,857,368  148,948,631  146,027,486  143,730,708  138,015,720 
Non-controlling interest -  258,243  256,514  258,181  257,283 
Total stockholders' equity 151,857,368  149,206,874  146,284,000  143,988,889  138,273,003 
Total liabilities and stockholders' equity$1,650,105,142 $1,590,030,911 $1,523,016,267 $1,510,088,889 $1,331,378,353 
Shares of basic common stock outstanding 10,859,074  10,816,429  10,802,560  10,802,560  10,513,025 
      
 (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
September 30,
Three Months
Ended
June 30,
Three Months
Ended
March 31,
Three Months
Ended
December 31,
Three Months
Ended
September 30,
Nine Months
Ended
September 30,
Nine Months
Ended
September 30,
  2016  2016  2016  2015  2015  2016  2015 
 (Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)(Unaudited)
Interest income       
Loans, including fees$14,191,639 $13,562,643 $13,057,180 $12,646,217 $12,202,174 $40,811,462 $35,302,194 
Investment securities and other 1,146,898  1,051,097  1,101,146  977,533  805,172  3,299,141  2,526,850 
Total interest income 15,338,537  14,613,740  14,158,326  13,623,750  13,007,346  44,110,603  37,829,044 
Interest expense       
Deposits 1,421,842  1,309,379  1,270,432  1,196,381  1,118,092  4,001,653  3,050,609 
Borrowed funds 577,709  328,613  275,659  181,876  141,009  1,181,981  435,432 
Total interest expense 1,999,551  1,637,992  1,546,091  1,378,257  1,259,101  5,183,634  3,486,041 
Net interest income 13,338,986  12,975,748  12,612,235  12,245,493  11,748,245  38,926,969  34,343,003 
Provision for loan losses 305,931  300,000  778,611  400,000  263,595  1,384,542  910,984 
Net interest income after provision for loan losses 13,033,055  12,675,748  11,833,624  11,845,493  11,484,650  37,542,427  33,432,019 
Non-interest income       
Service charges on deposit accounts 445,901  433,498  411,337  430,964  442,225  1,290,736  1,298,809 
Gain on sales or calls of investment securities 326,021  823,214  76,998  -  604  1,226,233  65,222 
Earnings on bank owned life insurance 284,982  282,358  282,186  260,898  250,950  849,526  748,755 
Gains (losses) on disposal of assets (49,957) 22,784  -  (5,847) -  (27,173) 19,975 
Gain on sale of loans 782,510  587,030  377,138  474,941  457,613  1,746,678  1,544,462 
Other fees and commissions 348,391  414,800  835,994  432,810  692,106  1,599,185  1,502,433 
Total non-interest income 2,137,848  2,563,684  1,983,653  1,593,766  1,843,498  6,685,185  5,179,656 
Non-interest expense       
Salaries & employee benefits 4,812,949  5,079,143  5,376,552  4,319,029  4,407,726  15,268,644  12,918,194 
Severance expense 49,762  393,495  -  -  -  443,257  - 
Occupancy & Equipment 1,907,090  1,647,490  1,724,553  1,487,028  1,478,740  5,279,133  4,217,277 
Data processing 384,382  383,689  397,792  361,991  350,941  1,165,863  1,070,191 
Merger and integration -  301,538  359,481  1,420,570  -  661,019  - 
Core deposit amortization 202,129  200,998  226,241  194,507  193,960  629,368  597,843 
(Gains) losses on sales of other real estate owned (27,914) (48,099) (4,208) 20,502  (114,709) (80,221) 29,214 
OREO expense 77,224  63,192  154,966  75,824  158,983  295,382  354,736 
Other operating 2,391,728  2,531,292  2,389,142  2,270,861  2,132,067  7,312,162  6,866,343 
Total non-interest expense 9,797,350  10,552,738  10,624,519  10,150,312  8,607,708  30,974,607  26,053,798 
        
Income before income taxes 5,373,553  4,686,694  3,192,758  3,288,947  4,720,440  13,253,005  12,557,877 
Income tax expense 1,830,921  1,554,000  1,043,366  1,286,496  1,605,586  4,428,287  4,095,894 
Net income 3,542,632  3,132,694  2,149,392  2,002,451  3,114,854  8,824,718  8,461,983 
Less: Net income (loss) attributable to the noncontrolling interest -  1,728  (1,667) 898  2,894  61  (5,050)
Net income available to common stockholders$3,542,632 $3,130,966 $2,151,059 $2,001,553 $3,111,960 $8,824,657 $8,467,033 
Earnings per basic share$  0.33 $  0.29 $  0.20 $  0.19 $  0.30 $  0.82 $  0.80 
Earnings per diluted share$  0.32 $  0.28 $  0.20 $  0.19 $  0.29 $  0.80 $  0.78 
Dividend per common share$  0.06 $  0.06 $  0.06 $  0.06 $  0.05 $  0.18 $  0.15 
Average number of basic shares   10,848,418    10,816,429    10,802,560    10,604,667    10,544,357    10,824,436    10,655,375 
Average number of dilutive shares   11,033,655    10,989,854    10,962,867    10,760,832    10,685,306    10,998,150    10,792,821 


 Old Line Bancshares, Inc. & Subsidiaries
 Average Balances, Interest and Yields
              
  9/30/2016 6/30/2016 3/31/2016 12/31/2015  9/30/2015  
  Average
Balance
Yield/ RateAverage
Balance
Yield/ RateAverage
Balance
Yield/ RateAverage
Balance
 Yield/ RateAverage
Balance
 Yield/ Rate
Assets:             
Int. Bearing Deposits  $  1,504,448  0.47%$  1,848,237  0.47%$  2,538,719  0.47%$  2,163,496   0.26%$  1,754,437   0.05%
Investment Securities (2)    202,986,618  2.72%   192,652,161  2.67%   197,036,394  2.71%   182,660,126   2.65%   154,931,599   2.56%
Loans   1,271,170,965  4.50% 1,214,193,241  4.57% 1,172,758,851  4.56% 1,087,653,696   4.70% 1,036,066,492   4.77%
Allowance for Loan Losses    (6,145,988)    (5,844,078)    (5,050,728)    (3,505,864)     (4,567,326)  
Total Loans Net of allowance  1,265,024,977  4.52% 1,208,349,163  4.59% 1,167,708,123  4.58% 1,084,147,832   4.71%  1,031,499,166   4.79%
Total interest-earning assets  1,469,516,043  4.27% 1,402,849,561  4.32% 1,367,283,236  4.30% 1,268,971,454   4.41% 1,188,185,202   4.49%
Noninterest bearing cash    28,168,294     43,063,212     43,812,578     42,032,492      39,141,171   
Other Assets    108,325,172     109,972,442     110,530,441     103,829,394      99,737,905   
Total Assets   $1,606,009,509  $1,555,885,215  $1,521,626,255  $1,414,833,340   $1,327,064,278   
              
Liabilities and Stockholders' Equity            
              
Interest-bearing Deposits $  962,097,781  0.59%$  916,951,641  0.57%$  908,510,119  0.56%$  841,394,142   0.56%$  813,731,631   0.55%
Borrowed Funds    152,091,696  1.51%   165,943,308  0.80%   129,440,961  0.86%   128,656,699   0.56%   87,448,890   0.64%
Total interest-bearing liabilities  1,114,189,477  0.71% 1,082,894,949  0.61% 1,037,951,080  0.60% 970,050,841   0.56% 901,180,521   0.55%
Noninterest bearing deposits    326,480,191     313,709,097     326,249,639     293,242,708      278,650,167   
   1,440,669,668   1,396,604,046   1,364,200,719   1,263,293,549    1,179,830,688   
              
Other Liabilities    15,260,196     13,171,739     13,130,368     9,526,486      8,422,924   
Noncontrolling Interest    -      257,582     256,330     256,218      256,636   
Stockholder's Equity    150,079,645     145,851,848     144,038,838     141,757,087      138,554,030   
Total Liabilities and Stockholder's Equity $  1,606,009,509  $  1,555,885,215  $  1,521,626,255  $  1,414,833,340   $  1,327,064,278   
              
Net interest spread   3.56%  3.71%  3.70%   3.85%   3.93%
                                  
Net interest income and Net interest margin(1) $  13,814,036  3.73%$  13,424,559  3.85%$  13,077,828  3.85%$  12,731,170   3.98%$  12,184,339   4.07%


 (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 September 30, 2016 and 2015.  Fair value accretion for the current quarter and prior four quarter are as follows: 

 9/30/2016 6/30/2016 3/31/201612/31/2015 9/30/2015 
 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)$  12,442    0.00%$  (479)    (0.00)%$  27,404    0.01%$  (2,772)    (0.00)%$  18,940    0.01%
Mortgage loans   67,300    0.02    127,100     0.04     179,550    0.05    399,729     0.13     514,073    0.17 
Consumer loans   12,947    0.00    10,963     0.00     11,553    0.00    3,486     0.00     3,771    0.00 
Interest bearing deposits   52,728    0.01    68,569     0.02     92,833    0.03    38,091     0.01     38,091    0.01 
Total Fair Value Accretion$  145,417    0.03%$  206,153     0.06 %$  311,340    0.08%$  438,534     0.14 %$  574,875    0.19


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

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

 9/30/2016 6/30/2016 3/31/2016 12/31/2015 9/30/2015 
 Net Interest
Income
 Yield Net Interest
Income
 Yield Net Interest
Income
 Yield Net Interest
Income
 Yield Net Interest
Income
 Yield 
GAAP net interest income$13,338,986  3.61%$12,975,748  3.72%$12,612,246  3.71%$12,245,493  3.83%$11,748,245  3.93%
Tax equivalent adjustment                    
Federal funds sold 4  0.00  3  0.00  5  0.00  -  -  -  - 
Investment securities 243,510  0.06  228,532  0.07  226,861  0.07  243,378  0.08  193,491  0.06 
Loans 231,536  0.06  220,276  0.06  238,716  0.07  242,299  0.07  242,602  0.08 
Total tax equivalent adjustment 475,050  0.12  448,811  0.13  465,582  0.14  485,677  0.15  436,093  0.14 
Tax equivalent interest yield$13,814,036  3.73%$13,424,559  3.85%$13,077,828  3.85%$12,731,170  3.98%$12,184,338  4.07%

 

Old Line Bancshares, Inc. & Subsidiaries
Selected Loan Information
(Dollars in thousands)
 September 30,
2016
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
      
Legacy Loans(1)     
Period End Loan Balance$  1,093,436 $  1,027,579 $  946,803 $  913,609 $  891,407 
Deferred Costs   1,222    1,227    1,168    1,274    1,270 
Accruing 1,084,851  1,021,867  951,197  907,915  889,364 
Non-accrual   5,803    5,712    4,292    4,420    773 
Accruing 30-89 days past due   2,524    2,479    4,529    994    2,630 
Accruing 90 or more days past due   259    -     -     -     203 
Other real estate owned   425    425    425    425    425 
Net charge offs (recoveries)   (3)   (4)   15    (18)   20 
      
Acquired Loans(2)     
Period End Loan Balance$  204,126 $  219,231 $  229,026 $  237,061 $  152,004 
Accruing 200,412  216,971  225,957  235,816  150,702 
Non-accrual(3)   1,545    2,260    3,069    1,245    1,302 
Accruing 30-89 days past due   1,284    2,203    2,127    6,132    603 
Accruing 90 or more days past due   885    -     902    1    214 
Other real estate owned   1,510    2,019    2,273    2,047    1,524 
Net charge offs (recoveries)   (25)   (9)   2    (39)   225 
      
Allowance for loan losses as % of held for investment loans 0.49% 0.48% 0.48% 0.43% 0.43%
Allowance for loan losses as % of legacy held for investment loans 0.58% 0.50% 0.60% 0.54% 0.50%
Allowance for loan losses as % of acquired held for investment loans 3.11% 2.75% 2.49% 2.07% 2.93%
Total non-performing loans as a % of held for investment loans 0.65% 0.83% 0.85% 0.71% 0.46%
Total non-performing assets as a % of total assets 0.63% 0.71% 0.78% 0.60% 0.36%


 (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.
 These loans are loans that are considered non-accrual because they are not paying in conformance with the original contractual agreement

 

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