R
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended June 30, 2012
|
£
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
Maryland
|
20-0154352
|
|
(State or other jurisdiction
|
(I.R.S. Employer
|
|
of incorporation or organization)
|
Identification No.)
|
|
1525 Pointer Ridge Place
|
20716
|
|
Bowie, Maryland
|
(Zip Code)
|
|
(Address of principal executive offices)
|
Yes R | No £ |
Yes R | No £ |
Large accelerated filer o | Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company þ |
Yes £ | No R |
June 30,
2012
|
December 31,
2011
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$ | 37,533,354 | $ | 43,434,375 | ||||
Interest bearing accounts
|
122,824 | 119,235 | ||||||
Federal funds sold
|
508,150 | 83,114 | ||||||
Total cash and cash equivalents
|
38,164,328 | 43,636,724 | ||||||
Investment securities available for sale
|
168,502,783 | 161,784,835 | ||||||
Loans, less allowance for loan losses
|
573,146,131 | 539,297,666 | ||||||
Equity securities
|
3,865,079 | 3,946,042 | ||||||
Premises and equipment
|
23,763,775 | 23,215,429 | ||||||
Accrued interest receivable
|
2,592,123 | 2,448,542 | ||||||
Deferred income taxes
|
7,346,728 | 7,244,029 | ||||||
Bank owned life insurance
|
16,644,925 | 16,416,566 | ||||||
Prepaid pension
|
1,030,551 | 1,030,551 | ||||||
Other real estate owned
|
3,490,730 | 4,004,609 | ||||||
Goodwill
|
633,790 | 633,790 | ||||||
Core deposit intangible
|
4,046,636 | 4,418,892 | ||||||
Other assets
|
2,936,820 | 2,964,626 | ||||||
Total assets
|
$ | 846,164,399 | $ | 811,042,301 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$ | 186,639,878 | $ | 170,138,329 | ||||
Interest bearing
|
532,956,475 | 520,629,456 | ||||||
Total deposits
|
719,596,353 | 690,767,785 | ||||||
Short term borrowings
|
41,955,385 | 38,672,657 | ||||||
Long term borrowings
|
6,239,129 | 6,284,479 | ||||||
Accrued interest payable
|
359,367 | 397,211 | ||||||
Income taxes payable
|
328,633 | 475,687 | ||||||
Accrued pension
|
4,480,261 | 4,342,664 | ||||||
Other liabilities
|
1,525,133 | 1,605,180 | ||||||
Total liabilities
|
$ | 774,484,261 | $ | 742,545,663 | ||||
Stockholders' equity
|
||||||||
Common stock, par value $0.01 per share; authorized 15,000,000 shares;
|
||||||||
issued and outstanding 6,828,452 in 2012 and 6,817,694 in 2011
|
68,285 | 68,177 | ||||||
Additional paid-in capital
|
53,574,827 | 53,489,075 | ||||||
Retained earnings
|
15,332,768 | 12,093,742 | ||||||
Accumulated other comprehensive income
|
2,284,600 | 2,388,972 | ||||||
Total Old Line Bancshares, Inc. stockholders' equity
|
71,260,480 | 68,039,966 | ||||||
Non-controlling interest
|
419,658 | 456,672 | ||||||
Total stockholders' equity
|
71,680,138 | 68,496,638 | ||||||
Total liabilities and stockholders' equity
|
$ | 846,164,399 | $ | 811,042,301 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Interest revenue
|
||||||||||||||||
Loans, including fees
|
$ | 8,632,296 | $ | 7,741,299 | $ | 16,585,131 | $ | 11,937,165 | ||||||||
U.S. treasury securities
|
2,381 | 2,407 | 4,778 | 2,407 | ||||||||||||
U.S. government agency securities
|
91,163 | 93,511 | 192,597 | 119,628 | ||||||||||||
Mortgage backed securities
|
592,725 | 762,080 | 1,258,741 | 1,141,498 | ||||||||||||
Municipal securities
|
397,103 | 223,107 | 729,827 | 242,811 | ||||||||||||
Federal funds sold
|
1,891 | 2,334 | 2,962 | 4,165 | ||||||||||||
Other
|
46,138 | 49,234 | 91,947 | 74,160 | ||||||||||||
Total interest revenue
|
9,763,697 | 8,873,972 | 18,865,983 | 13,521,834 | ||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
1,087,200 | 1,191,712 | 2,214,698 | 2,067,688 | ||||||||||||
Borrowed funds
|
213,111 | 211,086 | 425,487 | 395,709 | ||||||||||||
Total interest expense
|
1,300,311 | 1,402,798 | 2,640,185 | 2,463,397 | ||||||||||||
Net interest income
|
8,463,386 | 7,471,174 | 16,225,798 | 11,058,437 | ||||||||||||
Provision for loan losses
|
375,000 | 50,000 | 750,000 | 200,000 | ||||||||||||
Net interest income after provision for loan losses
|
8,088,386 | 7,421,174 | 15,475,798 | 10,858,437 | ||||||||||||
Non-interest revenue
|
||||||||||||||||
Service charges on deposit accounts
|
328,142 | 396,785 | 647,469 | 479,235 | ||||||||||||
Gain on sales or calls of investment securities
|
282,858 | 2,489 | 560,028 | 40,559 | ||||||||||||
Other than temporary impairment on equity securities
|
- | (122,500 | ) | - | (122,500 | ) | ||||||||||
Earnings on bank owned life insurance
|
138,496 | 122,350 | 275,201 | 201,388 | ||||||||||||
Gain on sales of other real estate owned
|
191,201 | - | 159,213 | - | ||||||||||||
Other fees and commissions
|
215,089 | 118,207 | 392,688 | 243,529 | ||||||||||||
Total non-interest revenue
|
1,155,786 | 517,331 | 2,034,599 | 842,211 | ||||||||||||
Non-interest expense
|
||||||||||||||||
Salaries and benefits
|
3,024,815 | 2,973,734 | 5,833,809 | 4,474,445 | ||||||||||||
Occupancy and equipment
|
914,576 | 857,381 | 1,822,447 | 1,317,295 | ||||||||||||
Data processing
|
192,232 | 233,332 | 416,967 | 363,082 | ||||||||||||
FDIC insurance and State of Maryland assessments
|
148,921 | 167,312 | 278,645 | 318,816 | ||||||||||||
Merger and integration
|
29,166 | 377,214 | 58,333 | 467,274 | ||||||||||||
Core deposit premium
|
177,582 | 194,675 | 372,257 | 194,675 | ||||||||||||
Other operating
|
1,761,876 | 1,361,794 | 3,152,883 | 1,957,029 | ||||||||||||
Total non-interest expense
|
6,249,168 | 6,165,442 | 11,935,341 | 9,092,616 | ||||||||||||
Income before income taxes
|
2,995,004 | 1,773,063 | 5,575,056 | 2,608,032 | ||||||||||||
Income taxes
|
982,759 | 656,357 | 1,826,764 | 991,600 | ||||||||||||
Net income
|
2,012,245 | 1,116,706 | 3,748,292 | 1,616,432 | ||||||||||||
Less: Net loss attributable to the non-controlling interest
|
(17,067 | ) | (66,239 | ) | (37,014 | ) | (89,195 | ) | ||||||||
Net income available to common stockholders
|
$ | 2,029,312 | $ | 1,182,945 | $ | 3,785,306 | $ | 1,705,627 | ||||||||
Basic earnings per common share
|
$ | 0.30 | $ | 0.17 | $ | 0.55 | $ | 0.30 | ||||||||
Diluted earnings per common share
|
$ | 0.29 | $ | 0.17 | $ | 0.55 | $ | 0.30 | ||||||||
Dividend per common share
|
$ | 0.04 | $ | 0.03 | $ | 0.08 | $ | 0.06 |
Six Months ended June 30,
|
2012
|
2011
|
||||||
Net income available to common stockholders
|
$ | 3,785,306 | $ | 1,705,627 | ||||
Gross unrealized gain (loss)
|
(172,360 | ) | 1,007,601 | |||||
Income tax (benefit)
|
(67,988 | ) | 342,584 | |||||
Net unrealized gain (loss) on securities available for sale
|
(104,372 | ) | 665,017 | |||||
Comprehensive net income available to common stockholders
|
$ | 3,680,934 | $ | 2,370,644 | ||||
Comprehensive earnings per share
|
$ | 0.54 | $ | 0.42 | ||||
Diluted earnings per share
|
$ | 0.54 | $ | 0.42 |
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
Common stock
|
Additional
paid-in
|
Retained
|
Accumulated
other
comprehensive
|
Non-
controlling
|
|||||||||||||||||||
Shares | Par value | capital | earnings | income | Interest | |||||||||||||||||||
Balance, December 31, 2011
|
6,817,694 | $ | 68,177 | $ | 53,489,075 | $ | 12,093,742 | $ | 2,388,972 | $ | 456,672 | |||||||||||||
Net income attributable
to Old Line Bancshares, Inc.
|
- | - | - | 3,785,306 | - | - | ||||||||||||||||||
Unrealized gains (losses) on securities available for sale, net of income tax benefit of $67,988
|
- | - | - | - | (104,372 | ) | - | |||||||||||||||||
Net income attributable
to non-controlling interest
|
- | - | - | - | - | (37,014 | ) | |||||||||||||||||
Stock based compensation awards
|
- | - | 85,860 | - | - | - | ||||||||||||||||||
Restricted stock issued
|
10,758 | 108 | (108 | ) | - | - | - | |||||||||||||||||
Common stock cash dividend
$0.08 per share
|
- | - | - | (546,280 | ) | - | - | |||||||||||||||||
Balance, June 30, 2012
|
6,828,452 | $ | 68,285 | $ | 53,574,827 | $ | 15,332,768 | $ | 2,284,600 | $ | 419,658 |
Six Months Ended June 30,
|
2012
|
2011
|
||||||
Cash flows from operating activities
|
||||||||
Interest received
|
$ | 19,180,324 | $ | 13,756,800 | ||||
Fees and commissions received
|
1,086,999 | 594,677 | ||||||
Interest paid
|
(2,678,029 | ) | (2,567,541 | ) | ||||
Cash paid to suppliers and employees
|
(10,529,499 | ) | (6,495,772 | ) | ||||
Income taxes paid
|
(2,017,917 | ) | (84,234 | ) | ||||
5,041,878 | 5,203,930 | |||||||
Cash flows from investing activities
|
||||||||
Cash and cash equivalents of acquired bank
|
- | 41,967,182 | ||||||
Net change in time deposits in other banks
|
- | 297,000 | ||||||
Purchase of investment securities available for sale
|
(52,521,980 | ) | (34,856,352 | ) | ||||
Proceeds from disposal of investment securities
|
||||||||
Held to maturity sold
|
- | 488,457 | ||||||
Gain on sales of held to maturity
|
- | 25,622 | ||||||
Available for sale at maturity or call
|
28,093,412 | 595,000 | ||||||
Available for sale sold
|
17,022,301 | 17,296,682 | ||||||
Gain on sales of available for sale
|
560,028 | 14,937 | ||||||
Loans made, net of principal collected
|
(34,708,551 | ) | (10,923,129 | ) | ||||
Proceeds from sale of other real estate owned
|
599,539 | - | ||||||
Improvements to other real estate owned
|
(15,525 | ) | - | |||||
Redemption (Purchase) of equity securities
|
66,551 | 612,903 | ||||||
Purchase of premises, equipment and software
|
(1,129,715 | ) | (1,330,463 | ) | ||||
(42,033,940 | ) | 14,187,839 | ||||||
Cash flows from financing activities
|
||||||||
Net increase (decrease) in
|
||||||||
Time deposits
|
(7,360,669 | ) | (37,252,463 | ) | ||||
Other deposits
|
36,189,237 | 47,514,823 | ||||||
Short term borrowings
|
3,282,728 | (217,321 | ) | |||||
Long term borrowings
|
(45,350 | ) | (43,610 | ) | ||||
Acquisition cash consideration
|
- | (1,000,839 | ) | |||||
Private placement - common stock
|
- | 6,332,844 | ||||||
Cash dividends paid-common stock
|
(546,280 | ) | (344,610 | ) | ||||
31,519,666 | 14,988,824 | |||||||
Net increase (decrease) in cash and cash equivalents
|
(5,472,396 | ) | 34,380,593 | |||||
Cash and cash equivalents at beginning of period
|
43,636,724 | 14,614,972 | ||||||
Cash and cash equivalents at end of period
|
$ | 38,164,328 | $ | 48,995,565 |
Six Months Ended June 30,
|
2012
|
2011
|
||||||
Reconciliation of net income to net cash
|
||||||||
provided by operating activities
|
||||||||
Net income
|
$ | 3,748,292 | $ | 1,616,432 | ||||
Adjustments to reconcile net income to net
|
||||||||
cash provided by operating activities
|
||||||||
Depreciation and amortization
|
590,734 | 477,210 | ||||||
Provision for loan losses
|
750,000 | 200,000 | ||||||
Change in deferred loan fees net of costs
|
(81,836 | ) | (174,375 | ) | ||||
Gain on sales or calls of securities
|
(560,028 | ) | (40,559 | ) | ||||
Amortization of premiums and discounts
|
539,758 | 305,879 | ||||||
Other than temporary impairment
|
- | 122,500 | ||||||
Gain on sales of other real estate owned
|
(159,213 | ) | - | |||||
Write down on other real estate owned
|
281,000 | |||||||
Gain on sale of fixed assets
|
(9,365 | ) | 14,155 | |||||
Amortization of intangible
|
372,257 | 194,675 | ||||||
Deferred income taxes
|
(44,099 | ) | 258,242 | |||||
Stock based compensation awards
|
85,860 | 74,816 | ||||||
Increase (decrease) in
|
||||||||
Accrued interest payable
|
(37,844 | ) | (104,144 | ) | ||||
Income tax payable
|
(147,054 | ) | - | |||||
Accrued pension
|
137,597 | 523,856 | ||||||
Other liabilities
|
(80,047 | ) | (920,163 | ) | ||||
Decrease (increase) in
|
||||||||
Accrued interest receivable
|
(143,581 | ) | 103,462 | |||||
Bank owned life insurance
|
(228,359 | ) | (169,587 | ) | ||||
Prepaid income taxes
|
- | 649,124 | ||||||
Other assets
|
27,806 | 2,072,407 | ||||||
$ | 5,041,878 | $ | 5,203,930 |
Six Months Ended June 30,
|
2012
|
2011
|
||||||
Supplemental Disclosure:
|
||||||||
Loans transferred to other real estate owned
|
$ | 191,921 | $ | 140,000 | ||||
Fair value of assets and liabilities from acquisition:
|
||||||||
Cash
|
$ | - | $ | 41,967,182 | ||||
Investments
|
- | 71,434,005 | ||||||
Loans
|
- | 190,826,040 | ||||||
Restricted stock
|
- | 1,575,184 | ||||||
Premises and equipment
|
- | 4,457,086 | ||||||
Accrued interest
|
- | 1,128,988 | ||||||
Prepaid assets
|
- | 1,231,029 | ||||||
Deferred tax
|
- | 7,865,514 | ||||||
Bank owned life insurance
|
- | 7,504,351 | ||||||
Prepaid pension costs
|
- | 1,315,642 | ||||||
Other real estate owned
|
- | 1,834,451 | ||||||
Core deposit intangible
|
- | 5,002,917 | ||||||
Other assets
|
- | 3,397,552 | ||||||
Deposits
|
- | (297,506,000 | ) | |||||
Short term borrowings
|
- | (19,394,000 | ) | |||||
Accrued interest payable
|
- | (60,782 | ) | |||||
Accrued pension acquired
|
- | (3,330,390 | ) | |||||
Other liabilities
|
- | (1,538,745 | ) | |||||
Purchase price in excess of net assets acquired
|
$ | - | $ | 116,723 |
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
2.
|
INVESTMENT SECURITIES
|
June 30, 2012
|
Amortized
cost
|
Gross
unrealized
gains
|
Gross
unrealized
losses
|
Estimated
fair value
|
||||||||||||
Available for sale
|
||||||||||||||||
U. S. treasury
|
$ | 1,248,789 | $ | 4,961 | $ | - | $ | 1,253,750 | ||||||||
U.S. government agency
|
25,188,480 | 77,681 | (6,202 | ) | 25,259,959 | |||||||||||
Municipal securities
|
51,203,507 | 1,737,763 | (293,127 | ) | 52,648,143 | |||||||||||
Mortgage backed
|
87,028,548 | 2,397,596 | (85,213 | ) | 89,340,931 | |||||||||||
$ | 164,669,324 | $ | 4,218,001 | $ | (384,542 | ) | $ | 168,502,783 | ||||||||
December 31, 2011
|
||||||||||||||||
Available for sale
|
||||||||||||||||
U. S. treasury
|
$ | 1,247,889 | $ | 8,361 | $ | - | $ | 1,256,250 | ||||||||
U.S. government agency
|
25,998,568 | 112,040 | (19,537 | ) | 26,091,071 | |||||||||||
Municipal securities
|
33,753,049 | 1,396,859 | (7,915 | ) | 35,141,993 | |||||||||||
Mortgage backed
|
96,803,309 | 2,557,430 | (65,218 | ) | 99,295,521 | |||||||||||
$ | 157,802,815 | $ | 4,074,690 | $ | (92,670 | ) | $ | 161,784,835 |
June 30, 2012
|
Fair
value
|
Unrealized
losses
|
||||||
Unrealized losses less than 12 months
|
||||||||
U.S. treasury
|
$ | - | $ | - | ||||
U.S. government agency
|
2,992,350 | 6,202 | ||||||
Municipal securities
|
11,511,334 | 293,126 | ||||||
Mortgage backed
|
18,003,817 | 80,094 | ||||||
Total unrealized losses less than 12 months
|
32,507,501 | 379,422 | ||||||
Unrealized losses greater than 12 months
|
||||||||
U.S. treasury
|
- | - | ||||||
U.S. government agency
|
- | - | ||||||
Municipal securities
|
- | - | ||||||
Mortgage backed
|
1,330,430 | 5,120 | ||||||
Total unrealized losses greater than 12 months
|
1,330,430 | 5,120 | ||||||
Total unrealized losses
|
||||||||
U.S. treasury
|
- | - | ||||||
U.S. government agency
|
2,992,350 | 6,202 | ||||||
Municipal securities
|
11,511,334 | 293,126 | ||||||
Mortgage backed
|
19,334,247 | 85,214 | ||||||
Total unrealized losses
|
$ | 33,837,931 | $ | 384,542 |
2.
|
INVESTMENT SECURITIES (Continued)
|
June 30, 2012
|
Amortized
cost
|
Fair
value
|
||||||
Maturing
|
||||||||
Within one year
|
$ | 2,411,463 | $ | 2,422,593 | ||||
Over one to five years
|
15,028,622 | 15,140,922 | ||||||
Over five to ten years
|
29,287,068 | 30,070,174 | ||||||
Over ten years
|
117,942,173 | 120,869,095 | ||||||
$ | 164,669,324 | $ | 168,502,783 | |||||
Pledged securities
|
$ | 35,825,910 | $ | 36,612,217 |
Balance Sheets
|
June 30,
|
December 31,
|
||||||||||||||
2012
|
2011
|
|||||||||||||||
Current assets
|
$ | 347,265 | $ | 429,611 | ||||||||||||
Non-current assets
|
7,036,555 | 7,088,001 | ||||||||||||||
Liabilities
|
6,264,732 | 6,299,819 | ||||||||||||||
Equity
|
1,119,088 | 1,217,793 | ||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Statements of Income
|
||||||||||||||||
Revenue
|
$ | 205,518 | $ | 183,390 | $ | 411,254 | $ | 389,122 | ||||||||
Expenses
|
251,030 | 360,027 | 509,959 | 626,975 | ||||||||||||
Net loss
|
$ | (45,512 | ) | $ | (176,637 | ) | $ | (98,705 | ) | $ | (237,853 | ) |
4.
|
INCOME TAXES
|
June 30,
2012
|
December 31,
2011
|
|||||||
Real estate
|
||||||||
Commercial
|
$ | 317,773,437 | $ | 273,101,082 | ||||
Construction
|
51,887,623 | 51,662,538 | ||||||
Residential
|
95,136,947 | 96,723,708 | ||||||
Commercial
|
98,871,677 | 107,125,895 | ||||||
Consumer
|
12,752,382 | 13,674,025 | ||||||
576,422,066 | 542,287,248 | |||||||
Allowance for loan losses
|
(4,109,461 | ) | (3,741,271 | ) | ||||
Deferred loan costs, net
|
833,526 | 751,689 | ||||||
|
$ | 573,146,131 | $ | 539,297,666 |
5.
|
LOANS (Continued)
|
5.
|
LOANS (Continued)
|
5.
|
LOANS (Continued)
|
Legacy
|
Acquired
|
|||||||||||||||||||||||
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial
|
2 | $ | 817,456 | $ | 46,627 | 7 | $ | 2,431,806 | $ | 870,081 | ||||||||||||||
Construction
|
1 | 969,337 | 267,641 | 3 | 850,000 | 705,281 | ||||||||||||||||||
Residential
|
- | - | - | 6 | 1,300,661 | 388,346 | ||||||||||||||||||
Commercial
|
- | - | - | 3 | 259,141 | 51,468 | ||||||||||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||||||||||
Total non-performing loans
|
3 | $ | 1,786,793 | $ | 314,268 | 19 | $ | 4,841,608 | $ | 2,015,176 | ||||||||||||||
Accruing past due loans:
|
||||||||||||||||||||||||
30-59 days past due
|
||||||||||||||||||||||||
Real estate
|
5 | 1,470,732 | 1 | 425,107 | ||||||||||||||||||||
Commercial
|
1 | 439,768 | 3 | 237,115 | ||||||||||||||||||||
Consumer
|
- | - | 12 | 42,124 | ||||||||||||||||||||
Total 30-59 days past due
|
6 | 1,910,500 | 16 | 704,346 | ||||||||||||||||||||
60-89 days past due
|
||||||||||||||||||||||||
Real estate
|
2 | 888,719 | - | - | ||||||||||||||||||||
Commercial
|
- | - | 2 | 20,993 | ||||||||||||||||||||
Consumer
|
- | - | 1 | 699 | ||||||||||||||||||||
Total 60-89 days past due
|
2 | 888,719 | 3 | 21,692 | ||||||||||||||||||||
90 or more days past due
|
||||||||||||||||||||||||
Consumer
|
- | - | 2 | 940,072 | ||||||||||||||||||||
Total accruing past due loans
|
8 | $ | 2,799,219 | 21 | $ | 1,666,110 | ||||||||||||||||||
Accruing Troubled Debt
Restructurings
|
||||||||||||||||||||||||
Real Estate
|
1 | $ | 499,122 | 1 | $ | 152,848 | ||||||||||||||||||
Consumer
|
- | - | 1 | 442 | ||||||||||||||||||||
Total Accruing Troubled Debt
Restructurings
|
1 | $ | 499,122 | 2 | $ | 153,290 |
5.
|
LOANS (Continued)
|
Legacy
|
Acquired
|
|||||||||||||||||||||||
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
# of
Borrowers
|
Account
Balance
|
Interest Not
Accrued
|
||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial
|
- | $ | - | $ | - | 7 | $ | 2,288,900 | $ | 1,164,630 | ||||||||||||||
Construction
|
1 | 1,169,337 | 212,484 | 2 | 1,184,146 | 255,560 | ||||||||||||||||||
Residential
|
- | - | - | 4 | 1,019,942 | 241,093 | ||||||||||||||||||
Commercial
|
1 | 77,975 | 1,735 | 4 | 90,039 | 33,041 | ||||||||||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||||||||||
Total non-performing loans
|
2 | $ | 1,247,312 | $ | 214,219 | 17 | $ | 4,583,027 | $ | 1,694,324 | ||||||||||||||
Accruing past due loans:
|
||||||||||||||||||||||||
30-59 days past due
|
||||||||||||||||||||||||
Real estate
|
1 | 421,805 | 3 | 474,651 | ||||||||||||||||||||
Commercial
|
- | - | - | - | ||||||||||||||||||||
Consumer
|
- | - | 16 | 22,698 | ||||||||||||||||||||
Total 30-59 days past due
|
1 | 421,805 | 19 | 497,349 | ||||||||||||||||||||
60-89 days past due
|
||||||||||||||||||||||||
Real estate
|
2 | 311,762 | 2 | 338,431 | ||||||||||||||||||||
Commercial
|
1 | 11,043 | - | - | ||||||||||||||||||||
Consumer
|
- | - | 1 | 3,494 | ||||||||||||||||||||
Total 60-89 days past due
|
3 | 322,805 | 3 | 341,925 | ||||||||||||||||||||
90 or more days past due
|
||||||||||||||||||||||||
Consumer
|
1 | 34,370 | - | - | ||||||||||||||||||||
Total accruing past due loans
|
5 | $ | 778,980 | 22 | $ | 839,274 | ||||||||||||||||||
Accruing Troubled Debt
Restructurings
|
||||||||||||||||||||||||
Real Estate
|
3 | $ | 5,037,879 | - | $ | - | ||||||||||||||||||
Consumer
|
1 | 142,671 | 2 | 154,088 | ||||||||||||||||||||
Total Accruing Troubled Debt
Restructurings
|
4 | $ | 5,180,550 | 2 | $ | 154,088 |
5.
|
Loans (Continued)
|
Legacy
|
Acquired
|
|||||||||||||||||||||||
|
# of
Borrowers
|
Contract
Balance
|
Interest Not Accrued
|
# of
Borrowers
|
Contract
Balance
|
Interest Not Accrued
|
||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial
|
2 | $ | 817,456 | $ | 46,627 | 7 | $ | 5,640,834 | $ | 870,081 | ||||||||||||||
Construction
|
1 | 1,616,317 | 267,641 | 3 | 4,294,266 | 705,281 | ||||||||||||||||||
Residential
|
- | - | - | 6 | 2,894,232 | 388,346 | ||||||||||||||||||
Commercial
|
- | - | - | 3 | 394,990 | 51,468 | ||||||||||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||||||||||
Total non-performing loans
|
3 | $ | 2,433,773 | $ | 314,268 | 19 | $ | 13,224,322 | $ | 2,015,176 |
5.
|
Loans (Continued)
|
|
Loans acquired in an acquisition are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses. In determining the estimated fair value of these loans, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, net present value of cash flows we expect to receive, among others. As required, we accounted for these acquired loans in accordance with guidance for certain loans acquired in a transfer, when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments. The difference between contractually required payments and cash flows we expect to collect is the non-accretable difference. Subsequent negative differences to the expected cash flows will generally result in an increase in the non-accretable difference which would increase our provision for loan losses and decrease net interest income after provision for loan losses. Subsequent collection of payments on these loans will cause an increase in cash flows that will result in a reduction to the non-accretable difference, which would increase interest revenue. At June 30, 2012, the contract value of the acquired impaired loans (including non-accrual loans) was $28,260,431.
|
5.
|
Loans (Continued)
|
·
|
Risk rating 1 (Highest Quality) is normally assigned to investment grade risks, meaning that level of risk is associated with entities having access (or capable of access) to the public capital markets and the loan underwriting in question conforms to the standards of institutional credit providers. We also include in this category loans with a perfected security interest in U.S. government securities, investment grade government sponsored entities’ bonds, investment grade municipal bonds, insured savings accounts, and insured certificates of deposits drawn on high quality financial institutions.
|
·
|
Risk rating 2 (Good Quality)
is normally assigned to a loan with a sound primary and secondary source of repayment. The borrower may have access to alternative sources of financing. This loan carries a normal level of risk, with minimal loss exposure. The borrower has the ability to perform according to the terms of the credit facility. Cash flow coverage is greater than 1.25:1 but may be vulnerable to more rapid deterioration than the higher quality loans. We may also include loans secured by high quality traded stocks, lower grade municipal bonds and uninsured certificates of deposit.
|
5.
|
Loans (Continued)
|
·
|
Risk rating 3 (Acceptable Quality) is normally assigned when the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations. Risk factors may include reliability of margins and cash flows, liquidity, dependence on a single product or industry, cyclical trends, depth of management, or limited access to alternative financing sources. Historic financial information may indicate erratic performance, but current trends are positive. Quality of financial information is adequate, but is not as detailed and sophisticated as information found on higher graded loans. If adverse circumstances arise, the impact on the borrower may be significant. We classify many small business loans in this category unless deterioration occurs or we believe the loan requires additional monitoring, such as construction loans, asset based (accounts receivable/inventory) loans, and Small Business Administration (SBA) loans.
|
·
|
Risk rating 4 (Pass/Watch) loans exhibit all the characteristics of a loan graded as a “3” with the exception that there is a greater than normal concern that an external factor may impact the viability of the borrower at some later date; or that the Bank is uncertain because of the lack of financial information available. We will generally grant this risk rating to credits that require additional monitoring such as construction loans, SBA loans and other loans deemed in need of additional monitoring.
|
|
Risk rating 5 (Special Mention)
is assigned to risks in need of close monitoring. These are defined as classified assets. Loans generally in this category may have either inadequate information, lack sufficient cash flow or some other problem that requires close scrutiny. The current worth and debt service capacity of the borrower or of any pledged collateral are insufficient to ensure repayment of the loan. These risk ratings may also apply to an improving credit previously criticized but some risk factors remain. All loans in this classification or below should have an action plan.
|
·
|
Risk rating 6 (Substandard)
is assigned to loans where there is insufficient debt service capacity. These obligations, even if appropriately protected by collateral value, have well defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended. There is also the possibility that we will sustain some future loss if the weaknesses are not corrected. Clear loss potential, however, does not have to exist in any individual loan we may classify as substandard.
|
·
|
Risk rating 7 (Doubtful) corresponds to the doubtful asset categories defined by regulatory authorities. A loan classified as doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to strengthening of the asset we have deferred its classification as loss until we may determine a more exact status and estimation of the potential loss.
|
·
|
Risk rating 8 (Loss) is assigned to charged off loans. We consider assets classified as loss
as uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has no recovery value, but that it is not practical to defer writing off the worthless assets, even though partial recoveries may occur in the future. We charge off assets in this category. We consider suggestions from our external loan review firm and bank examiners when determining which loans to charge off. We automatically charge off consumer loan accounts based on regulatory requirements.
|
5.
|
Loans (Continued)
|
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Account
Balance
|
Allocation
of
Allowance for
Loan Losses
|
Account
Balance
|
Allocation
of
Allowance for
Loan Losses
|
|||||||||||||
Risk Rating
|
|
|
||||||||||||||
Pass (1-4)
|
$ | 548,327,441 | $ | 3,107,688 | $ | 517,010,521 | $ | 3,219,376 | ||||||||
Special Mention (5)
|
14,251,115 | 276,163 | 11,090,344 | 320,241 | ||||||||||||
Substandard (6)
|
13,843,510 | 725,610 | 14,186,383 | 201,654 | ||||||||||||
Doubtful (7)
|
- | - | - | - | ||||||||||||
Loss (8)
|
- | - | - | - | ||||||||||||
Total
|
$ | 576,422,066 | $ | 4,109,461 | $ | 542,287,248 | $ | 3,741,271 |
June 30, 2012
|
Real
Estate
|
Commercial
|
Boats
|
Other
Consumer
|
Total
|
|||||||||||||||
Beginning balance
|
$ | 2,123,068 | $ | 922,310 | $ | 565,240 | $ | 130,653 | $ | 3,741,271 | ||||||||||
Provision for loan losses
|
1,081,590 | (87,981 | ) | (271,065 | ) | 27,456 | 750,000 | |||||||||||||
Recoveries
|
12,975 | 31,933 | - | 48,667 | 93,575 | |||||||||||||||
3,217,633 | 866,262 | 294,175 | 206,776 | 4,584,846 | ||||||||||||||||
Loans charged off
|
(324,486 | ) | (87,691 | ) | - | (63,208 | ) | (475,386 | ) | |||||||||||
Ending Balance
|
$ | 2,893,147 | $ | 778,571 | $ | 294,175 | $ | 143,568 | $ | 4,109,461 | ||||||||||
Amount allocated to:
|
||||||||||||||||||||
Loans individually evaluated
for impairment with specific
allocation
|
$ | 615,489 | $ | 110,121 | $ | - | $ | - | $ | 725,610 | ||||||||||
Loans collectively evaluated
for impairment
|
2,277,658 | 668,450 | 294,175 | 143,568 | 3,383,851 | |||||||||||||||
Ending balance
|
$ | 2,893,147 | $ | 778,571 | $ | 294,175 | $ | 143,568 | $ | 4,109,461 | ||||||||||
December 31, 2011
|
Real
Estate
|
Commercial
|
Boats
|
Other
Consumer
|
Total
|
|||||||||||||||
Beginning balance
|
$ | 1,748,122 | $ | 417,198 | $ | 294,723 | $ | 8,433 | $ | 2,468,476 | ||||||||||
Provision for loan losses
|
967,036 | 384,642 | 317,778 | 130,544 | 1,800,000 | |||||||||||||||
Recoveries
|
13,701 | 154,523 | - | 66,834 | 235,058 | |||||||||||||||
2,728,859 | 956,363 | 612,501 | 205,811 | 4,503,534 | ||||||||||||||||
Loans charged off
|
(605,791 | ) | (34,053 | ) | (47,261 | ) | (75,158 | ) | (762,263 | ) | ||||||||||
Ending Balance
|
$ | 2,123,068 | $ | 922,310 | $ | 565,240 | $ | 130,653 | $ | 3,741,271 | ||||||||||
Amount allocated to:
|
||||||||||||||||||||
Loans individually evaluated
for impairment with specific
allocation
|
$ | 175,117 | $ | 136,654 | $ | 70,000 | $ | - | $ | 381,771 | ||||||||||
Loans collectively evaluated
for impairment
|
1,947,951 | 785,656 | 495,240 | 130,653 | 3,359,500 | |||||||||||||||
Ending balance
|
$ | 2,123,068 | $ | 922,310 | $ | 565,240 | $ | 130,653 | $ | 3,741,271 |
5.
|
Loans (Continued)
|
June 30, 2012
|
Real
Estate
|
Commercial
|
Boats
|
Other
Consumer
|
Total
|
|||||||||||||||
Loans individually evaluated
for impairment with
specific reserve
|
$ | 1,680,100 | $ | 220,243 | $ | - | $ | - | $ | 1,900,343 | ||||||||||
Loans individually evaluated
for impairment without
specific reserve
|
2,959,973 | 1,630,136 | - | - | 4,590,109 | |||||||||||||||
Loans collectively evaluated
for impairment
|
460,157,934 | 97,021,298 | 8,243,260 | 4,509,122 | 569,931,614 | |||||||||||||||
Ending balance
|
$ | 464,798,007 | $ | 98,871,677 | $ | 8,243,260 | $ | 4,509,122 | $ | 576,422,066 | ||||||||||
December 31, 2011
|
Real
Estate
|
Commercial
|
Boats
|
Other
Consumer
|
Total
|
|||||||||||||||
Loans individually evaluated
for impairment with
specific reserve
|
$ | 5,924,354 | $ | 136,654 | $ | 142,671 | $ | - | $ | 6,203,679 | ||||||||||
Loans individually evaluated
for impairment without
specific reserve
|
1,720,458 | 1,887,986 | - | - | 3,608,444 | |||||||||||||||
Loans collectively evaluated
for impairment
|
413,842,516 | 105,101,255 | 8,717,775 | 4,813,579 | 532,475,125 | |||||||||||||||
Ending balance
|
$ | 421,487,328 | $ | 107,125,895 | $ | 8,860,446 | $ | 4,813,579 | $ | 542,287,248 |
6.
|
EARNINGS PER COMMON SHARE
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Weighted average number of shares
|
6,828,452 | 6,809,594 | 6,824,673 | 5,625,689 | ||||||||||||
Dilutive average number of shares
|
6,905,041 | 6,841,535 | 6,871,727 | 5,657,775 |
7.
|
STOCK BASED COMPENSATION
|
June 30,
|
||||||||||
2012
|
2011
|
|||||||||
Weighted
|
Weighted
|
|||||||||
Number
|
average
|
Number
|
average
|
|||||||
of shares
|
exercise price
|
of shares
|
exercise price
|
|||||||
Outstanding, beginning of period
|
325,331
|
$
|
8.65
|
310,151
|
$
|
8.60
|
||||
Options granted
|
79,627
|
8.00
|
23,280
|
7.82
|
||||||
Options forfeited
|
(2,000)
|
8.00
|
-
|
-
|
||||||
Outstanding, end of period
|
402,958
|
$
|
8.52
|
333,431
|
$
|
8.54
|
7.
|
STOCK BASED COMPENSATION (Continued)
|
Outstanding options
|
Exercisable options
|
|||||||||||||||||||||
Exercise
price
|
Number
of shares at
June 30, 2012
|
Weighted
average
remaining
term
|
Weighted
average
exercise
price
|
Number
of shares at
June 30, 2012
|
Weighted
average
exercise
price
|
|||||||||||||||||
$ | 4.94-$7.64 | 95,131 | 6.18 | $ | 6.36 | 95,131 | $ | 6.36 | ||||||||||||||
$ | 7.65-$8.65 | 138,207 | 8.30 | 7.90 | 54,986 | 7.77 | ||||||||||||||||
$ | 8.66-$10.00 | 46,620 | 2.14 | 9.74 | 46,620 | 9.74 | ||||||||||||||||
$ | 10.01-$11.31 | 123,000 | 3.81 | 10.43 | 123,000 | 10.43 | ||||||||||||||||
402,958 | 5.71 | $ | 8.52 | 319,737 | $ | 8.66 | ||||||||||||||||
Intrinsic value of outstanding options where the
market value exceeds the exercise price.
|
$ | 725,753 | ||||||||||||||||||||
Intrinsic value of exercisable options where the market value exceeds the exercise price
|
$ | 535,834 |
June 30,
|
June 30,
|
||||||||
2012
|
2011
|
||||||||
Number
|
Weighted
|
Number
|
Weighted
|
||||||
of shares
|
average
|
of shares
|
average
|
||||||
grant date
|
grant date
|
||||||||
fair value
|
fair value
|
||||||||
Nonvested, beginning of period
|
15,691
|
$
|
7.41
|
17,641
|
$
|
7.13
|
|||
Restricted stock granted
|
10,947
|
8.00
|
8,786
|
7.82
|
|||||
Restricted stock vested
|
(6,788)
|
7.34
|
(8,279)
|
7.13
|
|||||
Restricted stock forfeited
|
(520)
|
8.00
|
-
|
-
|
|||||
Nonvested, end of period
|
19,330
|
$
|
7.75
|
18,148
|
$
|
7.46
|
|||
Total fair value of shares vested
|
$
|
49,853
|
$ |
59,029
|
|||||
Intrinsic value of outstanding restricted
stock awards where the market value exceeds the exercise price
|
$
|
112,426
|
$
|
152,080
|
|||||
Intrinsic value of vested restricted
stock awards where the market value exceeds the exercise price
|
$
|
69,713
|
$
|
69,378
|
Grant
Date
|
Vesting
Date
|
# of Restricted
Shares
|
|||
1/28/2010
|
1/28/2013
|
4,682 | |||
1/27/2011
|
1/27/2013
|
2,110 | |||
1/27/2011
|
1/27/2014
|
2,111 | |||
3/5/2012
|
12/31/2012
|
3,120 | |||
3/5/2012
|
1/26/2013
|
2,435 | |||
3/5/2012
|
1/26/2014
|
2,436 | |||
3/5/2012
|
1/26/2015
|
2,436 | |||
Total Issued
|
19,330 |
|
The Bank also offers Supplemental Executive Retirement Plans (SERPs) to its executive officers providing for retirement income benefits. MB&T also offered SERPs to selected officers and we have assumed that liability at acquisition and all subsequent expenses. We accrue the present value of the SERPs over the remaining number of years to the executives’ retirement dates. Old Line Bank’s expenses for the SERPs for the six month periods ended June 30, 2012 and 2011 were $233,091 and $92,740, respectively. The SERP expense for the three month periods ended June 30, 2012 and 2011 were $116,545 and $54,135, respectively. The SERPs are non-qualified defined benefit pension plans that we have not funded.
|
|
MB&T had an employee benefit plan entitled the Maryland Bankcorp, N.A. KSOP (KSOP). The KSOP included a profit sharing plan that qualified under section 401(k) of the Internal Revenue Code and an employee stock ownership plan. We have discontinued any future contributions to the employee stock ownership plan. At June 30, 2012, the employee stock ownership plan owned 181,508 shares of Bancshares’ stock, had $10,000 invested in Old Line Bank Certificates of Deposit, and $11,416 in Old Line Bank accounts. We have transferred the MB&T 401(k) assets into the Old Line 401(k) plan discussed above.
|
June 30,
2012
|
December 31,
2011
|
|||||||
Investment securities available for sale:
|
||||||||
Level 1 inputs
|
$ | 1,254 | $ | 24,450 | ||||
Level 2 inputs
|
167,249 | 137,335 | ||||||
Level 3 inputs
|
- | - | ||||||
Investment securities available for sale
|
$ | 168,503 | $ | 161,785 | ||||
SLMA stock:
|
||||||||
Level 1 inputs
|
$ | 247 | $ | 262 | ||||
SLMA stock
|
$ | 247 | $ | 262 |
Six months ended June 30, 2012
|
Legacy
|
Acquired
|
Total
|
|||||||||
Beginning balance
|
$ | 1,871,832 | $ | 2,132,777 | $ | 4,004,609 | ||||||
Transferred in
|
- | 191,921 | 191,921 | |||||||||
Investment in improvements
|
- | 15,525 | 15,525 | |||||||||
Write down in value
|
(220,000 | ) | (61,000 | ) | (281,000 | ) | ||||||
Sales/deposits on sales
|
(604 | ) | (439,721 | ) | (440,325 | ) | ||||||
Total end of period
|
$ | 1,651,228 | $ | 1,839,502 | $ | 3,490,730 |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
amount
|
value
|
amount
|
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Level 1 inputs:
|
||||||||||||||||
Investment securities
|
$ | 1,253,750 | $ | 1,253,750 | $ | 24,450,070 | $ | 24,450,070 | ||||||||
Level 2 inputs:
|
||||||||||||||||
Investment securities
|
167,249,033 | 167,249,033 | 137,334,765 | 137,334,765 | ||||||||||||
Level 3 inputs:
|
||||||||||||||||
Loans, net
|
573,146,131 | 580,096,070 | 539,297,666 | 547,218,763 | ||||||||||||
|
||||||||||||||||
Financial liabilities
|
||||||||||||||||
Level 3 inputs:
|
||||||||||||||||
Interest bearing deposits
|
$ | 532,956,475 | $ | 533,868,583 | $ | 520,629,456 | $ | 522,248,781 | ||||||||
Short term borrowings
|
41,955,385 | 42,092,854 | 38,672,657 | 38,967,244 | ||||||||||||
Long term borrowings
|
6,239,129 | 6,460,903 | 6,284,479 | 6,452,391 |
·
|
As a result of our business development efforts, expanded market area and increased name recognition:
|
·
|
Average total loans grew approximately $60.3 million or 12.10% for the three months ended June 30, 2012 compared to the three months ended June 30, 2011.
|
·
|
Average non-interest bearing deposits grew $7.7 million or 4.44% for the three months ended June 30, 2012 relative to the same period in 2011.
|
·
|
Average total loans grew approximately $153.6 million or 38.34% for the six months ended June 30, 2012 compared to the six months ended June 30, 2011. Our acquisition of Maryland Bankcorp also contributed to our growth in the six month period.
|
·
|
Average non-interest bearing deposits grew $55.1 million or 46.66% for the six months ended June 30, 2012 relative to the same period in 2011.
|
·
|
Our asset quality remained strong:
|
·
|
At June 30, 2012, we had three legacy loans (loans originated by Old Line Bank) on non-accrual status in the amount of $1.8 million.
|
·
|
At June 30, 2012, we had 22 acquired loans (loans acquired from MB&T pursuant to the merger) on non-accrual status totaling $4.8 million compared to 22 acquired non-accrual loans totaling $4.6 million at December 31, 2011.
|
·
|
At second quarter end 2012, we had eight accruing legacy loans past due between 30 and 89 days in the amount of $2.8 million.
|
·
|
At June 30, 2012, we had 19 accruing acquired loans totaling $726,038 past due between 30 and 89 days compared to 22 accruing acquired loans totaling $839,274 at December 31, 2011.
|
·
|
We ended the second quarter with a book value of $10.44 per common share and a tangible book value of $9.75 per common share.
|
·
|
We maintained liquidity and by all regulatory measures remained “well capitalized”.
|
·
|
We increased the provision for loan losses by $325,000 and $550,000 during the three and six month periods ended June 30, 2012 compared to June 30, 2011, respectively.
|
·
|
As a result of the provision discussed above, and net charge offs for the six month period of $381,811, the allowance for loan losses increased to $4.1 million at June 30, 2012 compared to $3.7 million at December 31, 2011.
|
·
|
We recognized a loss, net of taxes, on our investment in Pointer Ridge of approximately $28,000 and $61,000 for the three and six months ended June 30, 2012.
|
2012
|
2011
|
$ Change
|
% Change
|
|||||||||||||
Net income available to common stockholders
|
$ | 2,029 | $ | 1,183 | $ | 846 | 71.51 | % | ||||||||
Interest revenue
|
9,764 | 8,874 | 890 | 10.03 | ||||||||||||
Interest expense
|
1,300 | 1,403 | (103 | ) | (7.34 | ) | ||||||||||
Net interest income after provision
for loan losses
|
8,088 | 7,421 | 667 | 8.99 | ||||||||||||
Non-interest revenue
|
1,156 | 517 | 639 | 123.60 | ||||||||||||
Non-interest expense
|
6,249 | 6,165 | 84 | 1.36 | ||||||||||||
Average total loans
|
558,859 | 498,550 | 60,309 | 12.10 | ||||||||||||
Average interest earning assets
|
729,382 | 656,173 | 73,209 | 11.16 | ||||||||||||
Average total interest bearing deposits
|
524,539 | 475,658 | 48,881 | 10.28 | ||||||||||||
Average non-interest bearing deposits
|
181,789 | 174,055 | 7,734 | 4.44 | ||||||||||||
Net interest margin
(1)
|
4.84 | % | 4.66 | % | ||||||||||||
Return on average equity
|
12.27 | % | 7.47 | % | ||||||||||||
Basic earnings per common share
|
$ | 0.30 | $ | 0.17 | $ | 0.13 | 76.47 | |||||||||
Diluted earnings per common share
|
0.29 | 0.17 | 0.12 | 70.59 |
2012
|
2011
|
$ Change
|
% Change
|
|||||||||||||
Net income available to common stockholders
|
$ | 3,785 | $ | 1,706 | $ | 2,079 | 121.86 | % | ||||||||
Interest revenue
|
18,866 | 13,522 | 5,344 | 39.52 | ||||||||||||
Interest expense
|
2,640 | 2,463 | 177 | 7.19 | ||||||||||||
Net interest income after provision
for loan losses
|
15,476 | 10,858 | 4,618 | 42.53 | ||||||||||||
Non-interest revenue
|
2,035 | 842 | 1,193 | 141.69 | ||||||||||||
Non-interest expense
|
11,935 | 9,093 | 2,842 | 31.25 | ||||||||||||
Average total loans
|
554,227 | 400,620 | 153,607 | 38.34 | ||||||||||||
Average interest earning assets
|
721,796 | 512,446 | 209,350 | 40.85 | ||||||||||||
Average total interest bearing deposits
|
523,081 | 376,931 | 146,150 | 38.77 | ||||||||||||
Average non-interest bearing deposits
|
173,196 | 118,095 | 55,101 | 46.66 | ||||||||||||
Net interest margin
(1)
|
4.67 | % | 4.43 | % | ||||||||||||
Return on average equity
|
11.59 | % | 6.57 | % | ||||||||||||
Basic earnings per common share
|
$ | 0.55 | $ | 0.30 | $ | 0.25 | 83.33 | |||||||||
Diluted earnings per common share
|
0.55 | 0.30 | 0.25 | 83.33 |
(1)
|
See “Reconciliation of Non-GAAP Measures”
|
Three Months Ended June 30,
|
||||||||||||||||
2012
|
2011
|
|||||||||||||||
|
Fair Value
Accretion
Dollars
|
% Impact on
Net Interest
Margin
|
Fair Value
Accretion
Dollars
|
% Impact on
Net Interest
Margin
|
||||||||||||
Commercial loans
|
$ | 42,718 | 0.02 | % | $ | 36,699 | 0.02 | % | ||||||||
Mortgage loans
|
1,007,812 | 0.56 | 352,099 | 0.22 | ||||||||||||
Consumer loans
|
1,899 | 0.00 | 875 | 0.00 | ||||||||||||
Interest bearing deposits
|
57,081 | 0.03 | 127,522 | 0.08 | ||||||||||||
Total Fair Value Accretion
|
$ | 1,109,510 | 0.61 | % | $ | 517,195 | 0.32 | % |
Average Balances, Interest and Yields
|
||||||||||||||||||||||||
Three Months Ended June 30,
|
2012
|
2011
|
||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
balance
|
Interest
|
Yield
|
balance
|
Interest
|
Yield
|
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Federal funds sold
(1)
|
$ | 4,568,009 | 1,892 | 0.17 | % | $ | 6,137,889 | $ | 2,334 | 0.15 | % | |||||||||||||
Interest bearing deposits
|
4,150,881 | 2,593 | 0.25 | 16,462,614 | 12,630 | 0.31 | ||||||||||||||||||
Investment securities
(1)(2)
|
||||||||||||||||||||||||
U.S. treasury
|
1,248,504 | 2,518 | 0.81 | 1,294,926 | 2,550 | 0.79 | ||||||||||||||||||
U.S. government agency
|
24,448,432 | 96,418 | 1.59 | 17,674,241 | 98,901 | 2.24 | ||||||||||||||||||
Mortgage backed securities
|
90,311,537 | 592,725 | 2.64 | 92,164,958 | 762,080 | 3.32 | ||||||||||||||||||
Municipal securities
|
45,842,852 | 615,460 | 5.40 | 22,702,829 | 337,728 | 5.97 | ||||||||||||||||||
Other
|
3,918,725 | 44,590 | 4.58 | 3,362,251 | 37,772 | 4.51 | ||||||||||||||||||
Total investment securities
|
165,770,050 | 1,351,711 | 3.28 | 137,199,205 | 1,239,031 | 3.62 | ||||||||||||||||||
Loans:
(1) (3)
|
||||||||||||||||||||||||
Commercial
|
98,576,116 | 1,248,050 | 5.09 | 103,848,651 | 1,449,325 | 5.60 | ||||||||||||||||||
Mortgage
|
447,080,254 | 7,295,222 | 6.56 | 378,129,053 | 6,075,435 | 6.44 | ||||||||||||||||||
Consumer
|
13,203,045 | 175,867 | 5.36 | 16,572,381 | 246,873 | 5.98 | ||||||||||||||||||
Total loans
|
558,859,415 | 8,719,139 | 6.27 | 498,550,085 | 7,771,633 | 6.25 | ||||||||||||||||||
Allowance for loan losses
|
3,966,131 | - | 2,177,287 | - | ||||||||||||||||||||
Total loans, net of allowance
|
554,893,284 | 8,719,139 | 6.32 | 496,372,798 | 7,771,633 | 6.28 | ||||||||||||||||||
Total interest earning assets
(1)
|
729,382,224 | 10,075,335 | 5.56 | 656,172,506 | 9,025,628 | 5.52 | ||||||||||||||||||
Non-interest bearing cash
|
34,172,441 | 30,891,654 | ||||||||||||||||||||||
Premises and equipment
|
23,764,947 | 21,286,980 | ||||||||||||||||||||||
Other assets
|
38,545,122 | 37,491,609 | ||||||||||||||||||||||
Total assets
|
$ | 825,864,734 | $ | 745,842,749 | ||||||||||||||||||||
Liabilities and Stockholders' Equity:
|
||||||||||||||||||||||||
Interest bearing deposits
|
||||||||||||||||||||||||
Savings
|
$ | 63,030,500 | 52,191 | 0.33 | $ | 61,259,947 | 49,879 | 0.33 | ||||||||||||||||
Money market and NOW
|
130,191,323 | 132,772 | 0.41 | 109,431,051 | 155,937 | 0.57 | ||||||||||||||||||
Other time deposits
|
331,317,176 | 902,237 | 1.10 | 304,966,798 | 985,896 | 1.30 | ||||||||||||||||||
Total interest bearing deposits
|
524,538,999 | 1,087,200 | 0.83 | 475,657,796 | 1,191,712 | 1.01 | ||||||||||||||||||
Borrowed funds
|
46,432,730 | 213,111 | 1.85 | 25,080,250 | 211,086 | 3.38 | ||||||||||||||||||
Total interest bearing liabilities
|
570,971,729 | 1,300,311 | 0.92 | 500,738,046 | 1,402,798 | 1.12 | ||||||||||||||||||
Non-interest bearing deposits
|
181,789,188 | 174,054,937 | ||||||||||||||||||||||
752,760,917 | 674,792,983 | |||||||||||||||||||||||
Other liabilities
|
6,172,023 | 6,991,978 | ||||||||||||||||||||||
Non-controlling interest
|
423,568 | 538,021 | ||||||||||||||||||||||
Stockholders' equity
|
66,508,226 | 63,519,767 | ||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$ | 825,864,734 | $ | 745,842,749 | ||||||||||||||||||||
Net interest spread
(1)
|
4.64 | 4.40 | ||||||||||||||||||||||
Net interest income and
Net interest margin
(1)
|
$ | 8,775,024 | 4.84 | % | $ | 7,622,830 | 4.66 | % |
(1)
|
Interest revenue is presented on a fully taxable equivalent (FTE) basis. The FTE basis adjusts for the tax favored status of these types of assets. Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations. See “Reconciliation of Non-GAAP Measures.”
|
(2)
|
Available for sale investment securities are presented at amortized cost.
|
(3)
|
Average non-accruing loans for the three month periods ended June 30, 2012 and 2011 were $6,637,043 and $6,523,337, respectively
|
Six Months Ended June 30,
|
||||||||||||||||
2012
|
2011
|
|||||||||||||||
|
Fair Value
Accretion
Dollars
|
% Impact on
Net Interest
Margin
|
Fair Value
Accretion
Dollars
|
% Impact on
Net Interest
Margin
|
||||||||||||
Commercial loans
|
$ | 84,470 | 0.02 | % | $ | 36,699 | 0.01 | % | ||||||||
Mortgage loans
|
1,431,087 | 0.40 | 352,099 | 0.14 | ||||||||||||
Consumer loans
|
3,592 | 0.00 | 875 | 0.00 | ||||||||||||
Interest bearing deposits
|
121,894 | 0.03 | 127,522 | 0.05 | ||||||||||||
Total Fair Value Accretion
|
$ | 1,641,043 | 0.45 | % | $ | 517,195 | 0.20 | % |
Six Months Ended June 30,
|
2012
|
2011
|
||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
balance
|
Interest
|
Yield
|
balance
|
Interest
|
Yield
|
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Federal funds sold
(1)
|
$ | 4,105,265 | $ | 2,962 | 0.15 | % | $ | 4,754,900 | $ | 4,165 | 0.18 | % | ||||||||||||
Interest bearing deposits
|
2,874,236 | 996 | 0.07 | 12,077,781 | 19,639 | 0.33 | ||||||||||||||||||
Investment securities
(1)(2)
|
||||||||||||||||||||||||
U.S. treasury
|
1,248,277 | 5,053 | 0.81 | 651,040 | 2,550 | 0.79 | ||||||||||||||||||
U.S. government agency
|
25,462,298 | 203,699 | 1.61 | 10,720,455 | 126,524 | 2.38 | ||||||||||||||||||
Mortgage backed securities
|
92,417,068 | 1,258,741 | 2.74 | 70,430,585 | 1,141,498 | 3.27 | ||||||||||||||||||
Municipal securities
|
41,425,062 | 1,115,895 | 5.42 | 12,550,809 | 367,102 | 5.90 | ||||||||||||||||||
Other
|
3,932,129 | 92,770 | 4.74 | 2,965,458 | 55,995 | 3.81 | ||||||||||||||||||
Total investment securities
|
164,484,834 | 2,676,158 | 3.27 | 97,318,347 | 1,693,669 | 3.51 | ||||||||||||||||||
Loans: (1)
(3)
|
||||||||||||||||||||||||
Commercial
|
101,476,124 | 2,565,390 | 5.08 | 93,579,122 | 2,469,046 | 5.32 | ||||||||||||||||||
Mortgage
|
439,378,230 | 13,805,772 | 6.32 | 292,268,896 | 9,119,269 | 6.29 | ||||||||||||||||||
Consumer
|
13,372,549 | 367,001 | 5.52 | 14,772,119 | 406,453 | 5.55 | ||||||||||||||||||
Total loans
|
554,226,903 | 16,738,163 | 6.07 | 400,620,137 | 11,994,768 | 6.04 | ||||||||||||||||||
Allowance for loan losses
|
3,895,660 | - | 2,324,803 | - | ||||||||||||||||||||
Total loans, net of allowance
|
550,331,243 | 16,738,163 | 6.12 | 398,295,334 | 11,994,768 | 6.07 | ||||||||||||||||||
Total interest earning assets
(1)
|
721,795,578 | 19,418,279 | 5.41 | 512,446,362 | 13,712,241 | 5.40 | ||||||||||||||||||
Non-interest bearing cash
|
30,964,429 | 19,724,565 | ||||||||||||||||||||||
Premises and equipment
|
23,686,158 | 19,055,881 | ||||||||||||||||||||||
Other assets
|
38,470,209 | 25,592,328 | ||||||||||||||||||||||
Total assets
|
$ | 814,916,374 | $ | 576,819,136 | ||||||||||||||||||||
Liabilities and Stockholders' Equity:
|
||||||||||||||||||||||||
Interest bearing deposits
|
||||||||||||||||||||||||
Savings
|
$ | 62,123,163 | 102,914 | 0.33 | $ | 35,403,222 | 55,016 | 0.31 | ||||||||||||||||
Money market and NOW
|
130,772,681 | 269,943 | 0.42 | 92,236,649 | 305,432 | 0.67 | ||||||||||||||||||
Other time deposits
|
330,185,594 | 1,841,841 | 1.12 | 249,290,770 | 1,707,240 | 1.38 | ||||||||||||||||||
Total interest bearing deposits
|
523,081,438 | 2,214,698 | 0.85 | 376,930,641 | 2,067,688 | 1.11 | ||||||||||||||||||
Borrowed funds
|
46,128,149 | 425,487 | 1.85 | 24,497,365 | 395,709 | 3.26 | ||||||||||||||||||
Total interest bearing liabilities
|
569,209,587 | 2,640,185 | 0.93 | 401,428,006 | 2,463,397 | 1.24 | ||||||||||||||||||
Non-interest bearing deposits
|
173,195,601 | 118,094,756 | ||||||||||||||||||||||
742,405,188 | 519,522,762 | |||||||||||||||||||||||
Other liabilities
|
6,401,578 | 4,343,325 | ||||||||||||||||||||||
Non-controlling interest
|
433,722 | 567,704 | ||||||||||||||||||||||
Stockholders' equity
|
65,675,885 | 52,385,345 | ||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$ | 814,916,374 | $ | 576,819,136 | ||||||||||||||||||||
Net interest spread
(1)
|
4.48 | 4.16 | ||||||||||||||||||||||
Net interest income and
Net interest margin
(1)
|
$ | 16,778,094 | 4.67 | % | $ | 11,248,844 | 4.43 | % |
(1)
|
Interest revenue is presented on a fully taxable equivalent (FTE) basis. The FTE basis adjusts for the tax favored status of these types of assets. Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations. See “Reconciliation of Non-GAAP Measures.”
|
(2)
|
Available for sale investment securities are presented at amortized cost.
|
(3)
|
Average non-accruing loans for the six month periods ended June 30, 2012 and 2011 were $6,679,684 and $1,965,300, respectively.
|
Three months Ended June 30,
|
||||||||||||
2012 compared to 2011
|
||||||||||||
Variance due to:
|
||||||||||||
Total
|
Rate
|
Volume
|
||||||||||
Interest earning assets:
|
|
|||||||||||
Federal funds sold
(1)
|
$ | (442 | ) | $ | 438 | $ | (880 | ) | ||||
Time deposits in other banks
|
(10,037 | ) | (5,009 | ) | (5,028 | ) | ||||||
Investment Securities
(1)
|
||||||||||||
U.S. treasury
|
(32 | ) | 110 | (142 | ) | |||||||
U.S. government agency
|
(2,483 | ) | (59,056 | ) | 56,573 | |||||||
Mortgage backed securities
|
(169,355 | ) | (165,294 | ) | (4,061 | ) | ||||||
Municipal securities
|
277,732 | (111,801 | ) | 389,533 | ||||||||
Other
|
6,818 | 1,874 | 4,944 | |||||||||
Loans:
(1)
|
||||||||||||
Commercial
|
(201,275 | ) | (176,537 | ) | (24,738 | ) | ||||||
Mortgage
|
1,219,787 | 350,984 | 868,803 | |||||||||
Consumer
|
(71,006 | ) | (47,645 | ) | (23,361 | ) | ||||||
Total interest revenue
(1)
|
1,049,707 | (211,936 | ) | 1,261,643 | ||||||||
Interest bearing liabilities
|
||||||||||||
Savings
|
2,312 | 1,694 | 618 | |||||||||
Money market and NOW
|
(23,165 | ) | (70,519 | ) | 47,354 | |||||||
Other time deposits
|
(83,659 | ) | (223,091 | ) | 139,432 | |||||||
Borrowed funds
|
2,025 | (243,397 | ) | 245,422 | ||||||||
Total interest expense
|
(102,487 | ) | (535,313 | ) | 432,826 | |||||||
Net interest income
(1)
|
$ | 1,152,194 | $ | 323,377 | $ | 828,817 |
(1)
|
Interest revenue is presented on a fully taxable equivalent (FTE) basis. Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations. See “Reconciliation of Non-GAAP Measures.”
|
(2)
|
Six months Ended June 30,
|
||||||||||||
2012 compared to 2011
|
||||||||||||
Variance due to:
|
||||||||||||
Total
|
Rate
|
Volume
|
||||||||||
Interest earning assets:
|
|
|||||||||||
Federal funds sold
(1)
|
$ | (1,203 | ) | $ | (871 | ) | $ | (332 | ) | |||
Time deposits in other banks
|
(18,643 | ) | (12,575 | ) | (6,068 | ) | ||||||
Investment Securities
(1)
|
||||||||||||
U.S. treasury
|
2,503 | 157 | 2,346 | |||||||||
U.S. government agency
|
77,175 | (87,519 | ) | 164,694 | ||||||||
Mortgage backed securities
|
117,243 | (305,635 | ) | 422,878 | ||||||||
Municipal securities
|
748,793 | (63,052 | ) | 811,845 | ||||||||
Other
|
36,775 | 22,144 | 14,631 | |||||||||
Loans:
(1)
|
||||||||||||
Commercial
|
96,344 | (165,834 | ) | 262,178 | ||||||||
Mortgage
|
4,686,503 | 77,968 | 4,608,535 | |||||||||
Consumer
|
(39,452 | ) | (3,997 | ) | (35,455 | ) | ||||||
Total interest revenue
(1)
|
5,706,038 | (539,214 | ) | 6,245,252 | ||||||||
Interest bearing liabilities
|
||||||||||||
Savings
|
47,898 | 6,877 | 41,021 | |||||||||
Money market and NOW
|
(35,489 | ) | (188,388 | ) | 152,899 | |||||||
Other time deposits
|
134,601 | (526,083 | ) | 660,684 | ||||||||
Borrowed funds
|
29,778 | (332,684 | ) | 362,462 | ||||||||
Total interest expense
|
176,788 | (1,040,278 | ) | 1,217,066 | ||||||||
Net interest income
(1)
|
$ | 5,529,250 | $ | 501,064 | $ | 5,028,186 |
(1)
|
Interest revenue is presented on a fully taxable equivalent (FTE) basis. Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations. See “Reconciliation of Non-GAAP Measures.”
|
Allowance for Loan Losses
|
||||||||||||
June 30, 2012
|
||||||||||||
|
Acquired
|
Legacy
|
Total
|
|||||||||
|
||||||||||||
Balance, beginning of period
|
$ | - | $ | 3,741,271 | $ | 3,741,271 | ||||||
Provision for loan losses
|
- | 750,000 | 750,000 | |||||||||
Charge-offs:
|
||||||||||||
Commercial
|
(76,648 | ) | (11,043 | ) | (87,691 | ) | ||||||
Mortgage
|
- | (324,486 | ) | (324,486 | ) | |||||||
Consumer
|
(63,208 | ) | - | (63,208 | ) | |||||||
Total charge-offs
|
(139,856 | ) | (335,529 | ) | (475,385 | ) | ||||||
Recoveries:
|
||||||||||||
Commercial
|
31,933 | - | 31,933 | |||||||||
Mortgage
|
12,975 | - | 12,975 | |||||||||
Consumer
|
48,667 | - | 48,667 | |||||||||
Total recoveries
|
93,575 | - | 93,575 | |||||||||
Net (charge-offs) recoveries
|
(46,281 | ) | (335,529 | ) | (381,810 | ) | ||||||
Balance, end of period
|
$ | 4,109,461 | ||||||||||
Ratio of allowance for loan losses to:
|
||||||||||||
Total gross loans
|
0.71 | % | ||||||||||
Non-accrual loans
|
62.00 | % | ||||||||||
Ratio of net-charge-offs during period to
|
||||||||||||
average total loans during period
|
0.07 | % |
June 30, 2011
|
||||||||||||
|
Acquired
|
Legacy
|
Total
|
|||||||||
|
||||||||||||
Balance, beginning of period
|
$ | - | $ | 2,468,476 | $ | 2,468,476 | ||||||
Provision for loan losses
|
- | 200,000 | 200,000 | |||||||||
Chargeoffs:
|
||||||||||||
Commercial
|
- | - | - | |||||||||
Mortgage
|
- | (446,980 | ) | (446,980 | ) | |||||||
Consumer
|
(54,446 | ) | - | (54,446 | ) | |||||||
Total chargeoffs
|
(54,446 | ) | (446,980 | ) | (501,426 | ) | ||||||
Recoveries:
|
||||||||||||
Commercial
|
47,243 | - | 47,243 | |||||||||
Mortgage
|
1,121 | - | 1,121 | |||||||||
Consumer
|
24,043 | - | 24,043 | |||||||||
Total recoveries
|
72,407 | - | 72,407 | |||||||||
Net (chargeoffs) recoveries
|
17,961 | (446,980 | ) | (429,019 | ) | |||||||
Balance, end of period
|
$ | 2,239,457 | ||||||||||
Ratio of allowance for loan losses to:
|
||||||||||||
Total gross loans
|
0.45 | % | ||||||||||
Non-accrual legacy loans
|
191.52 | % | ||||||||||
Ratio of net-chargeoffs during period to
|
||||||||||||
average total loans during period
|
0.108 | % |
December 31, 2011
|
||||||||||||
|
Acquired
|
Legacy
|
Total
|
|||||||||
|
||||||||||||
Balance, beginning of period
|
$ | - | $ | 2,468,476 | $ | 2,468,476 | ||||||
Provision for loan losses
|
- | 1,800,000 | 1,800,000 | |||||||||
Chargeoffs:
|
||||||||||||
Commercial
|
(34,053 | ) | - | (34,053 | ) | |||||||
Mortgage
|
(158,811 | ) | (446,980 | ) | (605,791 | ) | ||||||
Consumer
|
(75,158 | ) | (47,261 | ) | (122,419 | ) | ||||||
Total chargeoffs
|
(268,022 | ) | (494,241 | ) | (762,263 | ) | ||||||
Recoveries:
|
||||||||||||
Commercial
|
154,523 | - | 154,523 | |||||||||
Mortgage
|
13,701 | - | 13,701 | |||||||||
Consumer
|
66,630 | 204 | 66,834 | |||||||||
Total recoveries
|
234,854 | 204 | 235,058 | |||||||||
Net (chargeoffs) recoveries
|
(33,168 | ) | (494,037 | ) | (527,205 | ) | ||||||
Balance, end of period
|
$ | 3,741,271 | ||||||||||
Ratio of allowance for loan losses to:
|
||||||||||||
Total gross loans
|
0.69 | % | ||||||||||
Non-accrual loans
|
64.17 | % | ||||||||||
Ratio of net-chargeoffs during period to
|
||||||||||||
average total loans during period
|
0.115 | % |
June 30,
|
December 31,
|
|||||||||||||||||||||||
|
2012
|
2011
|
2011
|
|||||||||||||||||||||
Amount
|
% of Loans
in Each
Category
|
Amount
|
% of Loans
in Each
Category
|
Amount
|
% of Loans
in Each
Category
|
|||||||||||||||||||
Other consumer
|
$ | 143,568 | 0.67 | % | $ | 13,453 | 0.98 | % | $ | 130,653 | 0.89 | % | ||||||||||||
Boat
|
294,175 | 1.54 | 298,243 | 2.07 | 565,240 | 1.63 | ||||||||||||||||||
Mortgage
|
2,893,147 | 80.64 | 1,547,983 | 76.77 | 2,123,068 | 77.73 | ||||||||||||||||||
Commercial
|
778,571 | 17.15 | 379,778 | 20.18 | 922,310 | 19.75 | ||||||||||||||||||
Total
|
$ | 4,109,461 | 100.00 | % | $ | 2,239,457 | 100.00 | % | $ | 3,741,271 | 100.00 | % |
June 30,
2012
|
June 30,
2011
|
$ Change
|
% Change
|
|||||||||||||
Service charges on deposit accounts
|
$ | 328,142 | $ | 396,785 | $ | (68,643 | ) | (17.30 | ) % | |||||||
Gain on sales or calls of investment securities
|
282,858 | 2,489 | 280,369 | 11,264.32 | ||||||||||||
Permanent impairment on equity securities
|
- | (122,500 | ) | 122,500 | - | |||||||||||
Earnings on bank owned life insurance
|
138,496 | 122,350 | 16,146 | 13.20 | ||||||||||||
Gain on sales of other real estate owned
|
191,201 | - | 191,201 | - | ||||||||||||
Pointer Ridge rent and other revenue
|
108,585 | 45,785 | 62,800 | 137.16 | ||||||||||||
Other fees and commissions
|
106,504 | 72,422 | 34,082 | 47.06 | ||||||||||||
Total non-interest revenue
|
$ | 1,155,786 | $ | 517,331 | $ | 638,455 | 123.41 | % |
June 30,
2012
|
June 30,
2011
|
$ Change
|
% Change
|
|||||||||||||
Service charges on deposit accounts
|
$ | 647,469 | $ | 479,235 | $ | 168,234 | 35.10 | % | ||||||||
Gain on sales or calls of investment securities
|
560,028 | 40,559 | 519,469 | 1,280.77 | ||||||||||||
Permanent impairment on equity securities
|
- | (122,500 | ) | 122,500 | - | |||||||||||
Earnings on bank owned life insurance
|
275,201 | 201,388 | 73,813 | 36.65 | ||||||||||||
Gain on sales of other real estate owned
|
159,213 | - | 159,213 | - | ||||||||||||
Pointer Ridge rent and other revenue
|
155,695 | 113,940 | 41,755 | 36.65 | ||||||||||||
Other fees and commissions
|
236,993 | 129,589 | 107,404 | 82.88 | ||||||||||||
Total non-interest revenue
|
$ | 2,034,599 | $ | 842,211 | $ | 1,192,388 | 141.58 | % |
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
$ Change
|
% Change
|
|||||||||||||
Salaries and benefits
|
$ | 3,024,815 | $ | 2,973,734 | $ | 51,081 | 1.72 | % | ||||||||
Occupancy and equipment
|
914,576 | 857,381 | 57,195 | 6.67 | ||||||||||||
Data processing
|
192,232 | 233,332 | (41,100 | ) | (17.61 | ) | ||||||||||
FDIC insurance and
State of Maryland assessments
|
148,921 | 167,312 | (18,391 | ) | (10.99 | ) | ||||||||||
Merger and integration
|
29,166 | 377,214 | (348,048 | ) | (92.27 | ) | ||||||||||
Core deposit premium
|
177,582 | 194,675 | (17,093 | ) | (8.78 | ) | ||||||||||
Pointer Ridge other operating
|
101,877 | 209,460 | (107,583 | ) | (51.36 | ) | ||||||||||
Other operating
|
1,659,999 | 1,152,334 | 507,665 | 44.06 | ||||||||||||
Total non-interest expenses
|
$ | 6,249,168 | $ | 6,165,442 | $ | 83,726 | 1.36 | % |
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
$ Change
|
% Change
|
|||||||||||||
Salaries and benefits
|
$ | 5,833,809 | $ | 4,474,445 | $ | 1,359,364 | 30.38 | % | ||||||||
Occupancy and equipment
|
1,822,447 | 1,317,295 | 505,152 | 38.35 | ||||||||||||
Data processing
|
416,967 | 363,082 | 53,885 | 14.84 | ||||||||||||
FDIC insurance and State of Maryland assessments
|
278,645 | 318,816 | (40,171 | ) | (12.60 | ) | ||||||||||
Merger and integration
|
58,333 | 467,274 | (408,941 | ) | (87.52 | ) | ||||||||||
Core deposit premium
|
372,257 | 194,675 | 177,582 | 91.22 | ||||||||||||
Pointer Ridge other operating
|
212,333 | 327,682 | (115,349 | ) | (35.20 | ) | ||||||||||
Other operating
|
2,940,550 | 1,629,347 | 1,311,203 | 80.47 | ||||||||||||
Total non-interest expenses
|
$ | 11,935,341 | $ | 9,092,616 | $ | 2,842,725 | 31.26 | % |
(Dollars in thousands)
|
||||||||||||||||
|
June 30,
2012
|
December 31,
2011
|
||||||||||||||
Real Estate
|
||||||||||||||||
Commercial
|
$ | 317,773 | 55.13 | % | $ | 273,101 | 50.36 | % | ||||||||
Construction
|
51,888 | 9.00 | 51,662 | 9.53 | ||||||||||||
Residential
|
95,137 | 16.50 | 96,724 | 17.84 | ||||||||||||
Commercial
|
98,872 | 17.15 | 107,126 | 19.75 | ||||||||||||
Consumer
|
12,752 | 2.21 | 13,674 | 2.52 | ||||||||||||
576,422 | 100.00 | % | 542,287 | 100.00 | % | |||||||||||
Allowance for loan losses
|
(4,109 | ) | (3,741 | ) | ||||||||||||
Deferred loan costs, net
|
834 | 752 | ||||||||||||||
$ | 573,146 | $ | 539,298 |
June 30,
2012
|
December 31,
2011
|
|||||||||||||||
|
# of
Borrowers
|
(000's)
|
# of
Borrowers
|
(000's)
|
||||||||||||
Hotels
|
1 | $ | 4,337 | 1 | $ | 2,093 | ||||||||||
Single family acquisition & development
|
- | 1 | 1,418 | |||||||||||||
1 | $ | 4,337 | 2 | $ | 3,511 |
Legacy Loans
|
Acquired Loans
|
Total
|
||||||||||||||||||
# of
Borrowers
|
Loan
Balance
|
# of
Borrowers
|
Loan
Balance
|
Loan
Balance
|
||||||||||||||||
|
|
|||||||||||||||||||
Beginning Balance, December 31, 2011
|
2 | $ | 1,247 | 17 | $ | 4,583 | $ | 5,830 | ||||||||||||
Transferred in
|
2 | 818 | 3 | 1,202 | 2,020 | |||||||||||||||
Payments received
|
- | (1 | ) | (896 | ) | (896 | ) | |||||||||||||
Repossessed
|
- | - | - | |||||||||||||||||
Charged off
|
(1 | ) | (278 | ) | (48 | ) | (326 | ) | ||||||||||||
Transferred to other real estate owned
|
- | - | - | |||||||||||||||||
Ending balance, June 30, 2012
|
3 | $ | 1,787 | 19 | $ | 4,841 | $ | 6,628 |
Legacy
|
Acquired
|
|||||||||||||||||||||||
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial
|
2 | $ | 817,456 | $ | 46,627 | 7 | $ | 2,431,806 | $ | 870,081 | ||||||||||||||
Construction
|
1 | 969,337 | 267,641 | 3 | 850,000 | 705,281 | ||||||||||||||||||
Residential
|
- | - | 6 | 1,300,661 | 388,346 | |||||||||||||||||||
Commercial
|
- | - | 3 | 259,141 | 51,468 | |||||||||||||||||||
Consumer
|
- | - | - | - | ||||||||||||||||||||
Total non-performing loans
|
3 | $ | 1,786,793 | $ | 314,268 | 19 | $ | 4,841,608 | $ | 2,015,176 | ||||||||||||||
Accruing past due loans:
|
||||||||||||||||||||||||
30-59 days past due
|
||||||||||||||||||||||||
Real estate
|
5 | 1,470,732 | 1 | 425,107 | ||||||||||||||||||||
Commercial
|
1 | 439,768 | 3 | 237,115 | ||||||||||||||||||||
Consumer
|
- | 12 | 42,124 | |||||||||||||||||||||
Total 30-59 days past due
|
6 | 1,910,500 | 16 | 704,346 | ||||||||||||||||||||
60-89 days past due
|
||||||||||||||||||||||||
Real estate
|
2 | 888,719 | - | |||||||||||||||||||||
Commercial
|
- | 2 | 20,993 | |||||||||||||||||||||
Consumer
|
- | 1 | 699 | |||||||||||||||||||||
Total 60-89 days past due
|
2 | 888,719 | 3 | 21,692 | ||||||||||||||||||||
90 or more days past due
|
||||||||||||||||||||||||
Consumer
|
- | 2 | 940,072 | |||||||||||||||||||||
Total accruing past due loans
|
8 | $ | 2,799,219 | 21 | $ | 1,666,110 | ||||||||||||||||||
Accruing Troubled Debt
Restructurings
|
||||||||||||||||||||||||
Real Estate
|
1 | $ | 499,122 | 1 | $ | 152,848 | ||||||||||||||||||
Consumer
|
- | 1 | 442 | |||||||||||||||||||||
Total Accruing Troubled Debt
Restructurings
|
1 | $ | 499,122 | 2 | $ | 153,290 |
Legacy
|
Acquired
|
|||||||||||||||||||||||
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
# of
Borrowers
|
Account
Balance
|
Interest Not Accrued
|
||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial
|
|
$ | - | $ | - | 7 | $ | 2,288,900 | $ | 1,164,630 | ||||||||||||||
Construction
|
1 | 1,169,337 | 212,484 | 2 | 1,184,146 | 255,560 | ||||||||||||||||||
Residential
|
- | - | 4 | 1,019,942 | 241,093 | |||||||||||||||||||
Commercial
|
1 | 77,975 | 1,735 | 4 | 90,039 | 33,041 | ||||||||||||||||||
Consumer
|
- | - | - | - | ||||||||||||||||||||
Total non-performing loans
|
2 | $ | 1,247,312 | $ | 214,219 | 17 | $ | 4,583,027 | $ | 1,694,324 | ||||||||||||||
Accruing past due loans:
|
||||||||||||||||||||||||
30-59 days past due
|
||||||||||||||||||||||||
Real estate
|
1 | 421,805 | 3 | 474,651 | ||||||||||||||||||||
Commercial
|
- | - | ||||||||||||||||||||||
Consumer
|
- | 16 | 22,698 | |||||||||||||||||||||
Total 30-59 days past due
|
1 | 421,805 | 19 | 497,349 | ||||||||||||||||||||
60-89 days past due
|
||||||||||||||||||||||||
Real estate
|
2 | 311,762 | 2 | 338,431 | ||||||||||||||||||||
Commercial
|
1 | 11,043 | - | |||||||||||||||||||||
Consumer
|
- | 1 | 3,494 | |||||||||||||||||||||
Total 60-89 days past due
|
3 | 322,805 | 3 | 341,925 | ||||||||||||||||||||
90 or more days past due
|
||||||||||||||||||||||||
Consumer
|
1 | 34,370 | - | |||||||||||||||||||||
Total accruing past due loans
|
5 | $ | 778,980 | 22 | $ | 839,274 | ||||||||||||||||||
Accruing Troubled Debt Restructurings
|
||||||||||||||||||||||||
Real Estate
|
3 | $ | 5,037,879 | $ | - | |||||||||||||||||||
Consumer
|
1 | 142,671 | 2 | 154,088 | ||||||||||||||||||||
Total Accruing Troubled Debt Restructurings
|
4 | $ | 5,180,550 | 2 | $ | 154,088 |
June 30,
|
December 31,
|
|||||||||||||||
|
2012
|
2011
|
$ Change
|
% Change
|
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Certificates of deposit
|
$ | 328,586 | $ | 336,068 | $ | (7,482 | ) | (2.23 | ) % | |||||||
Interest bearing checking
|
141,768 | 123,907 | 17,861 | 14.41 | ||||||||||||
Savings
|
62,602 | 60,654 | 1,948 | 3.21 | ||||||||||||
Total
|
$ | 532,956 | $ | 520,629 | $ | 12,327 | 2.37 | % |
|
Borrowings
|
June 30,
2012
|
December 31,
2011
|
|||||||||||||||||||||||
Amount
|
Rate
|
Maximum
Amount
Borrowed
During Any
Month End
Period
|
Amount
|
Rate
|
Maximum
Amount
Borrowed
During Any
Month End
Period
|
|||||||||||||||||||
Short term promissory notes
|
$ | 7,887,232 | 0.20 | % | $ | 8,844,707 | $ | 7,784,561 | 0.30 | % | $ | 12,271,568 | ||||||||||||
Repurchase agreements
|
24,068,153 | 0.40 | % | 24,068,153 | 20,888,096 | 0.50 | % | 22,979,870 | ||||||||||||||||
FHLB advance due Dec. 2012
|
5,000,000 | 3.36 | % | 5,000,000 | 5,000,000 | 3.36 | % | 5,000,000 | ||||||||||||||||
FHLB advance due Dec. 2012
|
5,000,000 | 3.12 | % | 5,000,000 | 5,000,000 | 3.12 | % | 5,000,000 | ||||||||||||||||
Total short term borrowings
|
$ | 41,955,385 | $ | 42,912,860 | $ | 38,672,657 | $ | 45,251,438 | ||||||||||||||||
Senior note, fixed at 6.28%
|
6,239,129 | 6.28 | % | 6,284,479 | 6.28 | % | ||||||||||||||||||
Total long term borrowings
|
$ | 6,239,129 | $ | 6,284,479 |
June 30,
|
December 31,
|
|||||||
|
2012
|
2011
|
||||||
(Dollars in thousands)
|
||||||||
Commitments to extend credit and available credit lines:
|
||||||||
Commercial
|
$ | 45,759 | $ | 46,966 | ||||
Real estate-undisbursed development and construction
|
24,475 | 21,398 | ||||||
Consumer
|
13,819 | 13,195 | ||||||
|
$ | 84,053 | $ | 81,559 | ||||
Standby letters of credit
|
$ | 11,780 | $ | 8,226 |
Net Interest
Income
|
Yield
|
Net
Interest
Spread
|
||||||||||
GAAP net interest income
|
$ | 8,463,386 | 4.67 | % | 4.47 | % | ||||||
Tax equivalent adjustment
|
||||||||||||
Federal funds sold
|
1 | - | - | |||||||||
Investment securities
|
224,794 | 0.12 | 0.12 | |||||||||
Loans
|
86,843 | 0.05 | 0.05 | |||||||||
Total tax equivalent adjustment
|
311,638 | 0.17 | 0.17 | |||||||||
Tax equivalent interest yield
|
$ | 8,775,024 | 4.84 | % | 4.64 | % |
Net Interest
Income
|
Yield
|
Net
Interest
Spread
|
||||||||||
GAAP net interest income
|
$ | 7,471,174 | 4.57 | % | 4.30 | % | ||||||
Tax equivalent adjustment
|
||||||||||||
Federal funds sold
|
- | - | - | |||||||||
Investment securities
|
121,322 | 0.07 | 0.08 | |||||||||
Loans
|
30,334 | 0.02 | 0.02 | |||||||||
Total tax equivalent adjustment
|
151,656 | 0.09 | 0.10 | |||||||||
Tax equivalent interest yield
|
$ | 7,622,830 | 4.66 | % | 4.40 | % |
Net Interest
Income
|
Yield
|
Net
Interest
Spread
|
||||||||||
GAAP net interest income
|
$ | 16,225,798 | 4.52 | % | 4.32 | % | ||||||
Tax equivalent adjustment
|
||||||||||||
Federal funds sold
|
- | - | - | |||||||||
Investment securities
|
388,015 | 0.11 | 0.11 | |||||||||
Loans
|
164,281 | 0.05 | 0.05 | |||||||||
Total tax equivalent adjustment
|
552,296 | 0.15 | 0.16 | |||||||||
Tax equivalent interest yield
|
$ | 16,778,094 | 4.67 | % | 4.48 | % |
Net Interest
Income
|
Yield
|
Net
Interest
Spread
|
||||||||||
GAAP net interest income
|
$ | 11,058,437 | 4.35 | % | 4.08 | % | ||||||
Tax equivalent adjustment
|
||||||||||||
Federal funds sold
|
- | - | - | |||||||||
Investment securities
|
132,804 | 0.06 | 0.06 | |||||||||
Loans
|
57,603 | 0.02 | 0.02 | |||||||||
Total tax equivalent adjustment
|
190,407 | 0.08 | 0.08 | |||||||||
Tax equivalent interest yield
|
$ | 11,248,844 | 4.43 | % | 4.16 | % |
101
|
Interactive Data Files pursuant to Rule 405 of Regulation S-T.*
|
Old Line Bancshares, Inc.
|
|||
Date:
August 10, 2012
|
By:
|
/s/ James W. Cornelsen
|
|
James W. Cornelsen,
President and Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
Date:
August 10 , 2012
|
By:
|
/s/ Christine M. Rush
|
|
Christine M. Rush,
Executive Vice President and Chief Financial Officer
|
|||
(Principal Accounting and Financial Officer)
|
|||
By:
/s/ Christine M. Rush
|
|
Name: Christine M. Rush
|
|
Title: Executive Vice President and
|
|
Chief Financial Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Old Line Bancshares, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
August 10, 2012
|
By:
/s/ James W. Cornelsen
|
Name: James W. Cornelsen
|
|
Title: President and
|
|
Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Old Line Bancshares, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
August 10, 2012
|
By:
/s/ Christine M. Rush
|
Name: Christine M. Rush
|
|
Title: Executive Vice President and
|
|
Chief Financial Officer
|