Table of Contents

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

x       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2014

 

OR

 

o          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number: 000-50345

 

Old Line Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

Maryland

 

20-0154352

(State or other jurisdiction

 

(I.R.S. Employer

of incorporation or organization)

 

Identification No.)

 

1525 Pointer Ridge Place

 

 

Bowie, Maryland

 

20716

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (301) 430-2500

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes              x              No              o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

Yes              x              No              o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  o

Accelerated filer  x

 

 

Non-accelerated filer  o (Do not check if a smaller reporting company)

Smaller reporting company  o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Yes              o                No              x

 

As of May 1, 2014, the registrant had 10,785,370 shares of common stock outstanding.

 

 

 



Table of Contents

 

OLD LINE BANCSHARES, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

 

 

 

Page
Number

 

 

 

PART I.   FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Consolidated Balance Sheets (Unaudited) as of March 31, 2014 and December 31, 2013

1

 

 

 

 

Consolidated Statements of Income (Unaudited) for the Three Months Ended March 31, 2014 and 2013

2

 

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited) for the Three Months Ended March 31, 2014 and 2013

3

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Three Months Ended March 31, 2014

4

 

 

 

 

Consolidated Statements of Cash Flows — (Unaudited) for the Three Months Ended March 31, 2014 and 2013

5

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

9

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

29

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

47

 

 

 

Item 4.

Controls and Procedures

47

 

 

 

PART II.

 

 

 

 

 

Item 1.

Legal Proceedings

48

 

 

 

Item 1A.

Risk Factors

48

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

48

 

 

 

Item 3.

Defaults Upon Senior Securities

48

 

 

 

Item 4.

Mine Safety Disclosures

48

 

 

 

Item 5.

Other Information

48

 

 

 

Item 6.

Exhibits

48

 

 

 

Signatures

49

 



Table of Contents

 

Part 1. Financial Information

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

 

 

 

March 31,
2014

 

December 31,
2013

 

 

 

(Unaudited)

 

 

 

Assets

 

Cash and due from banks

 

$

54,197,169

 

$

28,316,351

 

Interest bearing accounts

 

30,383

 

30,375

 

Federal funds sold

 

178,806

 

711,574

 

Total cash and cash equivalents

 

54,406,358

 

29,058,300

 

Investment securities available for sale-at fair value

 

172,094,347

 

172,169,776

 

Loans held for sale, fair value of $1,682,580 and $2,074,924

 

1,646,330

 

2,014,711

 

Loans held for investment (net of allowance for loan losses of $4,881,939 and $4,929,213, respectively)

 

849,429,721

 

847,248,590

 

Equity securities at cost

 

4,304,197

 

5,669,807

 

Premises and equipment

 

34,661,659

 

35,215,868

 

Accrued interest receivable

 

3,131,042

 

3,432,924

 

Deferred income taxes

 

20,639,961

 

21,868,076

 

Bank owned life insurance

 

30,787,554

 

30,577,187

 

Other real estate owned

 

4,593,154

 

4,311,342

 

Goodwill

 

7,793,665

 

7,793,665

 

Core deposit intangible

 

5,058,951

 

5,287,501

 

Other assets

 

4,390,527

 

2,575,377

 

Total assets

 

$

1,192,937,466

 

$

1,167,223,124

 

Liabilities and Stockholders’ Equity

Deposits

 

 

 

 

 

Non-interest bearing

 

$

234,512,077

 

$

228,733,624

 

Interest bearing

 

773,640,266

 

745,625,862

 

Total deposits

 

1,008,152,343

 

974,359,486

 

Short term borrowings

 

38,193,867

 

49,530,125

 

Long term borrowings

 

6,071,856

 

6,093,074

 

Accrued pension

 

4,996,120

 

4,921,241

 

Other liabilities

 

5,975,472

 

5,769,880

 

Total liabilities

 

1,063,389,658

 

1,040,673,806

 

Stockholders’ equity

 

 

 

 

 

Common stock, par value $0.01 per share; 25,000,000 shares authorized; 10,785,370 and 10,777,113 shares issued and outstanding in 2014 and 2013, respectively

 

107,854

 

107,772

 

Additional paid-in capital

 

104,748,891

 

104,622,171

 

Retained earnings

 

26,283,617

 

24,879,275

 

Accumulated other comprehensive loss

 

(1,871,087

)

(3,359,823

)

Total Old Line Bancshares, Inc. stockholders’ equity

 

129,269,275

 

126,249,395

 

Non-controlling interest

 

278,533

 

299,923

 

Total stockholders’ equity

 

129,547,808

 

126,549,318

 

Total liabilities and stockholders’ equity

 

$

1,192,937,466

 

$

1,167,223,124

 

 

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

 

1



Table of Contents

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

 

 

Three Months Ended
March 31,

 

 

 

2014

 

2013

 

Interest Income

 

 

 

 

 

Loans, including fees

 

$

10,333,973

 

$

7,831,823

 

U.S. treasury securities

 

832

 

1,754

 

U.S. government agency securities

 

150,955

 

82,430

 

Mortgage backed securities

 

377,872

 

388,256

 

Municipal securities

 

434,988

 

469,668

 

Federal funds sold

 

389

 

601

 

Other

 

72,861

 

42,544

 

Total interest income

 

11,371,870

 

8,817,076

 

Interest expense

 

 

 

 

 

Deposits

 

894,303

 

857,139

 

Borrowed funds

 

118,276

 

112,487

 

Total interest expense

 

1,012,579

 

969,626

 

Net interest income

 

10,359,291

 

7,847,450

 

Provision for loan losses

 

269,769

 

200,000

 

Net interest income after provision for loan losses

 

10,089,522

 

7,647,450

 

Non-interest income

 

 

 

 

 

Service charges on deposit accounts

 

451,596

 

300,741

 

Gain on sales or calls of investment securities

 

 

631,429

 

Earnings on bank owned life insurance

 

243,607

 

133,228

 

Gain (loss) on disposal of assets

 

96,993

 

(85,561

)

Rental Income

 

200,537

 

 

Gain on sale of loans

 

106,720

 

 

Other fees and commissions

 

292,672

 

247,683

 

Total non-interest income

 

1,392,125

 

1,227,520

 

Non-interest expense

 

 

 

 

 

Salaries and benefits

 

4,873,634

 

3,232,677

 

Occupancy and equipment

 

1,586,777

 

1,068,867

 

Data processing

 

307,160

 

239,057

 

FDIC insurance and State of Maryland assessments

 

218,521

 

155,243

 

Merger and integration

 

29,167

 

240,485

 

Core deposit premium amortization

 

228,550

 

177,582

 

(Gain) loss on sales of other real estate owned

 

(203,068

)

200,454

 

OREO expense

 

83,066

 

314,165

 

Other operating

 

1,852,736

 

1,451,365

 

Total non-interest expense

 

8,976,543

 

7,079,895

 

 

 

 

 

 

 

Income before income taxes

 

2,505,104

 

1,795,075

 

Income tax expense

 

690,737

 

521,722

 

Net income

 

1,814,367

 

1,273,353

 

Less: Net loss attributable to the non-controlling interest

 

(21,390

)

(13,095

)

Net income available to common stockholders

 

$

1,835,757

 

$

1,286,448

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.17

 

$

0.19

 

Diluted earnings per common share

 

$

0.17

 

$

0.19

 

Dividend per common share

 

$

0.04

 

$

0.04

 

 

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

 

2



Table of Contents

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Comprehensive Income

 

Three Months Ended March 31,

 

2014

 

2013

 

Net income

 

$

1,814,367

 

$

1,273,353

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

Unrealized gain (loss) on securities available for sale, net of taxes of $969,750 and ($564,698), respectively

 

1,488,736

 

(617,843

)

Reclassification adjustment for realized gain on securities available for sale included in net income, gross of taxes of $0 and $249,067, respectively

 

 

(631,429

)

Other comprehensive income (loss)

 

1,488,736

 

(1,249,272

)

Comprehensive income

 

3,303,103

 

24,081

 

Comprehensive (loss) attributable to the non-controlling interest

 

(21,390

)

(13,095

)

Comprehensive income available to common stockholders

 

$

3,324,493

 

$

37,176

 

 

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

 

3



Table of Contents

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

other

 

Non-

 

Total

 

 

 

Common stock

 

paid-in

 

Retained

 

comprehensive

 

controlling

 

Stockholders’

 

 

 

Shares

 

Par value

 

capital

 

earnings

 

income (loss)

 

Interest

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2013

 

10,777,113

 

$

107,772

 

$

104,622,171

 

$

24,879,275

 

$

(3,359,823

)

$

299,923

 

$

126,549,318

 

Net income attributable to Old Line Bancshares, Inc.

 

 

 

 

1,835,757

 

 

 

1,835,757

 

Unrealized loss on securities available for sale, net of income tax benefit of $969,750

 

 

 

 

 

1,488,736

 

 

1,488,736

 

Net loss attributable to non-controlling interest

 

 

 

 

 

 

(21,390

)

(21,390

)

Stock based compensation awards

 

 

 

126,802

 

 

 

 

126,802

 

Restricted stock issued

 

8,257

 

82

 

(82

)

 

 

 

 

Common stock cash dividend $0.04 per share

 

 

 

 

(431,415

)

 

 

(431,415

)

Balance, March 31, 2014

 

10,785,370

 

$

107,854

 

$

104,748,891

 

$

26,283,617

 

$

(1,871,087

)

$

278,533

 

$

129,547,808

 

 

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

 

4



Table of Contents

 

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

Three Months Ended March 31,

 

2014

 

2013

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Interest received

 

$

11,959,298

 

$

9,287,947

 

Fees and commissions received

 

774,977

 

488,051

 

Interest paid

 

(1,035,405

)

(1,001,454

)

Cash paid to suppliers and employees

 

(9,973,914

)

(5,450,138

)

Loans originated for sale

 

(8,373,541

)

 

Proceeds from sale of loans originated for sale

 

8,111,880

 

 

Income taxes paid

 

(59,982

)

 

 

 

1,403,313

 

3,324,406

 

Cash flows from investing activities

 

 

 

 

 

Purchase of investment securities available for sale

 

(1,502,344

)

(7,691,835

)

Proceeds from disposal of investment securities

 

 

 

 

 

Available for sale at maturity or call

 

3,925,995

 

9,387,687

 

Available for sale sold

 

 

13,939,926

 

Loans made, net of principal collected

 

(2,328,978

)

(16,943,810

)

Proceeds from sale of other real estate owned

 

512,878

 

725,485

 

Redemption of equity securities

 

1,273,527

 

494,301

 

Purchase of premises and equipment

 

59,701

 

(263,775

)

 

 

1,940,779

 

(352,021

)

Cash flows from financing activities

 

 

 

 

 

Net increase (decrease) in

 

 

 

 

 

Time deposits

 

(4,549,170

)

6,336,720

 

Other deposits

 

38,342,027

 

6,707,765

 

Short term borrowings

 

(11,336,258

)

(6,395,360

)

Long term borrowings

 

(21,218

)

(25,562

)

Cash dividends paid-common stock

 

(431,415

)

(274,153

)

 

 

22,003,966

 

6,349,410

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

25,348,058

 

9,321,795

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

29,058,300

 

28,690,761

 

Cash and cash equivalents at end of period

 

$

54,406,358

 

$

38,012,556

 

 

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

 

5



Table of Contents

 

Consolidated Statements of Cash Flows

(Unaudited)

 

Three Months Ended March 31,

 

2014

 

2013

 

 

 

 

 

 

 

Reconciliation of net income to net cash provided by operating activities

 

 

 

 

 

Net income

 

$

1,814,367

 

$

1,273,353

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

591,501

 

398,291

 

Provision for loan losses

 

269,769

 

200,000

 

Change in deferred loan fees net of costs

 

23,218

 

38,145

 

(Gain)/loss on sales or calls of securities

 

 

(631,429

)

Amortization of premiums and discounts

 

262,328

 

304,996

 

Change in loans held for sale

 

(368,381

)

 

(Gain)/loss on sales of other real estate owned

 

(203,068

)

200,454

 

Gain on the sale of equity securites

 

(96,993

)

 

Write down of other real estate owned

 

 

66,600

 

(Gain)/loss on sale of fixed assets

 

 

85,561

 

Amortization of intangible

 

228,550

 

177,582

 

Deferred income taxes

 

198,383

 

(27,467

)

Stock based compensation awards

 

126,802

 

83,662

 

Increase (decrease) in

 

 

 

 

 

Accrued interest payable

 

(22,826

)

(31,828

)

Income tax payable

 

432,372

 

549,189

 

Accrued pension

 

74,879

 

74,885

 

Other liabilities

 

(203,954

)

80,270

 

Decrease (increase) in

 

 

 

 

 

Accrued interest receivable

 

301,882

 

127,730

 

Bank owned life insurance

 

(210,367

)

(108,040

)

Other assets

 

(1,815,149

)

462,452

 

 

 

$

1,403,313

 

$

3,324,406

 

 

 

 

 

 

 

Supplemental Disclosure:

 

 

 

 

 

Loans transferred to other real estate owned

 

$

591,622

 

$

 

 

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

 

6



Table of Contents

 

1.                                      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Organization and Description of Business - Old Line Bancshares, Inc. (Old Line Bancshares) was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank .  The primary business of Old Line Bancshares is to own all of the capital stock of Old Line Bank.  We provide a full range of banking services to customers located in Anne Arundel, Calvert, Charles, Montgomery, Prince George’s, and St. Mary’s Counties in Maryland and surrounding areas.

 

Basis of Presentation and Consolidation - The accompanying condensed consolidated financial statements include the activity of Old Line Bancshares and its wholly owned subsidiary, Old Line Bank, and its majority owned subsidiary Pointer Ridge Office Investments, LLC (Pointer Ridge), a real estate investment company.  We have eliminated all significant intercompany transactions and balances.

 

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheet.  We report the income of Pointer Ridge attributable to Old Line Bancshares on the consolidated statement of income.

 

The foregoing consolidated financial statements for the periods ended March 31, 2014 and 2013 are unaudited and have been prepared in accordance with U.S. generally accepted accounting principles (US GAAP); however, in the opinion of management we have included all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the results of the interim period.  We derived the balances as of December 31, 2013 from audited financial statements.  These statements should be read in conjunction with Old Line Bancshares’ financial statements and accompanying notes included in Old Line Bancshares’ Form 10-K for the year ended December 31, 2013.  We have made no significant changes to Old Line Bancshares’ accounting policies as disclosed in the Form 10-K.

 

Use of estimates -The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.  These estimates and assumptions may affect the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.  A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses.

 

Reclassifications -We have made certain reclassifications to the 2013 financial presentation to conform to the 2014 presentation.  These reclassifications did not change net income or stockholders’ equity.

 

Recent Accounting Pronouncements -In January 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-04, “Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.” The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for interim and annual reporting periods beginning after December 15, 2014. The adoption of ASU No. 2014-04 is not expected to have a material impact on our consolidated financial statements.

 

7



Table of Contents

 

2.                          POINTER RIDGE OFFICE INVESTMENT, LLC

 

Old Line Bank has a 62.5% ownership of Pointer Ridge Office Investment, LLC and we have consolidated its results of operations from the date of acquisition.

 

The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC.

 

 

 

Marrch 31,

 

December 31,

 

Balance Sheets

 

2014

 

2013

 

 

 

 

 

 

 

Current assets

 

$

255,629

 

$

286,206

 

Non-current assets

 

6,573,777

 

6,622,560

 

Liabilities

 

6,086,650

 

6,108,972

 

Equity

 

742,756

 

799,794

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

Statements of Income

 

 

 

 

 

Revenue

 

$

238,991

 

$

224,367

 

Expenses

 

296,030

 

259,286

 

Net loss

 

$

(57,039

)

$

(34,919

)

 

3.                           ACQUISITION OF WSB HOLDINGS, INC.

 

On May 10, 2013, Old Line Bancshares acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (WSB). We converted each share of common stock of WSB Holdings into the right to receive, at the holder’s election, $6.0743 in cash or 0.557 shares of Old Line Bancshares’ common stock. We paid cash for any fractional shares of Old Line Bancshares’ common stock and aggregate cash consideration of $17.0 million.  The total merger consideration was $54.7 million.

 

In connection with the acquisition, WSB was merged with and into Old Line Bank, with Old Line Bank the surviving bank.

 

The acquired assets and assumed liabilities of WSB Holdings were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of WSB Holdings. Management judgmentally assigned risk ratings to loans based on appraisals and estimated collateral values, expected cash flows, prepayment speeds and estimated loss factors to measure fair values for loans. Other real estate acquired through foreclosure was valued based upon pending sales contracts and appraised values, adjusted for current market conditions. Premises and equipment was valued based on recent appraised values.  Management used quoted or current market prices to determine the fair value of investment securities, and long-term borrowings that were assumed from WSB Holdings.

 

The statement of net assets acquired and the resulting acquisition date goodwill recorded is presented in the following table. As explained in the notes that accompany the following table, the purchased assets, assumed liabilities and identifiable intangible assets were recorded at the acquisition date fair value.

 

8



Table of Contents

 

3.                           ACQUISITION OF WSB HOLDINGS, INC. (continued)

 

 

 

 

 

 

 

 

 

As Recorded by

 

 

 

As Recorded by

 

Fair Value

 

 

 

Old Line

 

 

 

WSB Holdings, Inc

 

Adjustments

 

 

 

Bancshares, Inc.

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

5,576,699

 

$

 

 

 

$

5,576,699

 

Federal funds sold

 

33,269,900

 

(16,966,208

)

 

 

16,303,692

 

Total cash and cash equivalents

 

38,846,599

 

(16,966,208

)

 

 

21,880,391

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

79,476,355

 

(101,654

)

(a)

 

79,374,701

 

Loans, net of deferred fees and costs

 

177,204,282

 

(14,263,180

)

(b)

 

162,941,102

 

Allowance for loan losses

 

(2,767,274

)

2,767,274

 

(b)

 

 

Premises and equipment

 

4,705,902

 

5,673,151

 

(c)

 

10,379,053

 

Accrued interest receivable

 

886,413

 

 

(d)

 

886,413

 

Deferred income taxes

 

7,396,519

 

4,005,790

 

 

 

11,402,309

 

Bank owned life insurance

 

12,986,817

 

 

 

 

12,986,817

 

Other real estate owned

 

5,225,958

 

(993,476

)

(e)

 

4,232,482

 

Core deposit intangible

 

 

2,434,723

 

(f)

 

2,434,723

 

Other assets

 

4,326,538

 

(567,850

)

(g)

 

3,758,688

 

Total assets

 

$

328,288,109

 

$

(18,011,430

)

 

 

$

310,276,679

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

10,863,874

 

$

 

 

 

$

10,863,874

 

Interest bearing

 

204,375,389

 

955,452

 

(h)

 

205,330,841

 

Total deposits

 

215,239,263

 

955,452

 

 

 

216,194,715

 

Long term borrowings

 

56,000,000

 

4,250,568

 

(i)

 

60,250,568

 

Accrued interest payable

 

246,416

 

 

 

 

246,416

 

Other liabilities

 

2,979,727

 

118,066

 

 

 

3,097,793

 

Total liabilities

 

$

274,465,406

 

$

5,324,086

 

 

 

$

279,789,492

 

 

 

 

 

 

 

 

 

 

 

Net identifiable assets acquired over (under) liabilities assumed

 

53,822,703

 

(23,335,516

)

 

 

30,487,187

 

Goodwill

 

 

7,159,875

 

(j)

 

7,159,875

 

Net assets acquired over liabilities assumed

 

53,822,703

 

(16,175,641

)

 

 

37,647,062

 

 


Explanation of fair value adjustments

(a)          Adjustment reflects marking the available for sale portfolio to fair value as of the acquisition date.

(b)          Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired loan portfolio and excludes the allowance for losses recorded by WSB Holdings.

(c)           Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired premises and equipment.

(d)          Adjustment to record deferred tax asset related to fair value adjustments at 39.45% income tax rate.

(e)           Adjustment reflects the fair value adjustments to other real estate owned based on Old Line Bancshares’ evaluation of the acquired other real estate owned portfolio.

(f)            Adjustment reflects the recording of the core deposits intangible on the acquired deposit accounts.

(g)           Adjustment reflects the impairment of certain WSB Holdings’ prepaid and deferred accounts.

(h)          Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(i)              Adjustment reflects the fair value of WSB Holdings’ borrowings acquired on acquisition date and is related to the Federal Home Loan Bank of Atlanta (“FHLB”) pre-payment penalty incurred subsequent to the acquisition date in the connection with the repayment of all of WSB’s FHLB advances by Old Line Bancshares.

(j)             Within the measurement period, goodwill was increased $946,241.

 

9



Table of Contents

 

3.                           ACQUISITION OF WSB HOLDINGS, INC. (continued)

 

We allocated the purchase price for WSB Holdings as follows:

 

Purchase Price Consideration-Common Stock

 

WSB Holdings shares outstanding exchanged for stock

 

5,223,633

 

Exchange ratio

 

0.557

 

Old Line Bancshares shares issued to WSB Holdings stockholders

 

2,909,486

 

Purchase price per WSB Holdings common share

 

$

6.0743

 

Cash consideration

 

$

16,966,208

 

Purchase price assigned to shares exchanged for stock

 

$

37,765,128

 

Expenses not accrued for and paid by Old Line Bank

 

$

(118,066

)

Final purchase price for WSB acquisition

 

$

37,647,062

 

 

During the third quarter of 2013, within the measurement period, goodwill was increased $946,241 associated with the acquisition of WSB Holdings.  As outlined in our financial statements, this amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  This increased represents $102,484 fair value adjustment on one of our lot loans, $2,949 in our deferred tax assets and $8,310 credit on one commercial land loan and $849,118 on fair value of our investments classified as available for sale that we identified during the period.  There was no goodwill adjustment for the period ended March 31, 2014.

 

4.                                       INVESTMENT SECURITIES

 

Presented below is a summary of the amortized cost and estimated fair value of securities.

 

 

 

Amortized
cost

 

Gross
unrealized
gains

 

Gross
unrealized
losses

 

Estimated
fair value

 

March 31, 2014

 

 

 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

 

 

 

 

U. S. treasury

 

$

1,502,168

 

$

 

$

(2,918

)

$

1,499,250

 

U.S. government agency

 

43,738,979

 

1,974

 

(1,641,614

)

42,099,339

 

Municipal securities

 

61,085,196

 

838,679

 

(1,334,774

)

60,589,101

 

Mortgage backed securities:

 

 

 

 

 

 

 

 

 

FHLMC certificates

 

4,189,100

 

72,304

 

(54,181

)

4,207,223

 

FNMA certificates

 

18,510,992

 

192,218

 

(365,510

)

18,337,700

 

GNMA certificates

 

39,166,237

 

126,405

 

(724,533

)

38,568,109

 

SBA loan pools

 

6,991,572

 

 

(197,947

)

6,793,625

 

 

 

$

175,184,244

 

$

1,231,580

 

$

(4,321,477

)

$

172,094,347

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

 

 

 

 

U. S. treasury

 

$

1,249,831

 

$

156

 

$

 

$

1,249,987

 

U.S. government agency

 

42,942,107

 

 

(2,206,975

)

40,735,132

 

Municipal securities

 

61,190,506

 

601,327

 

(2,525,198

)

59,266,635

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

FHLMC certificates

 

5,214,835

 

75,950

 

(84,819

)

5,205,966

 

FNMA certificates

 

19,055,521

 

161,209

 

(513,728

)

18,703,002

 

GNMA certificates

 

40,878,372

 

127,750

 

(1,084,896

)

39,921,226

 

SBA loan pools

 

7,339,052

 

 

(251,224

)

7,087,828

 

 

 

$

177,870,224

 

$

966,392

 

$

(6,666,840

)

$

172,169,776

 

 

10



Table of Contents

 

4.                                       INVESTMENT SECURITIES — (Continued)

 

As of March 31, 2014 and December 31, 2013, securities with unrealized losses segregated by length of impairment were as follows:

 

 

 

March 31, 2014

 

 

 

Less than 12 months

 

12 Months or More

 

Total

 

 

 

Fair
value

 

Unrealized
losses

 

Fair
value

 

Unrealized
losses

 

Fair
value

 

Unrealized
losses

 

Unrealized losses less than 12 months

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,499,250

 

$

2,918

 

$

 

$

 

$

1,499,250

 

$

2,918

 

U.S. government agency

 

39,860,865

 

1,572,301

 

1,437,900

 

69,313

 

41,298,765

 

1,641,614

 

Municipal securities

 

14,604,173

 

394,847

 

16,849,269

 

939,927

 

31,453,442

 

1,334,774

 

Mortgage backed securities

 

37,450,572

 

936,673

 

6,947,791

 

207,551

 

44,398,363

 

1,144,224

 

SBA loan pools

 

6,793,625

 

197,947

 

 

 

6,793,625

 

197,947

 

Total unrealized losses less than 12 months

 

$

100,208,485

 

$

3,104,686

 

$

25,234,960

 

$

1,216,791

 

$

125,443,445

 

$

4,321,477

 

 

 

 

December 31,2013

 

 

 

Less than 12 months

 

12 Months or More

 

Total

 

 

 

Fair
value

 

Unrealized
losses

 

Fair
value

 

Unrealized
losses

 

Fair
value

 

Unrealized
losses

 

Unrealized losses less than 12 months

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency

 

$

39,324,082

 

$

2,107,099

 

$

1,411,050

 

$

99,876

 

$

40,735,132

 

$

2,206,975

 

Municipal securities

 

30,367,222

 

1,654,439

 

9,190,578

 

870,759

 

39,557,800

 

2,525,198

 

Mortgage backed securities

 

41,518,287

 

1,456,886

 

4,823,932

 

226,557

 

46,342,219

 

1,683,443

 

SBA loan pools

 

7,087,828

 

251,224

 

 

 

7,087,828

 

251,224

 

Total unrealized losses less than 12 months

 

$

118,297,419

 

$

5,469,648

 

$

15,425,560

 

$

1,197,192

 

$

133,722,979

 

$

6,666,840

 

 

At March 31, 2014 and December 31, 2013, we had 45 and 26 investment securities, respectively, in an unrealized loss position greater than the 12 months time frame and 165 and 120 securities, respectively, in an unrealized loss position less than the 12 months time frame.  We consider all unrealized losses on securities as of March 31, 2014 to be temporary losses because we will redeem each security at face value at or prior to maturity.  We have the ability and intent to hold these securities until recovery or maturity.  As of March 31, 2014, we do not have the intent to sell any of the securities classified as available for sale and believe that it is more likely than not that we will not have to sell any such securities before a recovery of cost.  In most cases, market interest rate fluctuations cause a temporary impairment in value.  We expect the fair value to recover as the investments approach their maturity date or re-pricing date or if market yields for these investments decline.  We do not believe that credit quality caused the impairment in any of these securities.  Because we believe these impairments are temporary, we have not realized any loss in our consolidated statement of income.

 

We have recorded no realized gains or losses for the sale or call of investment securities for the three month period ending March 31, 2014 compared to $631,429 gross gains and no gross losses for the three month period ending March 31, 2013.  During the three month period ended March 31, 2014, we received $3.9 million proceeds from sales, maturities or calls of investment securities and principal pay-downs compared to $23,327,613 for the same three month period last year.

 

Contractual maturities and pledged securities at March 31, 2014 are shown below.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.  We classify mortgage backed securities based on maturity date.  However, we receive payments on a monthly basis.   We received approximately $2.7 million in principal pay-downs during the three months ending March 31, 2014.

 

11



Table of Contents

 

4.                                 INVESTMENT SECURITIES — (Continued)

 

 

 

Available for Sale

 

March 31, 2014

 

Amortized
cost

 

Fair
value

 

 

 

 

 

 

 

Maturing

 

 

 

 

 

Within one year

 

$

1,734,062

 

$

1,734,124

 

Over one to five years

 

10,194,377

 

10,099,615

 

Over five to ten years

 

47,163,392

 

45,862,144

 

Over ten years

 

116,092,413

 

114,398,464

 

 

 

$

175,184,244

 

$

172,094,347

 

Pledged securities

 

$

44,268,035

 

$

37,937,586

 

 

5.                             LOANS

 

Major classifications of loans held for investment are as follows:

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Legacy (1)

 

Acquired

 

Total

 

Legacy (1)

 

Acquired

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

167,003,364

 

$

29,712,784

 

$

196,716,148

 

$

163,105,356

 

$

30,102,731

 

$

193,208,087

 

Investment

 

172,072,391

 

50,957,428

 

223,029,819

 

162,188,671

 

54,091,676

 

216,280,347

 

Hospitality

 

68,063,766

 

8,464,828

 

76,528,594

 

67,291,387

 

8,546,239

 

75,837,626

 

Land and A&D

 

36,968,752

 

6,470,951

 

43,439,703

 

40,595,806

 

8,399,178

 

48,994,984

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien-Investment

 

45,344,442

 

27,826,424

 

73,170,866

 

45,294,434

 

28,364,096

 

73,658,530

 

First Lien-Owner Occupied

 

15,677,156

 

59,987,174

 

75,664,330

 

13,909,939

 

62,247,502

 

76,157,441

 

Residential Land and A&D

 

20,172,345

 

13,169,636

 

33,341,981

 

19,845,291

 

13,724,942

 

33,570,233

 

HELOC and Jr. Liens

 

18,909,513

 

3,295,273

 

22,204,786

 

18,302,560

 

3,359,063

 

21,661,623

 

Commercial and Industrial

 

88,511,195

 

10,172,422

 

98,683,617

 

89,629,043

 

11,161,347

 

100,790,390

 

Consumer

 

9,759,318

 

775,542

 

10,534,860

 

10,127,525

 

870,843

 

10,998,368

 

 

 

642,482,242

 

210,832,462

 

853,314,704

 

630,290,012

 

220,867,617

 

851,157,629

 

Allowance for loan losses

 

(4,419,133

)

(462,806

)

(4,881,939

)

(4,397,552

)

(531,661

)

(4,929,213

)

Deferred loan costs, net

 

998,266

 

(1,310

)

996,956

 

1,021,167

 

(993

)

1,020,174

 

 

 

$

639,061,375

 

$

210,368,346

 

$

849,429,721

 

$

626,913,627

 

$

220,334,963

 

$

847,248,590

 

 


(1)          As a result of the acquisitions of Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A. (MB&T), in April 2011 and of WSB Holdings, the parent company of WSB, in May 2013, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T and WSB (acquired).

 

Credit policies and Administration

 

We have adopted a comprehensive lending policy, which includes stringent underwriting standards for all types of loans.  We have designed our underwriting standards to promote a complete banking relationship rather than a transactional relationship.  In an effort to manage risk, prior to funding, the loan committee consisting of the Executive Officers and seven members of the Board of Directors must approve by a majority vote all credit decisions in excess of a lending officer’s lending authority.  Management believes that it employs experienced lending officers, secures appropriate collateral and carefully monitors the financial condition of its borrowers and loan concentrations.

 

In addition to the internal business processes employed in the credit administration area, Old Line Bank retains an outside independent firm to review the loan portfolio.  This firm performs a detailed annual review and an interim update.

 

12



Table of Contents

 

5.                                       LOANS-(Continued)

 

We use the results of the firm’s report to validate our internal ratings and we review the commentary on specific loans and on our loan administration activities in order to improve our operations.

 

Commercial Real Estate Loans

 

We finance commercial real estate for our clients, for owner occupied and investment properties.  Commercial real estate loans totaled $539.7 million and $534.3 million at March 31, 2014 and December 31, 2013, respectively.  This lending has involved loans secured by owner-occupied commercial buildings for office, storage and warehouse space, as well as non-owner occupied commercial buildings.  Our underwriting criteria for commercial real estate loans include maximum loan-to-value ratios, debt coverage ratios, secondary sources of repayments, guarantor requirements, net worth requirements and quality of cash flows.  Loans secured by commercial real estate may be large in size and may involve a greater degree of risk than one-to-four family residential mortgage loans.  Payments on such loans are often dependent of successful operation or management of the properties.  We will generally finance owner occupied commercial real estate at a maximum loan to value of 85% and investor real estate at a maximum loan to value of 75%.

 

Commercial real estate lending entails significant risks.  Risks inherent in managing our commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate that may detrimentally impact the borrower’s ability to repay.  We monitor the financial condition and operating performance of the borrower through a review of annual tax returns and updated financial statements.  In addition, we meet with the borrower and/or perform site visits as required.

 

At March 31, 2014, we had approximately $76.5 million of commercial real estate loans outstanding to the hospitality industry.  An internal review of these loans indicates that they generally have a low loan to value, more than acceptable existing or projected cash flow, are to experienced operators and are generally dispersed throughout the region.

 

Real Estate Construction Loans

 

This segment of our portfolio consists of funds advanced for construction of single family residences, multi-family housing and commercial buildings.  These loans generally have short durations, meaning maturities typically of nine months or less.  Residential houses, multi-family dwellings and commercial buildings under construction and the underlying land for which the loan was obtained secure the construction loans.  All of these loans are concentrated in our primary market area.

 

Construction lending also entails significant risk.  These risks involve larger loan balances concentrated with single borrowers with funds advanced upon the security of the land or the project under construction.  An appraisal of the property estimates the value of the project prior to completion of construction.  Thus, it is more difficult to accurately evaluate the total loan funds required to complete a project and related loan to value ratios.  To mitigate the risks, we generally limit loan amounts to 80% of appraised values and obtain first lien positions on the property.  We generally only offer real estate construction financing to experienced builders, commercial entities or individuals who have demonstrated the ability to obtain a permanent loan “take-out.”  We also perform a complete analysis of the borrower and the project under construction.  This analysis includes a review of the cost to construct, the borrower’s ability to obtain a permanent “take-out”, the cash flow available to support the debt payments and construction costs in excess of loan proceeds, and the value of the collateral.  During construction, we advance funds on these loans on a percentage of completion basis.  We inspect each project as needed prior to advancing funds during the term of the construction loan.

 

Residential Real Estate Loans

 

We offer a variety of consumer oriented residential real estate loans.  A portion of our portfolio is made up of home equity loans to individuals with a loan to value not exceeding 80%.  We also offer fixed rate home improvement loans.  Our home equity and home improvement loan portfolio gives us a diverse client base.  Although most of these loans are in our primary market area, the diversity of the individual loans in the portfolio reduces our potential risk.  Usually, we secure our home equity loans and lines of credit with a security interest in the borrower’s primary or secondary residence.  Our initial underwriting includes an analysis of the borrower’s debt/income ratio which

 

13



Table of Contents

 

5.                                       LOANS-(Continued)

 

generally may not exceed 43%.  We also consider the borrower’s length of employment and prior credit history in the approval process.  We require borrowers to have a credit score of at least 660.  We do not have any subprime residential real estate loans.

 

We obtain detailed loan applications to determine a borrower’s ability to repay and verify the more significant items on these applications through credit reports, financial statements and confirmations.  We also require appraisals of collateral and title insurance on secured real estate loans.  Most borrowers must establish a mortgage escrow account for items such as real estate taxes, governmental charges and hazard and private mortgage insurance premiums.

 

A portion of this segment of the loan portfolio consists of funds advanced for construction of custom single family residences (where the home buyer is the borrower), financing to builders for the construction of pre-sold homes, and loans for multi-family housing.  These loans generally have short durations, meaning maturities typically of nine months or less.  Residential houses, multi-family dwellings and commercial buildings under construction and the underlying land for which the loan was obtained secure the construction loans.  The vast majority of these loans are concentrated in our primary market area.

 

Construction lending entails significant risk.  These risks involve larger loan balances concentrated with single borrowers with funds advanced upon the security of the land or the project under construction.  An appraisal of the property estimates the value of the project prior to completion of construction.  Thus, it is more difficult to accurately evaluate the total loan funds required to complete a project and related loan to value ratios.  To mitigate these risks, we generally limit loan amounts to 80% or less of appraised values, obtain first lien positions on the property securing the loan, and adhere to established underwriting procedures.  In addition, we generally offer real estate construction financing only to experienced builders, commercial entities or individuals who have demonstrated the ability to obtain a permanent loan “take-out” (conversion to a permanent mortgage upon completion of the project).  We also perform a complete analysis of the borrower and the project under construction.  This analysis includes a review of the cost to construct, the borrower’s ability to obtain a permanent “take-out,” the cash flow available to support the debt payments and construction costs in excess of loan proceeds, and the value of the collateral.  During construction, we advance funds on these loans on a percentage of completion basis.  We inspect each project as needed prior to advancing funds during the term of the construction loan.

 

Under our loan approval policy, all residential real estate loans approved must comply with federal regulations.  Generally, we will make residential mortgage loans in amounts up to the limits established from time to time by Fannie Mae and Freddie Mac for secondary market resale purposes.  This amount for single-family residential loans currently varies from $417,000 up to a maximum of $625,500 for certain high-cost designated areas.  We also make residential mortgage loans up to limits established by the Federal Housing Administration, which currently is $625,500.  The Washington, D.C. and Baltimore areas are both considered high-cost designated areas.  We will, however, make loans in excess of these amounts if we believe that we can sell the loans in the secondary market or that the loans should be held in our portfolio.  For loans sold in the secondary market, we require a credit score of at least 640 with some exceptions to 620 for Veterans.  Loans sold in the secondary market are sold to investors on a servicing released basis and recorded as loans as held-for-sale.  The premium is recorded in gain on sale of loans in non-interest income, net of commissions paid to the loan officers.

 

Commercial and Industrial Lending

 

Our commercial and industrial lending consists of lines of credit, revolving credit facilities, accounts receivable financing, term loans, equipment loans, SBA loans, standby letters of credit and unsecured loans.  We originate commercial loans for any business purpose including the financing of leasehold improvements and equipment, the carrying of accounts receivable, general working capital and acquisition activities. We have a diverse client base and we do not have a concentration of these types of loans in any specific industry segment.  We generally secure commercial business loans with accounts receivable, equipment, deeds of trust and other collateral such as marketable securities, cash value of life insurance, and time deposits at Old Line Bank.

 

Commercial business loans have a higher degree of risk than residential mortgage loans because the availability of funds for repayment generally depends on the success of the business.  They may also involve higher average balances and an increased difficulty monitoring.  To help manage these risks, we typically limit these loans to proven

 

14



Table of Contents

 

5.                                 LOANS (Continued)

 

businesses and we generally obtain appropriate collateral and personal guarantees from the borrower’s principal owners and monitor the financial condition of the business.  For loans in excess of $250,000, monitoring usually includes a review of the borrower’s annual tax returns and updated financial statements.

 

Consumer Installment Lending

 

We offer various types of secured and unsecured consumer loans.  We make consumer loans for personal, family or household purposes as a convenience to our customer base.  This category includes our luxury boat loans, which we made prior to 2008 and that remain in our portfolio.  Consumer loans, however, are not a focus of our lending activities.  The underwriting standards for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of his or her ability to meet existing obligations and payments on the proposed loan.  As a general guideline, the borrower’s total debt service should not exceed 40% of his or her gross income.

 

Consumer loans may present greater credit risk than residential mortgage loans because many consumer loans are unsecured or rapidly depreciating assets secure these loans.  Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance because of the greater likelihood of damage, loss or depreciation.  Consumer loan collections depend on the borrower’s continuing financial stability.  If a borrower suffers personal financial difficulties, the loan may not be repaid.  Also, various federal and state laws, including bankruptcy and insolvency laws, may limit the amount we can recover on such loans.  However, in our opinion, many of these risks do not apply to the luxury boat portion of the loan portfolio due to the credit quality and liquidity of these borrowers.

 

Concentrations of Credit

 

Most of our lending activity occurs within the state of Maryland within the suburban Washington D.C. market area in Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s Counties.  The majority of our loan portfolio consists of commercial real estate loans and residential real estate loans.

 

Non-Accrual and Past Due Loans

 

We consider all loans past due if the borrower has not paid the required principal and interest payments when due under the original or modified terms of the promissory note and place a loan on non-accrual status when the payment of principal or interest has become 90 days past due.  When we classify a loan as non-accrual, we no longer accrue interest on such loan and we reverse any interest previously accrued but not collected.  We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments.  We recognize interest on non-accrual legacy loans only when received.  We originally recorded purchased, credit-impaired loans at fair value upon acquisition, and an accretable yield is established and recognized as interest income on purchased loans to the extent subsequent cash flows support the estimated accretable yield.  Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing.  However, purchased, credit-impaired loans that do not continue to perform according to accretable yield expectations are considered impaired, and presented as non-accrual and non-performing.  Currently, management expects to fully collect the carrying value of acquired, credit-impaired loans.

 

15



Table of Contents

 

5.                             LOANS (Continued)

 

The table below presents an aging analysis of the loan held for investment portfolio at March 31, 2014 and December 31, 2013.

 

Age Analysis of Past Due Loans

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Legacy

 

Acquired

 

Total

 

Legacy

 

Acquired

 

Total

 

Current

 

$

633,426,455

 

$

206,516,653

 

$

839,943,108

 

$

620,559,847

 

$

214,086,692

 

$

834,646,539

 

Accruing past due loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

30-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

752,732

 

 

752,732

 

828,388

 

54,035

 

882,423

 

Investment

 

 

 

 

 

534,694

 

534,694

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

517,494

 

379,337

 

896,831

 

521,405

 

845,018

 

1,366,423

 

First-Owner Occupied

 

 

1,774,279

 

1,774,279

 

 

2,584,408

 

2,584,408

 

Land and A&D

 

269,137

 

736,341

 

1,005,478

 

 

35,162

 

35,162

 

Commercial

 

 

86,196

 

86,196

 

224,322

 

396,215

 

620,537

 

Consumer

 

83,559

 

990

 

84,549

 

 

14,108

 

14,108

 

Total 30-89 days past due

 

1,622,922

 

2,977,143

 

4,600,065

 

1,574,115

 

4,463,640

 

6,037,755

 

90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

309,767

 

309,767

 

 

309,767

 

309,767

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

 

167,792

 

167,792

 

 

429,144

 

429,144

 

Land and A&D

 

 

 

 

 

915,649

 

915,649

 

Commercial

 

218,272

 

 

218,272

 

 

 

 

Consumer

 

12,132

 

 

12,132

 

 

 

 

Total 90 or more days past due

 

230,404

 

477,559

 

707,963

 

 

1,654,560

 

1,654,560

 

Total accruing past due loans

 

1,853,326

 

3,454,702

 

5,308,028

 

1,574,115

 

6,118,200

 

7,692,315

 

Recorded Investment Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

1,849,685

 

 

1,849,685

 

1,849,685

 

 

1,849,685

 

Investment

 

 

380,265

 

380,265

 

 

376,050

 

376,050

 

Hospitality

 

4,473,345

 

 

4,473,345

 

4,473,345

 

 

4,473,345

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

120,478

 

 

120,478

 

123,183

 

 

123,183

 

First-Owner Occupied

 

 

350,510

 

350,510

 

925,814

 

156,143

 

1,081,957

 

Land and A&D

 

 

130,332

 

130,332

 

 

130,532

 

130,532

 

Commercial

 

752,182

 

 

752,182

 

769,597

 

 

769,597

 

Consumer

 

6,771

 

 

6,771

 

14,426

 

 

14,426

 

Total Recorded Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accruing past due loans:

 

7,202,461

 

861,107

 

8,063,568

 

8,156,050

 

662,725

 

8,818,775

 

Total Loans

 

$

642,482,242

 

$

210,832,462

 

$

853,314,704

 

$

630,290,012

 

$

220,867,617

 

$

851,157,629

 

 

We consider all non-performing loans and troubled debt restructurings (TDRs) to be impaired. We do not recognize interest income on non-performing loans during the time period that the loans are non-performing. We only recognize interest income on non-performing loans when we receive payment in full for all amounts due of all contractually required principle and interest, and the loan is current with its contractual terms.

 

16



Table of Contents

 

5.                                       LOANS (Continued)

 

The tables below present our impaired loans at March 31, 2014 and December 31, 2013.

 

Impaired Loans

Three months ended March 31, 2014

 

 

 

Unpaid
Principal
Balance

 

Recorded
Investment

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

2,120,282

 

$

2,120,282

 

$

 

$

2,120,388

 

$

 

Land and A&D

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

120,478

 

120,478

 

 

121,760

 

 

Commercial

 

752,182

 

752,182

 

 

763,018

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

Investment

 

1,351,595

 

1,351,595

 

135,160

 

1,356,616

 

 

Hospitality

 

4,473,345

 

4,473,345

 

1,250,000

 

4,473,345

 

 

Land and A&D

 

439,694

 

439,694

 

185,846

 

448,918

 

 

 

Total legacy impaired

 

9,257,576

 

9,257,576

 

1,571,006

 

9,284,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

1,134,224

 

 

 

1,310,004

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

541,394

 

515,826

 

 

543,027

 

4,552

 

Land and A&D

 

232,027

 

232,027

 

 

232,027

 

 

Commercial

 

86,813

 

86,813

 

 

87,114

 

741

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Investment

 

372,048

 

380,265

 

279,036

 

372,048

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

351,600

 

350,510

 

100,000

 

351,600

 

 

Land and A&D

 

131,031

 

130,332

 

83,770

 

131,031

 

 

Total acquired impaired

 

2,849,137

 

1,695,773

 

462,806

 

3,026,851

 

5,293

 

Total impaired

 

$

12,106,713

 

$

10,953,349

 

$

2,033,812

 

$

12,310,896

 

$

5,293

 

 


(1)          Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.  Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

 

17



Table of Contents

 

5.                             LOANS (Continued)

 

Impaired Loans

Twelve months ended December 31, 2013

 

 

 

Unpaid
Principal
Balance

 

Recorded
Investment

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

1,849,685

 

$

1,849,685

 

$

 

$

1,855,418

 

$

70,711

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

123,183

 

123,183

 

 

129,105

 

 

Commercial

 

2,136,376

 

2,136,376

 

 

2,235,110

 

90,917

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

274,516

 

274,516

 

137,258

 

282,630

 

18,177

 

Investment

 

1,363,821

 

1,363,821

 

136,382

 

1,385,973

 

63,855

 

Hospitality

 

4,473,345

 

4,473,345

 

1,250,000

 

4,491,435

 

105,772

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

925,814

 

925,814

 

167,450

 

931,492

 

16,664

 

Commercial

 

459,439

 

459,439

 

191,753

 

510,230

 

31,018

 

Consumer

 

7,390

 

7,390

 

7,390

 

7,426

 

32

 

Total legacy impaired

 

11,613,569

 

11,613,569

 

1,890,233

 

11,828,819

 

397,146

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

605,314

 

579,583

 

 

590,677

 

24,821

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Land and A&D

 

1,628,156

 

241,624

 

 

241,624

 

 

Commercial

 

87,387

 

87,387

 

 

88,508

 

4,533

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Investment

 

372,047

 

376,050

 

279,037

 

376,047

 

17,509

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

411,891

 

412,742

 

187,109

 

414,020

 

11,460

 

Land and A&D

 

131,031

 

130,532

 

65,515

 

130,332

 

8,709

 

Total acquired impaired

 

3,235,826

 

1,827,918

 

531,661

 

1,841,208

 

67,032

 

Total impaired

 

$

14,849,395

 

$

13,441,487

 

$

2,421,894

 

$

13,670,027

 

$

464,178

 

 


(1)          Generally accepted accounting principles require that we record acquired loans at fair value at acquisition date.  These loans are not performing according to their contractual terms and meet our definition of an impaired loan.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete their fair value discounts to interest income as a result of pre-payments that exceeds our cash flow expectations or payment in full of amounts due even though we classify them as non-accrual.

 

18



Table of Contents

 

5.                             LOANS (Continued)

 

We consider a loan a TDR when we conclude that both of the following conditions exist: the restructuring constitutes a concession and the debtor is experiencing financial difficulties.  Restructured loans at March 31, 2014 consisted of four loans for $602,639 compared to five loans at December 31, 2013 for $666,970.  We had no loans that were modified as a TDR during the three month periods ending March 31, 2014 or 2013.  We had no loans that were modified as a TDR that defaulted within twelve months of the modification date during the three month period ending March 31, 2014.

 

Acquired impaired loans

 

The following table documents changes in the accretable discount on acquired impaired loans during the three months ended March 31, 2014 and 2013, along with the outstanding balances and related carrying amounts for the beginning and end of those respective periods.

 

 

 

Three Months Ended March 31,

 

 

 

2014

 

2013

 

Balance at beginning of period

 

$

40,771

 

$

 

Accretion of fair value discounts

 

(299,629

)

(240,238

)

Reclassification from non-accretable

 

236,909

 

240,238

 

Balance at end of period

 

$

(21,949

)

$

 

 

 

 

Contractually
Required Payments
Receivable

 

Carrying Amount

 

At March 31, 2014

 

$

11,884,789

 

$

8,456,379

 

At December 31, 2013

 

12,482,792

 

8,742,777

 

At March 31, 2013

 

24,536,848

 

13,174,186

 

At December 31, 2012

 

24,930,742

 

13,363,882

 

 

Credit Quality Indicators

 

We review the adequacy of the allowance for loan losses at least quarterly.  We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as residential real estate loans, commercial real estate loans, commercial loans and consumer loans.  We further divide commercial real estate loans by owner occupied, investment, hospitality and land acquisition and development.  We also divide residential real estate by owner occupied, investment, land acquisition and development and junior liens.  All categories are divided by risk rating and loss factors and weighed by risk rating to determine estimated loss amounts.  We evaluate delinquent loans and loans for which management has knowledge about possible credit problems of the borrower or knowledge of problems with collateral separately and assign loss amounts based upon the evaluation.

 

We determine loss ratios for all loans based upon a review of the three year loss ratio for the category and qualitative factors.

 

We charge off loans that management has identified as losses.  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.

 

If a loan that was previously rated a pass performing loan, from our acquisitions, deteriorates subsequent to the acquisition, the subject loan will be assessed for risk and, if necessary, evaluated for impairment.  If the risk assessment rating is adversely changed and the loan is determined to not be impaired, the loan will be placed in a migration category and the credit mark established for the loan will be compared to the general reserve allocation that would be applied using the current allowance for loan losses formula for General Reserves.  If the credit mark exceeds the allowance for loan losses formula for General Reserves, there will be no change to the allowance for loan losses.  If the credit mark is less than the current allowance for loan losses formula for General Reserves, the

 

19



Table of Contents

 

5.                             LOANS (Continued)

 

allowance for loan losses will be increased by the amount of the shortfall by a provision recorded in the income statement. If the loan is deemed impaired, the loan will be subject to evaluation for loss exposure and a specific reserve.  If the estimate of loss exposure exceeds the credit mark, the allowance for loan losses will be increased by the amount of the excess loss exposure through a provision.  If the credit mark exceeds the estimate of loss exposure there will be no change to the allowance for loan losses.  If a loan from the acquired loan portfolio is carrying a specific credit mark and a current evaluation determines that there has been an increase in loss exposure, the allowance for loan losses will be increased by the amount of the current loss exposure in excess of the credit mark.

 

The following tables outline the class of loans by risk rating at March 31, 2014 and December 31, 2013:

 

March 31, 2014

 

Account Balance

 

 

 

Legacy

 

Acquired

 

Total

 

Risk Rating

 

 

 

 

 

 

 

Pass (1-5)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

$

163,542,525

 

$

26,727,753

 

$

190,270,278

 

Investment

 

169,292,647

 

49,011,853

 

218,304,500

 

Hospitality

 

63,590,421

 

8,464,828

 

72,055,249

 

Land and A&D

 

33,782,502

 

6,227,760

 

40,010,262

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

43,985,676

 

26,591,313

 

70,576,989

 

First-Owner Occupied

 

15,591,130

 

58,213,835

 

73,804,965

 

Land and A&D

 

17,731,271

 

12,015,470

 

29,746,741

 

HELOC and Jr. Liens

 

18,909,513

 

3,295,273

 

22,204,786

 

Commercial

 

84,399,266

 

8,557,467

 

92,956,733

 

Consumer

 

9,752,546

 

775,543

 

10,528,089

 

 

 

620,577,497

 

199,881,095

 

820,458,592

 

Special Mention (6)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

1,611,155

 

2,100,264

 

3,711,419

 

Investment

 

1,428,149

 

830,932

 

2,259,081

 

Hospitality

 

 

 

 

Land and A&D

 

3,186,250

 

243,191

 

3,429,441

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

1,238,288

 

722,055

 

1,960,343

 

First-Owner Occupied

 

86,027

 

637,465

 

723,492

 

Land and A&D

 

2,441,074

 

360,793

 

2,801,867

 

HELOC and Jr. Liens

 

 

 

 

Commercial

 

2,920,052

 

633,143

 

3,553,195

 

Consumer

 

 

 

 

 

 

12,910,995

 

5,527,843

 

18,438,838

 

Substandard (7)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

1,849,685

 

884,767

 

2,734,452

 

Investment

 

1,351,595

 

1,114,643

 

2,466,238

 

Hospitality

 

4,473,345

 

 

4,473,345

 

Land and A&D

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

120,478

 

513,056

 

633,534

 

First-Owner Occupied

 

 

1,135,875

 

1,135,875

 

Land and A&D

 

 

793,372

 

793,372

 

HELOC and Jr. Liens

 

 

 

 

Commercial

 

1,191,876

 

981,811

 

2,173,687

 

Consumer

 

6,771

 

 

6,771

 

 

 

8,993,750

 

5,423,524

 

14,417,274

 

Doubtful (8)

 

 

 

 

Loss (9)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

642,482,242

 

$

210,832,462

 

$

853,314,704

 

 

20



Table of Contents

 

5.                                             LOANS (Continued)

 

December 31, 2013

 

Account Balance

 

 

 

Legacy

 

Acquired

 

Total

 

Risk Rating

 

 

 

 

 

 

 

Pass (1-5)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

$

159,945,564

 

$

27,089,317

 

$

187,034,881

 

Investment

 

159,392,609

 

51,664,220

 

211,056,829

 

Hospitality

 

62,818,042

 

8,546,240

 

71,364,282

 

Land and A&D

 

37,383,344

 

8,148,372

 

45,531,716

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

44,064,312

 

27,103,460

 

71,167,772

 

First-Owner Occupied

 

12,896,971

 

60,399,843

 

73,296,814

 

Land and A&D

 

17,778,528

 

12,678,761

 

30,457,289

 

HELOC and Jr. Liens

 

18,302,559

 

3,359,063

 

21,661,622

 

Commercial

 

85,415,692

 

9,529,078

 

94,944,770

 

Consumer

 

10,113,098

 

870,843

 

10,983,941

 

 

 

608,110,719

 

209,389,197

 

817,499,916

 

Special Mention (6)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

1,310,107

 

2,128,647

 

3,438,754

 

Investment

 

1,432,243

 

835,918

 

2,268,161

 

Hospitality

 

 

 

 

Land and A&D

 

3,212,463

 

250,806

 

3,463,269

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

1,106,938

 

733,107

 

1,840,045

 

First-Owner Occupied

 

87,154

 

762,920

 

850,074

 

Land and A&D

 

2,066,763

 

 

2,066,763

 

HELOC and Jr. Liens

 

 

 

 

Commercial

 

1,841,859

 

646,700

 

2,488,559

 

Consumer

 

 

 

 

 

 

11,057,527

 

5,358,098

 

16,415,625

 

Substandard (7)

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

Owner Occupied

 

1,849,685

 

884,767

 

2,734,452

 

Investment

 

1,363,821

 

1,591,538

 

2,955,359

 

Hospitality

 

4,473,345

 

 

4,473,345

 

Land and A&D

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

First-Investment

 

123,183

 

527,528

 

650,711

 

First-Owner Occupied

 

925,812

 

1,084,740

 

2,010,552

 

Land and A&D

 

 

1,046,181

 

1,046,181

 

HELOC and Jr. Liens

 

 

 

 

Commercial

 

2,371,493

 

985,568

 

3,357,061

 

Consumer

 

14,427

 

 

14,427

 

 

 

11,121,766

 

6,120,322

 

17,242,088

 

Doubtful (8)

 

 

 

 

Loss (9)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

630,290,012

 

$

220,867,617

 

$

851,157,629

 

 

21



Table of Contents

 

5.                                       LOANS (Continued)

 

The following table details activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2014 and 2013.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.  During the fourth quarter of 2013, the loan segments were changed to align with our new allowance methodology which resulted in balance transfers from prior loan categories and assigned to each new loan segment.

 

March 31, 2014

 

Commercial

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

495,051

 

$

3,569,395

 

$

841,234

 

$

23,533

 

$

4,929,213

 

General provision for loan losses

 

76,063

 

159,543

 

91,713

 

11,251

 

338,570

 

Provision (credit) for loan losses for loans acquired with deteriorated credit quality

 

(5,907

)

(138,480

)

75,586

 

 

(68,801

)

Recoveries

 

2,496

 

40

 

7,670

 

4,026

 

14,232

 

 

 

567,703

 

3,590,498

 

1,016,203

 

38,810

 

5,213,214

 

Loans charged off

 

(1,000

)

 

(320,006

)

(10,269

)

(331,275

)

Ending Balance

 

$

566,703

 

$

3,590,498

 

$

696,197

 

$

28,541

 

$

4,881,939

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

185,846

 

$

1,385,160

 

$

 

$

 

$

1,571,006

 

Other loans not individually evaluated

 

379,361

 

1,926,498

 

512,872

 

29,396

 

2,848,127

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

279,036

 

 

183,770

 

 

462,806

 

Ending balance

 

$

844,243

 

$

3,311,658

 

$

696,642

 

$

29,396

 

$

4,881,939

 

 

March 31, 2013

 

Real Estate

 

Commercial

 

Boats

 

Other
Consumer

 

Total

 

Beginning balance

 

$

2,826,584

 

$

755,954

 

$

248,928

 

$

133,881

 

$

3,965,347

 

General provision for loan losses

 

22,653

 

113,670

 

(7,969

)

(3,354

)

125,000

 

Provision for loan losses for loans acquired with deteriorated credit quality

 

75,000

 

 

 

 

75,000

 

Recoveries

 

31,383

 

16,996

 

 

22,674

 

71,053

 

 

 

2,955,620

 

886,620

 

240,959

 

153,201

 

4,236,400

 

Loans charged off

 

(67,851

)

(102,596

)

 

(13,006

)

(183,453

)

Ending Balance

 

$

2,887,769

 

$

784,024

 

$

240,959

 

$

140,195

 

$

4,052,947

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

25,000

 

$

 

$

 

$

 

$

25,000

 

Other loans not individually evaluated

 

2,471,145

 

784,024

 

240,959

 

140,195

 

3,636,323

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

391,624

 

 

 

 

391,624

 

Ending balance

 

$

2,887,769

 

$

784,024

 

$

240,959

 

$

140,195

 

$

4,052,947

 

 

22



Table of Contents

 

5.                             LOANS (Continued)

 

Our recorded investment in loans at March 31, 2014 and 2013 related to each balance in the allowance for probable loan losses by portfolio segment and disaggregated on the basis of our impairment methodology was as follows:

 

March 31, 2014

 

Commercial

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

Legacy loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve

 

$

439,694

 

$

5,824,940

 

$

 

$

 

$

6,264,634

 

Individually evaluated for impairment without specific reserve

 

752,182

 

2,120,282

 

120,478

 

 

2,992,942

 

Other loans not individually evaluated

 

87,319,319

 

436,230,697

 

99,467,152

 

9,759,318

 

632,776,486

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)

 

 

372,048

 

482,631

 

 

854,679

 

Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition)

 

86,813

 

 

515,826

 

 

602,639

 

Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)

 

 

 

232,027

 

 

232,027

 

Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)

 

10,085,609

 

95,166,297

 

103,563,849

 

775,542

 

209,591,297

 

Ending balance

 

$

98,683,617

 

$

539,714,264

 

$

204,381,963

 

$

10,534,860

 

$

853,314,704

 

 

 

March 31, 2013

 

Real Estate

 

Commerical

 

Boats

 

Other
Consumer

 

Total

 

Legacy loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve

 

$

499,122

 

$

 

$

 

$

 

$

499,122

 

Individually evaluated for impairment without specific reserve

 

2,783,091

 

1,721,438

 

 

 

4,504,529

 

Collectively evaluated for impairment without reserve

 

378,858,376

 

91,205,536

 

6,813,884

 

3,058,822

 

479,936,618

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)

 

1,603,144

 

 

 

 

1,603,144

 

Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)

 

12,887,376

 

286,810

 

 

 

13,174,186

 

Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)

 

104,057,548

 

10,135,885

 

 

936,671

 

115,130,104

 

Ending balance

 

$

500,688,657

 

$

103,349,669

 

$

6,813,884

 

$

3,995,493

 

$

614,847,703

 

 

23



Table of Contents

 

6.                                       OTHER REAL ESTATE OWNED

 

At March 31, 2014 and December 31, 2013, the fair value of other real estate owned was $4.6 million and $4.3 million, respectively.  As a result of the acquisitions of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).

 

The following outlines the transactions in other real estate owned during the period.

 

Three months ended March 31, 2014

 

Legacy

 

Acquired

 

Total

 

Beginning balance

 

$

475,291

 

$

3,836,051

 

$

4,311,342

 

Real estate acquired through foreclosure of loans

 

334,000

 

257,622

 

591,622

 

Real estate sold

 

 

(512,878

)

(512,878

)

Net realized gain (loss) on sale of real estate owned

 

 

203,068

 

203,068

 

Ending balance

 

$

809,291

 

$

3,783,863

 

$

4,593,154

 

 

7.                                       EARNINGS PER COMMON SHARE

 

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

 

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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

Weighted average number of shares

 

10,780,141

 

6,848,505

 

Dilutive average number of shares

 

10,942,110

 

6,950,749

 

 

8.                                      STOCK BASED COMPENSATION

 

For the three months ended March 31, 2014 and 2013, we recorded stock-based compensation expense of $126,802 and $83,662, respectively.  At March 31, 2014, there was $461,189 of total unrecognized compensation cost related to non-vested stock options and restricted stock awards that we expect to realize over the next 1.25 years. As of March 31, 2014, there were 413,722 shares remaining available for future issuance under the equity incentive plans. The directors and officers did not exercise any options during the three month periods ended March 31, 2014 and 2013.

 

For purposes of determining estimated fair value of stock options and restricted stock awards, we have computed the estimated fair values of all stock-based compensation using the Black-Scholes option pricing model and, for stock options and restricted stock awards granted prior to December 31, 2013, have applied the assumptions set forth in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2013.  During the three months ended March 31, 2014 and 2013, we granted 50,759 and 52,712 stock options, respectively.  The weighted average grant date fair value of these 2014 stock options is $4.69 and was computed using the Black-Scholes option pricing model under similar assumptions.

 

During the three months ended March 31, 2014 and 2013, we granted 8,257 and 8,382 restricted common stock awards, respectively. The weighted average grant date fair value of these restricted stock awards is $16.76 at March 31, 2014. There were no restricted shares forfeited during the three month periods ending March 31, 2014 and 2013.

 

24



Table of Contents

 

9.                                       FAIR VALUE MEASUREMENT

 

The fair value of an asset or liability is the price that participants would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

 

The fair value hierarchy established by accounting standards defines three input levels for fair value measurement.  The applicable standard describes three levels of inputs that may be used to measure fair value: Level 1 is based on quoted market prices in active markets for identical assets.  Level 2 is based on significant observable inputs other than Level 1 prices.  Level 3 is based on significant unobservable inputs that reflect a company’s own assumptions about the assumption that market participants would use in pricing an asset or liability.  We evaluate fair value measurement inputs on an ongoing basis in order to determine if there is a change of sufficient significance to warrant a transfer between levels.  For the three months ended March 31, 2014 and year ended December 31, 2013, there were no transfers between levels.

 

At March 31, 2014, we hold, as part of our investment portfolio, available for sale securities reported at fair value consisting of municipal securities, U.S. government sponsored entities, mortgage-backed securities.  The fair value of the majority of these securities is determined using widely accepted valuation techniques including matrix pricing and broker-quote based applications.  Inputs include benchmark yields, reported trades, issuer spreads, prepayments speeds and other relevant items.  These are inputs used by a third-party pricing service used by us.

 

To validate the appropriateness of the valuations provided by the third party, we regularly update the understanding of the inputs used and compare valuations to an additional third party source.  We classify all our investment securities available for sale in Level 2 of the fair value hierarchy, with the exception of treasury securities which fall into Level 1.

 

We value Sallie Mae (SLMA) equity securities (included in equity securities) at fair value on a recurring basis.  We value SLMA equity securities under Level 1. During the period ending March 31, 2014, the SLMA equity security was sold and the realized gain of $96,993 is recorded in gain (loss) on disposal of assets on the consolidated statement of income.

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

 

 

At March 31, 2014 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

Total Changes

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Availabe-for-sale:

 

 

 

 

 

 

 

 

 

 

 

Treasury securities

 

$

1,499

 

$

1,499

 

$

 

$

 

$

 

U.S. government agency

 

42,099

 

 

42,099

 

 

 

Municipal securities

 

60,589

 

 

60,589

 

 

 

FHLMC MBS

 

4,207

 

 

4,207

 

 

 

FNMA MBS

 

18,338

 

 

18,338

 

 

 

GNMA MBS

 

38,568

 

 

38,568

 

 

 

SBA loan pools

 

6,794

 

 

6,794

 

 

 

Total recurring assets at fair value

 

$

172,094

 

$

1,499

 

$

170,595

 

$

 

$

 

 

25



Table of Contents

 

9.                                       FAIR VALUE MEASUREMENT (continued)

 

 

At December 31, 2013 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

Total Changes

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Availabe-for-sale:

 

 

 

 

 

 

 

 

 

 

 

Treasury securities

 

$

1,250

 

$

1,250

 

$

 

$

 

$

 

U.S. government agency

 

40,735

 

 

40,735

 

 

 

Municipal securities

 

59,267

 

 

59,267

 

 

 

FHLMC MBS

 

5,206

 

 

5,206

 

 

 

FNMA MBS

 

18,703

 

 

18,703

 

 

 

GNMA MBS

 

39,921

 

 

39,921

 

 

 

SBA loan pools

 

7,088

 

 

7,088

 

 

 

Total investment securities available for sale

 

172,170

 

1,250

 

170,920

 

 

 

Sallie Mae equity securities

 

414

 

414

 

 

 

 

Total recurring assets at fair value

 

$

172,584

 

$

1,664

 

$

170,920

 

$

 

$

 

 

Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.  While management believes our methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value.  Furthermore, we have not comprehensively revalued the fair value amounts since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the above presented amounts.

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 

We may be required from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. generally accepted accounting principles. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period. Assets measured at fair value on a nonrecurring basis at March 31, 2014 and December 31, 2013 are included in the tables below.

 

We also measure certain non-financial assets such as other real estate owned, TDRs, and repossessed or foreclosed property at fair value on a non-recurring basis. Generally, we estimate the fair value of these items using Level 2 inputs based on observable market data or Level 3 inputs based on discounting criteria.

 

 

 

At March 31, 2014 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans

 

 

 

 

 

 

 

 

 

Legacy:

 

$

7,687

 

$

 

$

 

$

7,687

 

Acquired:

 

1,233

 

 

 

1,233

 

Total Impaired Loans

 

8,920

 

 

 

8,920

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

Legacy:

 

809

 

 

 

809

 

Acquired:

 

3,784

 

 

 

3,784

 

Total other real estate owned:

 

4,593

 

 

 

4,593

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

13,513

 

$

 

$

 

$

13,513

 

 

26



Table of Contents

 

9.                                       FAIR VALUE MEASUREMENT (continued)

 

 

 

At December 31, 2013 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Carrying Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans

 

 

 

 

 

 

 

 

 

Legacy:

 

$

9,723

 

$

 

$

 

$

9,723

 

Acquired:

 

1,296

 

 

 

1,296

 

Total Impaired Loans

 

11,019

 

 

 

11,019

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

Legacy:

 

475

 

 

 

$

475

 

Acquired:

 

3,836

 

 

 

3,836

 

Total other real estate owned:

 

4,311

 

 

 

4,311

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

15,330

 

$

 

$

 

$

15,330

 

 

As of March 31, 2014 and December 31, 2013, we estimated the fair value of impaired assets using Level 3 inputs to be $13.5 million and $15.3 million, respectively.  We determined these Level 3 inputs based on appraisal evaluations, offers to purchase and/or appraisals that we obtained from an outside third party during the preceding twelve months less costs to sell.  Discounts have predominantly been in the range of 0% to 50%.  As a result of the acquisition of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).

 

We use the following methodologies for estimating fair values of financial instruments that we do not measure on a recurring basis.  The estimated fair values of financial instruments equal the carrying value of the instruments except as noted.

 

Cash and Cash Equivalents - For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value because of the short maturities of these instruments.

 

Loans- We estimate the fair value of loans, segregated by type based on similar financial characteristics, segregated by type based on similar financial characteristics, by discounting future cash flows using current rates for which we would make similar loans to borrowers with similar credit histories.  We then adjust this calculated amount for any credit impairment.

 

Loans held for Sale- Loans held for sale are carried at the lower of cost or market value.  The fair values of loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics.

 

Investment Securities- We base the fair values of investment securities upon quoted market prices or dealer quotes.

 

Equity Securities- Equity securities are considered restricted stock and are carried at cost which approximates fair value.

 

Bank Owned Life Insurance - The carrying amount of Bank Owned Life Insurance (“BOLI”) purchased on a group of officers is a reasonable estimate of fair value.  BOLI is an insurance product that provides an effective way to offset current employee benefit costs.

 

Accrued Interest Receivable and Payable- The carrying amount of accrued interest and dividends receivable on loans and investments and payable on borrowings and deposits approximate their fair values.

 

27



Table of Contents

 

9.                                       FAIR VALUE MEASUREMENT (continued)

 

Interest bearing deposits- The fair value of demand deposits and savings accounts is the amount payable on demand.  We estimate the fair value of fixed maturity certificates of deposit using the rates currently offered for deposits of similar remaining maturities.

 

Non-Interest bearing deposits- The fair value of non-interest bearing accounts is the amount payable on demand at the reporting date.

 

Long and short term borrowings- The fair value of long and short term fixed rate borrowings is estimated by discounting the value of contractual cash flows using rates currently offered for advances with similar terms and remaining maturities.

 

Off-balance Sheet Commitments and Contingencies- Carrying amounts are reasonable estimates of the fair values for such financial instruments.  Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to our financial position.

 

Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates.  The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments.  We must report in earnings unrealized gains and losses on items for which we have elected the fair value measurement option at each subsequent reporting date.  We measure certain financial assets and financial liabilities at fair value on a non-recurring basis.  These assets and liabilities are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment.

 

 

 

March 31, 2014 (In thousands)

 

 

 

 

 

 

 

Quoted Prices

 

Significant

 

Significant

 

 

 

 

 

Total

 

in Active

 

Other

 

Other

 

 

 

Carrying

 

Estimated

 

Markets for

 

Observable

 

Unobservable

 

 

 

Amount

 

Fair

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(000’s)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,406

 

$

54,406

 

$

54,406

 

$

 

$

 

Loans receivable, net

 

849,430

 

863,985

 

 

 

863,985

 

Loans held for sale

 

1,682

 

1,682

 

 

1,682

 

 

Investment securities available for sale

 

172,094

 

172,094

 

1,499

 

170,595

 

 

Equity Securities at cost

 

4,304

 

4,304

 

 

4,304

 

 

Bank Owned Life Insurance

 

30,788

 

30,788

 

 

30,788

 

 

Accrued interest receivable

 

3,131

 

3,131

 

 

906

 

2,225

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

234,512

 

234,512

 

 

234,512

 

 

Interest bearing

 

773,640

 

779,087

 

 

779,087

 

 

Short term borrowings

 

38,194

 

38,194

 

 

38,194

 

 

Long term borrowings

 

6,072

 

6,072

 

 

6,072

 

 

Accrued Interest payable

 

242

 

242

 

 

242

 

 

 

28



Table of Contents

 

9.                                       FAIR VALUE MEASUREMENT (continued)

 

 

 

December 31, 2013 (In thousands)

 

 

 

 

 

 

 

Quoted Prices

 

Significant

 

Significant

 

 

 

 

 

Total

 

in Active

 

Other

 

Other

 

 

 

Carrying

 

Estimated

 

Markets for

 

Observable

 

Unobservable

 

 

 

Amount

 

Fair

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(000’s)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

29,058

 

$

29,058

 

$

29,058

 

$

 

$

 

Loans receivable, net

 

847,249

 

860,458

 

 

 

860,458

 

Loans held for sale

 

2,075

 

2,075

 

 

2,075

 

 

Investment securities available for sale

 

172,170

 

172,170

 

1,250

 

170,920

 

 

Equity Securities at cost

 

5,670

 

5,670

 

414

 

5,256

 

 

Bank Owned Life Insurance

 

30,577

 

30,577

 

 

30,577

 

 

Accrued interest receivable

 

3,433

 

3,433

 

 

1,088

 

2,345

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

228,734

 

228,734

 

 

228,734

 

 

Interest bearing

 

745,626

 

751,703

 

 

751,703

 

 

Short term borrowings

 

49,530

 

49,530

 

 

49,530

 

 

Long term borrowings

 

6,093

 

6,093

 

 

6,093

 

 

Accrued Interest payable

 

265

 

265

 

 

265

 

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Introduction

 

Some of the matters discussed below include forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.  Our actual results and the actual outcome of our expectations and strategies could be different from those anticipated or estimated for the reasons discussed below and under the heading “Information Regarding Forward Looking Statements.”

 

Overview

 

Old Line Bancshares was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank.

 

Our primary business is to own all of the capital stock of Old Line Bank.  We also have an approximately $464,223 investment in a real estate investment limited liability company named Pointer Ridge Office Investment, LLC (Pointer Ridge).  We own 62.5% of Pointer Ridge.  Frank Lucente, one of our directors and a director of Old Line Bank, controls 12.5% of Pointer Ridge and controls the manager of Pointer Ridge.  The purpose of Pointer Ridge is to acquire, own, hold for profit, sell, assign, transfer, operate, lease, develop, mortgage, refinance, pledge and otherwise deal with real property located at the intersection of Pointer Ridge Road and Route 301 in Bowie, Maryland.  Pointer Ridge owns a commercial office building containing approximately 40,000 square feet and leases this space to tenants.  We lease approximately 73% of this building for our main office and operate a branch of Old Line Bank from this address.

 

On April 1, 2011, we acquired Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A (MB&T) and on May 10, 2013, we acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (WSB).  The acquisition of WSB created the fifth largest independent commercial bank based in Maryland, with assets of more than $1.1 billion and with 23 full service branches serving five counties.

 

29



Table of Contents

 

Summary of Recent Performance and Other Activities

 

Our net income available to common stockholders increased $549 thousand to net earnings of $1.8 million for the three months ended March 31, 2014, compared to net earnings of $1.3 million for the three months ended March 31, 2013.  Income was $0.17 per basic and diluted common share for the three months ended March 31, 2014 compared to earnings of $0.19 per basic and diluted common share for the same period in 2013.  The increase in net income is primarily the result of a $2.6 million increase in total interest income and an increase of $165 thousand in non-interest income partially offset by an increase of $1.9 million in non-interest expense.

 

The following highlights contain additional financial data and events that have occurred during the three months ended March 31, 2014:

 

·                   Net income available to common stockholders of $1.8 million, or $0.17 per basic and diluted share, was recorded for the three month period ending March 31, 2014 compared to net income available to common stockholders of $1.3 million or $0.19 per basic and diluted share, for the first quarter of 2013, representing an increase of $549,309 or 42.70%.

 

·                   The net interest margin was 4.29% compared to 4.36% for the same period in 2013.  The average interest rate paid on total interest-bearing liabilities decreased to 0.51% for the three months ended March 31, 2014 compared to 0.66% for the three months ended March 31, 2013.

 

·                   The first quarter Return of Average Assets (ROAA) and Return on Average Equity (ROAE) were 0.64% and 5.95%, respectively, compared to ROAA and ROAE of 0.61% and 7.26%, respectively, for the first quarter of 2013.

 

·                   Total assets at March 31, 2014 increased by $25.7 million compared to December 31, 2013.

 

·                   Total deposits grew by $33.8 million, or 3.47%, since December 31, 2013.

 

·                   Net loans held for investment increased by $2.2 million, or 0.26%, since December 31, 2013.

 

·                   Our asset quality remained strong:

 

·                   At March 31, 2014, we had five legacy loans (loans originated by Old Line Bank) on non-accrual status in the amount of $7.2 million, compared to eight loans in the amount of $8.2 million at December 31, 2013.

·                   At March 31, 2014, we had accruing legacy loans past due between 30 and 89 days in the amount of $1.6 million and accruing legacy loans of $230 thousand that are 90 or more days past due, compared to $1.6 million accruing 30-89 days and no loans that were past 90 or more at December 31, 2013.

·                   At March 31, 2014, we had accruing acquired loans totaling $3.0 million past due between 30 and 89 days and accruing acquired loans of $478 thousand that are 90 or more days past due, compared to $4.5 million between 30-89 days and $1.7 million 90 or more days past due and accruing at December 31, 2013.

 

·                   We provided $270 thousand for loan losses during the three month period ended March 31, 2014 compared to $200 thousand for the three months ended March 31, 2013.

 

·                   Non-performing assets decreased to 1.12% of total assets at March 31, 2014 compared to 1.27% at December 31,   2013, but increased from 0.94% at March 31, 2013.

 

·                   We ended the first quarter of 2014 with a book value of $11.99 per common share and a tangible book value of $10.79 per common share.

 

·                   We maintained liquidity and by all regulatory measures remained “well capitalized.”

 

The following summarizes the highlights of our financial performance for the three month period ended March 31, 2014 compared to same period in 2013 (figures in the table may not match those discussed in the balance of this section due to rounding).

 

30



Table of Contents

 

 

 

Three months ended March 31,

 

 

 

(Dollars in thousands)

 

 

 

2014

 

2013

 

$ Change

 

% Change

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

1,836

 

$

1,286

 

$

550

 

42.77

%

Interest income

 

11,372

 

8,817

 

2,555

 

28.98

 

Interest expense

 

1,013

 

970

 

43

 

4.43

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision for loan losses

 

10,359

 

7,847

 

2,512

 

32.01

 

Non-interest income

 

1,392

 

1,228

 

164

 

13.36

 

Non-interest expense

 

8,977

 

7,080

 

1,897

 

26.79

 

Average total loans

 

851,080

 

605,702

 

245,378

 

40.51

 

Average interest earning assets

 

1,021,996

 

772,187

 

249,809

 

32.35

 

Average total interest bearing deposits

 

751,439

 

552,650

 

198,789

 

35.97

 

Average non-interest bearing deposits

 

229,230

 

187,698

 

41,532

 

22.13

 

Net interest margin (1)

 

4.29

%

4.36

%

 

 

 

 

Return on average equity

 

5.95

%

7.26

%

 

 

 

 

Basic earnings per common share

 

$

0.17

 

$

0.19

 

$

(0.02

)

(10.53

)

Diluted earnings per common share

 

0.17

 

0.19

 

(0.02

)

(10.53

)

 


(1) See “Reconciliation of Non-GAAP Measures”

 

Strategic Plan

 

We have based our strategic plan on the premise of enhancing stockholder value and growth through branching and operating profits.  Our short term goals include collecting payments on non-accrual and past due loans, profitably disposing of certain acquired loans and other real estate owned, enhancing and maintaining credit quality, maintaining an attractive branch network, expanding fee income, generating extensions of core banking services, and using technology to maximize stockholder value.  During the past two years, we have expanded organically in Montgomery County, and through acquisition in Charles County, Prince George’s County and Anne Arundel County, Maryland.

 

We use the Internet and technology to augment our growth plans.  Currently, we offer our customers image technology, Internet and mobile banking with online account access and bill payer service. We provide selected commercial customers the ability to remotely capture their deposits and electronically transmit them to us.  We will continue to evaluate cost effective ways that technology can enhance our management capabilities, products and services.

 

We may take advantage of strategic opportunities presented to us via mergers occurring in our marketplace.  For example, we may purchase branches that other banks close or lease branch space from other banks or hire additional loan officers.  We also continually evaluate and consider opportunities with financial services companies or institutions with which we may become a strategic partner, merge or acquire such as we have done with Maryland Bankcorp and WSB Holdings.

 

Although the current economic climate continues to present significant challenges for our industry, we have worked diligently towards our goal of becoming the premier community bank in the Washington, D.C. market, including through the new branches we acquired in the WSB acquisition and the attendant increased penetration into the Charles, Prince George’s and Anne Arundel County markets.  While we are uncertain about the pace of economic growth or the impact of the current political environment, and we believe that high unemployment and growing national debt will continue to dampen the economic climate, we remain cautiously optimistic that we have identified any problem assets, that our remaining borrowers will stay current on their loans and that we can continue to grow our balance sheet and earnings.  We believe that we are well positioned to capitalize on the opportunities that may become available in the current economy as well as a healthier economy.

 

If the Federal Reserve maintains the federal funds rate at current levels and the economy remains stable, we believe that we can continue to grow total loans and deposits during the remainder of 2014.  We also believe that we will be able to maintain our current level of net interest margins during the remainder of 2014.  As a result of this growth and expected continued strength in the net interest margin, we expect that net interest income will continue to increase during the remainder of 2014, although there can be no guarantee that this will be the case.

 

31



Table of Contents

 

We also expect that salaries and benefits expenses and other operating expenses will continue to be higher in 2014 than they were in 2013 due to the acquisition of WSB Holdings.  We believe with our existing branches, our lending staff, our corporate infrastructure and our solid balance sheet and strong capital position, we can continue to focus our efforts on improving earnings per share and enhancing stockholder value.

 

Critical Accounting Policies

 

Critical accounting policies are those that involve significant judgments and assessments by management, and which could potentially result in materially different results under different assumptions and conditions.  As discussed in Old Line Bancshares’ Form 10-K for the fiscal year ended December 31, 2013, we consider our critical accounting policies to be the allowance for loan losses, other-than-temporary impairment of investment securities, goodwill and other intangible assets, income taxes, business combination and accounting for acquired loans.  There have been no material changes in our critical accounting policies during the three months ended March 31, 2014.

 

32



Table of Contents

 

Average Balances, Yields and Accretion of Fair Value Adjustments Impact

 

The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the three months ended March 31, 2014 and 2013, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates.  Non-accrual loans are included in total loan balances lowering the effective yield for the portfolio in the aggregate.  The average balances used in this table and other statistical data were calculated using average daily balances.

 

 

 

Average Balances, Interest and Yields

 

 

 

2014

 

2013

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Three Months Ended March 31, 

 

balance

 

Interest

 

Yield

 

balance

 

Interest

 

Yield

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold (1)

 

$

1,324,848

 

$

389

 

0.12

%

$

1,709,594

 

$

603

 

0.20

%

Interest bearing deposits

 

27,656

 

8

 

0.12

 

161,326

 

99

 

0.25

 

Investment securities (1)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

1,401,315

 

890

 

0.26

 

1,374,133

 

1,855

 

0.55

 

U.S. government agency

 

36,307,595

 

159,656

 

1.78

 

29,227,991

 

87,181

 

1.21

 

Mortgage backed securities

 

70,546,412

 

377,872

 

2.17

 

70,720,047

 

388,256

 

2.23

 

Municipal securities

 

61,152,365

 

704,065

 

4.67

 

63,834,888

 

751,570

 

4.77

 

Other equity securities

 

5,156,638

 

76,394

 

6.01

 

3,515,366

 

43,302

 

5.00

 

Total investment securities

 

174,564,325

 

1,318,877

 

3.06

 

168,672,425

 

1,272,164

 

3.06

 

Loans:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

126,387,167

 

1,378,718

 

4.42

 

100,592,871

 

1,317,401

 

5.31

 

Mortgage real estate

 

713,505,366

 

8,961,737

 

5.09

 

493,997,648

 

6,514,081

 

5.35

 

Consumer

 

11,187,466

 

162,019

 

5.87

 

11,111,472

 

164,490

 

6.00

 

Total loans

 

851,079,999

 

10,502,474

 

5.00

 

605,701,991

 

7,995,972

 

5.35

 

Allowance for loan losses

 

5,001,250

 

 

 

 

4,058,816

 

 

 

 

Total loans, net of allowance

 

846,078,749

 

10,502,474

 

5.03

 

601,643,175

 

7,995,972

 

5.39

 

Total interest earning assets(1)

 

1,021,995,578

 

11,821,748

 

4.69

 

772,186,520

 

9,268,838

 

4.87

 

Non-interest bearing cash

 

36,258,104

 

 

 

 

 

25,465,996

 

 

 

 

 

Premises and equipment

 

34,901,415

 

 

 

 

 

25,083,069

 

 

 

 

 

Other assets

 

75,336,154

 

 

 

 

 

37,123,329

 

 

 

 

 

Total assets(1)

 

1,168,491,251

 

 

 

 

 

859,858,914

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

86,889,647

 

36,266

 

0.17

 

65,341,432

 

27,631

 

0.17

 

Money market and NOW

 

298,511,159

 

161,920

 

0.22

 

176,313,295

 

111,159

 

0.26

 

Other time deposits

 

366,038,675

 

696,117

 

0.77

 

310,994,955

 

718,349

 

0.94

 

Total interest bearing deposits

 

751,439,481

 

894,303

 

0.48

 

552,649,682

 

857,139

 

0.63

 

Borrowed funds

 

51,661,794

 

118,276

 

0.93

 

40,335,859

 

112,487

 

1.13

 

Total interest bearing liabilities

 

803,101,275

 

1,012,579

 

0.51

 

592,985,541

 

969,626

 

0.66

 

Non-interest bearing deposits

 

229,229,562

 

 

 

 

 

187,697,564

 

 

 

 

 

 

 

1,032,330,837

 

 

 

 

 

780,683,105

 

 

 

 

 

Other liabilities

 

10,813,815

 

 

 

 

 

6,909,547

 

 

 

 

 

Non-controlling interest

 

285,355

 

 

 

 

 

387,467

 

 

 

 

 

Stockholders’ equity

 

125,061,244

 

 

 

 

 

71,878,795

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,168,491,251

 

 

 

 

 

$

859,858,914

 

 

 

 

 

Net interest spread(1)

 

 

 

 

 

4.18

 

 

 

 

 

4.21

 

Net interest margin(1)

 

 

 

$

10,809,169

 

4.29

%

 

 

$

8,299,212

 

4.36

%

 


(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.

 

33



Table of Contents

 

The following table describes the impact on our interest revenue and expense resulting from changes in average balances and average rates for the three months ended March 31, 2014 and 2013.  We have allocated the change in interest income, interest expense and net interest income due to both volume and rate proportionately to the rate and volume variances.

 

Rate/Volume Variance Analysis

 

 

 

Three months ended March 31,

 

 

 

2014 compared to 2013

 

 

 

Variance due to:

 

 

 

Total

 

Rate

 

Volume

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

Federal funds sold(1)

 

$

(214

)

$

(161

)

$

(53

)

Interest bearing deposits

 

(91

)

(66

)

(25

)

Investment Securities(1)

 

 

 

 

 

 

 

U.S. treasury

 

(965

)

(1,029

)

64

 

U.S. government agency

 

72,475

 

64,307

 

8,168

 

Mortgage backed securities

 

(10,384

)

(10,156

)

(228

)

Municipal securities

 

(47,505

)

(31,867

)

(15,638

)

Other

 

33,092

 

21,065

 

12,027

 

Loans:(1)

 

 

 

 

 

 

 

Commercial

 

61,317

 

(445,361

)

506,678

 

Mortgage

 

2,447,656

 

(885,113

)

3,332,769

 

Consumer

 

(2,471

)

(4,370

)

1,899

 

Total interest revenue (1)

 

2,552,910

 

(1,292,751

)

3,845,661

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

Savings

 

8,636

 

(1,555

)

10,191

 

Money market and NOW

 

50,761

 

(47,080

)

97,841

 

Other time deposits

 

(22,232

)

(222,855

)

200,623

 

Borrowed funds

 

5,788

 

(41,649

)

47,437

 

Total interest expense

 

42,953

 

(313,139

)

356,092

 

 

 

 

 

 

 

 

 

Net interest income(1)

 

$

2,509,957

 

$

(979,612

)

$

3,489,569

 

 


(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.”

 

Comparison of Operating Results for the Three Months Ended March 31, 2014 and 2013

 

Net Interest Income Net interest income before provision for loan losses for the three months ended March 31, 2014 increased $2.5 million or 32.0% to $10.4 million from $7.8 million for the same period in 2013.  As outlined in detail in the Rate/Volume Analysis, this increase was the result of an increase in total interest income resulting from an increase in average interest earning assets, partially offset by a decrease in yield on such assets, and a slight increase in interest paid on interest bearing liabilities.  Average interest earning assets increased primarily due to the acquisition of WSB and to a lesser extent, organic loan growth, compared to the same three month period last year.  A competitive rate environment and a low prime rate resulted in decreases in both the rate paid on interest bearing liabilities and the yield on interest earning assets during the three months ended March 31, 2014, however, the lower market yields on interest bearing assets had a much greater impact on, and continue to negatively impact, net interest income.  We continue to adjust the mix and volume of interest earning assets and liabilities on the balance sheet to maintain a relatively stable net interest margin.

 

Total interest income increased $2.6 million, or 28.98%, to $11.4 million during the three months ended March 31, 2014 compared to $8.8 million during the three months ended March 31, 2013.  We offset the effect on interest income and net interest income caused by the low rate environment by growing total average interest earning assets by $249.8 million or 32.35% to $1.0 billion for the three months ended March 31, 2014 from $772.2 million for the three months ended March 31, 2013, as well as by changes in the mix of our interest-earning assets. The increase in total interest earning assets is due to strong organic loan growth during the last nine months of 2013 as well as the loans and investments acquired in the WSB

 

34



Table of Contents

 

Holdings transaction.

 

Total interest expense increased $42,953, or 4.43%, to $1.0 million during the three months ended March 31, 2014 from $970 thousand for the same period in 2013, as a result of the increase in average interest bearing liabilities partially offset by a decrease in the average interest rate paid on interest bearing liabilities, primarily time deposits.  The average rate paid on time deposits decreased to 0.77% during the three months ended March 31, 2014 from 0.94% during the same period last year, while the average interest rate paid on all interest bearing liabilities decreased to 0.51% during the three months ended March 31, 2014 compared to 0.66% during the three months ended March 31, 2013.  Average interest bearing liabilities increased $210.1 million or 35.43% to $803.1 million for the three months ended March 31, 2014 from $593.0 million for the three months ended March 31, 2013, primarily as a result of a $198.8 million or 36.0% increase in average interest bearing deposits.

 

The growth in average interest bearing deposits was primarily the result of the acquisition of WSB, but we also experienced organic growth as a result of increased name recognition in our market place, including as a result of the acquisition, and our business development efforts.

 

Non-interest bearing deposits allow us to fund growth in interest earning assets at minimal cost.  As a result of the acquisition of WSB and the growth generated from our branch network and commercial loan officers, our average non-interest bearing deposits increased $41.5 million to $229.2 million for the three months ended March 31, 2014, compared to $187.7 million for the three months ended March 31, 2013.

 

Our net interest margin was 4.29% for the three months ended March 31, 2014 compared to 4.36% for the three months ended March 31, 2013.  The yield on average interest earning assets decreased 18 basis points during the period from 4.87% for the quarter ended March 31, 2013 to 4.69% for the quarter ended March 31, 2014. Re-pricing in the loan portfolio and slightly lower yields on new loans caused the average loan yield to decline.

 

During the three months ended March 31, 2014 and 2013, we continued to successfully collect payments on acquired loans that we had recorded at fair value according to ASC 310-20 and ASC 310-30, which contributed to the $429 thousand of total accretion recorded during the three months ended March 31, 2014 as compared to $240 thousand recorded during the same period last year.  The payments received were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date.  The accretion increase is primarily due to higher repayments on impaired loans that we acquired from MB&T and WSB during the three month period ending March 31, 2014 relative to the same three months last year in addition to higher fair value accretion on interest bearing deposits from the WSB acquisition.

 

Total accretion increased for the three months ending March 31, 2014 as compared to March 31, 2013 primarily due to one real estate loans that was paid off during the quarter ending March 31, 2014 representing approximately $192,000 in accretion. The accretion positively impacted the yield on loans and increased the net interest margin during these periods as follows:

 

 

 

Three months ended March 31,

 

 

 

2014

 

2013

 

 

 

Accretion
Dollars

 

% Impact on
Net Interest
Margin

 

Accretion
Dollars

 

% Impact on
Net Interest
Margin

 

Commercial loans

 

$

7,468

 

%

$

209,144

 

0.11

%

Mortgage loans(1)

 

287,526

 

0.11

 

(4,500

)

 

Consumer loans

 

4,635

 

 

2,371

 

 

Interest bearing deposits

 

129,327

 

0.05

 

33,461

 

0.02

 

Total accretion

 

$

428,956

 

0.16

%

$

240,476

 

0.13

%

 


(1) In 2013, we reclassified mortgage loans totaling $873,918 to commercial loans, the impact of this reclassification was immaterial to prior period net interest income or financial condition. Therefore, we did not adjust prior period information.

 

Provision for Loan Losses.  The p rovision for loan losses for the three months ended March 31, 2014 was $269,769, an increase of $70 thousand, compared to $200,000 for the three months ended March 31, 2013.  Management identified probable losses in the loan portfolio and recorded charge-offs of $331 thousand for the three months ended March 31, 2014, compared to $183 thousand for the three months ended March 31, 2013.  Recoveries of $14 thousand were recognized in 2014 compared to $71 thousand in 2013.  The allowance for loan losses to gross loans held-for-investment was 0.57% and 0.66%, and the allowance for loan losses to non-accrual loans was 60.59% and 74.33%, at March 31, 2014 and 2013.  Additionally, we revised our allowance for loan losses methodology during the fourth quarter of 2013, which resulted in a lower indicated general reserve.

 

35



Table of Contents

 

Non-interest Income.   Non-interest income totaled $1.4 million for the three months ended March 31, 2014, an increase of $165 thousand, or 13.41%, from the corresponding period of 2013 amount of $1.2 million.  The following table outlines the changes in non-interest income for the three month periods.

 

 

 

Three months ended

 

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

 

2014

 

2013

 

$ Change

 

% Change

 

Service charges on deposit accounts

 

$

451,596

 

$

300,741

 

$

150,855

 

50.16

 

Gain on sales or calls of investment securities

 

 

631,429

 

(631,429

)

(100.00

)

Earnings on bank owned life insurance

 

243,607

 

133,228

 

110,379

 

82.85

 

Gain/(loss) on disposal of assets

 

96,993

 

(85,561

)

182,554

 

(213.36

)

Pointer Ridge rent and other revenue

 

87,970

 

68,328

 

19,642

 

28.75

 

Rental income

 

200,537

 

 

200,537

 

100.00

 

Gain on sale of loans

 

106,720

 

 

106,720

 

100.00

 

Other fees and commissions

 

204,702

 

179,355

 

25,347

 

14.13

 

Total non-interest revenue

 

$

1,392,125

 

$

1,227,520

 

$

164,605

 

13.41

 

 

Non-interest income increased primarily as a result of increases in rental income, service charges on deposit accounts, other fees and commissions, earnings on bank owned life insurance, gain on the disposal of assets, and gains on sale of loans, offsetting a decrease on gain on sales or calls of investment securities.  Rental income increased as the result of the rent received on the building at 4201 Mitchellville Road, Bowie, Maryland, which we acquired in the WSB Holdings merger.  The service charge on deposit accounts is due to the increase in our deposits primarily as a result of the WSB acquisition.  The increase in earnings on bank owned life insurance is the result of the addition of approximately $13.0 million of bank owned life insurance from the acquisition of WSB.  The gain on the sale of loans is attributable to the revenues earned on loans sold in the secondary market.  Prior to the acquisition of WSB, Old Line Bank did not sell loans in the secondary market.  Other fees and commissions increased primarily due to fees collected on our marketable loans and fees collected from Old Line Financial Services.  Old Line Financial Services allows us to expand the services we provide our customers to include retirement planning and products.  Gain on the disposal of assets was due to the sale of our Student Loan Marketing Association (SLMA) equity security.  These increases were partially offset by declines in gain on sales or calls of investment securities.  The gains on sales or calls of investment securities decreased during the period as we did not sell any investment securities during the three month period ending March 31, 2014 as compared to a gain of $631 thousand on the sale of $23.3 million of investment securities during the same three month period last year.

 

Non-interest Expense .   Non-interest expense increased $1.9 million or 26.79% for the three months ended March 31, 2014 compared to the three months ended March 31, 2013.  The following chart outlines the changes in non-interest expenses for the period.

 

 

 

Three months ended

 

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

 

2014

 

2013

 

$ Change

 

% Change

 

Salaries and benefits

 

$

4,873,634

 

$

3,232,677

 

$

1,640,957

 

50.76

 

Occupancy and equipment

 

1,586,777

 

1,068,867

 

517,910

 

48.45

 

Data processing

 

307,160

 

239,057

 

68,103

 

28.49

 

FDIC insurance and State of Maryland assessments

 

218,521

 

155,243

 

63,278

 

40.76

 

Merger and integration

 

29,167

 

240,485

 

(211,318

)

(87.87

)

Core deposit premium

 

228,550

 

177,582

 

50,968

 

28.70

 

Pointer Ridge other operating

 

52,021

 

113,397

 

(61,376

)

(54.12

)

Loss (gain) on sale of other real estate owned

 

(203,068

)

200,454

 

(403,522

)

(201.30

)

OREO expense

 

83,066

 

314,165

 

(231,099

)

(73.56

)

Other operating

 

1,800,715

 

1,337,968

 

462,747

 

34.59

 

Total non-interest expenses

 

$

8,976,543

 

$

7,079,895

 

$

1,896,648

 

26.79

 

 

The growth in non-interest expenses, as compared to the first quarter of 2013, was mainly attributable to increases in

 

36



Table of Contents

 

salaries and benefits, occupancy and equipment expenses, and other operating expenses, offsetting decreases in merger and integration, loss (gain) on sale of other real estate owned and other real estate owed (OREO) expenses.  Salaries and benefits increased by $1.6 million, or 50.76%, when compared to the same period of 2013 primarily as a result of the result of the addition of staff acquired in the acquisition of WSB in May 2013 and additions to the commercial lending, marketing and cash management teams.  Included in salaries and benefits during the first quarter of 2014 is $550 thousand in severance payments.  The severance was associated with merger-related staff reductions during the quarter that will eliminate $1.1 million in annual salaries and benefits.  In early April further reductions were made that will save an additional $330 thousand in annual salaries and benefits for a total reduction of $1.4 million.  The cost of health insurance benefits also increased compared to the same three month period of 2013 as a result of an increase in insurance rates and the increased staff.  Occupancy and equipment expenses increased $518 thousand or 48.45% compared to the same period in 2013 primarily due to the additional lease expense associated with the acquisition of WSB’s branches.  Data processing costs increased $68 thousand, or 28.49%, as a result of the monthly expenses associated with our core banking processor due to the increase in our loans and deposits.  Other expenses increased primarily as a result of network services, advertising and telephone.  These increases were partially offset by a $203 thousand gain on sales of other real estate owned compared to a loss of $200 thousand during the 2013 period as a result of the sale of two properties which resulted in a net gain compared to the sale of two legacy properties for a net loss during the same three months last year.  Costs associated with other real estate owned include taxes and insurance related to other real estate owned.  Other real estate owned balance increased but the expenses associated with these properties decreased for the three months ending March 31, 2014.  As a result of our final conversion of the core processing systems of the WSB merger on November 1, 2013, which was the last merger-related activity and expense with respect to the WSB acquisition, merger-related costs decreased $211 thousand compared to the same period in 2013.

 

Income Taxes .  We had an income tax expense of $691 thousand (27.57% of pre-tax income) for the three months ended March 31, 2014 compared to an income tax expense of $522 thousand (29.06% of pre-tax income) for the same period in 2013.  The taxes were higher primarily because income increased as compared to the same three months last year.  The tax rate was slightly lower for the three month period ended March 31, 2014, primarily because there was a higher portion of non-taxable income compared to the same three months ended March 31, 2013.

 

Net Income Available to Common Stockholders . Net income available to common stockholders was $1.8 million or $0.17 per basic and diluted common share for the three month period ending March 31, 2014 compared to net income available to common stockholders of $1.3 million, or $0.19 per basic and diluted common share for the same period in 2013.  The increase in net income available to common stockholders for the 2014 period was primarily the result of the $2.5 million increase in net interest income partially offset by the $1.9 million increase in non-interest expenses compared to the 2013 period.  Basic and diluted earnings per common share decreased as a result of an increase in the number of shares outstanding at March 31, 2014 compared to March 31, 2013.  Shares outstanding increased by as a result of our issuance of 2.9 million shares of common stock to the former stockholders of WSB Holdings in the WSB Holdings acquisition during the second quarter of 2013 and 936,696 shares of common stock in a private stock offering during the fourth quarter of 2013, resulting in an additional paid in capital of $49.8 million.

 

Analysis of Financial Condition

 

Investment Securities.  Our portfolio consists primarily of investment grade securities including U.S. treasury securities, U.S. government agency securities, U.S. government sponsored entity securities, securities issued by states, counties and municipalities, mortgage backed securities, and certain equity securities, including Federal Reserve Bank stock, Federal Home Loan Bank (FHLB) stock, Maryland Financial Bank stock and Atlantic Central Bankers Bank stock.  With the acquisition of MB&T, we acquired approximately $262,000 of SLMA stock, which we sold in the first quarter of 2014 at a net gain of $97 thousand.  We have prudently managed our investment portfolio to maintain liquidity and safety.  The portfolio provides a source of liquidity, collateral for borrowings as well as a means of diversifying our earning asset portfolio.  While we usually intend to hold the investment securities until maturity, currently we classify all of our investment securities as available for sale. This classification provides us the opportunity to divest of securities that may no longer meet our liquidity objectives. We account for these securities at fair value and report the unrealized appreciation and depreciation as a separate component of stockholders’ equity, net of income tax effects.  We account for investment securities when classified in the held to maturity category at amortized cost.  Although we will occasionally sell a security, generally, we invest in securities for the yield they produce and not to profit from trading the securities.  As a result of the acquisition of WSB Holdings, we evaluated the investment portfolio to ensure that the securities acquired in the acquisition met our investment criteria and provide adequate liquidity, and that there is adequate diversity in the investment portfolio. We continually evaluate the investment portfolio to ensure the portfolio is adequately diversified, provides sufficient cash flow and does not subject us to undue interest rate risk. There are no trading securities in the portfolio.

 

37



Table of Contents

 

The investment securities at March 31, 2014 amounted to $172.1 million, a decrease of $75 thousand, or 0.04%, from the December 31, 2013 amount of $172.2 million.  As outlined above, at March 31, 2014, all securities are classified as available for sale.

 

The fair value of available for sale securities included net unrealized losses of $3.1 million at March 31, 2014 (reflected as unrealized losses of $1.9 million in stockholders’ equity after deferred taxes) as compared to net unrealized loss of $5.7 million ($3.4 million net of taxes) at December 31, 2013.  The increase in fair value is due to the decrease in the market interest rates which improved bond values.  We have evaluated securities with unrealized losses for an extended period of time and determined that these losses are temporary because, at this point in time, we expect to hold them until maturity.  We have no intent or plan to sell these securities, it is not likely that we will have to sell these securities and we have not identified any portion of the loss that is a result of credit deterioration in the issuer of the security.  As the maturity date moves closer and/or interest rates decline, any unrealized losses in the portfolio will decline or dissipate.

 

Loan Portfolio.  Net of allowance, unearned fees and origination costs, loans held for investment increased $2.2 million or 0.26% to $849.4 million at March 31, 2014 from $847.2 million at December 31, 2013.  Commercial real estate loans increased by $5.4 million, residential real estate loans decreased by $666 thousand, commercial and industrial loans decreased by $2.1 million and consumer loans decreased $464 thousand from their respective balances at December 31, 2013.  The loan growth during the period was primarily due to the new originations resulting from our enhanced presence in our market area.  The decreases are the result of loan pay-downs during the quarter.  Loan growth for the three months ended March 31, 2014 was adversely impacted by a harsh and extended winter.  We expect growth to improve as the year progresses.

 

Most of our lending activity occurs within the state of Maryland within the suburban Washington, D.C. market area in Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s Counties.  The majority of our loan portfolio consists of commercial real estate loans and commercial and industrial loans.

 

The following table summarizes the composition of the loan portfolio held for investment by dollar amount and percentages at the dates indicated:

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Legacy (1)

 

Acquired

 

Total

 

Legacy (1)

 

Acquired

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

167,003,364

 

$

29,712,784

 

$

196,716,148

 

$

163,105,356

 

$

30,102,731

 

$

193,208,087

 

Investment

 

172,072,391

 

50,957,428

 

223,029,819

 

162,188,671

 

54,091,676

 

216,280,347

 

Hospitality

 

68,063,766

 

8,464,828

 

76,528,594

 

67,291,387

 

8,546,239

 

75,837,626

 

Land and A&D

 

36,968,752

 

6,470,951

 

43,439,703

 

40,595,806

 

8,399,178

 

48,994,984

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien-Investment

 

45,344,442

 

27,826,424

 

73,170,866

 

45,294,434

 

28,364,096

 

73,658,530

 

First Lien-Owner Occupied

 

15,677,156

 

59,987,174

 

75,664,330

 

13,909,939

 

62,247,502

 

76,157,441

 

Residential Land and A&D

 

20,172,345

 

13,169,636

 

33,341,981

 

19,845,291

 

13,724,942

 

33,570,233

 

HELOC and Jr. Liens

 

18,909,513

 

3,295,273

 

22,204,786

 

18,302,560

 

3,359,063

 

21,661,623

 

Commercial and Industrial

 

88,511,195

 

10,172,422

 

98,683,617

 

89,629,043

 

11,161,347

 

100,790,390

 

Consumer

 

9,759,318

 

775,542

 

10,534,860

 

10,127,525

 

870,843

 

10,998,368

 

 

 

642,482,242

 

210,832,462

 

853,314,704

 

630,290,012

 

220,867,617

 

851,157,629

 

Allowance for loan losses

 

(4,419,133

)

(462,806

)

(4,881,939

)

(4,397,552

)

(531,661

)

(4,929,213

)

Deferred loan costs, net

 

998,266

 

(1,310

)

996,956

 

1,021,167

 

(993

)

1,020,174

 

 

 

$

639,061,375

 

$

210,368,346

 

$

849,429,721

 

$

626,913,627

 

$

220,334,963

 

$

847,248,590

 

 


(1)          As a result of the acquisitions of Maryland Bankcorp, the parent company of MB&T, in April 2011 and of WSB Holdings, the parent company of WSB, in May 2013, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T and WSB (acquired).

 

Bank owned life insurance.   At March 31, 2014, we have invested $30.8 million in life insurance policies on our executive officers, other officers of Old Line Bank, retired officers of MB&T and former officers of WSB. This represents a $210 thousand increase from December 31, 2013 as a result of interest earned on these policies.

 

38



Table of Contents

 

Deposits .  At March 31, 2014, the deposit portfolio had increased to $1.0 billion, a $33.8 million or 3.47% increase over the December 31, 2013 level of $974.4 million.  Deposit growth during the three month period was comprised of $5.8 million, or 2.53%, in non-interest bearing deposits and $28.0 million, or 3.76%, in interest bearing deposits.  Non-interest bearing deposits increased to $234.5 million from $228.7 million, and interest bearing deposits increased to $773.6 million from $745.6 million.  The increase in our deposit base is due to our enhanced presence in the surrounding areas.  We used some of these funds acquired from increased deposits to reduce our short term borrowings and expect to use the remainder to fund loan originations in the near future.

 

The following table outlines the increase in interest bearing deposits:

 

 

 

March 31,

 

December 31,

 

 

 

 

 

 

 

2014

 

2013

 

$ Change

 

% Change

 

 

 

(Dollars in thousands)

 

Certificates of deposit

 

$

361,886

 

$

366,433

 

$

(4,547

)

(1.24

)%

Interest bearing checking

 

322,114

 

294,050

 

28,064

 

9.54

 

Savings

 

89,640

 

85,143

 

4,497

 

5.28

 

Total

 

$

773,640

 

$

745,626

 

$

28,014

 

3.76

%

 

We acquire brokered certificates of deposit through the Promontory Interfinancial Network (Promontory).  Through this deposit matching network and its certificate of deposit account registry service (CDARS) and money market account service, we have the ability to offer our customers access to FDIC insured deposit products in aggregate amounts exceeding current insurance limits.  When we place funds through Promontory on behalf of a customer, we receive matching deposits through the network’s reciprocal deposit program.  We can also place deposits through this network without receiving matching deposits.  At March 31, 2014, we had $27.4 million in CDARS and $74.8 million in money market accounts through Promontory’s reciprocal deposit program compared to $27.4 million and $74.8 million, respectively, at December 31, 2013.  During 2013, we acquired $18.0 million in brokered certificates of deposit in the WSB acquisition.  We expect that we will continue to use brokered deposits as an element of our funding strategy when required to maintain an acceptable loan to deposit ratio.

 

Borrowings.   Short-term borrowings consist of daily rate credit, short-term borrowings with the FHLB and short-term promissory notes issued to Old Line Bank’s commercial customers as an enhancement to the basic non-interest bearing demand deposit account. This service electronically sweeps excess funds from the customer’s account into a short term promissory note with Old Line Bank.  These obligations are payable on demand, are secured by investments or are unsecured, re-price daily and have maturities of one to 270 days.  At December 31, 2013 we had $12.0 million of FHLB borrowings, which was repaid during the first quarter of 2014.  At March 31, 2014, we had no outstanding FHLB borrowings.  At March 31, 2014, we had $6.6 million in unsecured promissory notes and $31.6 million in secured promissory notes.  At December 31, 2013, such promissory notes were $7.8 million and $29.8 million, respectively.

 

Long-term borrowings consist of a promissory note related to Pointer Ridge for which we have guaranteed to the lender payment of up to 62.50% of the loan payment plus any costs the lender incurs resulting from any omissions or alleged acts by Pointer Ridge.  The outstanding balance on such promissory note was $6.1 million at both March 31, 2014 and December 31, 2013.

 

Liquidity and Capital Resources Our overall asset/liability strategy takes into account our need to maintain adequate liquidity to fund asset growth and deposit runoff.  Our management monitors the liquidity position daily in conjunction with Federal Reserve guidelines.  As further discussed below, we have credit lines, unsecured and secured, available from several correspondent banks totaling $29.5 million.  Additionally, we may borrow funds from the FHLB and the Federal Reserve Bank of Richmond.  We can use these credit facilities in conjunction with the normal deposit strategies, which include pricing changes to increase deposits as necessary.  We can also sell available for sale investment securities or pledge investment securities as collateral to create additional liquidity.  From time to time we may sell or participate out loans to create additional liquidity as required.  Additional sources of liquidity include funds held in time deposits and cash from the investment and loan portfolios.

 

Our immediate sources of liquidity are cash and due from banks, federal funds sold and time deposits in other banks.  On March 31, 2014, we had $54.2 million in cash and due from banks, $30 thousand in interest bearing accounts, and $179 thousand in federal funds sold.  As of December 31, 2013, we had $28.3 million in cash and due from banks, $30 thousand in interest bearing accounts, and $712 thousand in federal funds sold.

 

39



Table of Contents

 

Old Line Bank has sufficient liquidity to meet its loan commitments as well as fluctuations in deposits.  We usually retain maturing certificates of deposit as we offer competitive rates on certificates of deposit.  Management is not aware of any demands, trends, commitments, or events that would result in Old Line Bank’s inability to meet anticipated or unexpected liquidity needs.

 

During the recent period of turmoil in the financial markets, some institutions experienced large deposit withdrawals that caused liquidity problems.  We did not have any significant withdrawals of deposits or any liquidity issues.  Although we plan for various liquidity scenarios, if turmoil in the financial markets occurs and our depositors lose confidence in us, we could experience liquidity issues.

 

Old Line Bancshares has available a $5.0 million unsecured line of credit.  In addition, Old Line Bank has available lines of credit, including overnight federal funds and repurchase agreements from its correspondent banks, totaling $24.5 million at March 31, 2014.  Old Line Bank has an additional secured line of credit from the FHLB of $347.5 million at March 31, 2014.  As a condition of obtaining the line of credit from the FHLB, the FHLB requires that Old Line Bank purchase shares of capital stock in the FHLB.  Prior to allowing Old Line Bank to borrow under the line of credit, the FHLB also requires that Old Line Bank provide collateral to support borrowings.  Therefore, we have provided collateral to support up to $216.5 million of borrowings.  We may increase availability by providing additional collateral.  Additionally, we have overnight repurchase agreements sold to the Bank’s customers and have provided collateral in the form of investment securities to support the $31.6 million repurchase agreement.

 

Current regulations require subsidiaries of a financial institution to be separately capitalized and require investments in and extensions of credit to any subsidiary engaged in activities not permissible for a bank to be deducted in the computation of the institution’s regulatory capital.  Regulatory capital and regulatory assets below also reflect increases of $1.9 million and $3.1 million, respectively, which represents unrealized losses (after-tax for capital additions and pre-tax for asset additions, respectively) on mortgage-backed securities and investment securities classified as available for sale.  In addition, the risk-based capital reflects an increase of $4.9 million for the general loan loss reserve during the three months ended March 31, 2014.  The following table shows Old Line Bank’s regulatory capital ratios and the minimum capital ratios currently required by its banking regulator to be “well capitalized” at March 31, 2014.

 

 

 

 

 

 

 

Minimum capital

 

To be well

 

 

 

Actual

 

adequacy

 

capitalized

 

March 31, 2014

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in 000’s)

 

Total capital (to risk weighted assets)

 

$

106,923

 

12.10

%

$

70,680

 

8

%

$

88,350

 

10

%

Tier 1 capital (to risk weighted assets)

 

$

102,380

 

11.59

%

$

35,340

 

4

%

$

53,010

 

6

%

Tier 1 capital (to average assets)

 

$

102,380

 

8.94

%

$

45,820

 

4

%

$

57,275

 

5

%

 

Our management believes that, under current regulations, and eliminating the assets of Old Line Bancshares, Old Line Bank remains well capitalized and will continue to meet its minimum capital requirements in the foreseeable future.  However, events beyond our control, such as a shift in interest rates or a continued downturn or slower recovery in the economy in areas where we extend credit, could adversely affect future earnings and, consequently, our ability to meet minimum capital requirements in the future.

 

Asset Quality

 

Overview .  Management performs reviews of all delinquent loans and foreclosed assets and directs relationship officers to work with customers to resolve potential credit issues in a timely manner. Management reports to the Loan Committee for their approval and recommendation to the Board of Directors on a monthly basis. The reports presented include information on delinquent loans and foreclosed real estate. We have formal action plans on criticized assets and provide status reports on OREO on a quarterly basis. These action plans include our actions and plans to cure the delinquent status of the loans and to dispose of the foreclosed properties. The Loan Committee consists of three inside and four outside directors.

 

40



Table of Contents

 

We generally classify loans as non-accrual when we do not expect collection of full principal and interest under the original terms of the loan or payment of principal or interest has become 90 days past due. Classifying a loan as non-accrual results in our no longer accruing interest on such loan and reversing any interest previously accrued but not collected. We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments. We recognize interest on non-accrual loans only when received.

 

We classify any property acquired as a result of foreclosure on a mortgage loan as “other real estate owned” and record it at the lower of the unpaid principal balance or fair value at the date of acquisition and subsequently carry the property at the lower of cost or net realizable value. We charge any required write down of the loan to its net realizable value against the allowance for loan losses at the time of foreclosure. We charge to expense any subsequent adjustments to net realizable value. Upon foreclosure, Old Line Bank generally requires an appraisal of the property and, thereafter, appraisals of the property generally on an annual basis and external inspections on at least a quarterly basis.

 

As required by ASC Topic 310- Receivables and ASC Topic 450- Contingencies , we measure all impaired loans, which consist of all modified loans (trouble debt restructurings) and other loans for which collection of all contractual principal and interest is not probable, based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.  If the measure of the impaired loan is less than the recorded investment in the loan, we recognize impairment through a valuation allowance and corresponding provision for loan losses.  Old Line Bank considers consumer loans as homogenous loans and thus does not apply the impairment test to these loans.  We write off impaired loans when collection of the loan is doubtful.

 

We have identified additional potential problem loans classified as trouble debt restructurings (TDRs) totaling $602,639 at March 31, 2014 that are complying with their repayment terms.  This balance consists of three residential and one commercial acquired loans.  With respect to each of such loans management has concerns either about the ability of the borrower to continue to comply with repayment terms because of the borrower’s potential operating or financial difficulties or the underlying collateral has experienced a decline in value.  These weaknesses have caused management to heighten the attention given to these loans.

 

Acquired Loans .  Loans acquired in an acquisition are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan losses.  Generally accepted accounting principles require that we record acquired loans at fair value, which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet our definition of a non-performing loan. The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our expectations or payment in full of amounts due. Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing.

 

In 2011, we recorded the loans acquired from MB&T at fair value and on May 10, 2013, we recorded the loans acquired from WSB at fair value. The fair value of the acquired loans includes expected loan losses, and as a result there was no allowance for loan losses recorded for acquired loans at the time of acquisition. Accordingly, the existence of the acquired loans reduces the ratios of the allowance for loan losses to total gross loans and the allowance for loan losses to non-accrual loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally lower for acquired loans since we recorded these loans net of expected loan losses. Therefore, the ratio of net charge-offs during the period to average loans outstanding is reduced as a result of the existence of acquired loans, and the measures are not directly comparable to prior periods. Other institutions may not have acquired loans, and therefore there may be no direct comparability of these ratios between and among other institutions when compared in total.

 

The accounting guidance also requires that if we experience a decrease in the expected cash flows subsequent to the acquisition date, we establish an allowance for loan losses for those acquired loans with decreased cash flows. At March 31, 2014 and December 31, 2013, there was an allowance for loan losses on acquired loans of $462,806 and $531,661, respectively, as a result of a decrease in the expected cash flows subsequent to the acquisition dates.

 

Nonperforming Assets .  As of March 31, 2014, our nonperforming assets totaled $13.4 million and consisted of $8.1 million of nonaccrual loans, $708 thousand of loans 90 days or more past due and still accruing and other real estate owned of $4.6 million. The table below sets forth the amounts and categories of our nonperforming assets at the dates indicated.

 

41



Table of Contents

 

 

 

Nonperforming Assets

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Legacy

 

Acquired

 

Total

 

Legacy

 

Acquired

 

Total

 

Accruing loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

 

$

309,767

 

309,767

 

$

 

$

309,767

 

309,767

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

 

167,792

 

167,792

 

 

429,144

 

429,144

 

Land and A&D

 

 

 

 

 

915,649

 

915,649

 

Commercial

 

218,272

 

 

218,272

 

 

 

 

Consumer

 

12,132

 

 

12,132

 

 

 

 

Total accruing loans 90 or more days past due

 

230,404

 

477,559

 

707,963

 

 

1,654,560

 

1,654,560

 

Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

$

1,849,685

 

$

 

$

1,849,685

 

$

1,849,685

 

$

 

$

1,849,685

 

Investment

 

 

 

 

 

376,050

 

376,050

 

Hospitality

 

4,473,345

 

 

4,473,345

 

4,473,345

 

 

4,473,345

 

Land and A&D

 

 

130,332

 

130,332

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

120,478

 

 

120,478

 

123,183

 

 

123,183

 

First-Owner Occupied

 

 

350,510

 

350,510

 

925,814

 

156,143

 

1,081,957

 

Land and A&D

 

 

 

 

 

130,532

 

130,532

 

Commercial

 

752,182

 

380,265

 

1,132,447

 

769,597

 

 

769,597

 

Consumer

 

6,771

 

 

6,771

 

14,426

 

 

14,426

 

Total Non-accruing past due loans:

 

7,202,461

 

861,107

 

8,063,568

 

8,156,050

 

662,725

 

8,818,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned (“OREO”)

 

809,290

 

3,783,864

 

4,593,154

 

475,291

 

3,836,051

 

4,311,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non performing assets

 

$

8,242,155

 

$

5,122,530

 

$

13,364,685

 

$

8,631,341

 

$

6,153,336

 

$

14,784,677

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

$

 

$

515,826

 

$

515,826

 

$

 

$

579,583

 

$

579,583

 

Commercial

 

 

86,813

 

86,813

 

 

87,387

 

87,387

 

Total Accruing Troubled Debt Restructurings

 

$

 

$

602,639

 

$

602,639

 

$

 

$

666,970

 

$

666,970

 

 

The table below reflects our ratios of our non-performing assets at March 31, 2014 and December 31, 2013.

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

Ratios, Excluding Acquired Assets

 

 

 

 

 

Total nonperforming assets as a percentage of total loans held for investment and OREO

 

0.96

%

1.01

%

Total nonperforming assets as a percentage of total assets

 

0.69

%

0.74

%

Total nonperforming assets as a percentage of total loans held for investment

 

0.96

%

1.01

%

 

 

 

 

 

 

Ratios, Including Acquired Assets

 

 

 

 

 

Total nonperforming assets as a percentage of total loans held for investment and OREO

 

1.56

%

1.73

%

Total nonperforming assets as a percentage of total assets

 

1.12

%

1.27

%

Total nonperforming assets as a percentage of total loans held for investment

 

1.56

%

1.73

%

 

42



Table of Contents

 

The table below presents a breakdown of the recorded book balance of non-accruing loans at March 31, 2014 and December 31, 2013.

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

# of
Contracts

 

Unpaid
Principal
Balance

 

Recorded
Investment

 

Interest
Not
Accrued

 

# of
Contracts

 

Unpaid
Principal
Balance

 

Recorded
Investment

 

Interest Not
Accrued

 

Legacy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

1

 

$

1,849,685

 

$

1,849,685

 

$

117,156

 

1

 

$

1,849,685

 

$

1,849,685

 

$

82,474

 

Hospitality

 

1

 

4,473,345

 

4,473,345

 

96,876

 

1

 

4,473,345

 

4,473,345

 

57,958

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Investment

 

1

 

120,478

 

120,478

 

11,884

 

1

 

123,183

 

123,183

 

10,362

 

First-Owner Occupied

 

 

 

 

 

2

 

925,814

 

925,814

 

51,453

 

Commercial

 

1

 

752,182

 

752,182

 

98,795

 

1

 

769,597

 

769,597

 

89,257

 

Consumer

 

1

 

6,946

 

6,771

 

72

 

2

 

14,426

 

14,426

 

147

 

Total non-accrual loans

 

5

 

7,202,636

 

7,202,461

 

324,783

 

8

 

8,156,050

 

8,156,050

 

291,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

2

 

372,047

 

376,050

 

10,853

 

Land and A & D

 

1

 

131,031

 

130,332

 

5,259

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First-Owner Occupied

 

1

 

351,600

 

350,510

 

4,137

 

2

 

154,884

 

156,143

 

4,697

 

Land and A & D

 

 

 

 

 

3

 

131,031

 

130,532

 

2,638

 

Commercial

 

2

 

372,048

 

380,265

 

17,363

 

 

 

 

 

Total non-accrual loans

 

4

 

$

854,679

 

$

861,107

 

$

26,759

 

7

 

$

657,962

 

$

662,725

 

$

18,188

 

Total all non-accrual loans

 

9

 

$

8,057,315

 

$

8,063,568

 

$

351,542

 

15

 

$

8,814,012

 

$

8,818,775

 

$

309,839

 

 


(1)                 Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment.  These loans are not performing according to their contractual terms and meet our definition of a non-performing loan.  The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our cash flow expectations or payment in full of amounts due even though we classify them as 90 or more days past due.

 

Non-performing legacy loans decreased $954 thousand from December 31, 2013 primarily due to two residential real estate relationships that were removed from nonaccrual status.  One residential loan totaling $499 thousand was transferred to OREO and the related charge-off of $165 thousand was recorded against the allowance for loan losses.  The balance in OREO for this property is $334 thousand, net of specific reserve of $165 thousand.  The other residential real estate loan was paid off during the first quarter.

 

Non-performing acquired loans increased $198 thousand from December 31, 2013 primarily due to one residential land and acquisition and development loan and two commercial loans offsetting the decrease of two commercial real estate loans and three residential land and acquisition and development loans.

 

At March 31, 2014, legacy OREO increased by $334 thousand from December 31, 2013 as a result of the foreclosure discussed above. At March 31, 2014, legacy OREO consisted of four properties, an increase from December 31, 2013 when we had three properties.

 

At March 31, 2014, acquired OREO decreased by $52 thousand from December 31, 2013. The decrease in OREO was driven by the sale of two properties for $513 thousand, offset by $258 thousand transferred in to OREO.  We recorded net gains of $203 thousand during the three month period ended March 31, 2014 compared to a net loss of $200 thousand as of March 31, 2013.

 

Allowance for Loan Losses .   We review the adequacy of the allowance for loan losses at least quarterly. Our review includes evaluation of impaired loans as required by ASC Topic 310- Receivables , and ASC Topic 450- Contingencies . Also incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation, the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. We also continue to measure the credit impairment at each period end on all loans that have been classified as a TDR using the guidance in ASC 310-10-35.

 

43



Table of Contents

 

We have risk management practices designed to ensure timely identification of changes in loan risk profiles. However, undetected losses inherently exist within the portfolio. Although we may allocate specific portions of the allowance for specific loans or other factors, the entire allowance is available for any loans that we should charge off. We will not create a separate valuation allowance unless we consider a loan impaired.

 

The following tables provide an analysis of the allowance for loan losses for the periods indicated:

 

March 31, 2014

 

Commercial

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

Beginning balance

 

$

495,051

 

$

3,569,395

 

$

841,234

 

$

23,533

 

$

4,929,213

 

General provision for loan losses

 

76,063

 

159,543

 

91,713

 

11,251

 

338,570

 

Provision (credit) for loan losses for loans acquired with deteriorated credit quality

 

(5,907

)

(138,480

)

75,586

 

 

(68,801

)

Recoveries

 

2,496

 

40

 

7,670

 

4,026

 

14,232

 

 

 

567,703

 

3,590,498

 

1,016,203

 

38,810

 

5,213,214

 

Loans charged off

 

(1,000

)

 

(320,006

)

(10,269

)

(331,275

)

Ending Balance

 

$

566,703

 

$

3,590,498

 

$

696,197

 

$

28,541

 

$

4,881,939

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

185,846

 

$

1,385,160

 

$

 

$

 

$

1,571,006

 

Other loans not individually evaluated

 

379,361

 

1,926,498

 

512,872

 

29,396

 

2,848,127

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

279,036

 

 

183,770

 

 

462,806

 

Ending balance

 

$

844,243

 

$

3,311,658

 

$

696,642

 

$

29,396

 

$

4,881,939

 

 

December 31, 2013

 

Commercial

 

Commercial
Real Estate

 

Residential
Real Estate

 

Other
Consumer

 

Total

 

Beginning balance

 

 

 

 

 

 

 

 

 

3,965,347

 

General provision for loan losses

 

 

 

 

 

 

 

 

 

1,289,153

 

Provision balance transferred

 

$

597,739

 

$

3,359,989

 

$

1,260,579

 

$

36,193

 

$

5,254,500

 

Provision for loan losses for loans acquired with deteriorated credit quality

 

 

279,037

 

(64,000

)

 

215,037

 

Recoveries

 

141

 

32,964

 

169,469

 

77,066

 

279,640

 

 

 

597,880

 

3,671,990

 

1,366,048

 

113,259

 

5,749,177

 

Loans charged off

 

(102,829

)

(102,595

)

(524,814

)

(89,726

)

(819,964

)

Ending Balance

 

$

495,051

 

$

3,569,395

 

$

841,234

 

$

23,533

 

$

4,929,213

 

Amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

Legacy Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

191,753

 

$

1,523,640

 

$

167,450

 

$

7,390

 

$

1,890,233

 

Other loans not individually evaluated

 

303,298

 

1,766,718

 

421,160

 

16,143

 

2,507,319

 

Acquired Loans:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

279,037

 

252,624

 

 

531,661

 

Ending balance

 

$

495,051

 

$

3,569,395

 

$

841,234

 

$

23,533

 

$

4,929,213

 

 

44



Table of Contents

 

The ratio of the allowance for loan losses are as follows:

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Total gross loans held for investment

 

0.57

%

0.58

%

Non-accrual loans

 

60.59

%

60.71

%

Net charge-offs to average loans

 

0.04

%

0.07

%

 

During the three months ended March 31, 2014, we charged $331 thousand to the allowance for loan losses for two legacy loans and four acquired loans from MB&T.  The legacy loans consisted of one residential real estate mortgage loan and one consumer loan.  The acquired loans consisted of two residential mortgage real estate loans and two consumer loans. The majority of the recoveries recorded to the allowance for loan losses were from acquired loans that were charged to the allowance for loan losses at MB&T prior to the acquisition date of April 1, 2011.

 

The allowance for loan losses represented 0.57% and 0.58% of gross loans at March 31, 2014 and December 31, 2013, respectively and 0.76% and 0.52% of legacy loans at March 31, 2014 and December 31, 2013 respectively. We have no exposure to foreign countries or foreign borrowers. Based on our analysis and the satisfactory historical performance of the loan portfolio, we believe this allowance appropriately reflects the inherent risk of loss in our portfolio.

 

Overall, we continue to believe that the loan portfolio remains manageable in terms of charge-offs and nonperforming assets as a percentage of total loans. We remain diligent and aware of our credit costs and the impact that these can have on our financial institution, and we have taken proactive measures to identify problem loans, including in-house and independent review of larger transactions. Our policy for evaluating problem loans includes obtaining new certified real estate appraisals as needed. We continue to monitor and review frequently the overall asset quality within the loan portfolio.

 

C ontractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements

 

Old Line Bancshares is a party to financial instruments with off-balance sheet risk in the normal course of business.  These financial instruments primarily include commitments to extend credit, lines of credit and standby letters of credit.  Old Line Bancshares uses these financial instruments to meet the financing needs of its customers.  These financial instruments involve, to varying degrees, elements of credit, interest rate, and liquidity risk.  These commitments do not represent unusual risks and management does not anticipate any losses that would have a material effect on Old Line Bancshares.  Old Line Bancshares also has operating lease obligations.

 

Outstanding loan commitments and lines and letters of credit at March 31, 2014 and December 31, 2013, are as follows:

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commitments to extend credit and available credit lines:

 

 

 

 

 

Commercial

 

$

63,338

 

$

62,249

 

Real estate-undisbursed development and construction

 

77,584

 

69,074

 

Consumer

 

13,040

 

15,873

 

 

 

$

153,962

 

$

147,196

 

Standby letters of credit

 

$

12,034

 

$

17,306

 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Old Line Bancshares generally requires collateral to support financial instruments with credit risk on the same basis as it does for on balance sheet instruments. The collateral is based on management’s credit evaluation of the counter party. Commitments generally have interest rates fixed at current market rates, expiration dates or other termination clauses and may require payment of a fee.  Available credit lines represent the unused portion of lines of credit previously extended and available to the customer so long as there is no violation of any contractual condition.  These lines generally have variable interest rates.  Since many of the commitments are expected to expire without being drawn upon, and since it is unlikely that all customers will draw upon their lines of credit in full at any time, the total commitment amount or line of

 

45



Table of Contents

 

credit amount does not necessarily represent future cash requirements.  We evaluate each customer’s credit worthiness on a case by case basis. We regularly reevaluate many of our commitments to extend credit.  Because we conservatively underwrite these facilities at inception, we generally do not have to withdraw any commitments.  We are not aware of any loss that we would incur by funding our commitments or lines of credit.

 

Commitments for real estate development and construction, which totaled $77.6 million, or 50.39% of the $154.0 million of outstanding commitments at March 31, 2014, are generally short term and turn over rapidly with principal repayment from permanent financing arrangements upon completion of construction or from sales of the properties financed.

 

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.  Our exposure to credit loss in the event of non-performance by the customer is the contract amount of the commitment.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  In general, loan commitments, credit lines and letters of credit are made on the same terms, including with respect to collateral, as outstanding loans.  We evaluate each customer’s credit worthiness and the collateral required on a case by case basis.

 

Reconciliation of Non-GAAP Measures

 

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

 

Three months ended March 31, 2014

 

 

 

Net Interest
Income

 

Yield

 

Net
Interest
Spread

 

GAAP net interest income

 

$

10,359,291

 

4.11

%

4.00

%

Tax equivalent adjustment

 

 

 

 

 

 

 

Federal funds sold

 

 

 

 

Investment securities

 

281,377

 

0.11

 

0.11

 

Loans

 

168,501

 

0.07

 

0.07

 

Total tax equivalent adjustment

 

449,878

 

0.18

 

0.18

 

Tax equivalent interest yield

 

$

10,809,169

 

4.29

%

4.18

%

 

Three months ended March 31, 2013

 

 

 

Net Interest
Income

 

Yield

 

Net
Interest
Spread

 

GAAP net interest income

 

$

7,847,450

 

4.12

%

3.97

%

Tax equivalent adjustment

 

 

 

 

 

 

 

Federal funds sold

 

2

 

 

 

Investment securities

 

287,612

 

0.15

 

0.15

 

Loans

 

164,149

 

0.09

 

0.09

 

Total tax equivalent adjustment

 

451,763

 

0.24

 

0.24

 

Tax equivalent interest yield

 

$

8,299,213

 

4.36

%

4.21

%

 

Impact of Inflation and Changing Prices

 

Management has prepared the financial statements and related data presented herein in accordance with generally accepted accounting principles which require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation.

 

Unlike industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.  Interest rates do not necessarily move in the same direction or in the same magnitude as the price of goods and services, and may frequently reflect government policy initiatives or economic factors not measured by a price index.  As discussed above, we strive to manage our interest sensitive assets and liabilities in order to offset the effects of rate changes and inflation.

 

46



Table of Contents

 

Information Regarding Forward-Looking Statements

 

This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  We may also include forward-looking statements in other statements that we make.  All statements that are not descriptions of historical facts are forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.

 

The statements presented herein with respect to, among other things, Old Line Bancshares’ plans, objectives, expectations and intentions, including the expected impact of recent accounting pronouncements, maintenance of the net interest margin during the remainder of 2014, continued increases in net interest income, continued increases in salaries and benefit expenses and other operating expenses during 2014, hiring and acquisition possibilities, our belief that we have identified any problem assets and that our borrowers will remain current on their loans, being well positioned to capitalize on potential opportunities in a healthy economy, impact of outstanding off-balance sheet commitments, sources of liquidity and that we have sufficient liquidity, the sufficiency of the allowance for loan losses, expected collections on acquired credit-impaired loans, expected loan, deposit, balance sheet and earnings growth, expected losses on and our intentions with respect to our investment securities, the amount of potential problem loans, continuing to meet regulatory capital requirements, continued use of brokered deposits for funding, expectations with respect to the impact of pending legal proceedings, improving earnings per share and stockholder value, and financial and other goals and plans are forward looking.  Old Line Bancshares bases these statements on our beliefs, assumptions and on information available to us as of the date of this filing, which involves risks and uncertainties.  These risks and uncertainties include, among others: those discussed in this report; the ability of Old Line Bancshares to retain key personnel; the ability of Old Line Bancshares to successfully implement its growth and expansion strategy; risk of loan losses; that the allowance for loan losses may not be sufficient; that changes in interest rates and monetary policy could adversely affect Old Line Bancshares; that changes in regulatory requirements and/or restrictive banking legislation may adversely affect Old Line Bancshares, including regulations adopted pursuant to the Dodd-Frank Act; that the market value of investments could negatively impact stockholders’ equity; risks associated with Old Line Bancshares’ lending limit; expenses associated with operating as a public company;  potential conflicts of interest associated with the interest in Pointer Ridge; deterioration in general economic conditions, continued slow growth during the recovery or another recession; and changes in competitive, governmental, regulatory, technological and other factors which may affect Old Line Bancshares specifically or the banking industry generally.  For a more complete discussion of some of these risks and uncertainties see “Risk Factors” in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2013.

 

Old Line Bancshares’ actual results and the actual outcome of our expectations and strategies could differ materially from those anticipated or estimated because of these risks and uncertainties and you should not put undue reliance on any forward-looking statements. All forward-looking statements speak only as of the date of this filing, and Old Line Bancshares undertakes no obligation to update the forward-looking statements to reflect factual assumptions, circumstances or events that have changed after we have made the forward-looking statements.

 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

 

Market risk is the exposure to economic loss that arises from changes in the values of certain financial instruments.  Due to the nature of our operations, only interest rate risk is significant to our consolidated results of operations or financial position.  For information regarding our Quantitative and Qualitative Disclosure about Market Risk, see “Interest Rate Sensitivity Analysis and Interest Rate Risk Management” in Part I, Item 2 of this Form 10-Q.  We have no material changes in our quantitative and qualitative disclosures about market risk as of March 31, 2014 from that presented in our Annual Report on Form 10-K for the year ended December 31, 2013.

 

Item 4.  Controls and Procedures

 

As of the end of the period covered by this quarterly report on Form 10-Q, Old Line Bancshares’ Chief Executive Officer and Acting Chief Financial Officer evaluated the effectiveness of Old Line Bancshares’ disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act.  Based upon that evaluation, Old Line Bancshares’ Chief Executive Officer and Acting Chief Financial Officer concluded that Old Line Bancshares’ disclosure controls and procedures are effective as of March 31, 2014.  Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by Old Line Bancshares in the reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

47



Table of Contents

 

In addition, there were no changes in Old Line Bancshares’ internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, 2014, that have materially affected, or are reasonably likely to materially affect, Old Line Bancshares’ internal control over financial reporting.

 

PART II-OTHER INFORMATION

 

Item 1.                                  Legal Proceedings

 

From time to time, we may be involved in litigation relating to claims arising out of our normal course of business.  Currently, we are not involved in any legal proceedings the outcome of which, in management’s opinion, would be material to our financial condition or results of operations.

 

Item 1A.                         Risk Factors

 

There have been no material changes in the risk factors from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2013.

 

Item 2.                          Unregistered Sales of Equity Securities and Use of Proceeds

 

None

 

Item 3.                          Defaults Upon Senior Securities

 

None

 

Item 4.                          Mine Safety Disclosures

 

Not applicable

 

Item 5.                          Other Information

 

None

 

Item 6.                          Exhibits

 

10.45

 

Salary Continuation Plan Agreement by and between Old Line Bank and Mark A. Semanie dated March 27, 2014

 

 

 

31.1

 

Rule 13a-14(a) Certification of Chief Executive Officer

 

 

 

31.2

 

Rule 13a-14(a) Certification of Chief Financial Officer

 

 

 

32

 

Section 1350 Certification of Chief Executive Officer and Chief Financial Officer

 

 

 

101

 

Interactive Data Files pursuant to Rule 405 of Regulation S-T.

 

48



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

Old Line Bancshares, Inc.

 

 

 

 

 

Date: May 9, 2014

By:

/s/ James W. Cornelsen

 

 

James W. Cornelsen,

 

 

President and Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

 

 

Date: May 9, 2014

By:

/s/ Elise M. Hubbard

 

 

Elise M. Hubbard,

 

 

Senior Vice President and Chief Financial Officer

 

 

(Principal Accounting and Financial Officer)

 

49


EXHIBIT 10.45

 

OLD LINE BANK

SALARY CONTINUATION PLAN AGREEMENT
(2014)

 

THIS AGREEMENT is made and entered into this 27th day of March, 2014, by and between Old Line Bank, a banking corporation organized and existing under the laws of the State of Maryland, hereinafter referred to as the “Plan Sponsor”, and Mark Semanie, hereinafter referred to as the “Participant”.

 

WITNESSETH

 

WHEREAS, it is the consensus of the Board that the Participant’s services to the Plan Sponsor in the past have been of exceptional merit and have constituted an invaluable contribution to the general welfare of the Plan Sponsor bringing it to its present status of operating efficiency, and its present position in its field of activity; and,

 

WHEREAS, the experience of the Participant, the Participant’s knowledge of the affairs of the Plan Sponsor, the Participant’s reputation and contacts in the industry are so valuable that assurance of the Participant’s continued services is essential for the future growth and profits of the Plan Sponsor and it is in the best interests of the Plan Sponsor to arrange terms of continued employment for the Participant so as to reasonably assure the Participant’s remaining in the Plan Sponsor’s employment during the Participant’s lifetime or until the age of retirement; and,

 

WHEREAS , it is the desire of the Plan Sponsor that the Participant’s services be retained as herein provided; and,

 

WHEREAS , the Participant is willing to continue in the employ of the Plan Sponsor provided the Plan Sponsor agrees to pay to the Participant and/or the Participant’s beneficiaries certain benefits in accordance with the terms and conditions hereinafter set forth; and,

 

WHEREAS , the Plan Sponsor intends that the Plan shall at all times be administered and interpreted in such a manner as to constitute an unfunded nonqualified deferred compensation plan for tax purposes and for purposes of Title I of ERISA. This Plan is not intended to qualify for favorable tax treatment pursuant to IRC Section 401(a) of the Code or any successor section or statute. This Plan is intended to comply with IRC Section 409A as created under The American Jobs Creation Act of 2004 (the “Jobs Act of 2004”). It is both anticipated and expected that the terms and provisions of this Plan may need to be amended in the future to assure continued compliance. The Plan Sponsor and the Participant acknowledge that fact and agree to take any and all steps necessary to operate the plan in “good faith” based on their current understanding of the regulations;

 

NOW THEREFORE , in consideration of services performed in the past and to be performed in the future as well as of the mutual promises and covenants herein contained, it is agreed as follows:

 

ARTICLE 1

DEFINITIONS

 

DEFINITION OF TERMS. Certain words and phrases are defined when first used in later Articles of this Plan. Whenever any words are used herein in the masculine, they shall be construed as though they were in the feminine in all cases where they would so apply; and whenever any words are used herein in the singular or in the plural, they shall be construed as though they were used in the plural or the singular, as the case may be, in all cases where they would so apply. For the purpose of this Plan, unless otherwise clearly apparent from the context, the following phrases or terms shall have the following indicated meanings:

 

1



 

1.1     “Accrued Benefit” shall mean, as of any date, the benefit accrued and recorded on the books of the Plan Sponsor on behalf of the Participant with respect to service beginning January 1, 2014, as shown on the attached Schedule A.

 

1.2       “Applicable Guidance” shall mean, as the context requires, Code § 409A and the Final Treasury Regulations issued thereunder, or other written Treasury or IRS guidance regarding or affecting Code § 409A.

 

1.3     “Beneficiary”  shall mean the person or persons,  natural or otherwise, designated in writing by a Participant in accordance with Article 5 before the Participant’s death to receive Plan benefits in the event of the Participant’s death.

 

1.4     “Board”  shall mean the board of director’s of the Plan Sponsor,  unless specifically noted otherwise.

 

1.5       “Cause” shall mean any of the following acts or circumstances: (i) willful destruction by the Participant of property of the Plan Sponsor having a material value to the Plan Sponsor; (ii) fraud, embezzlement, theft, or comparable dishonest activity committed by the Participant (excluding acts involving a de minimis dollar value and not related to the Plan Sponsor); (iii) the Participant’s conviction of or entering a plea of guilty or nolo contendere to any crime constituting a felony or any misdemeanor involving fraud, dishonesty, or moral turpitude (excluding acts involving a de minimis dollar value and not related to the Plan Sponsor); (iv) the Participant’s breach, neglect, refusal, or failure to materially discharge the Participant’s duties (other than due to physical or mental illness) commensurate with the Participant’s title and function or the Participant’s failure to comply with the lawful directions of a senior managing officer of the Plan Sponsor in any such case that is not cured within fifteen (15) days after the Participant has received written notice thereof from such senior managing officer; or (v) any willful misconduct by the Participant which may cause substantial economic or reputation injury to the Plan Sponsor, including, but not limited to, sexual harassment.

 

1.6     “Change in Control” shall mean the occurrence of a Change in Control event, within the meaning of Treasury Regulations §1.409A-3(i)(5) and described in any of subparagraph (a), (b), or (c), (collectively referred to as “Change in Control Events”), or any combination of the Change in Control Events. To constitute a Change in Control Event with respect to the Participant or Beneficiary, the Change in Control Event must relate to: (i) the corporation for whom the Participant is performing services at the time of the Change in Control Event; (ii) the corporation that is liable for the payment of the deferred compensation (or all corporations liable for the payment if more than one corporation is liable); or (iii) a corporation that is a majority shareholder of a corporation identified in clause (i) or (ii), or any corporation in a chain of corporations in which each corporation is a majority shareholder of another corporation in the chain, ending in a corporation identified in clause (i) or (ii).

 

(a)        Change in Ownership.   A Change in Ownership occurs if a person, or a group of persons acting together, acquires more than fifty percent (50%) of the stock of the corporation, measured by voting power or value. Incremental increases in ownership by a person or group that already owns fifty percent (50%) of the corporation do not result in a Change of Ownership, as defined in Treasury Regulations §1.409A-3(i)(5)(v).

 

(b)        Change in Effective Control. A Change in Effective Control occurs if, over a twelve (12) month period: (i) a person or group acquires stock representing thirty percent (30%) of the voting power of the corporation; or (ii) a majority of the members of the board of directors of the ultimate parent corporation is replaced by directors not endorsed by the persons who were members of the board before the new directors’ appointment, as defined in Treasury Regulations §1.409A-3(i)(5)(vi).

 

(c)        Change in Ownership of a Substantial Portion of Corporate Assets. A Change in Control based on the sale of assets occurs if a person or group acquires Forty percent (40%) or more of the gross fair market value of the assets of a corporation over a

 

2



 

twelve (12) month period. No change in control results pursuant to this Article (c) if the assets are transferred to certain entities controlled directly or indirectly by the shareholders of the transferring corporation,  as defined in Treasury Regulations §1.409A-3(i)(5)(vii).

 

1.7     “Claimant” shall mean a person who believes that he or she is being denied a benefit to which he or she is entitled hereunder.

 

1.8      “Code” shall mean the Internal Revenue Code of 1986, as amended.

 

1.9     “Disability” shall mean a condition of the Participant whereby he or she either: (i) is unable to engage in any substantial gainful activity by reason of any medically determinable physical or mental impairment that can be expected to result in death or can be expected to last for a continuous period of not less than 12 months, or (ii) is, by reason of any medically determinable physical or mental impairment that can be expected to result in death or can be expected to last for a continuous period of not less than 12 months, receiving income replacement benefits for a period of not less than three months under an accident and health plan covering employees of the Plan Sponsor. The Administrator will determine whether the Participant has incurred a Disability based on its own good faith determination and may require the Participant to submit to reasonable physical and mental examinations for this purpose. The Participant will also be deemed to have incurred a Disability if determined to be totally disabled by the Social Security Administration, Railroad Retirement Board, or in accordance with a disability insurance program, provided that the definition of disability applied under such disability insurance program complies with the requirements of Treasury Regulation §1.409A-3(i)(4) and authoritative guidance.

 

1.10      “Effective Date” shall mean the later of (i) the date specified on the first page of this Plan or (ii) the date the Plan is executed by the Plan Sponsor.

 

1.11     “Eligible Employee” shall mean for any Plan Year (or applicable portion of a Plan Year), an Employee who is determined by the Plan Sponsor, or its designee, to be a Participant under the Plan. If the Plan Sponsor determines that an Employee first becomes an Eligible Employee during a Plan Year, the Plan Sponsor shall notify the individual in writing of its determination and of the date during the Plan Year on which the individual shall first become a Plan Participant.

 

1.12   “Employee” shall mean a person providing services to the Plan Sponsor in the capacity of a common law Employee of the Plan Sponsor.

 

1.13    “ERISA” shall mean the Employee Retirement Income Security Act of 1974, as it may be amended from time to time.

 

1.14   “Normal Retirement Age” shall mean the date the Participant attains age 65.

 

1.15   “Normal Retirement Benefit” shall mean an annual benefit payment in the amount of One hundred Fifty Four Thousand Four Hundred Thirty Five Dollars ($154,435), which shall be paid each year for a period of fifteen (15) years in the form of equal monthly installments.  For purposes of this Section 1.15, the “annual” period over which the Normal Retirement Benefit shall be paid is a period of twelve (12) consecutive months that begins on the payment commencement date determined in accordance with Article 3 (rather than a calendar or Taxable Year of the Plan Sponsor).

 

1.16   “Participant” shall mean the Employee identified as the Participant on the first page of the Agreement.

 

1.17    “Plan” shall mean this Old Line Bank Salary Continuation Plan Agreement, all Election Forms, the Trust, (if any), and any other written documents relevant to the Plan. For purposes of applying Code § 409A requirements, this Plan is a non-account balance plan under Treasury Regulation §1.409-1(c)(2)(i)(A).

 

3



 

1.18   “Plan Administrator” or “Administrator” shall be a committee designated by the Plan Sponsor. If a Participant is part of a group of persons designated as a committee or Plan Administrator, then the Participant may not participate in any activity or decision relating solely to the Participant’s individual benefits under this Plan. Matters solely affecting the applicable Participant will be resolved by the remaining committee members.

 

1. 19  “Plan Sponsor” shall mean the person or entity receiving the services of the Participant, as identified on the first page of this Plan.

 

1.20    “Plan Year” shall mean, for the first Plan Year, the period beginning on the Effective Date of the Plan and ending December 31 of such calendar year, and thereafter, a twelve (12) month period beginning January 1 of each calendar year and continuing through December 31 of such calendar year.

 

1.21   “Section 409A” shall mean Section 409A of the Code and other Applicable Guidance issued under that Section.

 

1.22    “Separation from Service” shall mean the occurrence of a Participant’s death, retirement, or “other termination of employment” (as defined in Treasury Regulations §1.409A- 1(h)(1)(ii)) with the Plan Sponsor.  If the Plan Sponsor is a member of a controlled group of corporations or a group of trades or business under common control (as described in Code Section 414(b) or (c), but substituting a 50% ownership level for the 80% level set forth in those Code Sections), all members of the group shall be treated as a single employer for purposes of whether there has occurred a Separation from Service. However, a Separation from Service shall not occur if the Participant is on military leave, sick leave, or other bona fide leave of absence if the period of such leave does not exceed six months, or if longer, so long as the Participant retains a right to reemployment with the Plan Sponsor under an applicable statute or by contract.

 

In accordance with Section 409A, a Participant will have incurred a Separation from Service where the Plan Sponsor and the Participant reasonably anticipated that no further services would be performed after a certain date or that the level of bona fide services the Participant would perform after such date (whether as an employee or as an independent contractor) would permanently decrease to no more than twenty percent (20%) of the average level of bona fide services performed (whether as an employee or an independent contractor) over the immediately preceding 36-month period (or the full period of services to the employer if the Participant has been providing services to the Plan Sponsor less than 36 months).

 

1.23   “Schedule A” shall mean the schedule attached to this Agreement and made a part hereof. Schedule A shall be updated upon a change in any of the benefits under Article 3.

 

1.24    “Specified Employee”  shall mean that the Participant also satisfies the definition of a “key employee” as such term is defined in Code §416(i) (without regard to Section 416(i)(5)). However, the Participant is not a Specified Employee unless any stock of the Plan Sponsor is publicly traded on an established securities market or otherwise, as defined in Code §1.897-1(m). If the Participant is a key employee at any time during the twelve (12) months ending on the identification date (see below), the Participant is a Specified Employee for the twelve (12) month period commencing on the first day of the fourth month following the identification date. For purposes of this Article, the identification date is December 31. The determination of the Participant as a Specified Employee shall be made by the Administrator in accordance with IRC Section 416(i), the “specified employee” requirements of Section 409A, and Treasury Regulations.

 

1.25   “Taxable Year” shall mean the twelve (12) consecutive month period ending each December 31.

 

4



 

1.26    “Treasury Regulations” shall mean regulations promulgated by the Internal Revenue Service for the U.S. Department of the Treasury, as they may be amended from time to time.

 

1.27    “Trust” shall mean one or more trusts that may be established in accordance with the terms of this Plan.

 

ARTICLE 2

Selection, Enrollment, Eligibility

 

2.1     Selection by Plan Sponsor . Participation in the Plan shall be limited to a select group of management or highly compensated employees of the Plan Sponsor, as determined by the Plan Sponsor in its sole and absolute discretion. The initial group of Eligible Employees shall become Participants on the Effective Date. Any Eligible Employee selected as a Plan Participant after the Effective Date, shall become a Participant on a date determined by the Plan Sponsor.

 

2.2       Re-Employment. If a Participant who incurs a Separation from Service is subsequently re-employed, he or she may, at the sole and absolute discretion of the Plan Administrator, become a Participant in accordance with the provisions of the Plan.

 

2.3       Enrollment Requirements . As a condition of participation, each selected Employee shall complete, execute, and return to the Plan Administrator all form(s) required by the Plan Administrator and within the time specified by the Plan Administrator. In addition, the Plan Administrator shall establish such other enrollment requirements as it determines necessary or advisable.

 

2.4     Eligibility;  Commencement of Participation .  Provided that an Employee selected to participate in the Plan has met all enrollment requirements set forth in the Plan and required by the Plan Administrator, the Employee shall commence participation in the Plan on the date the Plan is executed by the Plan Sponsor.

 

2.5      Termination of Participation. If the Plan Administrator determines in good faith that a Participant no longer qualifies as a member of a select group of management or highly compensated employees, as membership in such group is determined in accordance with Section 201(2), 301(a)(3) and 401(a)(1) of ERISA, the Plan Administrator shall cease further benefit accruals hereunder.

 

ARTICLE 3

BENEFITS

 

3.1      Normal Retirement Benefit. If the Participant remains in the service of the Plan Sponsor until reaching the Participant’s Normal Retirement Age,  the Participant shall be entitled to the Participant’s Normal Retirement Benefit.  The Normal Retirement Benefit shall commence to be paid on the on the first day of the second month following the date the Participant achieves Normal Retirement Age.

 

3.2       Death Prior to Commencement of Benefit Payments. In the event the Participant should die while actively employed by the Plan Sponsor at any time after the date of this Plan but prior to the Participant’s Normal Retirement Age, the Participant shall be entitled to the benefit amount shown on Schedule A under the column labeled “Early Termination Annual Benefit”  for the Plan Year in which the Participant’s death occurs, multiplied by fifteen (15) (the “Death Benefit”).  The Death Benefit shall be paid in one hundred eighty (180) equal monthly installments to the Participant’s Beneficiary, and shall commence to be paid on the first day of the second month following the month in which the Participant dies.

 

5



 

3.3      Death Subsequent to Commencement of Benefit Payments. In the event the Participant dies while receiving payments, but prior to receiving all the payments due and owing hereunder, the unpaid balance of the payments shall continue to be paid to the Participant’s Beneficiary at the same time and in the same form as those payments would have made to the Participant had the Participant survived.

 

3.4      Disability Benefit. In the event the Participant becomes Disabled prior to the date the Participant dies or experiences a Separation from Service, and prior to the date of a Change in Control, the Participant shall be entitled to receive the benefit amount shown on Schedule A under the column labeled “Disability Annual Benefit” for the Plan Year in which the Participant’s Disability occurs, multiplied by fifteen (15) (the “Disability Benefit”). The Disability Benefit shall be paid in one hundred eighty (180) equal monthly installments, and shall commence to be paid on the first day of the second month following the month in which the Participant achieves Normal Retirement Age or dies (whichever occurs first).

 

3.5      Separation from Service Benefit. If the Participant experiences a Separation from Service prior to Normal Retirement Age because the Participant’s employment is terminated voluntarily or involuntarily for reasons other than death, Disability, or as described in the second paragraph of Section 3.6, then the Participant shall be entitled to the benefit amount shown on Schedule A under the column labeled “Early Termination Annual Benefit” for the Plan Year in which the Participant’s Separation from Service occurs, multiplied by fifteen (15) (the “Early Termination Benefit”). The Early Termination Benefit shall be paid in one hundred eighty (180) equal monthly installments, and shall commence to be paid on the first day of the second month following the month in which the Participant achieves Normal Retirement Age (or, if the Participant is determined by the Plan Administrator to be a Specified Employee, the later of (i) the second month following the month in which the Participant achieves Normal Retirement Age or (ii) the first day of the seventh month following Separation from Service) or dies (whichever occurs first).

 

3.6     Change in Control Benefit. Upon a Change in Control prior to the Participant’s attainment of Normal Retirement Age, Separation from Service, death or Disability, the Participant shall be entitled to the benefit amount shown on Schedule A under the column labeled “Change in Control Annual Benefit” for the Plan Year in which the Change in Control occurs, multiplied by fifteen (15) (the “Change in Control Benefit”).  Subject to the paragraph below, the Change in Control Benefit shall be paid in one hundred eighty (180) equal monthly installments, and shall commence to be paid on the first day of the second month following the Participant’s Separation from Service. Notwithstanding the foregoing, in the event that the Participant is determined by the Plan Administrator to be a Specified Employee, the first benefit payment shall be paid on the first day of the seventh month following Separation from Service.

 

Notwithstanding the preceding, if the Participant experiences a Separation from Service within 24 months following the Change in Control, the following provisions apply.  In lieu of receiving one hundred eighty (180) equal monthly installments, the Participant may elect to receive the Participant’s Change in Control Benefit in the form of (i) a lump sum, (ii) equal monthly installments over two (2) years, or (iii) equal monthly installments over five (5) years, so long as the election is made by the Participant and submitted to the Plan Sponsor by the Effective Date or within thirty (30) days thereafter.  Any payment made pursuant to this paragraph shall commence to be paid on the first day of the second month following the Participant’s Separation from Service (unless the Participant is determined by the Plan Administrator to be a Specified Employee, in which case payments shall commence on the first day of the seventh month following Separation from Service).

 

3.7     Termination for Cause.  Notwithstanding anything in this Plan to the contrary, if the Plan Sponsor terminates the Participant’s employment for “Cause”, then the Participant shall not be entitled to any benefits under the terms of this Plan.

 

3.8      Prohibition on Acceleration of Payments. Notwithstanding anything in this Plan to the contrary, neither the Plan Sponsor nor a Participant may accelerate the time or schedule of any payment or amount scheduled to be paid under this Plan, except that the Plan Sponsor, in its discretion, may accelerate payments as permitted by Treasury Regulations

 

6



 

§1.409A-3(j)(4). The Plan Sponsor shall deny any change made to an election if the Plan Sponsor determines that the change violates the requirements of Applicable Guidance.

 

3.9                                  Subsequent Changes in the Time or Form of Payment. If permitted by the Plan Sponsor, a Participant may elect to change the time or form of payments (collectively, “payment elections”), provided the following conditions are met:

 

(i)         Such change will not take effect until at least twelve (12) months after the date on which the new payment election is made and approved by the Plan Administrator;

 

(ii)        If the change of payment election relates to a payment based on Separation from Service, or if the payment is at a specified time or pursuant to a fixed schedule, the change of payment election must result in payment being deferred for a period of not less than five (5) years from the date such payment would otherwise have been paid (or in the case of installment payments, which are treated as a single payment, five (5) years from the date the first amount was scheduled to be paid);

 

(iii)      If the change of payment election relates to a payment at a specified time or pursuant to a fixed schedule, the Participant or Plan Sponsor must make the change of payment election not less than twelve (12) months before the date the payment is scheduled to be paid (or in the case of installment payments, which are treated as a single payment, twelve (12) months before the date the first amount was scheduled to be paid).

 

3.10                      Delay in Payment by Plan Sponsor.

 

(a)           A payment may be delayed to a date after the designated payment date under any of the circumstances described below, and the provision will not fail to meet the requirements of establishing a permissible payment event. The delay in the payment will not constitute a subsequent deferral election, so long as the Plan Sponsor treats all payments to similarly situated Participants on a reasonably consistent basis.

 

(i)        Payments subject to Section  162(m).  A payment may be delayed to the extent that the Plan Sponsor reasonably anticipates that if the payment were made as scheduled, the Plan Sponsor’s deduction with respect to such payment would not be permitted due to the application of Code §162(m). If a payment is delayed, such payment must be made either:

 

(1)  during the Participant’s first Taxable Year in which the Plan Sponsor reasonably anticipates, or should reasonably anticipate, that if the payment is made during such year, the deduction of such payment will not be barred by application of Code §162(m) or,

 

(2)  during the period beginning with the date of the Participant’s Separation from Service and ending on the later of the last day of the Taxable Year of the Plan Sponsor in which the Participant separates from service or the 15 th day of the third month following the Participant’s Separation from Service. Where any scheduled payment to a specific Participant in the Plan Sponsor’s Taxable Year is delayed in accordance with this Article, the delay in payment will be treated as a subsequent deferral election unless all scheduled payments to the Participant that could be delayed in accordance with this Article are also delayed. Where the payment is delayed to a date on or after the Participant’s Separation from Service, the payment will be considered a payment upon a Separation from Service for purposes of the rules under Treasury Regulations §1.409A-3(i)(2) (payments to specified employees upon a separation from service) and, the 6 month delay rule will apply for Specified Employees.

 

7



 

(ii)           Payments that would violate Federal securities laws or other applicable law. A payment may be delayed where the Plan Sponsor reasonably anticipates that the making of the payment will violate Federal securities laws or other applicable law provided that the payment is made at the earliest date at which the Plan Sponsor reasonably anticipates that the making of the payment will not cause such violation. The making of a payment that would cause inclusion in gross income or the application of any penalty provision or other provision of the Internal Revenue Code is not treated as a violation of applicable law.

 

(iii)          Other events and conditions. The Plan Sponsor may delay a payment upon such other events and conditions as the Commissioner of the IRS may prescribe.

 

(iv)     Notwithstanding the above, a payment may be delayed in accordance with Code section 409A where the payment would jeopardize the ability of the Plan Sponsor to continue as a going concern.

 

(b)              Treatment of Payment as Made on Designated Payment Date. Each payment under this Plan is deemed made on the required payment date even if the payment is made after such date, provided the payment is made by the latest of: (i) the end of the calendar year in which the payment is due; (ii) the 15th day of the third calendar month following the payment due date; (iii) in case the Plan Sponsor cannot calculate the payment amount on account of administrative impracticality which is beyond the Participant’s control (or the control of the Participant’s estate), in the first calendar year in which payment is practicable; (iv)  in case the Plan Sponsor does not have sufficient funds to make the payment without jeopardizing the Plan Sponsor’s solvency, in the first calendar year in which the Plan Sponsor’s funds are sufficient to make the payment.

 

3.11  Unsecured General Creditor Status of Participant:

 

(a)          Payment to the Participant or any Beneficiary hereunder shall be made from assets which shall continue,  for all purposes,  to be part of the general, unrestricted assets of the Plan Sponsor and no person shall have any interest in any such asset by virtue of any provision of this Plan.  The Plan Sponsor’s obligation hereunder shall be an unfunded and unsecured promise to pay money in the future. To the extent that any person acquires a right to receive payments from the Plan Sponsor under the provisions hereof, such right shall be no greater than the right of any unsecured general creditor of the Plan Sponsor and no such person shall have or acquire any legal or equitable right, interest, or claim in or to any property or assets of the Plan Sponsor.

 

(b)          In the event that the Plan Sponsor purchases an insurance policy or policies insuring the life of a Participant or employee, to allow the Plan Sponsor to recover or meet the cost of providing benefits, in whole or in part, hereunder, no Participant or Beneficiary shall have any rights whatsoever in said policy or the proceeds therefrom. The Plan Sponsor or the Trustee of the Trust (if any) shall be the primary owner and beneficiary of any such insurance policy or property and shall possess and may exercise all incidents of ownership therein. No insurance policy with regard to any director, “highly compensated employee”, or “highly compensated individual” as defined in IRS Section 101(j) shall be acquired before satisfying the Section 101(j) “Notice and Consent” requirements.

 

(c)          In the event that the Plan Sponsor purchases an insurance policy or policies on the life of a Participant as provided for above, then all of such policies shall be subject to the claims of the creditors of the Plan Sponsor.

 

(d)         If the Plan Sponsor chooses to obtain insurance on the life of a Participant in connection with its obligations under this Plan,  the Participant hereby agrees to take such physical examinations and to truthfully and completely supply such information as may be required by the Plan Sponsor or the insurance company

 

8



 

designated by the Plan Sponsor.

 

3.12   Facility of Payment.  If a distribution is to be made to a minor, or to a person who is otherwise incompetent, then the Plan Administrator may make such distribution: (i) to the legal guardian, or if none, to a parent of a minor payee with whom the payee maintains residence; or (ii) to the conservator or administrator or, if none, to the person having custody of an incompetent payee. Any such distribution shall fully discharge the Plan Sponsor and the Plan Administrator from further liability on account thereof.

 

3.13   Excise Tax Limitation.  In the event that any payment or benefit (within the meaning of Code §280G(b)(2) of the Code) to the Participant or for the Participant’s benefit paid or payable or distributed or distributable (including, but not limited to, the acceleration of the time for the vesting or payment of such benefit or payment) pursuant to the terms of this Plan or otherwise in connection with, or arising out of, the Participant’s employment with the Plan Sponsor or any of its Affiliates or a Change in Control within the meaning of Code §280G of the Code (a “Payment” or “Payments”), would be subject to the excise tax imposed by Code §4999 of the Code (the “Excise Tax”), then the Payments shall be increased in an amount necessary to provide for the payment of the excise tax imposed by Code § 4999 (the “Section 4999 Limit”). Any payment made to the Participant under this Section 3.13 shall be made no later than the end of the calendar year following the calendar year in which the Participant remits the related taxes.

 

ARTICLE 4

Taxes

 

4.1                                Vesting.

 

(a)        Normal Retirement Benefit.  Upon attainment of Normal Retirement Age, the Participant shall be one hundred (100%) percent vested in the Normal Retirement Benefit.

 

(b)       Death Benefit.  Upon death, the Participant shall be one hundred (100%) percent vested in the Death Benefit (as defined in Section 3.2).

 

(c)        Disability Benefit.  Upon the Participant’s Disability, the Participant shall be one hundred (100%) percent vested in the Disability Benefit (as defined in Section 3.4).

 

(d)        Early Termination Benefit.  On each January 1 during which the Plan is in effect and the Participant is employed by the Plan Sponsor, the Participant shall be one hundred (100%) percent vested in the Early Termination Benefit (as defined in Section 3.5).

 

(e)        Change in Control Benefit.  Upon a Change in Control, the Participant shall be one hundred (100%) percent vested in the Change in Control Benefit (as defined in Section 3.6).

 

4.2                               FICA, Withholding and Other Taxes:

 

(a)        When a Participant becomes vested in a benefit under the Plan, the Plan Sponsor shall withhold from the Participant’s cash compensation in a manner determined in the sole discretion of the Plan Sponsor, the Participant’s share of FICA and other employment taxes on such vested benefit.

 

(b)        Distributions. The Plan Sponsor, or trustee of the Trust, shall withhold from any payments made to a Participant or Beneficiary under this Plan all federal, state and local income, employment and other taxes required to be withheld by the Plan Sponsor in a manner determined in the sole discretion of the Plan Sponsor or the trustee of the Trust in compliance with applicable tax withholding requirements.

 

9



 

ARTICLE 5

BENEFICIARY DESIGNATION

 

5.1                                Designation of Beneficiaries.

 

(a)       The Participant may designate any person or persons (who may be named contingently or successively) to receive any benefits payable under the Plan upon the Participant’s death, and the designation may be changed from time to time by the Participant by filing a new designation.  Each designation will revoke all prior designations by the Participant and shall be in the form prescribed by the Administrator, and shall be effective only when filed in writing with the Administrator during the Participant’s lifetime.

 

(b)       In the absence of a valid Beneficiary designation, or if, at the time any benefit payment is due to a Beneficiary, there is no living Beneficiary validly named by the Participant, the Plan Sponsor shall pay the benefit payment to the Participant’s spouse, if then living, and if the spouse is not then living to the Participant’s then living descendants, if any, per stirpes, and if there are no living descendants, to the Participant’s estate. In determining the existence or identity of anyone entitled to a benefit payment, the Plan Sponsor may rely conclusively upon information supplied by the Participant’s personal representative, executor, or administrator.

 

(c)       If a question arises as to the existence or identity of anyone entitled to receive a death benefit payment under the Plan, or if a dispute arises with respect to any death benefit payment under the Plan,  the Plan Sponsor may distribute the payment to the Participant’s estate without liability for any tax or other consequences, or may take any other action which the Plan Sponsor deems to be appropriate.

 

5.2          Information to be Furnished by Participants and Beneficiaries; Inability to Locate Participants or Beneficiaries.  Any communication, statement, or notice addressed to the Participant or to a Beneficiary at his or her last post office address as shown on the Plan Sponsor’s records shall be binding on the Participant or Beneficiary for all purposes of this Plan. The Plan Sponsor shall not be obligated to search for any Participant or Beneficiary beyond the sending of a registered letter to the last known address.

 

ARTICLE 6

ADMINISTRATION

 

6.1               Administrator Duties. The Administrator shall be responsible for the management,  operation,  and administration of the Plan.  The Administrator shall act at meetings by affirmative vote of a majority of its members. Any action permitted to be taken at a meeting may be taken without a meeting if, prior to such action, a unanimous written consent to the action is signed by all members and such written consent is filed with the minutes of the proceedings of the Administrator, provided, however that no member may vote or act upon any matter which relates solely to the Participant. The chair, or any other member or members of the Administrator designated by the chair,  may execute any certificate or other written direction on behalf of the Administrator. When making a determination or calculation, the Administrator shall be entitled to rely on information furnished by the Participant or the Plan Sponsor. No provision of this Plan shall be construed as imposing on the Administrator any fiduciary duty under ERISA or other law, or any duty similar to any fiduciary duty under ERISA or other law.

 

6.2                           Administrator Authority.  The Administrator shall enforce this Plan in accordance with its terms, shall be charged with the general administration of this Plan, and shall have all powers necessary to accomplish its purposes, including, but not by way of limitation, the following:

 

(a)                                       To construe and interpret the terms and provisions of this Plan;

 

10



 

(b)       To compute and certify the amount and kind of benefits payable to the Participant and their Beneficiaries; to determine the time and manner in which such benefits are paid; and to determine the amount of any withholding taxes to be deducted;

 

(c)       To maintain all records that may be necessary for the administration of this Plan;

 

(d)       To provide for the disclosure of all information and the filing or provision of all reports and statements to the Participant,  Beneficiaries, and governmental agencies as shall be required by law;

 

(e)         To make and publish such rules for the regulation of this Plan and procedures for the administration of this Plan as are not inconsistent with the terms hereof;

 

(f)      To administer this Plan’s claims procedures;

 

(g)      To approve election forms and procedures for use under this Plan; and

 

(h)       To appoint a plan record keeper or any other agent, and to delegate to them such powers and duties in connection with the administration of this Plan as the Administrator may from time to time prescribe.

 

6.3                                  Binding Effect of Decision. The decision or action of the Administrator with respect to any question arising out of or in connection with the administration, interpretation, and application of this Plan and the rules and regulations promulgated hereunder shall be final and conclusive and binding upon all persons having any interest in this Plan.

 

6.4                                  Compensation,  Expenses,  and Indemnity.  The Administrator shall serve without compensation for services rendered hereunder. The Administrator is authorized at the expense of the Plan Sponsor to employ such legal counsel and/or Plan record keeper as it may deem advisable to assist in the performance of its duties hereunder. Expense and fees in connection with the administration of this Plan shall be paid by the Plan Sponsor.

 

6.5                                  Plan Sponsor Information.  To enable the Administrator to perform its functions, the Plan Sponsor shall supply full and timely information to the Administrator, on all matters relating to the compensation of the Participant, the date and circumstances of the Disability, death, or Separation from Service of the Participant, and such other pertinent information as the Administrator may reasonably require.

 

6.6                                  Periodic Statements.    Under procedures established by the Administrator, Participant shall be provided a statement on an annual basis.

 

ARTICLE 7

CLAIMS PROCEDURE

 

7.1                                  Claims Procedures . This Section 7.1 is based on final regulations issued by the Department of Labor and published in the Federal Register on November 21, 2000 and codified at section 2560.503 1 of the Department of Labor Regulations. If any provision of this Section 7.1 conflicts with the requirements of those regulations, the requirements of those regulations will prevail.

 

(a)       Initial Claim .  A Participant or Beneficiary who believes he or she is entitled to any Benefit (a “Claimant”) under this Plan may file a claim with the Administrator. The Administrator will review the claim itself or appoint another individual or entity to review the claim.

 

(i)                                       Benefit Claims that do not Require a Determination of Disability . If the claim is for a benefit other than a disability benefit, the Claimant will be notified within ninety (90) days after the claim is filed whether the claim is allowed or denied, unless the

 

11



 

Claimant receives written notice from the Administrator or appointee of the Administrator before the end of the ninety (90) day period stating that special circumstances require an extension of the time for decision, such extension not to extend beyond the day which is one hundred eighty (180) days after the day the claim is filed.

 

(ii)       Disability Benefit Claims .  In the case of a benefits claim that requires a determination by the Plan Administrator of a Participant’s disability status, the Plan Administrator will notify the Claimant of the Plan’s adverse benefit determination within a reasonable period of time, but not later than forty-five (45) days after receipt of the claim.  If, due to matters beyond the control of the Plan, the Plan Administrator needs additional time to process a claim, the Claimant will be notified, within forty-five (45) days after the Plan Administrator receives the claim, of those circumstances and of when the Plan Administrator expects to make its decision but not beyond seventy-five (75) days.  If, prior to the end of the extension period, due to matters beyond the control of the Plan, a decision cannot be rendered within that extension period, the period for making the determination may be extended for up to one hundred five (105) days, provided that the Plan Administrator notifies the Claimant of the circumstances requiring the extension and the date as of which the Plan expects to render a decision.  The extension notice will specifically explain the standards on which entitlement to a disability benefit is based, the unresolved issues that prevent a decision on the claim and the additional information needed from the Claimant to resolve those issues, and the Claimant will be afforded at least forty-five (45) days within which to provide the specified information.

 

(iii)            Manner and Content of Denial of Initial Claims .  If the Plan Administrator denies a claim, it must provide to the Claimant, in writing or by electronic communication:

 

(A)       The specific reasons for the denial;

 

(B)        A reference to the Plan provision or insurance contract provision upon which the denial is based;

 

(C)      A description of any additional information or material that the Claimant must provide in order to perfect the claim;

 

(D)      An explanation of why such additional material or information is necessary;

 

(E)         Notice that the Claimant has a right to request a review of the claim denial and information on the steps to be taken if the Claimant wishes to request a review of the claim denial; and

 

(F)         A statement of the participant’s right to bring a civil action under ERISA section 502(a) following a denial on review of the initial denial.

 

In addition, in the case of a denial of disability benefits on the basis of the Plan Administrator’s independent determination of the Participant’s disability status, the Plan Administrator will provide a copy of any rule, guideline, protocol, or other similar criterion relied upon in making the adverse determination (or a statement that the same will be provided upon request by the Claimant and without charge).

 

(b)                                 Review Procedures .

 

(i)                                             Benefit Claims that do not Require a Determination of Disability . Except for claims requiring an independent determination of a Participant’s disability status, a request for review of a denied claim must be made in writing to the Plan Administrator within sixty (60) days after receiving notice of denial.  The decision upon review will be made within sixty (60) days after the Plan Administrator’s receipt of a request for review, unless special circumstances require an extension of time for processing, in which case a decision will be rendered not later than one hundred twenty (120) days after receipt of a request for review.  A

 

12



 

notice of such an extension must be provided to the Claimant within the initial sixty (60) day period and must explain the special circumstances and provide an expected date of decision.

 

The reviewer will afford the Claimant an opportunity to review and receive, without charge, all relevant documents, information and records and to submit issues and comments in writing to the Plan Administrator.  The reviewer will take into account all comments, documents, records and other information submitted by the Claimant relating to the claim regardless of whether the information was submitted or considered in the initial benefit determination.

 

(ii)          Disability Benefit Claims .  In addition to having the right to review documents and submit comments as described in (i) above, a Claimant whose claim for disability benefits requires an independent determination by the Plan Administrator of the Participant’s disability status has at least one hundred eighty (180) days following receipt of a notification of an adverse benefit determination within which to request a review of the initial determination. In such cases, the review will meet the following requirements:

 

(A)       The Plan will provide a review that does not afford deference to the initial adverse benefit determination and that is conducted by an appropriate named fiduciary of the Plan who did not make the initial determination that is the subject of the appeal, nor is a subordinate of the individual who made the determination.

 

(B)       The appropriate named fiduciary of the Plan will consult with a health care professional who has appropriate training and experience in the field of medicine involved in the medical judgment before making a decision on review of any adverse initial determination based in whole or in part on a medical judgment.  The professional engaged for purposes of a consultation in the preceding sentence will not be an individual who was consulted in connection with the initial determination that is the subject of the appeal or the subordinate of any such individual.

 

(C)         The Plan will identify to the Claimant the medical or vocational experts whose advice was obtained on behalf of the Plan in connection with the review, without regard to whether the advice was relied upon in making the benefit review determination.

 

(D)       The decision on review will be made within forty-five (45) days after the Plan Administrator’s receipt of a request for review, unless special circumstances require an extension of time for processing, in which case a decision will be rendered not later than ninety (90) days after receipt of a request for review.  A notice of such an extension must be provided to the Claimant within the initial forty-five (45) day period and must explain the special circumstances and provide an expected date of decision.

 

(iii)        Manner and Content of Notice of Decision on Review .  Upon completion of its review of an adverse initial claim determination, the Plan Administrator will give the Claimant, in writing or by electronic notification, a notice containing:

 

(A)      its decision;

 

(B)      the specific reasons for the decision;

 

(C)       the relevant Plan provisions or insurance contract provisions on which its decision is based;

 

(D)       a statement that the Claimant is entitled to receive, upon request and without charge, reasonable access to, and copies of, all documents, records and other information in the Plan’s files which is relevant to the Claimant’s claim for benefits;

 

(E)       a statement describing the Claimant’s right to bring an action for judicial review under ERISA section 502(a); and

 

13



 

(F)      if an internal rule, guideline, protocol or other similar criterion was relied upon in making the adverse determination on review, a statement that a copy of the rule, guideline, protocol or other similar criterion will be provided without charge to the Claimant upon request.

 

(c)        Calculation of Time Periods . For purposes of the time periods specified in this Section, the period of time during which a benefit determination is required to be made begins at the time a claim is filed in accordance with the Plan procedures without regard to whether all the information necessary to make a decision accompanies the claim.  If a period of time is extended due to a Claimant’s failure to submit all information necessary, the period for making the determination shall be tolled from the date the notification is sent to the Claimant until the date the Claimant responds.

 

(d)       Failure of Plan to Follow Procedures . If the Plan fails to follow the claims procedures required by this Section 7.1, a Claimant shall be deemed to have exhausted the administrative remedies available under the Plan and shall be entitled to pursue any available remedy under ERISA section 502(a)  on the basis that the Plan has failed to provide a reasonable claims procedure that would yield a decision on the merits of the claim.

 

(e)        Failure of Claimant to Follow Procedures .  A Claimant’s compliance with the foregoing provisions of this Section 7.1 is a mandatory prerequisite to the Claimant’s right to commence any legal action with respect to any claim for benefits under the Plan.

 

7.2                                  Arbitration of Claims.   All claims or controversies arising out of or in connection with this Plan shall, subject to the initial review provided for in the foregoing provisions of this Article, be resolved through arbitration. Except as otherwise mutually agreed to by the parties, any arbitration shall be administered under and by the Judicial Arbitration & Mediation Services, Inc. (“JAMS”), in accordance with the JAMS procedures then in effect. The arbitration shall be held in the JAMS office nearest to where the Claimant is or was last employed by the Plan Sponsor or at a mutually agreeable location.

 

ARTICLE 8

AMENDMENT AND TERMINATION

 

8.1                                  Amendment. The Plan Sponsor reserves the right to amend this Plan at any time to comply with Section 409A or for any other purpose, provided that such amendment will not cause the Plan to violate the provisions of Section 409A. Except to the extent necessary to bring this Plan into compliance with Section 409A, no amendment or modification shall be effective to decrease the value or vested percentage of a Participant’s Accrued Benefit in existence at the time an amendment or modification is made to the Plan.

 

8.2                                  Plan Termination .  The Plan Sponsor reserves the right to terminate this Plan in accordance with one of the following, subject to the restrictions imposed by Section 409A and authoritative guidance:

 

(a)       Corporate Dissolution or Bankruptcy. This Plan may be terminated within twelve (12) months of a corporate dissolution taxed under Code § 331, or with the approval of a Plan Sponsor bankruptcy court pursuant to 11  U.S.C.  Section 503(b)(1)(A), and distributions may then be made to the Participant provided that the amounts payable under this Plan are included in the Participants’ gross income in the latest of:

 

(i)                                      The calendar year in which the Plan termination occurs;

 

(ii)                                          The calendar year in which the amount is no longer subject to a substantial risk of forfeiture; or

 

14



 

(iii)    The first calendar year in which the payment is administratively practicable.

 

(b)          Change in Control.  This Plan may be terminated within the thirty (30) days preceding or the twelve (12) months following a Change in Control. This Plan will then be treated as terminated only if all substantially similar arrangements sponsored by the Plan Sponsor are terminated so that all participants in all similar arrangements are required to receive all amounts of compensation deferred under the terminated arrangements within twelve (12) months of the date of termination of the arrangements.

 

(c)                                   Discretionary Termination . The Plan Sponsor may also terminate this Plan and make distributions provided that:

 

(i)        All plans sponsored by the Plan Sponsor that would be aggregated with any terminated arrangements under Treasury Regulations §1.409A-1(c) are terminated;

 

(ii)       No payments, other than payments that would be payable under the terms of this plan if the termination had not occurred, are made within twelve (12) months of this plan termination;

 

(iii)      All payments are made within twenty-four (24) months of this plan termination; and

 

(iv)     Neither the Plan Sponsor nor any of its affiliates adopts a new plan that would be aggregated with any terminated plan if the same Participant participated in both arrangements at any time within three (3) years following the date of termination of this Plan.

 

(v)         The termination does not occur proximate to a downturn in the financial health of the Plan Sponsor.

 

ARTICLE 9

THE TRUST

 

9.1                                  Establishment of Trust.  The Plan Sponsor may establish a grantor trust (the “Trust”), of which the Plan Sponsor is the grantor, within the meaning of subpart E, part I, subchapter J, subtitle A of the Code, to pay benefits under this Plan. If the Plan Sponsor establishes a Trust, all benefits payable under this Plan to a Participant shall be paid directly by the Plan Sponsor from the Trust. To the extent such benefits are not paid from the Trust, the benefits shall be paid from the general assets of the Plan Sponsor. The Trust, (if any), shall be a grantor trust which conforms to the terms of the model trust as described in IRS Revenue Procedure 92-64, I.R.B. 1992-33, as same may be amended or modified from time to time. If the Plan Sponsor establishes a Trust, the assets of the Trust will be subject to the claims of the Plan Sponsor’s creditors in the event of its insolvency. Except as may otherwise be provided under the Trust, the Plan Sponsor shall not be obligated to set aside, earmark, or escrow any funds or other assets to satisfy its obligations under this Plan, and the Participant and/or her designated Beneficiaries shall not have any property interest in any specific assets of the Plan Sponsor other than the unsecured right to receive payments from the Plan Sponsor, as provided in this Plan.

 

9.2                                          Interrelationship of the Plan and the Trust.  The provisions of this Plan shall govern the rights of a Participant to receive distributions pursuant to this Plan. The provisions of the Trust (if established) shall govern the rights of the Participant and the creditors of the Plan Sponsor to the assets transferred to the Trust. The Plan Sponsor and each Participant shall at all times remain liable to carry out its obligations under this Plan. The Plan Sponsor’s obligations under this Plan may be satisfied with Trust assets distributed pursuant to the terms of the Trust.

 

15



 

9.3                                  Contribution to the Trust.  Amounts may be contributed by the Plan Sponsor to the Trust at the sole discretion of the Plan Sponsor.

 

ARTICLE 10

MISCELLANEOUS

 

10.1                           Validity.  In case any provision of this Plan shall be illegal or invalid for any reason, said illegality or invalidity shall not affect the remaining parts hereof, but this Plan shall be construed and enforced as if such illegal or invalid provision had never been inserted herein; except to the extent that Section 409A requires that this Section 10.1 be disregarded because it purports to nullify Plan terms that are not in compliance with Section 409A.

 

10.2                           Nonassignability. Neither any Participant nor any other person shall have any right to commute, sell, assign, transfer, pledge, anticipate, mortgage, or otherwise encumber, transfer, hypothecate, alienate, or convey in advance of actual receipt, the amounts, if any, payable hereunder, or any part hereof, which are, and all rights to which are expressly declared to be, unassignable and non-transferable. No part of the amounts payable shall, prior to actual payment,  be subject to seizure,  attachment, garnishment (except to the extent the Plan Sponsor may be required to garnish amounts from payments due under this Plan pursuant to applicable law), or sequestration for the payment of any debts, judgments, alimony, or separate maintenance owed by a Participant or any other person, be transferable by operation of law in the event of a Participant’s or any other person’s bankruptcy or insolvency, or be transferable to a spouse as a result of a property settlement or otherwise. If any Participant, Beneficiary, or successor in interest is adjudicated bankrupt or purports to commute, sell, assign, transfer, pledge, anticipate, mortgage or otherwise encumber transfer, hypothecate, alienate, or convey in advance of actual receipt, the amount, if any, payable hereunder, or any part thereof, the Plan Administrator, in its discretion, may cancel such distribution or payment (or any part thereof) to or for the benefit of such Participant, Beneficiary, or successor in interest in such manner as the Plan Administrator shall direct.

 

10.3                           Not a Contract of Employment.  The terms and conditions of this Plan shall not be deemed to constitute a contract of employment between the Plan Sponsor and the Participant. Nothing in this Plan shall be deemed to give a Participant the right to be retained in the service of the Plan Sponsor as an employee or otherwise or to interfere with the right of the Plan Sponsor to discipline or discharge the Participant at any time.

 

10.4                           Unclaimed Benefits. In the case that the Plan Administrator is unable to locate the Participant or Beneficiary to whom a benefit is payable, such Plan benefit shall be forfeited to the Plan Sponsor upon the Plan Administrator’s determination. Notwithstanding the foregoing, payment may be made to a Participant, and that payment will be treated as made upon the date specified under the Plan, if the Participant provides notice to the Plan Sponsor within ninety (90) days of the latest date upon which the payment could have been timely made in accordance with the terms of the Plan and Section 409A, and if not paid, if the Participant takes further enforcement measures within one-hundred eighty (180) days after such latest date.

 

10.5                           Governing Law. Subject to ERISA, the provisions of this Plan shall be construed and interpreted according to the internal laws of the State of Maryland without regard to its conflicts of laws principles.

 

10.6                            Notice.  Any notice, consent or demand required or permitted to be given under the provisions of this Plan shall be in writing and shall be signed by the party giving or making the same. If such notice, consent, or demand is mailed, it shall be sent by United States certified mail, postage prepaid, addressed to the addressee’s last known address as shown on the records of the Plan Sponsor. The date of such mailing shall be deemed the date of notice consent or demand. Any person may change the address to which notice is to be sent by giving notice of the change of address in the manner aforesaid.

 

16



 

10.7                           Coordination with Other Benefits.  The benefits provided for a Participant and Participant’s Beneficiary under this Plan are in addition to any other benefits available to such Participant under any other plan or program for employees of the Plan Sponsor. This Plan shall supplement and shall not supersede, modify, or amend any other such plan or program except as may otherwise be expressly provided herein.

 

10.8                           Compliance.  A Participant shall have no right to receive payment with respect to the Participant’s Accrued Benefit until all legal and contractual obligations of the Plan Sponsor relating to establishment of the Plan and the making of such payments shall have been complied with in full.

 

10.9                           Compliance with Section 409A and Authoritative Guidance. Notwithstanding anything in this Plan to the contrary, all provisions of this Plan, including but not limited to the definitions of terms, elections to defer, and distributions, shall be made in accordance with and shall comply with Section 409A and any authoritative guidance.  The Plan Sponsor will amend the terms of this Plan retroactively, if necessary, to the extent required to comply with Section 409A and any authoritative guidance.  No election made by a Participant hereunder, and no change made by a Participant to a previous election, shall be accepted by the Plan Sponsor if the Plan Sponsor determines that acceptance of such election or change could violate any of the requirements of Section 409A or the authoritative guidance.  This Plan and any accompanying forms shall be interpreted in accordance with, and incorporate the terms and conditions required by, Section 409A and the authoritative guidance, including, without limitation, any such Treasury Regulations or other guidance that may be issued after the date hereof.

 

10.10                    Aggregation of Plans .  If the Plan Sponsor offers non-account balance deferred compensation plans in addition to the Plan, those plans, together with the Plan, shall be treated as a single plan to the extent required under Section 409A.

 

17



 

IN WITNESS WHEREOF , the Plan Sponsor and Participant have signed this Plan document as of the date indicated below.

 

 

WITNESS:

FOR THE PLAN SPONSOR:

 

 

 

 

(signature)

 

(signature)

 

 

 

 

(print name)

 

(print name)

 

 

 

 

 

 

(date)

 

 

 

 

 

 

 

 

 

 

 

PARTICIPANT:

 

 

 

 

 

 

(signature)

 

 

 

 

 

 

(print name)

 

 

 

 

 

 

(date)

 

 

18



 

Schedule A
Mark A. Semanie

 

Assumed
Separation
Date

 

Age

 

Early
Termination
Annual
Benefit(1)

 

Disability
Annual
Benefit(1)

 

Change in Control
Annual Benefit(2)

 

1/1/2014

 

50

 

0

 

0

 

77,055

 

1/1/2015

 

51

 

10,838

 

10,838

 

80,907

 

1/1/2016

 

52

 

21,675

 

21,675

 

84,953

 

1/1/2017

 

53

 

32,513

 

32,513

 

89,200

 

1/1/2018

 

54

 

43,350

 

43,350

 

93,660

 

1/1/2019

 

55

 

54,188

 

54,188

 

98,343

 

1/1/2020

 

56

 

65,025

 

65,025

 

103,260

 

1/1/2021

 

57

 

75,863

 

75,863

 

108,424

 

1/1/2022

 

58

 

86,700

 

86,700

 

113,845

 

1/1/2023

 

59

 

97,538

 

97,538

 

119,537

 

1/1/2024

 

60

 

108,375

 

108,375

 

125,514

 

1/1/2025

 

61

 

119,213

 

119,213

 

131,789

 

1/1/2026

 

62

 

130,050

 

130,050

 

138,379

 

1/1/2027

 

63

 

140,888

 

140,888

 

145,298

 

1/1/2028

 

64

 

151,726

 

151,726

 

152,563

 

4/22/2028 (3)

 

65

 

154,435

 

154,435

 

154,435

 

 


(1) As described in the Plan, the Participant’s Early Termination Benefit or Disability Benefit under the plan shall be the Annual Benefit amount determined for the year in which termination or disability occurs, as applicable, multiplied by fifteen(15).

 

(2) As described in the Plan, the Participant’s Change in Control Benefit shall be the Change in Control Annual Benefit amount determined for the year in which the Change in Control occurs, multiplied by fifteen (15).

 

(3) This is the date the Participant reaches Normal Retirement Age and becomes vested in the Normal Retirement Benefit.

 



 

OLD LINE BANK

Salary Continuation Agreement (2014)

BENEFICIARY DESIGNATION FORM

 

o New Designation

 

o Change in Designation

 

I                                                     , designate the following as Beneficiary under this Agreement:

 

Primary:                                                                                                                                           % Name of Beneficiary

 

                                                                        % Name of Beneficiary

 

Contingent:                                                                                         % Name of Beneficiary

 

                                                                        % Name of Beneficiary

 

Notes:

                                                                                     Please PRINT CLEARLY the names of the beneficiaries.

To name a Trust as Beneficiary, please provide the name of the trustee(s) and the exact name and date of the trust agreement.

To name your Estate as Beneficiary, please write “Estate of <your name>”.

Be aware that none of the contingent beneficiaries will receive anything unless

ALL of the primary beneficiaries predecease you.

 

I understand that I may change these beneficiary designations by delivering a new written designation to the Plan Administrator, which shall be effective only upon receipt and acknowledgment by the Plan Administrator prior to my death.  I further understand that the designations will be automatically revoked if the Beneficiary predeceases me, or, if I named my spouse as Beneficiary and our marriage is subsequently dissolved.

 

Name:

 

 

 

 

 

 

Signature:

 

 

Date:

 

 

Received by the Plan Administrator this                   day of                                 ,                               .

 

By:

 

 

 

 

 

Title:

 

 

 

20


Exhibit 31.1

 

I, James W. Cornelsen, certify that:

 

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: May 9, 2014

By:

/s/ James W. Cornelsen

 

Name: James W. Cornelsen

 

Title: President and

 

Chief Executive Officer

 


Exhibit 31.2

 

I, Elise M. Hubbard, certify that:

 

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: May 9, 2014

By:

/s/ Elise M. Hubbard

 

Name: Elise M. Hubbard

 

Title: Senior Vice President and Chief Financial Officer

 


Exhibit 32

 

CERTIFICATIONS PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officers of Old Line Bancshares, Inc. (the “Company”) each certifies to the best of his or her knowledge that the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in that Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

By:

/s/ James W. Cornelsen

 

James W. Cornelsen

 

President and Chief Executive Officer

 

May 9, 2014

 

 

 

By:

/s/ Elise M. Hubbard

 

Elise M. Hubbard

 

Senior Vice President and Chief Financial Officer

 

May 9, 2014

 

 

This certification is made solely for the purpose of 18 U.S.C. Section 1350, and is not being filed as part of the Form 10-Q or as a separate disclosure document, and may not be disclosed, distributed or used by any person for any reason other than as specifically required by law.