Market Overview

Old Line Bancshares, Inc. Reports Organic Loan Growth of 7.58% for the Quarter Ended June 30, 2018 in Addition to the Completion of the Acquisition of Bay Bancorp, Inc.

Share:

BOWIE, Md., July 24, 2018 (GLOBE NEWSWIRE) -- Old Line Bancshares, Inc. ("Old Line Bancshares" or the "Company") (NASDAQ:OLBK), the parent company of Old Line Bank (the "Bank"), reports net income available to common stockholders decreased $1.2 million, or 31.33%, to $2.7 million for the three months ended June 30, 2018, compared to $4.0 million for the three month period ended June 30, 2017.  Earnings were $0.17 per basic and diluted common share for the three months ended June 30, 2018, compared to $0.36 per basic and diluted common share for the three months ended June 30, 2017.  The decrease in net income for the second quarter of 2018 as compared to the same 2017 period is primarily the result of an increase of $11.1 million in non-interest expense, offsetting the increases of $9.1 million in net interest income and $1.2 million in non-interest income.  Net income included $7.1 million ($6.2 million net of taxes) in merger-related expenses (or $0.38 per basic and $0.37 per diluted common share) in connection with the Company's acquisition of Bay Bancorp, Inc. ("BYBK"), the former parent company of Bay Bank, FSB ("Bay"), in April 2018. 

Excluding the merger-related expenses, adjusted operating earnings, which is a non-GAAP financial measure, for the three months ended June 30, 2018 would have been $8.9 million, or $0.55 per basic and $0.54 per diluted common share, a 124.09% increase over the three month period ended June 30, 2017. 

Our efficiency ratio stood at 79.55% for the three months ended June 30, 2018.  Exclusive of the merger-related expenses, the adjusted efficiency ratio (a non-GAAP financial measure) improved to 52.67% for the three months ended June 30, 2018 compared to 61.11% for the same three month period last year.

Net income available to common stockholders was $8.8 million for the six months ended June 30, 2018, compared to $7.9 million for the same period last year, an increase of $848 thousand, or 10.67%.  Earnings were $0.61 per basic and $0.60 per diluted common share for the six months ended June 30, 2018, compared to $0.73 per basic and $0.71 per diluted common share for the same period last year.  The increase in net income is primarily the result of increases of $12.6 million, or 44.26%, in net interest income and $1.1 million in non-interest income, partially offset by a $12.6 million increase in non-interest expenses.  Included in net income for the 2018 period was $7.1 million ($6.2 million net of taxes, or $0.43 per basic and $0.42 per diluted common share) for merger-related expenses associated with the acquisition of BYBK as discussed above.  

Excluding the merger-related expenses, adjusted operating earnings (which is a non-GAAP financial measure) for the six months ended June 30, 2018 would have been $15.0 million or $1.04 per basic and $1.02 per diluted common share, a 88.34% increase over the six month period ended June 30, 2017.  

Our efficiency ratio stood at 69.76% for the six months ended June 30, 2018.  Exclusive of the merger-related expenses, the adjusted efficiency ratio (a non-GAAP financial measure) improved to 54.26% for the six months ended June 30, 2018 compared to 60.32% for the same six month period last year.

Net interest income increased during each of the three and six month periods ended June 30, 2018 compared to the same periods last year primarily as a result of increases in interest income and fees on loans driven by an increase in net loans held for investment, partially offset by increases in interest expense.  Non-interest expense increased in both periods compared to 2017 primarily due to $7.1 million in merger-related expenses, as noted above, but additionally, salaries and benefits and occupancy expense increased as a result of the additional staff and the new branches that we acquired upon our acquisitions of DCB Bancshares, Inc. ("DCBB"), the former parent company of Damascus Community Bank ("DCB"), in July 2017 and BYBK in April 2018.

As of June 30, 2018, the Company had total assets of approximately $2.9 billion, net loans of approximately $2.3 billion and deposits of approximately $2.2 billion.

Net loans held for investment at June 30, 2018 increased $651.5 million, or 38.40%, compared to December 31, 2017 and $591.2 million, or 33.66%, compared to March 31, 2018.  Net loans held for investment includes loans that were acquired in the BYBK acquisition of approximately $507 million at June 30, 2018.  Organic loan growth during the three and six months ended June 30, 2018 was approximately $108.7 million, or 7.58%, and $188.5 million, or 13.92%, respectively.

James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, stated: "We are pleased to report the BYBK merger was successful and with the dedication and teamwork of personnel of Old Line Bank and the former BYBK, the two core processing systems were merged on June 1, 2018.  As anticipated, merger and acquisition expenses we incurred during the second quarter due to the BYBK acquisition negatively impacted our second quarter and six month earnings.  We had an outstanding second quarter with an organic increase in gross loans of $108.7 million or 7.58%.  We believe the Company is positioned well for future growth."

HIGHLIGHTS:

  • The merger with BYBK became effective on April 13, 2018, resulting in total assets of $2.9 billion at June 30, 2018.

  • Net loans held for investment increased $591.2 million and $651.5 million, respectively, during the three and six month periods ended June 30, 2018, to $2.3 billion at June 30, 2018 from $1.7 billion at December 31, 2017 and $1.8 billion at March 31, 2018.

  • Average gross loans increased $821.6 million, or 57.06%, and $581.3 million, or 41.19%, respectively, during the three and six month periods ended June 30, 2018, to $2.3 billion and $2.0 billion, respectively, during the three and six months ended June 30, 2018, from $1.4 billion during each of the three and six months ended June 30, 2017.

  • Nonperforming assets increased slightly to 0.19% of total assets compared to 0.18% at December 31, 2017.

  • The net interest margin during the three months ended June 30, 2018 was 3.80% compared to 3.60% for the same period in 2017.  Total yield on interest earning assets increased to 4.58% for the three months ended June 30, 2018, compared to 4.28% for the same period last year.  Interest expense as a percentage of total interest-bearing liabilities was 1.08% for the three months ended June 30, 2018 compared to 0.90% for the same period of 2017.

  • The net interest margin during the six months ended June 30, 2018 was 3.78% compared to 3.66% for the same period in 2017.  Total yield on interest earning assets increased to 4.55% for the six months ended June 30, 2018, compared to 4.32% for the same period last year.  Interest expense as a percentage of total interest-bearing liabilities was 1.06% for the six months ended June 30, 2018 compared to 0.86% for the same period of 2017.

  • Return on average assets ("ROAA") and return on average equity ("ROAE") were 0.39% and 3.13%, respectively, for the three months ended June 30, 2018, compared to ROAA and ROAE of 0.89% and 9.37%, respectively, for the three months ended June 30, 2017. Excluding the merger-related expenses (non-GAAP), ROAA and ROAE would have been 1.28% and 10.22%, respectively, for the second quarter of 2018.

  • ROAA and ROAE were 0.72% and 6.27%, respectively, for the six months ended June 30, 2018, compared to ROAA and ROAE of 0.91% and 9.50%, respectively, for the six months ended June 30, 2017.  Excluding the merger-related expenses (non-GAAP), ROAA and ROAE would have been 1.23% and 10.65%, respectively, for the six months ended June 30, 2018.

  • The non-GAAP efficiency ratio was 52.67% and 54.26%, respectively, for the three and six months ended June 30, 2018 compared to 61.11% and 60.32% for the same periods of 2017.

  • Total assets increased $827.8 million, or 39.31%, since December 31, 2017.

  • Total deposits grew by $554.8 million, or 33.56%, since December 31, 2017.  The BYBK acquisition provided approximately $541.4 million in deposits while new organic deposits were approximately $13.4 million for the six months ended June 30, 2018.

  • We ended the second quarter of 2018 with a book value of $20.93 per common share and a tangible book value of $14.39 per common share compared to $16.61 and $14.10, respectively, at December 31, 2017.

  • We maintained appropriate levels of liquidity and by all regulatory measures remained "well capitalized."

Total assets at June 30, 2018 increased $827.8 million from December 31, 2017 primarily due to increases of $651.5 million in loans held for investment, $69.3 million in goodwill, $31.3 million in cash and cash equivalents, and $29.6 million in loans held for sale.  This increase includes assets of approximately $662.5 million at June 30, 2018 that we acquired in the BYBK merger.

Average interest earning assets increased $850.9 million for the three month period ended June 30, 2018 compared to the same period of 2017.  The average yield on such assets was 4.58% for the three months ended June 30, 2018 compared to 4.28% for the comparable 2017 period.  The increase in the average yield is primarily the result of higher yields on our investment securities available for sale and on our loans held for investment.  Average interest bearing liabilities increased $558.8 million for the three month period ended June 30, 2018 compared to the same period of 2017, primarily as a result of the liabilities we acquired in the BYBK acquisition.  The average rate paid on such liabilities increased to 1.08% for the three month period ended June 30, 2018 compared to 0.90% for the same period in 2017 due to higher rates paid on both interest bearing deposits and borrowings.

Average interest earning assets increased $602.3 million for the six month period ended June 30, 2018 compared to the same period of 2017.  The average yield on such assets was 4.55% for the six months ended June 30, 2018 compared to 4.32% for the comparable 2017 period.  The increase in the yield on interest earning assets is the result of a higher yield on our investment portfolio and our loans held for investment.  Average interest-bearing liabilities increased $388.3 million for the six month period ended June 30, 2018 compared to the same period of 2017.  The average rate paid on such liabilities increased to 1.06% for the six month period ended June 30, 2018 compared to 0.86% for the same period in 2017, due to higher rates paid on both interest earning deposits and borrowings.

The net interest margin for the three months ended June 30, 2018 increased to 3.80% from 3.60% during the second quarter of 2017.  The net interest margin for the six months ended June 30, 2018 increased to 3.78% from 3.66% during the same period last year.  The net interest margin increased during both periods due to an improvement in asset yields in addition to an increase in non-interest bearing deposits as a source of funding, partially offset by the increase in interest expense, primarily due to the interest paid on our borrowed funds.  The net interest margin during 2018 was also affected by the amount of accretion on acquired loans.  Accretion increased due to a higher amount of early payoffs on acquired loans with credit marks during the three and six months ended June 30, 2018 compared to the same periods of 2017.  The fair value accretion/amortization is recorded on pay-downs recognized during the periods, which contributed 18 and 13 basis points, respectively, for the three and six months ended June 30, 2018 compared to eight basis points for each of the three and six months ended June 30, 2017.

Net interest income increased $9.1 million, or 63.54%, and $12.6 million, or 44.26%, respectively, for the three and six month periods ended June 30, 2018 compared to the same periods of 2017, primarily due to increases in loan interest income resulting from increases in both the average balance of and yields on loans, partially offset by an increase in interest expense.  Interest expense increased due to increases in the both the average balance of and average interest rates on our deposits and borrowings.

The provision for loan losses increased $253 thousand and $208 thousand, respectively, for the three and six month periods ended June 30, 2018 compared to the same periods of 2017 due to the organic growth in the loan portfolio.

Non-interest income increased $1.2 million, or 59.75%, for the three month period ended June 30, 2018 compared to the same period of 2017, primarily as a result of income of $674 thousand from our new point of sale ("POS") sponsorship program and increases of $441 thousand in other fees and commissions and $289 thousand in service charges on deposit accounts, partially offset by a decrease of $215 thousand in income on marketable loans.  Non-interest income increased $1.1 million, or 29.42%, for the six month period ended June 30, 2018 compared to the same period of 2017, primarily as a result of income of $674 thousand from our new POS sponsorship program and increases of $532 thousand in other fees and commissions and $453 thousand in service charges on deposit accounts, partially offset by a decrease of $427 thousand in income on marketable loans.  As a result of the BYBK acquisition, the Bank became a member of the POS network sponsorship program, which allows our customers to access several processing and settlement networks; when our customers use one of such network, the Bank receives a transaction fee from the network.  The increases in other fees and commissions are primarily the result of a one-time bonus on our annuity plan during the second quarter and increases in other loan fees.  The increases in service charges on deposits accounts are the result of increased income on bank debit cards due to the higher deposit base primarily as a result of the DCBB and BYBK acquisitions.  The decreases in income on marketable loans are the result of decreases in the volume of residential mortgage loans that we sold in the secondary market compared to the same periods of 2017.

Non-interest expense increased $11.1 million, or 112.27%, and $12.6 million, or 64.78%, respectively, for the three and six month periods ended June 30, 2018 compared to the same periods of 2017, primarily as a result of increases in merger and integration expense, salaries and benefits, occupancy and equipment, data processing, core deposit amortization and other operating expenses.  We incurred $7.1 million in merger and integration expenses during the 2018 periods due to the recent BYBK acquisition compared to no merger and integration expenses during the same periods last year. Salaries and benefits increased $2.2 million and $2.8 million, respectively, primarily as a result of the additional staff, and occupancy and equipment expenses increased $587 thousand and $914 thousand, respectively, primarily as a result of the new branches, that we acquired in the DCBB and BYBK acquisitions.  The increases in data processing expenses of $341 thousand during the three month period and $594 thousand during the six month period resulted from additional customer transactions due to growth, a larger customer base on which a fee is assessed, and new and enhanced products that increased the payments to our core processor.  Other operating expenses increased during both periods due to operating costs, such as telephone, office supplies, software expense, marketing and advertising, associated with the additional branches and staff.  Core deposit amortization increased as a result of the higher premiums resulting from the deposits we acquired in the DCBB and BYBK acquisitions.

Old Line Bancshares is the parent company of Old Line Bank, a Maryland chartered commercial bank headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C. The Bank has 37 branches located in its primary market area of the suburban Maryland (Washington, D.C. suburbs, Southern Maryland and Baltimore suburbs) counties of Anne Arundel, Baltimore, Calvert, Carroll, Charles, Harford, Howard, Frederick, Montgomery, Prince George's and St. Mary's, and Baltimore City.  It also targets customers throughout the greater Washington, D.C. and Baltimore metropolitan areas. 

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures.  The Company's management uses these non-GAAP financial measures, and believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company and provide meaningful comparison to its peers.  Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. 

 Old Line Bancshares, Inc. & Subsidiaries 
 Consolidated Balance Sheets 
           
  June 30,
2018
March 31,
2018
December 31,
2017 (1)
September 30,
2017
June 30,
2017
  (Unaudited) (Unaudited)   (Unaudited) (Unaudited)
Cash and due from banks  $   61,684,888     $   85,617,226     $   33,562,652     $   33,063,210     $   25,025,269  
Interest bearing accounts      3,845,419         2,687,988         1,354,870         1,017,257         1,136,343  
Federal funds sold      928,337         200,366         256,589         383,737         302,970  
Total cash and cash equivalents      66,458,644         88,505,580         35,174,111         34,464,204         26,464,582  
Investment securities available for sale      209,941,534         210,353,788         218,352,558         213,664,342         198,372,453  
Loans held for sale    34,037,532       3,934,086       4,404,294       2,729,060       6,615,208  
Loans held for investment, less allowance for loan losses of $6,704,577 and $5,920,586 for June 30, 2018 and December 31, 2017      2,347,821,496         1,756,576,833         1,696,361,431         1,666,505,168         1,446,573,249  
Equity securities at cost      14,854,746         7,782,847         8,977,747         7,277,746         9,972,744  
Premises and equipment      43,719,013         40,991,968         41,173,810         42,074,857         36,999,988  
Accrued interest receivable      7,715,123         5,310,151         5,476,230         4,946,823         4,144,803  
Deferred income taxes      10,978,998         8,547,392         7,317,096         7,774,629         7,323,124  
Bank owned life insurance      67,062,920         41,849,569         41,612,496         41,360,871         38,025,982  
Annuity plan      6,276,320         5,981,809         5,981,809         -          -   
Other real estate owned      2,357,947         1,799,598         2,003,998         2,003,998         2,895,893  
Goodwill      94,403,635         25,083,675         25,083,675         25,083,675         9,786,357  
Core deposit intangible      16,688,635         5,985,657         6,297,970         6,615,238         3,141,162  
Other assets      11,059,118         8,008,664         7,396,227         6,738,435         4,001,391  
Total assets  $  2,933,375,661     $ 2,210,711,617     $ 2,105,613,452     $ 2,061,239,046     $ 1,794,316,936  
           
Deposits           
Non-interest bearing  $   603,257,708     $   572,119,981     $   451,803,052     $   436,645,881     $   366,468,569  
Interest bearing    1,604,420,214       1,213,584,463       1,201,100,317       1,217,988,749       1,012,960,448  
Total deposits    2,207,677,922       1,785,704,444       1,652,903,369       1,654,634,630       1,379,429,017  
Short term borrowings      314,676,164         161,477,872         192,611,971         152,179,112         203,781,308  
Long term borrowings      38,238,670         38,172,653         38,106,930         38,040,618         37,974,308  
Accrued interest payable      1,827,605         1,105,830         1,471,954         867,884         1,340,591  
Supplemental executive retirement plan      6,057,063         5,975,159         5,893,255         5,823,391         5,753,527  
Income taxes payable      -          4,182,749         2,157,375         864,260         1,357,159  
Other liabilities      9,347,528         3,700,120         4,741,412         5,489,031         3,633,602  
Total liabilities    2,577,824,952       2,000,318,827       1,897,886,266       1,857,898,926       1,633,269,512  
           
Stockholders' equity           
Common stock      169,889         125,667         125,083         124,675         109,561  
Additional paid-in capital      294,042,951         149,691,736         148,882,865         148,351,881         107,333,216  
Retained earnings      67,601,752         66,573,919         61,054,487         56,198,108         55,032,717  
Accumulated other comprehensive loss      (6,263,883 )       (5,998,532 )       (2,335,249 )       (1,334,544 )       (1,428,070 )
Total stockholders' equity      355,550,709         210,392,790         207,727,186         203,340,120         161,047,424  
Total liabilities and                                      
stockholders' equity  $ 2,933,375,661     $ 2,210,711,617     $ 2,105,613,452     $ 2,061,239,046     $ 1,794,316,936  
Shares of basic common stock outstanding      16,988,883         12,566,696         12,508,332         12,467,518         10,956,130  
           
(1) Financial information at December 31, 2017 has been derived from audited financial statements. 
           


Old Line Bancshares, Inc. & Subsidiaries
Consolidated Statements of Income
               
  Three Months
Ended
June 30,
2018
Three Months
Ended
March 31,
2018
Three Months
Ended
December 31,
2017
Three Months
Ended
September 30,
2017
Three Months
Ended
June 30,
2017
Six Months
Ended
June 30,
2018
Six Months
Ended
June 30,
2017
  (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Interest income              
Loans, including fees $ 26,448,728     $ 19,700,762     $ 18,979,170     $ 18,022,324     $ 15,765,250     $ 46,149,490     $ 31,130,904  
Investment securities and other   1,719,989       1,623,577       1,452,644       1,469,478       1,288,521       3,343,566       2,558,201  
Total interest income   28,168,717       21,324,339       20,431,814       19,491,802       17,053,771       49,493,056       33,689,105  
Interest expense              
Deposits     3,146,235         2,306,733         2,146,390         1,926,590         1,706,993         5,452,968         3,248,051  
Borrowed funds     1,714,250         1,334,831         1,057,846         1,092,736         1,094,133         3,049,081         2,027,020  
Total interest expense     4,860,485         3,641,564         3,204,236         3,019,326         2,801,126         8,502,049         5,275,071  
Net interest income   23,308,232       17,682,775       17,227,578       16,472,476       14,252,645       40,991,007       28,414,034  
Provision for loan losses     532,257         394,896         100,000         135,701         278,916         927,153         719,407  
Net interest income after provision for loan losses   22,775,975       17,287,879       17,127,578       16,336,775       13,973,729       40,063,854       27,694,627  
Non-interest income              
Service charges on deposit accounts   722,879       576,584       593,641       542,909       434,272       1,299,463       846,431  
POS sponsorship program     673,502         -          -          -          -          673,502         -   
Gain on sales or calls of investment securities     -          -          -          -          19,581         -          35,258  
Earnings on bank owned life insurance     461,056         292,936         306,355         297,656         282,100         753,992         563,456  
Gains (losses) on disposal of assets     -          14,366         (46,400 )       7,469         -          14,366         112,594  
Loss on sale of stock     (60,998 )       -          -          -          -          (60,998 )       -   
Gain on sale of loans     -          -          -          -          94,714         -          94,714  
Income on marketable loans     511,879         418,472         479,588         482,641         726,647         930,351         1,357,577  
Other fees and commissions     879,733         492,663         465,697         820,696         438,305         1,372,396         840,323  
Total non-interest income     3,188,051         1,795,021         1,798,881         2,151,371         1,995,619         4,983,072         3,850,353  
Non-interest expense              
Salaries & employee benefits   7,201,335       5,485,450       5,267,469       5,365,890       5,050,635       12,686,785       9,918,166  
Occupancy & equipment     2,242,640         1,980,401         1,936,420         1,828,593         1,655,270         4,223,041         3,308,683  
Data processing     702,182         609,639         510,073         443,453         361,546         1,311,821         718,194  
Merger and integration     7,121,802         -          -          3,985,514         -          7,121,802         -   
Core deposit amortization     540,737         312,313         317,268         272,354         181,357         853,050         379,258  
(Gains) losses on sales of other real estate owned     41,956         12,516         -          4,100         -          54,472         (17,689 )
OREO expense     27,995         184,994         45,224         200,959         27,634         212,989         55,211  
Other operating   3,198,759       2,406,646       2,664,559       2,539,590       2,653,009       5,605,405       5,099,758  
Total non-interest expense   21,077,406       10,991,959       10,741,013       14,640,453       9,929,451       32,069,365       19,461,581  
               
Income before income taxes   4,886,620       8,090,941       8,185,446       3,847,693       6,039,897       12,977,561       12,083,399  
Income tax expense     2,160,787         2,025,759         2,328,011         1,684,505         2,070,488         4,186,546         4,140,208  
Net income available to common stockholders $   2,725,833     $   6,065,182     $   5,857,435     $   2,163,188     $   3,969,409     $   8,791,015     $   7,943,191  
Earnings per basic share $   0.17     $   0.48     $   0.47     $   0.18     $   0.36     $   0.61     $   0.73  
Earnings per diluted share $   0.17     $   0.48     $   0.46     $   0.18     $   0.36     $   0.60     $   0.71  
Adjusted per basic share (non-GAAP) $   0.55     $   -      $   -      $   0.42     $   -      $   1.04     $   -   
Adjusted per diluted share (non-GAAP) $   0.54     $   -      $   -      $   0.42     $   -      $   1.02     $   -   
Dividend per common share $   0.10     $   0.08     $   0.08     $   0.08     $   0.08     $   0.18     $   0.16  
Average number of basic shares   16,249,625       12,544,266       12,483,692       11,969,536       10,951,464       14,407,182       10,938,892  
Average number of dilutive shares   16,464,580       12,743,282       12,696,087       12,172,868       11,165,814       14,620,030       11,152,901  
Return on Average Assets   0.39 %     1.16 %     1.12 %     0.43 %     0.89 %     0.72 %     0.90 %
Return on Average Equity   3.13 %     11.36 %     11.09 %     4.26 %     9.37 %     6.27 %     9.50 %
Operating Efficiency (1)   79.55 %     56.43 %     56.45 %     78.52 %     61.11 %     69.76 %     60.32 %
               
 (1) Operating efficiency is derived by dividing non-interest expense by the total of net interest income and non-interest income.

RECONCILIATION OF NON-GAAP MEASURES

As the magnitude of merger-related expenses during the periods set forth below distorts the operational results of the Company, we present in the GAAP reconciliation below and in the accompanying text certain performance measures excluding the effect of the merger-related expenses during the three and six month periods ended June 30, 2018.  We believe this information is important to enable stockholders and other interested parties to assess the adjusted operational performance of the Company. 

Reconciliation of Non-GAAP measures (Unaudited) Three Months ending
June 30, 2018
    Six Months ending
June 30, 2018
 
Net Income (GAAP) $   2,725,833       $   8,791,015  
Merger-related expenses, net of tax     6,169,365           6,169,365  
Operating net income (non-GAAP) $   8,895,198       $   14,960,380  
                 
Net income available to common shareholders $   2,725,833       $   8,791,015  
Merger-related expenses, net of tax     6,169,365           6,169,365  
Operating earnings (non-GAAP) $   8,895,198       $   14,960,380  
                 
                 
Earnings per weighted average common shares, basic (GAAP) $ 0.17       $ 0.61  
Meger-related expenses, net of tax   0.38         0.43  
Operating earnings per weighted average common share basic (non GAAP) $ 0.55       $ 1.04  
                 
                 
Earnings per weighted average common shares, diluted (GAAP) $ 0.17       $ 0.60  
Meger-related expenses, net of tax   0.37         0.42  
Operating earnings per weighted average common share basic (non-GAAP) $ 0.54       $ 1.02  
                 
Summary Operating Results (non-GAAP)                
Noninterest expense (GAAP) $ 21,077,406       $ 32,069,365  
Merger-related expenses, gross   7,121,802         7,121,802  
Operating noninterest expense (non-GAAP)   13,955,604       $ 24,947,563  
                 
Operating efficiency ratio (non-GAAP)   52.67 %       54.26 %
                 
Operating noninterest expense as a % of average assets   0.50 %       1.01 %
                 
Return on average assets                
Net income $ 2,725,833       $ 8,791,015  
Merger-related expenses, net of tax     6,169,365           6,169,365  
Operating net income (non-GAAP) $   8,895,198       $   14,960,380  
                 
Adjusted Return of Average Assets                
Return on average assets (GAAP)   0.39         0.72  
Effect to adjust for merger-related expenses, net of tax   0.89         0.51  
Adjusted return on average assets   1.28 %       1.23 %
                 
Return on average common equity                
Net income available to common shareholders $ 2,725,833       $ 8,791,015  
Merger-related expenses, net of tax   6,169,365         6,169,365  
Operating earnings (non-GAAP) $ 8,895,198       $ 14,960,380  
                 
Adjusted Return on Average Equity                
Return on Average Equity (GAAP)   3.13         6.26  
Effect to adjust for merger-related expenses, net of tax   7.09         4.39  
Adjusted return on average common equity (non-GAAP)   10.22 %       10.65 %
                 

 

Old Line Bancshares, Inc. & Subsidiaries
Average Balances, Interest and Yields
                     
  6/30/2018   3/31/2018   12/31/2017   9/30/2017   6/30/2017  
                     
  Average
Balance
Yield/ Rate Average
Balance
Yield/ Rate Average
Balance
Yield/ Rate Average
Balance
Yield/ Rate Average
Balance
Yield/ Rate
Assets:                    
Int. Bearing Deposits  $   8,795,004   1.53 % $   2,003,369   1.47 % $   1,751,234   1.30 % $   2,388,171   1.25 % $   1,474,693   1.19 %
Investment Securities (2)   235,854,989   3.19 %   229,456,764   3.15 %   225,504,844   3.04 %   223,733,565   3.07 %   213,284,562   2.88 %
Loans   2,261,479,332   4.72 %   1,720,721,476   4.69 %   1,674,725,155   4.56 %   1,600,429,497   4.54 %   1,439,841,120   4.47 %
Allowance for Loan Losses   (6,363,239 )     (5,973,556 )     (5,893,906 )     (5,956,956 )     (5,780,277 )  
Total Loans                                        
Net of allowance   2,255,116,093   4.74 %   1,714,747,920   4.70 %   1,668,831,249   4.58 %   1,594,472,541   4.56 %   1,434,060,843   4.49 %
Total interest-earning assets   2,499,766,086   4.58 %   1,946,208,053   4.52 %   1,896,087,327   4.39 %   1,820,594,277   4.37 %   1,648,820,098   4.28 %
Noninterest bearing cash     47,014,071         36,844,268         36,504,676         38,671,275         29,113,718    
Goodwill and Intangibles     100,901,255         31,272,865         31,587,482         26,317,526         13,045,098    
Premises and Equipment     43,592,991         41,088,624         41,956,286         40,923,913         37,054,746    
Other Assets     98,152,802         69,837,318         63,412,181         67,286,798         62,896,269    
Total Assets  $ 2,789,427,205     $ 2,125,251,128     $ 2,069,547,952     $ 1,993,793,789     $ 1,790,929,929    
                     
Liabilities and Stockholders' Equity                    
                     
Interest-bearing Deposits $   1,522,249,880   0.83 % $   1,200,931,980   0.78 % $   1,209,362,167   0.70 % $   1,142,438,456   0.67 % $   1,010,826,579   0.68 %
Borrowed Funds   288,666,185   2.38 %   235,924,800   2.29 %   186,472,353   2.25 %   207,268,687   2.09 %   241,256,198   1.82 %
Total interest-bearing liabilities   1,810,916,065   1.08 %   1,436,856,780   1.03 %   1,395,834,520   0.91 %   1,349,707,143   0.89 %   1,252,082,777   0.90 %
Noninterest bearing deposits   615,780,315       457,850,993       450,655,820       430,325,956       357,709,853    
    2,426,696,380       1,894,707,773       1,846,490,340       1,780,033,099       1,609,792,630    
                     
Other Liabilities     13,536,574         13,931,983         13,450,844         12,465,862         11,261,452    
Stockholder's Equity     349,194,251         216,611,372         209,606,768         201,294,828         169,875,847    
Total Liabilities and Stockholder's Equity $   2,789,427,205     $   2,125,251,128     $   2,069,547,952     $   1,993,793,789     $   1,790,929,929    
                     
Net interest spread   3.50 %   3.49 %   3.48 %   3.48 %   3.38 %
                                                   
Net interest income and                                                  
Net interest margin(1) $   23,659,244   3.80 % $   18,033,758   3.76 % $   17,793,020   3.72 % $   17,025,836   3.71 % $   14,783,859   3.60 %
                                                   


(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 ended June 30, 2018 and 2017.  Fair value accretion for the current quarter and prior four quarters are as follows: 

  6/30/2018     3/31/2018     12/31/2017     9/30/2017     6/30/2017  
  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) $ 209,819   0.03 %   $ 47,705   0.01 %   $ 43,318     0.01   %   $ 28,420   0.01 %   $ (6,028 )   (0.00 ) %
Mortgage loans (1)   752,461   0.12       78,188   0.02       (10,675 )   (0.00 )       159,941   0.03       302,687     0.07    
Consumer loans   126,575   0.02       97,544   0.02       106,269     0.02         57,514   0.01       5,038     0.00    
Interest bearing deposits   70,178   0.01       80,886   0.02       95,755     0.02         88,766   0.02       29,538     0.01    
                                                                   
Total Fair Value Accretion  $ 1,159,033   0.18 %   $ 304,323   0.07 %   $   234,667     0.05   %   $ 334,641   0.07 %   $   331,235     0.08   %
                                                 
(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 release:

  6/30/2018     3/31/2018     12/31/2017     9/30/2017     6/30/2017  
  Net Interest
Income
  Yield     Net Interest
Income
  Yield     Net Interest
Income
  Yield     Net Interest
Income
  Yield     Net Interest
Income
  Yield  
GAAP net interest income $   23,308,232     3.74  %    $   17,682,775     3.68  %    $   17,227,578     3.60  %    $   16,472,476     3.59  %    $   14,252,645     3.47  % 
Tax equivalent adjustment                                                
Federal funds sold     80     0.00         36     0.00         31     0.00         177     0.00         25     0.00  
Investment securities     161,340     0.03         160,911     0.04         275,685     0.06         267,376     0.06         245,539     0.06  
Loans     189,592     0.03         190,036     0.04         289,726     0.06         285,807     0.06         285,650     0.07  
Total tax equivalent adjustment     351,012     0.06         350,983     0.08         565,442     0.12         553,360     0.12         531,214     0.13  
Tax equivalent interest yield $   23,659,244     3.80  %    $   18,033,758     3.76  %    $   17,793,020     3.72  %    $   17,025,836     3.71  %    $   14,783,859     3.60  % 
                                                 


Old Line Bancshares, Inc. & Subsidiaries
Selected Loan Information
(Dollars in thousands)
  June 30,
2018
March 31,
2018
December 31,
2017
September 30,
2017
June 30,
2017
Legacy Loans(1)          
Period end loan balance $   1,543,113   $   1,434,375   $   1,354,573   $   1,304,530   $   1,285,819  
Deferred costs     2,364       2,374       2,013       1,807       1,679  
Accruing   1,542,371     1,433,907     1,352,407     1,299,139     1,279,091  
Non-accrual     742       468       474       686       659  
Accruing 30-89 days past due     4,565       4,587       1,692       4,705       6,050  
Accruing 90 or more days past due     178       -        -        -        19  
Allowance for loan losses     6,444       6,075       5,739       5,634       5,807  
Other real estate owned     -        425       425       425       747  
Net charge offs (recoveries)     (3 )     (2 )     (2 )     198       (21 )
           
Acquired Loans(2)          
Period end loan balance $   809,049   $   326,085   $   345,696   $   365,984   $   164,986  
Accruing   807,241     324,787     338,914     360,858     160,608  
Non-accrual(3)     1,808       1,298       1,291       1,214       1,237  
Accruing 30-89 days past due     13,770       4,932       5,375       3,900       3,138  
Accruing 90 or more days past due     361       330       116       107       3  
Allowance for loan losses     260       182       182       182       105  
Other real estate owned     2,358       1,375       1,579       1,579       2,149  
Net charge offs (recoveries)     88       60       (2 )     33       (2 )
           
Allowance for loan losses as % of held for investment loans   0.29 %   0.36 %   0.35 %   0.35 %   0.41 %
Allowance for loan losses as % of legacy held for investment loans   0.43 %   0.42 %   0.42 %   0.43 %   0.45 %
Allowance for loan losses as % of acquired held for investment loans   0.03 %   0.06 %   0.05 %   0.05 %   0.06 %
Total non-performing loans as a % of held for investment loans   0.13 %   0.12 %   0.11 %   0.12 %   0.13 %
Total non-performing assets as a % of total assets   0.19 %   0.18 %   0.18 %   0.19 %   0.27 %
                               


  (1)   Legacy loans represent total loans excluding loans acquired on April 1, 2011, May 10, 2013, December 4, 2015, July 28, 2017 and April 13, 2018.
  (2)   Acquired loans represent all loans acquired on April 1, 2011 from Maryland Bank & Trust Company, N.A., on May 10, 2013 from The Washington Savings Bank, on December 4, 2015, from Regal Bank & Trust, on July 28, 2017 from DCB, and on April 13, 2018 from Bay.  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.
       

OLD LINE BANCSHARES, INC.
CONTACT: ELISE HUBBARD
CHIEF FINANCIAL OFFICER
(301) 430-2560

View Comments and Join the Discussion!