EXHIBIT 99.1
Old Line Bancshares, Inc. Reports Net Income of $5.9 Million With an Increase in Pre-Tax Income of $1.5 Million or 21.90% for the Fourth Quarter Ended December 31, 2017
BOWIE, Md., Jan. 23, 2018 (GLOBE NEWSWIRE) -- Old Line Bancshares, Inc. (“Old Line Bancshares” or the “Company”) (NASDAQ:OLBK), the parent company of Old Line Bank, reports net income available to common stockholders was $5.9 million, an increase of $1.5 million, or 35.26%, for the three months ended December 31, 2017, compared to $4.3 million for the three month period ended December 31, 2016. Earnings were $0.47 per basic and $0.46 per diluted common share for the three months ended December 31, 2017, compared to $0.40 per basic share and $0.39 per diluted common share for the three months ended December 31, 2016.
Net income available to common stockholders was $16.0 million for the twelve months ended December 31, 2017, compared to $13.2 million for the same period of 2016, an increase of $2.8 million, or 21.35%. Earnings were $1.38 per basic and $1.35 per diluted common share for the twelve months ended December 31, 2017 compared to $1.21 per basic and $1.20 per diluted common share for the same period of 2016. The increase in net income is primarily the result of an increase of $9.2 million, or 17.33%, in net interest income, partially offset by increases of $5.2 million in non-interest expenses and $1.3 million in income tax expense and a $455 thousand decrease in non-interest income. Included in net income for the 2017 period was $4.0 million ($2.9 million net of taxes, or $0.25 per basic and diluted common share) of merger-related expenses associated with the Company’s acquisition of DCB Bancshares, Inc. (“DCBB”), the parent company of Damascus Bank (“DCB”), in July 2017, compared to merger-related expenses of $661 thousand ($530 thousand net of taxes, or $0.04 per basic and $0.05 per diluted common share) in 2016 associated with the acquisition of Regal Bancorp, Inc., the parent company of Regal Bank & Trust in December 2015. Excluding merger-related expenses, adjusted earnings for the twelve month period ended December 31, 2017, which is a non-GAAP financial measure, were $1.63 per basic and $1.60 per diluted share compared to $1.26 per basic and $1.24 per diluted share for the twelve months ended December 31, 2016.
Two income tax matters had a significant influence on the fourth quarter and year ending December 31, 2017. First, on December 22, 2017 the Tax Cuts and Jobs Act was signed into law by the President of the United States of America. Upon enactment of this legislation which lowers the corporate income tax marginal rates beginning in 2018, companies were required by accounting standards to revalue their deferred tax assets and liabilities as of December 31, 2017 at the lower enacted rate. Through an analysis of the deferred tax accounts, the estimated impact of the change in rate resulted in an adjustment of $1.89 million to the net deferred income taxes and a resulting increase in income tax expense. Secondly, in the prior year, the Company had maintained a deferred tax asset valuation allowance in relation to net operating loss carryovers and other items in relation to the acquisition of Regal Bank which occurred in December of 2015. The concerns that existed at the time of establishing the valuation reserve relating to this acquisition no longer exist and the Company has reversed this valuation allowance in total. The effect of reversing this valuation reserve increased net deferred income taxes in the amount of $2.36 million with a resulting decrease in income tax expense. The net impact of these two matters resulted in a reduction of income tax expense by $472 thousand and an increase in both basic and diluted earnings per share by $.04 for the fourth quarter and year ending 2017. The Company estimated a tax rate of 24.50% if the full legislation noted above would have been effective in 2017. For more accurate comparisons to prior periods, references are made to pre-tax income or net income before income taxes as shown on the income statement completed in accordance to GAAP.
For the three months ended December 31, 2017 pre-tax income increased $1.5 million, or 21.90%, to $8.2 million or $0.66 per basic and $0.64 per diluted share, compared to $6.7 million or $0.62 per basic and $0.61 per diluted share for the three months ended December 31, 2016. Pre-tax income for the twelve months ended December 31, 2017 increased $4.1 million, or 20.78%, to $24.1 million or $2.08 per basic and $2.04 per diluted share compared to $20.0 million or $1.84 per basic and $1.82 per diluted share for the same period of 2016.
Net interest income increased during each of the three and twelve months ended December 31, 2017 compared to the same periods of 2016, primarily as a result of increases in interest income and fees on loans due to an increase in net loans held for investment, partially offset by increases in interest expense. Non-interest expense increased for the three months periods primarily due to increases in salaries and benefits and to a lesser extent, occupancy and equipment expenses. Non-interest expenses increased for the twelve month period primarily due to the merger-related expenses discussed above. Non-interest income decreased in 2017 compared to 2016 primarily as a result of a decrease in gain on sales and calls of investment securities.
As of December 31, 2017, including as a result of the DCBB merger, the Company had total assets of approximately $2.1 billion, net loans of approximately $1.7 billion and deposits of approximately $1.7 billion.
Total assets increased $44.4 million compared to September 30, 2017 and $396.6 million compared to December 31, 2016. Included in total assets at December 31, 2017 is approximately $209.3 million of assets acquired in the DCBB acquisition.
Net loans held for investment increased $29.9 million, or 1.79%, during the three months ended December 31, 2017 as compared to September 30, 2017, and $335.2 million, or 24.62%, during the twelve months ended December 31, 2016. Net loans exclusive of the loans acquired in the DCBB acquisition increased $118.1 million, or 8.68%, during the twelve months ended December 31, 2017. Net loans acquired from DCBB were $197.2 million at December 31, 2017, which represents a $20.0 million reduction since the date of acquisition due to payoffs.
James W. Cornelsen, President and Chief Executive Officer of Old Line Bancshares, stated: “We are extremely proud of our asset quality and pleased to report a new historical 10-year low of 0.18% of non-performing assets to total assets at December 31, 2017. Although merger and acquisition expenses negatively impacted 2017 earnings, we are still pleased with the results. Excluding these expenses, pre-tax income for the twelve months ended December 31, 2017 increased 36.23% over the same twelve month period of 2016. These results demonstrate our commitment to enhancing profitability with a focus on continuing our efforts of organic growth. We are also looking forward to 2018 and the opportunity to expand our existing footprint in the Baltimore Metropolitan Area with the previously announced merger with Bay Bancorp, Inc. which is expected to close during the second quarter of this year. This combination will bring our total branches to 37, ranking as the second-most locations of all independent Maryland-based commercial banks. Looking forward to the year ahead, we believe that the Company is well positioned to continue its profitable growth to maximize stockholder value,” stated Mr. Cornelsen.
4th QUARTER HIGHLIGHTS
2017 FULL YEAR HIGHLIGHTS:
Total assets at December 31, 2017 increased $396.6 million from December 31, 2016, primarily due to increases of $335.2 million in loans held for investment, $15.3 million in goodwill, $18.8 million in investment securities available for sale and $11.7 million in cash and cash equivalents, partially offset by a decrease of $4.0 million in loans held for sale. This increase includes our acquisition of DCBB’s assets, which were valued at approximately $209.3 million at December 31, 2017.
Deposits increased $327.0 million during the twelve months ended December 31, 2017, of which $120.5 million is attributable to an increase in our non-interest bearing deposits and the remaining $206.5 million, is attributable to an increase in our interest bearing deposits. As noted above, this increase is primarily the result of our acquisition of approximately $278 million of deposits in the DCBB merger and, to a lesser extent, our continued efforts to enhance our deposit customer base in our surrounding areas.
Average interest earning assets increased $358.3 million for the three month period ending December 31, 2017 compared to the same period of 2016. The average yield on such assets was 4.39% for the three months ending December 31, 2017 compared to 4.36% for the comparable 2016 period. The increase in the average yield is primarily the result of higher yields on our investment securities available for sale, partially offset by a decrease in the average yield on our loans held for investment. Average interest-bearing liabilities increased $223.3 million for the three month period ending December 31, 2017 compared to the same period of 2016. The average rate paid on such liabilities increased to 0.91% for the three month period ended December 31, 2017 compared to 0.79% for the same period in 2016, primarily due to higher rates paid on our borrowings.
Average interest earning assets increased $295.9 million for the twelve month period ended December 31, 2017 compared to the same period of 2016. The average yield on such assets was 4.35% for the twelve months ended December 31, 2017 compared to 4.31% for the comparable 2016 period. The increase in the yield on interest earning assets is primarily the result of a higher yield on our investment portfolio, partially offset by a slight decrease in the yield on our loans held for investment portfolio. Average interest-bearing liabilities increased $203.1 million for the twelve month period ended December 31, 2017 compared to the same period of 2016. The average rate paid on such liabilities increased to 0.88% for the twelve month period ended December 31, 2017 compared to 0.68% for the same period in 2016, primarily due to higher rates paid on our borrowings.
The net interest margin for the three and twelve months ended December 31, 2017 decreased to 3.72% and 3.69%, respectively, from 3.75% and 3.79% for the three and twelve months ended December 31, 2016. The net interest margin during the 2017 periods was affected by the increase in interest expense, primarily due to the interest paid on our borrowed funds, which for the twelve month period, includes the impact of the subordinated notes we issued in 2016; interest expense with respect to the subordinated notes was significantly lower during the twelve months ending December 31, 2016, due to their issuance in August of 2016. The net interest margin during 2017 was also affected by the amount of accretion on acquired loans. Accretion decreased due to a lower amount of early payoffs on acquired loans with credit marks during the three and twelve months ended December 31, 2017 compared to the same periods of 2016. The fair value accretion/amortization is recorded on pay-downs recognized during the periods, which contributed five and seven basis points, respectively, for the three and twelve months ended December 31, 2017 compared to five and nine basis points, respectively, for the same periods of 2016.
Net interest income increased $3.2 million, or 22.94%, and $9.2 million, or 17.33%, for the three and twelve month periods ended December 31, 2017 compared to the same periods of 2016, primarily due to increases in the interest recognized on loans as a result of the DCBB acquisition and, to a lesser extent, organic loan growth, partially offset by increases in interest expense. Interest expense increased during both periods due to increases in both the amount of and interest rate paid on our deposits and, for the twelve month period interest paid on the subordinated notes discussed above for a full year compared to a four month period during 2016.
The provision for loan losses decreased $100 thousand for the three month period ended December 31, 2017 compared to the same period 2016 due to an improvement in our non-performing assets. For the twelve months ended December 31, 2017, the provision decreased $629 thousand, primarily due to one large commercial borrower, consisting of 23 commercial loans totaling $3.0 million, of which $1.0 million was charged-off against the allowance for loan losses and $2.0 million was reclassified as trouble debt restructurings during the first quarter of 2017. Amounts charged off in relation to these loans during 2017 were in line with specific reserves at December 31, 2016. These trouble debt restructurings are classified as impaired and all our impaired loans have been adequately reserved for at December 31, 2017.
Non-interest income increased $228 thousand, or 14.52%, for the three month period ended December 31, 2017 compared to the same period of 2016, primarily as a result of increases of $188 thousand in other fees and commissions and $156 thousand in service charges on deposit accounts, partially offset by a decrease of $91 thousand in income on marketable loans. The increase in other fees and commissions is primarily the result of recoveries of previously charged-off acquired loans and an increase in rental income. The increase in service charges on deposits accounts is the result of increased income on bank debit cards due to the increased deposit base primarily as a result of the DCBB merger. The decrease in income on marketable loans is a result of a decrease in the volume of residential mortgage loans sold in the secondary market compared to the same period of 2016.
Non-interest income decreased $455 thousand, or 5.52%, for the twelve month period ended December 31, 2017 compared to the same period of 2016. The decrease is primarily a result of a $1.2 million decrease in gain on sales of investment securities, partially offset by increases of $250 thousand in other fees and commissions, $101 thousand in gain on disposal of assets, $254 thousand on service charges on deposit accounts and $95 thousand in gain on sales of loans compared to the same period of 2016. The decrease in gain on sales or calls or investment securities is the result of our re-positioning our investment portfolio during 2016, pursuant to which we sold approximately $108 million of our lowest yielding, longer duration investments; during the twelve months ended December 31, 2017, we had $60.9 million in sales and calls of investment securities, $41.8 million of which was from, and sold immediately after, the DCBB merger, resulting in no gain or loss. The increase in gain on disposal of assets is due to the sale of two of our previously-owned locations, the Accokeek branch that was closed in 2016 and Callaway branch that was closed in 2017. The increase in service charges on deposit accounts is the result of increased income on bank debit cards primarily due to the increase in our customer deposit base as noted above. The increase in gain on sale of loans (other than residential mortgage loans held for sale) is due to the sale of one SBA loan during the 2017 period, whereas we did not sell any portfolio loans during the 2016 period.
Non-interest expense increased $2.1 million, or 23.91%, for the three month period ended December 31, 2017 compared to the same period of 2016, primarily as a result of the increase in salaries and benefits expenses, occupancy and equipment expenses and other operating expenses. Salaries and benefits increased $948 thousand primarily as a result of the additional staff, and occupancy and equipment expenses increased $427 thousand primarily as a result of the new branches that we acquired in the DCBB merger.
Non-interest expense increased $5.2 million, or 13.12%, for the twelve month period ended December 31, 2017 compared to the same period of 2016, primarily as a result of increases in merger and integration expenses and, to a lesser extent, in salaries and benefits and occupancy and equipment expenses, partially offset by a lack of severance payments in 2017 compared to $443 thousand of such payments in 2016. Merger and integration expenses increased $3.3 million to $4.0 million for the twelve months ended December 31, 2017 due to the DCBB acquisition, compared to $661 thousand of merger and integration expenses during 2016 in connection with the Regal Bancorp acquisition that was consummated in December 2015. Consistent with the increases in non-interest expenses during the three month period, the $963 thousand increase in salaries and benefits expenses is primarily the result of the additional staff, and the $285 thousand occupancy and equipment expense is primarily associated with the new branches that we acquired in the DCBB acquisition.
Old Line Bancshares is the parent company of Old Line Bank, a Maryland chartered commercial bank headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C. Old Line Bank has 28 branches located in its primary market area of suburban Maryland (Washington, D.C. suburbs, Southern Maryland and Baltimore suburbs) counties of Anne Arundel, Baltimore, Calvert, Carroll, Charles, Frederick, Montgomery, Prince George's and St. Mary's. It also targets customers throughout the greater Washington, D.C. and Baltimore metropolitan areas.
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company’s management uses these non-GAAP financial measures, and believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company and provide meaningful comparison to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
The statements in this press release that are not historical facts, in particular, statements regarding the timing of the pending merger with Bay Bancorp and the statement that the Company is well positioned to continue profitable growth to maximize stockholder value constitute “forward-looking statements” as defined by Federal securities laws. Such statements are subject to risks and uncertainties that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These statements can generally be identified by the use of forward-looking terminology such as “believes,” “expects,” “intends,” “may,” “will,” “should,” “anticipates,” “plans” or similar terminology. Actual results could differ materially from those currently anticipated due to a number of factors, including, but not limited to: the receipt of all required regulatory and stockholder approvals for the merger; expected revenue synergies and cost savings from the merger may not be fully realized; revenues following the merger may be lower than expected; customer and employee relationships of Bay Bank may be disrupted by the merger; deterioration in economic conditions in our target markets or nationally or a return to recessionary conditions; the actions of our competitors and our ability to successfully compete, in particular in new market areas; changes in regulatory requirements and/or restrictive banking legislation that may adversely affect our ability to collect on outstanding loans or otherwise negatively impact our business; and other risks discussed in our annual report on Form 10-K for the year ended December 31, 2016 and our registration statement on Form S-4, as may be amended, filed with the U.S. Securities and Exchange Commission on November 22, 2017. Forward-looking statements speak only as of the date they are made. Old Line Bancshares undertakes no obligation to update forward-looking statements to reflect factual assumptions, circumstances or events that have changed after a forward-looking statement was made. For further information regarding risks and uncertainties that could affect forward-looking statements Old Line Bancshares, Inc. may make, please refer to the filings made by Old Line Bancshares with the U.S. Securities and Exchange Commission available at www.sec.gov.
| Old Line Bancshares, Inc. & Subsidiaries | |||||||||||||||
| Consolidated Balance Sheets | |||||||||||||||
| December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2016 (1) | |||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
| Cash and due from banks | $ | 33,562,652 | $ | 33,063,210 | $ | 25,025,269 | $ | 27,168,603 | $ | 22,062,912 | |||||
| Interest bearing accounts | 1,354,870 | 1,017,257 | 1,136,343 | 1,144,100 | 1,151,917 | ||||||||||
| Federal funds sold | 256,589 | 383,737 | 302,970 | 237,294 | 248,342 | ||||||||||
| Total cash and cash equivalents | 35,174,111 | 34,464,204 | 26,464,582 | 28,549,997 | 23,463,171 | ||||||||||
| Investment securities available for sale | 218,352,558 | 213,664,342 | 198,372,453 | 199,741,104 | 199,505,204 | ||||||||||
| Loans held for sale | 4,404,294 | 2,729,060 | 6,615,208 | 3,504,268 | 8,418,435 | ||||||||||
| Loans held for invesment, less allowance for loan losses of $5,920,586 and $6,195,469 for December 31, 2017 and December 31, 2016 | 1,696,361,431 | 1,666,505,168 | 1,446,573,249 | 1,417,086,149 | 1,361,175,206 | ||||||||||
| Equity securities at cost | 8,977,747 | 7,277,746 | 9,972,744 | 9,335,247 | 8,303,347 | ||||||||||
| Premises and equipment | 41,173,810 | 42,074,857 | 36,999,988 | 36,898,159 | 36,744,704 | ||||||||||
| Accrued interest receivable | 5,476,230 | 4,946,823 | 4,144,803 | 4,044,270 | 4,278,229 | ||||||||||
| Deferred income taxes | 7,317,096 | 7,774,629 | 7,323,124 | 8,897,842 | 9,578,350 | ||||||||||
| Current income taxes receivable | - | - | - | - | - | ||||||||||
| Bank owned life insurance | 41,612,496 | 41,360,871 | 38,025,982 | 37,791,491 | 37,557,566 | ||||||||||
| Annuity Plan | 5,981,809 | - | - | - | - | ||||||||||
| Other real estate owned | 2,003,998 | 2,003,998 | 2,895,893 | 2,895,893 | 2,746,000 | ||||||||||
| Goodwill | 25,083,675 | 25,083,675 | 9,786,357 | 9,786,357 | 9,786,357 | ||||||||||
| Core deposit intangible | 6,297,970 | 6,615,238 | 3,141,162 | 3,322,519 | 3,520,421 | ||||||||||
| Other assets | 7,396,227 | 6,738,435 | 4,001,391 | 3,933,804 | 3,942,640 | ||||||||||
| Total assets | $ | 2,105,613,452 | $ | 2,061,239,046 | $ | 1,794,316,936 | $ | 1,765,787,100 | $ | 1,709,019,630 | |||||
| Deposits | |||||||||||||||
| Non-interest bearing | $ | 451,803,052 | $ | 436,645,881 | $ | 366,468,569 | $ | 352,742,300 | $ | 331,331,263 | |||||
| Interest bearing | 1,201,100,317 | 1,217,988,749 | 1,012,960,448 | 1,016,136,456 | 994,549,269 | ||||||||||
| Total deposits | 1,652,903,369 | 1,654,634,630 | 1,379,429,017 | 1,368,878,756 | 1,325,880,532 | ||||||||||
| Short term borrowings | 192,611,971 | 152,179,112 | 203,781,308 | 191,395,616 | 183,433,892 | ||||||||||
| Long term borrowings | 38,106,930 | 38,040,618 | 37,974,308 | 37,908,290 | 37,842,567 | ||||||||||
| Accrued interest payable | 1,471,954 | 867,884 | 1,340,591 | 782,212 | 1,269,356 | ||||||||||
| Supplemental executive retirement plan | 5,893,255 | 5,823,391 | 5,753,527 | 5,683,663 | 5,613,799 | ||||||||||
| Income taxes payable | 2,157,375 | 864,260 | 1,357,159 | 2,061,127 | 18,706 | ||||||||||
| Other liabilities | 4,741,412 | 5,489,031 | 3,633,602 | 3,960,898 | 4,293,993 | ||||||||||
| Total liabilities | 1,897,886,266 | 1,857,898,926 | 1,633,269,512 | 1,610,670,562 | 1,558,352,845 | ||||||||||
| Stockholders' equity | |||||||||||||||
| Common stock | 125,083 | 124,675 | 109,561 | 109,438 | 109,109 | ||||||||||
| Additional paid-in capital | 148,882,865 | 148,351,881 | 107,333,216 | 106,956,124 | 106,692,958 | ||||||||||
| Retained earnings | 61,054,487 | 56,198,108 | 55,032,717 | 51,940,050 | 48,842,026 | ||||||||||
| Accumulated other comprehensive income (loss) | (2,335,249 | ) | (1,334,544 | ) | (1,428,070 | ) | (3,889,074 | ) | (4,977,308 | ) | |||||
| Total stockholders' equity | 207,727,186 | 203,340,120 | 161,047,424 | 155,116,538 | 150,666,785 | ||||||||||
| Non-controlling interest | - | - | - | - | - | ||||||||||
| Total stockholders' equity | 207,727,186 | 203,340,120 | 161,047,424 | 155,116,538 | 150,666,785 | ||||||||||
| Total liabilities and stockholders' equity | $ | 2,105,613,452 | $ | 2,061,239,046 | $ | 1,794,316,936 | $ | 1,765,787,100 | $ | 1,709,019,630 | |||||
| Shares of basic common stock outstanding | 12,508,332 | 12,467,518 | 10,956,130 | 10,943,830 | 10,910,915 | ||||||||||
| (1) Financial information at December 31, 2016 has been derived from audited financial statements. | |||||||||||||||
| Old Line Bancshares, Inc. & Subsidiaries | |||||||||||||||||||||
| Consolidated Statements of Income | |||||||||||||||||||||
| Three Months Ended December 31, | Three Months Ended September 30, | Three Months Ended June 30, | Three Months Ended March 31, | Three Months Ended December 31, | Twelve Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
| 2017 | 2017 | 2017 | 2017 | 2016 | 2017 | 2016 (1) | |||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||
| Interest income | |||||||||||||||||||||
| Loans, including fees | $ | 18,979,170 | $ | 18,022,324 | $ | 15,765,250 | $ | 15,365,654 | $ | 15,219,684 | $ | 68,132,398 | $ | 56,031,146 | |||||||
| Investment securities and other | 1,452,644 | 1,469,478 | 1,288,521 | 1,269,680 | 1,134,253 | 5,480,323 | 4,433,394 | ||||||||||||||
| Total interest income | 20,431,814 | 19,491,802 | 17,053,771 | 16,635,334 | 16,353,937 | 73,612,721 | 60,464,540 | ||||||||||||||
| Interest expense | |||||||||||||||||||||
| Deposits | 2,146,390 | 1,926,590 | 1,706,993 | 1,541,058 | 1,507,180 | 7,321,031 | 5,508,833 | ||||||||||||||
| Borrowed funds | 1,057,846 | 1,092,736 | 1,094,133 | 932,887 | 834,298 | 4,177,602 | 2,016,279 | ||||||||||||||
| Total interest expense | 3,204,236 | 3,019,326 | 2,801,126 | 2,473,945 | 2,341,478 | 11,498,633 | 7,525,112 | ||||||||||||||
| Net interest income | 17,227,578 | 16,472,476 | 14,252,645 | 14,161,389 | 14,012,459 | 62,114,088 | 52,939,428 | ||||||||||||||
| Provision for loan losses | 100,000 | 135,701 | 278,916 | 440,491 | 200,000 | 955,108 | 1,584,542 | ||||||||||||||
| Net interest income after provision for loan losses | 17,127,578 | 16,336,775 | 13,973,729 | 13,720,898 | 13,812,459 | 61,158,980 | 51,354,886 | ||||||||||||||
| Non-interest income | |||||||||||||||||||||
| Service charges on deposit accounts | 593,641 | 542,909 | 434,272 | 412,159 | 437,900 | 1,982,981 | 1,728,636 | ||||||||||||||
| Gain on sales or calls of investment securities | - | - | 19,581 | 15,677 | 1,682 | 35,258 | 1,227,915 | ||||||||||||||
| Gain on sale of stock | - | - | - | - | - | - | - | ||||||||||||||
| Earnings on bank owned life insurance | 306,355 | 297,656 | 282,100 | 281,356 | 282,875 | 1,167,467 | 1,132,401 | ||||||||||||||
| Gains (losses) on disposal of assets | (46,400 | ) | 7,469 | - | 112,594 | (3 | ) | 73,663 | (27,176 | ) | |||||||||||
| Gain on sale of loans | - | - | 94,714 | - | - | 94,714 | - | ||||||||||||||
| Income on marketable loans | 479,588 | 482,641 | 726,647 | 630,930 | 570,970 | 2,319,806 | 2,317,648 | ||||||||||||||
| Other fees and commissions | 465,697 | 820,696 | 438,305 | 402,018 | 277,428 | 2,126,716 | 1,876,613 | ||||||||||||||
| Total non-interest income | 1,798,881 | 2,151,371 | 1,995,619 | 1,854,734 | 1,570,852 | 7,800,605 | 8,256,037 | ||||||||||||||
| Non-interest expense | |||||||||||||||||||||
| Salaries & employee benefits | 5,267,469 | 5,365,890 | 5,050,635 | 4,867,531 | 4,319,736 | 20,551,525 | 19,588,380 | ||||||||||||||
| Severance expense | - | - | - | - | - | - | 443,257 | ||||||||||||||
| Occupancy & Equipment | 1,936,420 | 1,828,593 | 1,655,270 | 1,653,413 | 1,509,077 | 7,073,696 | 6,788,210 | ||||||||||||||
| Pension plan termination | - | - | - | - | - | - | - | ||||||||||||||
| Data processing | 510,073 | 443,453 | 361,546 | 356,648 | 384,000 | 1,671,720 | 1,549,863 | ||||||||||||||
| Merger and integration | - | 3,985,514 | - | - | - | 3,985,514 | 661,019 | ||||||||||||||
| Core deposit amortization | 317,268 | 272,354 | 181,357 | 197,901 | 201,437 | 968,880 | 830,805 | ||||||||||||||
| (Gains) losses on sales of other real estate owned | - | 4,100 | - | (17,689 | ) | 2,278 | (13,589 | ) | (77,943 | ) | |||||||||||
| OREO expense | 45,224 | 200,959 | 27,634 | 27,577 | 23,116 | 301,394 | 318,498 | ||||||||||||||
| Other operating | 2,664,559 | 2,539,590 | 2,653,009 | 2,446,749 | 2,228,915 | 10,303,907 | 9,541,077 | ||||||||||||||
| Total non-interest expense | 10,741,013 | 14,640,453 | 9,929,451 | 9,532,130 | 8,668,559 | 44,843,047 | 39,643,166 | ||||||||||||||
| Income before income taxes | 8,185,446 | 3,847,693 | 6,039,897 | 6,043,502 | 6,714,752 | 24,116,538 | 19,967,757 | ||||||||||||||
| Income tax expense | 2,328,011 | 1,684,505 | 2,070,488 | 2,069,720 | 2,384,312 | 8,152,724 | 6,812,599 | ||||||||||||||
| Net income | 5,857,435 | 2,163,188 | 3,969,409 | 3,973,782 | 4,330,440 | 15,963,814 | 13,155,158 | ||||||||||||||
| Less: Net income attributable to the noncontrolling interest | - | - | - | - | - | - | 61 | ||||||||||||||
| Net income available to common stockholders | $ | 5,857,435 | $ | 2,163,188 | $ | 3,969,409 | $ | 3,973,782 | $ | 4,330,440 | $ | 15,963,814 | $ | 13,155,097 | |||||||
| Earnings per basic share | $ | 0.47 | $ | 0.18 | $ | 0.36 | $ | 0.36 | $ | 0.40 | $ | 1.38 | $ | 1.21 | |||||||
| Earnings per diluted share | $ | 0.46 | $ | 0.18 | $ | 0.36 | $ | 0.36 | $ | 0.39 | $ | 1.35 | $ | 1.20 | |||||||
| Adjusted per basic share | $ | - | $ | 0.42 | $ | - | $ | - | $ | - | $ | 1.63 | $ | 1.26 | |||||||
| Adjusted per diluted share | $ | - | $ | 0.42 | $ | - | $ | - | $ | - | $ | 1.60 | $ | 1.24 | |||||||
| Dividend per common share | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.06 | $ | 0.32 | $ | 0.24 | |||||||
| Average number of basic shares | 12,483,692 | 11,969,536 | 10,951,464 | 10,926,181 | 10,878,153 | 11,588,045 | 10,837,939 | ||||||||||||||
| Average number of dilutive shares | 12,696,087 | 12,172,868 | 11,165,814 | 11,139,802 | 11,054,979 | 11,799,184 | 10,997,485 | ||||||||||||||
| Return on Average Assets | 1.12 | % | 0.43 | % | 0.89 | % | 0.93 | % | 1.03 | % | 0.84 | % | 0.83 | % | |||||||
| Return on Average Equity | 11.09 | % | 4.26 | % | 9.37 | % | 9.63 | % | 11.10 | % | 8.53 | % | 8.83 | % | |||||||
| Operating Efficiency (2) | 56.45 | % | 78.52 | % | 61.11 | % | 59.52 | % | 55.63 | % | 64.14 | % | 64.78 | % | |||||||
| (1) Financial information at December 31, 2016 has been derived from audited financial statements. | |||||||||||||||||||||
| (2) Operating efficiency is derived by dividing non-interest expense by the total of net interest income and non-interest income. | |||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(1) As the magnitude of the merger expenses distorts the operational results of the Company, we present in the GAAP reconciliation below and in the accompanying text certain performance ratios excluding the effect of the merger expenses during the three and twelve month periods ended December 31, 2017. We believe this information is important to enable shareholders and other interested parties to assess the adjusted operational performance of the Company.
| Reconciliation of Non-GAAP measures (Unaudited) | Three Months ending September 30, 2017 | Twelve Months ending December 31, 2017 | Twelve Months ending December 31, 2016 | ||||||||
| Net Income (GAAP) | $ | 2,163,187 | $ | 15,963,814 | $ | 13,155,097 | |||||
| Merger-related expenses, net of tax | 2,902,912 | 2,902,912 | 529,604 | ||||||||
| Operating Net Income (non-GAAP) | $ | 5,066,099 | $ | 18,866,726 | $ | 13,684,701 | |||||
| Net income available to common shareholders | $ | 2,163,187 | $ | 15,963,814 | $ | 13,155,097 | |||||
| Merger-related expenses, net of tax | 2,902,912 | 2,902,912 | 529,604 | ||||||||
| Operating earnings (non-GAAP) | $ | 5,066,099 | $ | 18,866,726 | $ | 13,684,701 | |||||
| Earnings per weighted average common shares, basic (GAAP) | $ | 0.18 | $ | 1.38 | $ | 1.21 | |||||
| Meger-related expenses, net of tax | 0.24 | 0.25 | 0.05 | ||||||||
| Operating earnings per weighted average common share basic (non GAAP) | $ | 0.42 | $ | 1.63 | $ | 1.26 | |||||
| Earnings per weighted average common shares, diluted (GAAP) | $ | 0.18 | $ | 1.35 | $ | 1.20 | |||||
| Meger-related expenses, net of tax | 0.24 | 0.25 | 0.04 | ||||||||
| Operating earnings per weighted average common share basic (non-GAAP) | $ | 0.42 | $ | 1.60 | $ | 1.24 | |||||
| Summary Operating Results (non-GAAP) | |||||||||||
| Noninterest expense (GAAP) | $ | 14,640,453 | $ | 44,843,047 | $ | 39,643,166 | |||||
| Merger-related expenses, gross | 3,985,514 | 3,985,514 | 661,018 | ||||||||
| Operating noninterest expense (non-GAAP) | 10,654,939 | $ | 40,857,533 | $ | 38,982,148 | ||||||
| Operating efficiency ratio (non-GAAP) | 57.21 | % | 58.44 | % | 63.70 | % | |||||
| Operating noninterest expense as a % of average assets | 1.01 | % | 2.15 | % | 2.45 | % | |||||
| Return on average assets | |||||||||||
| Net income | $ | 2,163,187 | $ | 15,963,814 | $ | 13,155,097 | |||||
| Merger-related expenses, net of tax | 2,902,912 | 2,902,912 | 529,604 | ||||||||
| Operating net income (non-GAAP) | $ | 5,066,099 | $ | 18,866,726 | $ | 13,684,701 | |||||
| Adjusted Return of Average Assets | |||||||||||
| Return on average assets (GAAP) | 0.43 | 0.84 | 0.83 | ||||||||
| Effect to adjust for merger-related expenses, net of tax | 0.58 | 0.15 | 0.03 | ||||||||
| Adjusted return on average assets | 1.01 | % | 0.99 | % | 0.86 | % | |||||
| Return on average common equity | |||||||||||
| Net income available to common shareholders | $ | 2,163,187 | $ | 15,963,814 | $ | 13,155,097 | |||||
| Merger-related expenses, net of tax | 2,902,912 | 2,902,912 | 529,604 | ||||||||
| Operating earnings (non-GAAP) | $ | 5,066,099 | $ | 18,866,726 | $ | 13,684,701 | |||||
| Adjusted Return on Average Equity | |||||||||||
| Return on Average Equity (GAAP) | 4.26 | 8.53 | 8.83 | ||||||||
| Effect to adjust for merger-related expenses, net of tax | 5.72 | 1.24 | 0.35 | ||||||||
| Adjusted return on average common equity (non-GAAP) | 9.98 | % | 9.77 | % | 9.18 | % | |||||
| Old Line Bancshares, Inc. & Subsidiaries | ||||||||||||||||||||||||||
| Average Balances, Interest and Yields | ||||||||||||||||||||||||||
| 12/31/2017 | 9/30/2017 | 6/30/2017 | 3/31/2017 | 12/31/2016 | ||||||||||||||||||||||
| Average Balance | Yield/ Rate | Average Balance | Yield/ Rate | Average Balance | Yield/ Rate | Average Balance | Yield/ Rate | Average Balance | Yield/ Rate | |||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Int. Bearing Deposits | $ | 1,751,234 | 1.30 | % | $ | 2,388,171 | 1.25 | % | $ | 1,474,693 | 1.19 | % | $ | 1,398,540 | 1.01 | % | $ | 1,480,748 | 0.52 | % | ||||||
| Investment Securities (2) | 225,504,844 | 3.04 | % | 223,733,565 | 3.07 | % | 213,284,562 | 2.88 | % | 215,900,619 | 2.86 | % | 212,267,718 | 2.60 | % | |||||||||||
| Loans | 1,674,725,155 | 4.56 | % | 1,600,429,497 | 4.54 | % | 1,439,841,120 | 4.47 | % | 1,382,343,824 | 4.58 | % | 1,330,488,055 | 4.62 | % | |||||||||||
| Allowance for Loan Losses | (5,893,906 | ) | (5,956,956 | ) | (5,780,277 | ) | (6,132,653 | ) | (6,420,517 | ) | ||||||||||||||||
| Total Loans Net of allowance | 1,668,831,249 | 4.58 | % | 1,594,472,541 | 4.56 | % | 1,434,060,843 | 4.49 | % | 1,376,211,171 | 4.61 | % | 1,324,067,538 | 4.64 | % | |||||||||||
| Total interest-earning assets | 1,896,087,327 | 4.39 | % | 1,820,594,277 | 4.37 | % | 1,648,820,098 | 4.28 | % | 1,593,510,330 | 4.37 | % | 1,537,816,004 | 4.36 | % | |||||||||||
| Noninterest bearing cash | 36,504,676 | 38,671,275 | 29,113,718 | 28,795,542 | 27,124,238 | |||||||||||||||||||||
| Goodwill and Intangibles | 31,587,482 | 26,317,526 | 13,045,098 | 13,238,624 | 13,438,139 | |||||||||||||||||||||
| Premises and Equipment | 41,956,286 | 40,923,913 | 37,054,746 | 35,256,270 | 35,957,212 | |||||||||||||||||||||
| Other Assets | 63,412,181 | 67,286,798 | 62,896,269 | 65,100,801 | 62,642,065 | |||||||||||||||||||||
| Total Assets | $ | 2,069,547,952 | $ | 1,993,793,789 | $ | 1,790,929,929 | $ | 1,735,901,567 | $ | 1,676,977,658 | ||||||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||
| Interest-bearing Deposits | $ | 1,209,362,167 | 0.70 | % | $ | 1,142,438,456 | 0.67 | % | $ | 1,010,826,579 | 0.68 | % | $ | 988,719,394 | 0.63 | % | $ | 976,900,133 | 0.61 | % | ||||||
| Borrowed Funds | 186,472,353 | 2.25 | % | 207,268,687 | 2.09 | % | 241,256,198 | 1.82 | % | 232,287,588 | 1.63 | % | 195,628,913 | 1.70 | % | |||||||||||
| Total interest-bearing liabilities | 1,395,834,520 | 0.91 | % | 1,349,707,143 | 0.89 | % | 1,252,082,777 | 0.90 | % | 1,221,006,982 | 0.82 | % | 1,172,529,046 | 0.79 | % | |||||||||||
| Noninterest bearing deposits | 450,655,820 | 430,325,956 | 357,709,853 | 336,645,712 | 331,686,582 | |||||||||||||||||||||
| 1,846,490,340 | 1,780,033,099 | 1,609,792,630 | 1,557,652,694 | 1,504,215,628 | ||||||||||||||||||||||
| Other Liabilities | 13,450,844 | 12,465,862 | 11,261,452 | 10,884,384 | 17,590,193 | |||||||||||||||||||||
| Noncontrolling Interest | - | - | - | - | - | |||||||||||||||||||||
| Stockholder's Equity | 209,606,768 | 201,294,828 | 169,875,847 | 167,364,489 | 155,171,837 | |||||||||||||||||||||
| Total Liabilities and Stockholder's Equity | $ | 2,069,547,952 | $ | 1,993,793,789 | $ | 1,790,929,929 | $ | 1,735,901,567 | $ | 1,676,977,658 | ||||||||||||||||
| Net interest spread | 3.48 | % | 3.48 | % | 3.38 | % | 3.54 | % | 3.56 | % | ||||||||||||||||
| Net interest income and Net interest margin(1) | $ | 17,793,020 | 3.72 | % | $ | 17,025,836 | 3.71 | % | $ | 14,783,859 | 3.60 | % | $ | 14,677,622 | 3.74 | % | $ | 14,497,216 | 3.75 | % | ||||||
(1) Interest revenue is presented on a fully taxable equivalent (FTE) basis. The FTE basis adjusts for the tax favored status of these types of assets. Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.
(2) Available for sale investment securities are presented at amortized cost.
The accretion of the fair value adjustments resulted in a positive impact in the yield on loans for the three months ending December 31, 2017 and 2016. Fair value accretion for the current quarter and prior four quarters are as follows:
| 12/31/2017 | 9/30/2017 | 6/30/2017 | 3/31/2017 | 12/31/2016 | |||||||||||||||||||||||||||
| Fair Value Accretion Dollars | % Impact on Net Interest Margin | Fair Value Accretion Dollars | % Impact on Net Interest Margin | Fair Value Accretion Dollars | % Impact on Net Interest Margin | Fair Value Accretion Dollars | % Impact on Net Interest Margin | Fair Value Accretion Dollars | % Impact on Net Interest Margin | ||||||||||||||||||||||
| Commercial loans (1) | $ | 43,318 | 0.01 | % | $ | 28,420 | 0.01 | % | $ | (6,028 | ) | (0.00 | ) | % | $ | 9,727 | 0.00 | % | $ | (3,913 | ) | (0.00 | ) | % | |||||||
| Mortgage loans | (10,675 | ) | (0.00 | ) | 159,941 | 0.03 | 302,687 | 0.07 | 285,482 | 0.07 | 473,922 | 0.12 | |||||||||||||||||||
| Consumer loans | 106,269 | 0.02 | 57,514 | 0.01 | 5,038 | 0.00 | 5,277 | 0.00 | 71,118 | 0.02 | |||||||||||||||||||||
| Interest bearing deposits | 95,755 | 0.02 | 88,766 | 0.02 | 29,538 | 0.01 | 35,036 | 0.01 | 45,705 | 0.01 | |||||||||||||||||||||
| Total Fair Value Accretion | $ | 234,667 | 0.05 | % | $ | 334,641 | 0.07 | % | $ | 331,235 | 0.08 | % | $ | 335,522 | 0.08 | % | $ | 586,832 | 0.15 | % | |||||||||||
| (1) Negative accretion on commercial loans is due to the early payoff of loans which caused a reduction in fair value income on acquired loan portfolio. | |||||||||||||||||||||||||||||||
Below is a reconciliation of the fully tax equivalent adjustments and the GAAP basis information presented in this release:
| 12/31/2017 | 9/30/2017 | 6/30/2017 | 3/31/2017 | 12/31/2016 | |||||||||||||||||||||
| Net Interest Income | Yield | Net Interest Income | Yield | Net Interest Income | Yield | Net Interest Income | Yield | Net Interest Income | Yield | ||||||||||||||||
| GAAP net interest income | $ | 17,227,578 | 3.60 | % | $ | 16,472,476 | 3.59 | % | $ | 14,252,645 | 3.47 | % | $ | 14,161,389 | 3.60 | % | $ | 14,012,459 | 3.62 | % | |||||
| Tax equivalent adjustment | |||||||||||||||||||||||||
| Federal funds sold | 31 | 0.00 | 177 | 0.00 | 25 | 0.00 | 11 | 0.00 | 4 | 0.00 | |||||||||||||||
| Investment securities | 275,686 | 0.06 | 267,376 | 0.06 | 245,539 | 0.06 | 255,220 | 0.07 | 253,166 | 0.07 | |||||||||||||||
| Loans | 289,726 | 0.06 | 285,807 | 0.06 | 285,650 | 0.07 | 261,002 | 0.07 | 231,587 | 0.06 | |||||||||||||||
| Total tax equivalent adjustment | 565,443 | 0.12 | 553,360 | 0.12 | 531,214 | 0.13 | 516,233 | 0.14 | 484,757 | 0.13 | |||||||||||||||
| Tax equivalent interest yield | $ | 17,793,021 | 3.72 | % | $ | 17,025,836 | 3.71 | % | $ | 14,783,859 | 3.60 | % | $ | 14,677,622 | 3.74 | % | $ | 14,497,216 | 3.75 | % | |||||
| Old Line Bancshares, Inc. & Subsidiaries | |||||||||||||||
| Selected Loan Information | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||
| December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2016 | |||||||||||
| Legacy Loans(1) | |||||||||||||||
| Period End Loan Balance | $ | 1,354,573 | $ | 1,304,530 | $ | 1,285,819 | $ | 1,241,666 | $ | 1,177,232 | |||||
| Deferred Costs | 2,013 | 1,807 | 1,679 | 1,520 | 1,257 | ||||||||||
| Accruing | 1,352,407 | 1,299,139 | 1,279,091 | 1,236,642 | 1,167,381 | ||||||||||
| Non-accrual | 474 | 686 | 659 | 660 | 6,090 | ||||||||||
| Accruing 30-89 days past due | 1,692 | 4,705 | 6,050 | 4,191 | 3,742 | ||||||||||
| Accruing 90 or more days past due | - | - | 19 | 174 | 19 | ||||||||||
| Allowance for loan losses | 5,739 | 5,634 | 5,807 | 5,504 | 6,084 | ||||||||||
| Other real estate owned | 425 | 425 | 747 | 747 | 425 | ||||||||||
| Net charge offs (recoveries) | (2 | ) | 198 | (21 | ) | 1,029 | - | ||||||||
| Acquired Loans(2) | |||||||||||||||
| Period End Loan Balance | $ | 345,696 | $ | 365,984 | $ | 164,986 | $ | 179,509 | $ | 188,881 | |||||
| Accruing | 338,914 | 360,858 | 160,608 | 174,925 | 185,631 | ||||||||||
| Non-accrual(3) | 1,291 | 1,214 | 1,237 | 466 | 294 | ||||||||||
| Accruing 30-89 days past due | 5,375 | 3,900 | 3,138 | 4,118 | 2,072 | ||||||||||
| Accruing 90 or more days past due | 116 | 107 | 3 | - | 884 | ||||||||||
| Allowance for loan losses | 182 | 182 | 105 | 106 | 111 | ||||||||||
| Other real estate owned | 1,579 | 1,579 | 2,149 | 2,149 | 2,321 | ||||||||||
| Net charge offs (recoveries) | (2 | ) | 33 | (2 | ) | (3 | ) | 357 | |||||||
| Allowance for loan losses as % of held for investment loans | 0.35 | % | 0.35 | % | 0.41 | % | 0.39 | % | 0.45 | % | |||||
| Allowance for loan losses as % of legacy held for investment loans | 0.42 | % | 0.43 | % | 0.45 | % | 0.44 | % | 0.52 | % | |||||
| Allowance for loan losses as % of acquired held for investment loans | 0.05 | % | 0.05 | % | 0.06 | % | 0.06 | % | 0.06 | % | |||||
| Total non-performing loans as a % of held for investment loans | 0.11 | % | 0.12 | % | 0.13 | % | 0.10 | % | 0.53 | % | |||||
| Total non-performing assets as a % of total assets | 0.18 | % | 0.19 | % | 0.27 | % | 0.24 | % | 0.59 | % | |||||
(1) Legacy loans represent total loans excluding loans acquired on April 1, 2011, May 10, 2013, December 4, 2015 and July 28, 2017.
(2) Acquired loans represent all loans acquired on April 1, 2011 from Maryland Bank & Trust Company, N.A., on May 10, 2013 from The Washington Savings Bank, on December 4, 2015 from Regal Bank & Trust and on July 28, 2017 for DCB. We originally recorded these loans at fair value upon acquisition.
(3) These loans are loans that are considered non-accrual because they are not paying in conformance with the original contractual agreement.
CONTACT: ELISE HUBBARD
CHIEF FINANCIAL OFFICER
(301) 430-2560
