Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2015 | Oct. 30, 2015 | |
Document and Entity Information | ||
Entity Registrant Name | OLD LINE BANCSHARES INC | |
Entity Central Index Key | 1,253,317 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2015 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 10,534,420 | |
Document Fiscal Year Focus | 2,015 | |
Document Fiscal Period Focus | Q3 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
Assets | ||
Cash and due from banks | $ 29,107,355 | $ 23,572,613 |
Interest bearing accounts | 1,147,181 | 1,230,864 |
Federal funds sold | 362,726 | 601,259 |
Total cash and cash equivalents | 30,617,262 | 25,404,736 |
Investment securities available for sale-at fair value | 151,522,391 | 161,680,198 |
Loans Receivable Held-for-sale, Net | 5,264,444 | 4,548,106 |
Loans held for investment (net of allowance for loan losses of $4,435,913 and $4,281,835, respectively) | 1,040,227,945 | 926,573,488 |
Equity securities at cost | 3,671,895 | 5,811,697 |
Premises and equipment | 33,948,846 | 34,300,375 |
Accrued interest receivable | 3,223,748 | 3,218,428 |
Deferred income taxes | 12,734,261 | 16,106,498 |
Bank owned life insurance | 32,071,875 | 31,429,747 |
Other real estate owned | 1,948,625 | 2,451,920 |
Goodwill | 7,793,665 | 7,793,665 |
Core deposit intangible | 3,822,953 | 4,420,796 |
Other assets | 4,530,443 | 3,779,350 |
Total assets | 1,331,378,353 | 1,227,519,004 |
Deposits | ||
Non-interest bearing | 279,339,255 | 260,913,521 |
Interest bearing | 811,186,492 | 754,825,885 |
Total deposits | 1,090,525,747 | 1,015,739,406 |
Short term borrowings | 85,695,507 | 61,002,889 |
Long term borrowings | 5,903,665 | 5,987,283 |
Accrued interest payable | 357,691 | 266,023 |
Income taxes payable | 379,247 | |
Accrued pension | 5,276,167 | 5,095,141 |
Other liabilities | 4,967,326 | 3,901,625 |
Total liabilities | 1,193,105,350 | 1,091,992,367 |
Stockholders' equity | ||
Common stock, par value $0.01 per share; 25,000,000 shares authorized; 10,574,439 and 10,810,930 shares issued and outstanding in 2015 and 2014, respectively | 105,131 | 108,110 |
Additional paid-in capital | 100,614,804 | 105,235,646 |
Retained earnings | 36,935,945 | 30,067,798 |
Accumulated other comprehensive income (loss) | 359,840 | (147,250) |
Total Old Line Bancshares, Inc. stockholders' equity | 138,015,720 | 135,264,304 |
Non-controlling interest | 257,283 | 262,333 |
Total stockholders' equity | 138,273,003 | 135,526,637 |
Total liabilities and stockholders' equity | $ 1,331,378,353 | $ 1,227,519,004 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
Consolidated Balance Sheets | ||
Loans held for sale, fair value (in dollars) | $ 5,445,074 | $ 4,753,995 |
Loans held for investment, allowance for loan losses (in dollars) | $ 4,453,714 | $ 4,281,835 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, authorized shares | 25,000,000 | 25,000,000 |
Common stock, shares issued | 10,513,025 | 10,810,930 |
Common stock, shares outstanding | 10,513,025 | 10,810,930 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Interest Income | ||||
Loans, including fees | $ 12,202,174 | $ 10,232,684 | $ 35,302,194 | $ 31,166,655 |
U.S. treasury securities | 2,642 | 2,650 | 7,878 | 19,028 |
U.S. government agency securities | 127,897 | 137,846 | 393,991 | 433,945 |
Mortgage backed securities | 312,067 | 347,831 | 1,035,621 | 1,086,183 |
Municipal securities | 295,464 | 327,754 | 916,098 | 1,158,933 |
Federal funds sold | 177 | 1,611 | 552 | 3,652 |
Other | 66,925 | 67,632 | 172,710 | 238,520 |
Total interest income | 13,007,346 | 11,118,008 | 37,829,044 | 34,106,916 |
Interest expense | ||||
Deposits | 1,118,092 | 850,964 | 3,050,609 | 2,601,906 |
Borrowed funds | 141,009 | 111,693 | 435,432 | 378,887 |
Total interest expense | 1,259,101 | 962,657 | 3,486,041 | 2,980,793 |
Net interest income | 11,748,245 | 10,155,351 | 34,343,003 | 31,126,123 |
Provision for loan losses | 263,595 | 555,134 | 910,984 | 2,369,183 |
Net interest income after provision for loan losses | 11,484,650 | 9,600,217 | 33,432,019 | 28,756,940 |
Non-interest income | ||||
Service charges on deposit accounts | 442,225 | 483,865 | 1,298,809 | 1,428,943 |
Gains on sales or calls of investment securities | 604 | 65,222 | 129,911 | |
Earnings on bank owned life insurance | 250,950 | 248,259 | 748,755 | 738,237 |
Gain on the sale of equity securities | 96,993 | |||
Gain (loss) on disposal of assets | 19,975 | 17,919 | ||
Rental Income | 202,091 | 198,844 | 620,439 | 594,788 |
Gain on the sale of loans | 457,613 | 129,498 | 1,544,462 | 527,478 |
Other fees and commissions | 490,015 | 201,869 | 881,994 | 1,030,526 |
Total non-interest income | 1,843,498 | 1,262,335 | 5,179,656 | 4,564,795 |
Non-interest expense | ||||
Salaries and benefits | 4,407,726 | 4,559,711 | 12,918,194 | 13,527,562 |
Occupancy and equipment | 1,478,740 | 1,367,808 | 4,217,277 | 4,390,541 |
Data processing | 350,941 | 368,717 | 1,070,191 | 987,919 |
FDIC insurance and State of Maryland assessments | 241,634 | 229,785 | 742,520 | 681,881 |
Merger and integration | 29,167 | |||
Core deposit premium amortization | 193,960 | 212,970 | 597,843 | 653,734 |
Net realized gain (loss) on sale of real estate owned | (114,709) | (260,533) | 29,214 | (542,728) |
OREO expense | 158,983 | 159,238 | 354,736 | 354,963 |
Directors Fees | 160,800 | 117,800 | 491,000 | 358,400 |
Network services | 162,516 | 189,329 | 539,626 | 563,831 |
Telephone | 163,184 | 172,963 | 489,021 | 507,563 |
Other operating | 1,403,933 | 1,368,278 | 4,604,174 | 4,483,882 |
Total non-interest expense | 8,607,708 | 8,486,066 | 26,053,796 | 25,996,715 |
Income before income taxes | 4,720,440 | 2,376,486 | 12,557,879 | 7,325,020 |
Income tax expense | 1,605,586 | 636,239 | 4,095,894 | 2,014,950 |
Net income | 3,114,854 | 1,740,247 | 8,461,985 | 5,310,070 |
Less: Net loss attributable to the non-controlling interest | 2,894 | (4,299) | (5,050) | (39,568) |
Net income available to common stockholders | $ 3,111,960 | $ 1,744,546 | $ 8,467,035 | $ 5,349,638 |
Basic earnings per common share (in dollars per share) | $ 0.30 | $ 0.16 | $ 0.80 | $ 0.50 |
Diluted earnings per common share (in dollars per share) | 0.29 | 0.16 | 0.78 | 0.49 |
Dividend per common share (in dollars per share) | $ 0.05 | $ 0.05 | $ 0.15 | $ 0.13 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Consolidated Statements of Comprehensive Income | ||||
Net income | $ 3,114,854 | $ 1,740,247 | $ 8,461,985 | $ 5,310,070 |
Other comprehensive income (loss): | ||||
Unrealized gain on securities available for sale, net of taxes | 614,085 | 49,852 | 546,585 | 2,848,841 |
Reclassification adjustment for realized gain on securities available for sale included in net income, net of taxes | (366) | (39,495) | (78,668) | |
Other comprehensive income (loss) | 613,719 | 49,852 | 507,090 | 2,770,173 |
Comprehensive Income | 3,728,573 | 1,790,099 | 8,969,075 | 8,080,243 |
Comprehensive (loss) attributable to the non-controlling interest | 2,894 | (4,299) | (5,050) | (39,568) |
Comprehensive income available to common stockholders | $ 3,725,679 | $ 1,794,398 | $ 8,974,125 | $ 8,119,811 |
Consolidated Statements of Com6
Consolidated Statements of Comprehensive Income (Parenthetical) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Consolidated Statements of Comprehensive Income | ||||
Unrealized gain (loss) on securities available for sale, taxes | $ (399,771) | $ 32,473 | $ 304,587 | $ 1,753,224 |
Reclassification adjustment for realized gain on securities available for sale included in net income, taxes | $ 238 | $ 0 | $ 25,727 | $ 51,243 |
Consolidated Statement of Chang
Consolidated Statement of Changes in Stockholders' Equity - 9 months ended Sep. 30, 2015 - USD ($) | Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive income (loss) | Non-controlling interest | Total |
Balance at Dec. 31, 2014 | $ 108,110 | $ 105,235,646 | $ 30,067,798 | $ (147,250) | $ 262,333 | $ 135,526,637 |
Balance (in shares) at Dec. 31, 2014 | 10,810,930 | 10,810,930 | ||||
Increase (Decrease) in Stockholders' Equity | ||||||
Net income attributable to Old Line Bancshares, Inc. | 8,467,035 | $ 8,467,035 | ||||
Unrealized loss on securities available for sale, net of income tax benefit of ($69,457) | 507,090 | 507,090 | ||||
Net loss attributable to non-controlling interest | (5,050) | (5,050) | ||||
Stock based compensation awards | 300,243 | 300,243 | ||||
Stock options exercised | $ 320 | 396,613 | 396,933 | |||
Stock options exercised (in shares) | 32,000 | |||||
Restricted stock issued | $ 93 | (93) | ||||
Restricted stock issued (in shares) | 9,332 | |||||
Common stock repurchased and retired | $ (3,392) | (5,317,605) | (5,320,997) | |||
Common stock repurchased and retired (in shares) | (339,237) | |||||
Common stock cash dividend $0.10 per share | (1,598,888) | (1,598,888) | ||||
Balance at Sep. 30, 2015 | $ 105,131 | $ 100,614,804 | $ 36,935,945 | $ 359,840 | $ 257,283 | $ 138,273,003 |
Balance (in shares) at Sep. 30, 2015 | 10,513,025 | 10,513,025 |
Consolidated Statement of Chan8
Consolidated Statement of Changes in Stockholders' Equity (Parenthetical) | 9 Months Ended |
Sep. 30, 2015USD ($)$ / shares | |
Consolidated Statement of Changes in Stockholders' Equity | |
Unrealized gain on securities available for sale, income tax expense (benefit) | $ | $ 330,314 |
Dividend per common share (in dollars per share) | $ 0.15 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) | 9 Months Ended | |
Sep. 30, 2015 | Sep. 30, 2014 | |
Cash flows from operating activities | ||
Interest received | $ 38,521,383 | $ 35,244,100 |
Fees and commissions received | 2,957,058 | 2,662,670 |
Interest paid | (3,394,373) | (3,003,860) |
Cash paid to suppliers and employees | (22,329,593) | (23,228,950) |
Loans originated for sale | (78,817,219) | (36,250,981) |
Proceeds from the sale of loans held for sale | 78,100,881 | 32,530,411 |
Income taxes paid | (1,160,159) | (1,005,555) |
Net cash provided by operating activities | 13,877,978 | 6,947,835 |
Cash flows from investing activities | ||
Purchase of investment securities available for sale | (5,348,488) | (27,229,351) |
Proceeds from disposal of investment securities | ||
Available for sale at maturity, call or paydowns | 15,715,011 | 12,789,072 |
Available for sale sold | 27,205,548 | |
Loans made, net of principal collected | (113,024,726) | (39,933,335) |
Proceeds from sale of other real estate owned | 328,916 | 3,575,589 |
Redemption of equity securities | 2,139,802 | 1,273,528 |
Purchase of premises and equipment | (1,328,381) | (675,851) |
Net cash provided by investing activities | (101,537,841) | (23,012,719) |
Proceeds from the sale of premises and equipment | (19,975) | (17,919) |
Net increase (decrease) in | ||
Time deposits | 33,094,287 | (10,934,711) |
Other deposits | 41,692,054 | 56,210,803 |
Short term borrowings | 24,692,618 | (13,971,391) |
Long term borrowings | (83,618) | (75,230) |
Stock proceeds from private placement | (5,320,997) | |
Stock options exercised | 396,933 | 9,463 |
Cash dividends paid-common stock | (1,598,888) | (1,402,148) |
Net cash used in financing activities | 92,872,389 | 29,836,786 |
Net increase (decrease) in cash and cash equivalents | 5,212,526 | 13,771,902 |
Cash and cash equivalents at beginning of year | 25,404,736 | 29,058,300 |
Cash and cash equivalents at end of year | 30,617,262 | 42,830,202 |
Reconciliation of net income to net cash provided (used) by operating activities | ||
Net income | 8,461,985 | 5,310,070 |
Adjustments to reconcile net income to net cash provided (used) by operating activities | ||
Depreciation and amortization | 1,719,860 | 1,658,292 |
Provision for loan losses | 910,984 | 2,369,183 |
Deferred loan fees net of costs | 3,750 | (18,572) |
(Gain)/loss on sale or calls of securities | (65,222) | (129,911) |
Amortization of premiums and discounts | 693,909 | 725,289 |
Change in loans held for sale | (716,338) | (3,720,571) |
(Gain)/loss on sale of loans | (1,544,462) | (527,478) |
(Gain)/loss on sale of other real estate owned | 29,214 | (542,728) |
Gain on the sale of equity securities | (96,993) | |
Write down of other real estate owned | 145,165 | |
(Gain)/loss on sale of fixed assets | (19,975) | (17,919) |
Amortization of intangible | 597,843 | 653,734 |
Deferred income taxes | 3,041,923 | 159,770 |
Stock based compensation awards | 300,243 | 269,362 |
Increase (decrease) in: | ||
Accrued interest payable | 91,668 | (23,067) |
Income tax payable | (106,188) | 849,625 |
Supplemental executive retirement plan | 181,026 | 148,504 |
Other liabilities | 1,551,136 | 1,608,623 |
Decrease (increase) in: | ||
Accrued interest receivable | (5,320) | 430,467 |
Bank owned life insurance | (642,128) | (637,209) |
Other assets | (751,095) | (1,520,636) |
Net Cash Provided by (Used in) Operating Activities | 13,877,978 | 6,947,835 |
Supplemental disclosure of noncash activities: | ||
Loans transferred to other real estate owned | $ 820,725 | $ 1,421,365 |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 9 Months Ended |
Sep. 30, 2015 | |
Summary of Significant Accounting Policies | |
Summary of Significant Accounting Policies | OLD LINE BANCSHARE INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) 1. SUM MARY 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 September 30, 2015 and 2014 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, 2014 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, 2014. 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 2014 financial presentation to conform to the 2015 presentation. These reclassifications did not change net income or stockholders’ equity. Recent Accounting Pronouncements – In September 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments . The amendments in ASU No. 2015-16 require that an acquirer recognize adjustments to estimated amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the estimated amounts, calculated as if the accounting had been completed at the acquisition date. The amendments also require an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the estimated amounts had been recognized as of the acquisition date. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date with earlier application permitted for financial statements that have not been issued. The Company is currently evaluating the provisions of this amendment to determine the potential impact the new standard will have on the Company's consolidated financial statements as it relates to future business combinations. I n August 2014, the FASB issued ASU No. 2014-14- Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure , to address the diversity in practice regarding the classification and measurement of foreclosed loans which were part of a government-sponsored loan guarantee program (e.g. HUD, FHA, VA). The ASU outlines certain criteria and provides that, if met, the loan (residential or commercial) should be derecognized and a separate other receivable should be recorded upon foreclosure at the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. This ASU will be effective for annual reporting periods beginning after December 15, 2014, including interim periods within that reporting period. The adoption of ASU No. 2014-14 did not have a material impact on our consolidated financial statements and the required disclosures have been included in Note 5. In June 2014, the FASB issued ASU No. 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. The new guidance aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as repurchase financings with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The amendments in the ASU require a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The amendments in the ASU also require expanded disclosures, effective for the current reporting period of September 30, 2015, about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings (see Note 9 to the Consolidated Financial Statements). We adopted the amendments in this ASU effective January 1, 2015. As of September 30, 2015, all of our repurchase agreements were typical in nature (i.e., not repurchase-to-maturity transactions or repurchase agreements executed as a repurchase financing) and are accounted for as secured borrowings. As such, the adoption of ASU No. 2014-11 did not have a material impact on our consolidated financial statements. |
POINTER RIDGE OFFICE INVESTMENT
POINTER RIDGE OFFICE INVESTMENT, LLC | 9 Months Ended |
Sep. 30, 2015 | |
Pointer Ridge Office Investment, LLC | |
Pointer Ridge Office Investment, LLC | 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. One of the Bank’s directors owns a 12.5% interest in this investment. The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC. September 30, December 31, Balance Sheets 2015 2014 Current assets $ $ Non-current assets Liabilities Equity Three Months Ended Nine Months Ended September 30, September 30, Statements of Income 2015 2014 2015 2014 Revenue $ $ $ $ Expenses Net income (loss) $ $ $ $ |
INVESTMENT SECURITIES
INVESTMENT SECURITIES | 9 Months Ended |
Sep. 30, 2015 | |
Investment Securities | |
Investment Securities | 3. INVESTMENT SECURITIES Presented below is a summary of the amortized cost and estimated fair value of securities. Gross Gross Amortized unrealized unrealized Estimated cost gains losses fair value September 30, 2015 Available for sale U.S. treasury $ $ $ — $ U.S. government agency Municipal securities Mortgage backed securities: FHLMC certificates FNMA certificates GNMA certificates SBA loan pools — $ $ $ $ December 31, 2014 Available for sale U.S. treasury $ $ $ — $ U.S. government agency Municipal securities Mortgage backed securities FHLMC certificates FNMA certificates GNMA certificates SBA loan pools — $ $ $ $ As of September 30, 2015 and December 31, 2014, securities with unrealized losses segregated by length of impairment were as follows: September 30, 2015 Less than 12 months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized value losses value losses value losses U.S. Treasury $ — $ — $ — $ — $ — $ — U.S. government agency Municipal securities Mortgage backed securities SBA loan pools — — Total unrealized losses $ $ $ $ $ $ December 31, 2014 Less than 12 months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized value losses value losses value losses U.S. government agency $ $ $ $ $ $ Municipal securities Mortgage backed securities SBA loan pools — — Total unrealized losses $ $ $ $ $ $ As of both September 30, 2015 and December 31, 2014, we had 57 investment securities in an unrealized loss position greater than the 12 month time frame and 35 and 12 securities, respectively, in an unrealized loss position less than the 12 month time frame at September 30, 2015 and December 31, 2014. We consider all unrealized losses on securities as of September 30, 2015 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 September 30, 2015, 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 from the sale of investment securities on two municipal bonds a net gain of $604 , representing gross realized gains of $4,783 and gross realized losses of $4,179 , for the three month period ending September 30, 2015. Also, there were three municipal bonds that were called during the three month period ended September 30, 2015. There were no sales of investment securities for the same three month period last year. We have recorded a net gain of $65 thousand on investment securities for the nine months ending September 30, 2015. The gain represents gross realized gains of $69 thousand and gross realized losses of $4 thousand on six municipal bonds that were called, one agency security that matured, one Small Business Administration (SBA) mortgage backed securities (MBS) that paid off and two municipal bonds sold during the nine months ending September 30, 2015. We have recorded from the sale of investment securities a net gain of $130 thousand, representing gross realized gains of $239 thousand and gross realized losses $109 thousand, for the nine month period ending September 30, 2014. We received $15.7 million and $40.1 million, respectively, in proceeds for sales, maturities or calls and principal pay-downs of investment securities for the nine month periods ending September 30, 2015 and 2014. The net proceeds of these transactions for the nine months ended September 30, 2015 were used for $5.3 million new purchases of investment securities and remaining for new loan originations. Contractual maturities and pledged securities at September 30, 2015 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 MBS based on maturity date. However, we receive payments on a monthly basis. Available for Sale Amortized Fair September 30, 2015 cost value Maturing Within one year $ $ Over one to five years Over five to ten years Over ten years $ $ Pledged securities $ $ |
LOANS
LOANS | 9 Months Ended |
Sep. 30, 2015 | |
Loans and Allowance for Loan Losses | |
Loans and Allowance for Loan Losses | 4. LOANS Major classifications of loans held for investment are as follows: September 30, 2015 December 31, 2014 Legacy (1) Acquired Total Legacy (1) Acquired Total Commercial Real Estate Owner Occupied $ $ $ $ $ $ Investment Hospitality Land and A&D Residential Real Estate First Lien-Investment First Lien-Owner Occupied Residential Land and A&D HELOC and Jr. Liens Commercial and Industrial Consumer Allowance for loan losses Deferred loan costs, net — $ $ $ $ $ $ (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 The Washington Savings Bank (“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. 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, hospitality and land acquisition and development. Commercial real estate loans totaled $699 .5 million and $600.7 million at September 30, 2015 and December 31, 2014, 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 on successful operation or management of the properties. We will generally finance owner occupied commercial real estate that does not exceed loan to value of 80% 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 September 30, 2015, we had approximately $98 .6 mi llion of commercial real estate loans outstanding to the hospitality industry. An individual 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. Residential Real Estate Loans We offer a variety of consumer oriented residential real estate loans including home equity lines of credit, home improvement loans and first or second mortgages on owner occupied and investment properties. Our residential loan portfolio amounted to $224.7 million and $211.5 million at September 30, 2015 and December 31, 2014. 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 residential real estate loans with a security interest in the borrower’s primary or secondary residence with a loan to value not exceeding 85% . Our initial underwriting includes an analysis of the borrower’s debt/income ratio which generally may not exceed 43% , collateral value, length of employment and prior credit history. A credit score of 660 is required. We do not originate any subprime residential real estate loans. This segment of our portfolio also consists of funds advanced for construction of custom single family residences homes (where the home buyer is the borrower) and financing to builders for the construction of pre-sold homes and multi ‑family housing. These loans generally have short durations, meaning maturities typically of nine months or less. Old Line Bank limits its construction lending risk through adherence to established underwriting procedures. 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 also entails significant risk. These risks generally 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 “as is and as if” completed. An appraisal of the property estimates the value of the project prior to completion of construction. Thus, initial funds are advanced based on the current value of the property with the remaining construction funds advanced under a budget sufficient to successfully complete the project within the “as completed” loan to value. To further mitigate the risks, we generally limit loan amounts to 80% or less of appraised values and obtain first lien positions on the property. We generally only 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. We may provide permanent financing on the same projects for which we have provided the construction financing. 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. 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 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 high average balances, increased difficulty monitoring and a high risk of default. To help manage this risk, we typically limit these loans to proven 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 generally 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, a consumer’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 consumer may not repay the loan. 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 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 consistently 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. The table below presents an age analysis of the loans held for investment portfolio at September 30, 2015 and December 31, 2014. Age Analysis of Past Due Loans September 30, 2015 December 31, 2014 Legacy Acquired Total Legacy Acquired Total Current $ $ $ $ $ $ Accruing past due loans: 30-89 days past due Commercial Real Estate: Owner Occupied — — — — Investment — — — — Residential Real Estate: First-Investment — First-Owner Occupied — — Land and A&D — HELOC and Jr. Liens — — — — Commercial — Consumer — — Total 30-89 days past due 90 or more days past due Commercial Real Estate: Owner Occupied — — — — — — Residential Real Estate: First-Investment — — — — — — First-Owner Occupied — — Land and A&D — — — — — — Commercial — — — — Consumer — — — — — — Total 90 or more days past due — Total accruing past due loans Recorded Investment Non-accruing loans: Commercial Real Estate: Owner Occupied Investment — — — — — — Land and A&D — — — — Residential Real Estate: — First-Investment First-Owner Occupied — — Land and A&D — — — — Commercial — — Consumer — — — — Total Recorded Investment Non-accruing loans: Total Loans $ $ $ $ $ $ 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. The tables below present our impaired loans at and for the periods ended September 30, 2015 and December 31, 2014. Impaired Loans September 30, 2015 Three months September 30, 2015 Nine Months Ended September 30, 2015 Unpaid Average Interest Average Interest Principal Recorded Related Recorded Income Recorded Income Balance Investment Allowance Investment Recognized Investment Recognized Legacy With no related allowance recorded: Commercial Real Estate: Owner Occupied $ $ $ — $ $ $ $ Investment — Residential Real Estate: First-Investment $ $ $ — $ $ — $ — Commercial — — — With an allowance recorded: Commercial Real Estate: Owner Occupied Investment — — Total legacy impaired Acquired (1) With no related allowance recorded: Commercial Real Estate: Owner Occupied — — — Residential Real Estate: First-Owner Investment — — — First-Owner Occupied — Land and A&D — — — Commercial — With an allowance recorded: Residential Real Estate: First-Owner Investment — — Commercial — — — — — — — Total acquired impaired Total impaired $ $ $ $ $ $ $ (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. Impaired Loans December 31, 2014 Unpaid Average Interest Principal Recorded Related Recorded Income Balance Investment Allowance Investment Recognized Legacy With no related allowance recorded: Commercial Real Estate: Owner Occupied $ $ $ — $ $ Investment — Residential Real Estate: First-Investment — — Commercial — With an allowance recorded: Commercial Consumer Total legacy impaired Acquired (1) With no related allowance recorded: Commercial Real Estate: Owner Occupied — Land and A&D — Residential Real Estate: First-Owner Occupied — Investment — Land and A&D — — — — — Commercial — With an allowance recorded: Commercial Real Estate: Land and A&D Total acquired impaired Total impaired $ $ $ $ $ (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. 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 September 30, 2015 consisted of three loans for $530 thousand compared to four loans at December 31, 2014 for $589 thousand . We had one residential real estate loan that was modified as a TDR during the three and nine month periods ending September 30, 2015 for $228 thousand, and no loans modified as a TDR during the same three and nine month periods last year. We had no loans that were modified as a TDR that defaulted within twelve months of the modification date during the three or nine month periods ending September 30, 2015. Acquired impaired loans The following table documents changes in the accretable (premium) discount on acquired impaired loans during the nine months ended September 30, 2015 and 2014, along with the outstanding balances and related carrying amounts for the beginning and end of those respective periods. Nine Months Ended September 30, 2015 2014 Balance at beginning of period $ $ Accretion of fair value discounts Reclassification from non-accretable Balance at end of period $ $ Contractually Required Payments Receivable Carrying Amount At September 30, 2015 $ $ At December 31, 2014 At September 30, 2014 At December 31, 2013 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 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 September 30, 2015 and December 31, 2014: September 30, 2015 Account Balance Legacy Acquired Total Risk Rating Pass (1-5) Commercial Real Estate: Owner Occupied $ $ $ Investment Hospitality Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens Commercial — Consumer Special Mention (6) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens — Commercial Consumer — — — Substandard (7) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D — — — Residential Real Estate: First-Investment First-Owner Occupied — Land and A&D — HELOC and Jr. Liens — — — Commercial Consumer — — — Doubtful (8) — — — Loss (9) — — — Total $ $ $ December 31, 2014 Account Balance Legacy Acquired Total Risk Rating Pass (1-5) Commercial Real Estate: Owner Occupied $ $ $ Investment Hospitality Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens Commercial Consumer Special Mention (6) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens — Commercial Consumer — — — Substandard (7) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D — — — Residential Real Estate: First-Investment First-Owner Occupied — Land and A&D — HELOC and Jr. Liens — — — Commercial Consumer — Doubtful (8) — — — Loss (9) — — — Total $ $ $ The following table details activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2015 and 2014. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. Commercial Residential Three Months Ended September 30, 2015 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Recoveries — Loans charged off — — Ending Balance $ $ $ $ $ Commercial Residential Nine Months Ended September 30, 2015 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Recoveries Loans charged off — Ending Balance $ $ $ $ $ Amount allocated to: Legacy Loans: Individually evaluated for impairment $ $ $ — $ — $ Other loans not individually evaluated Acquired Loans: Individually evaluated for impairment — — — Ending balance $ $ $ $ $ Commercial Residential Three Months Ended September 30, 2014 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Provision for loan losses for loans acquired with deteriorated credit quality — — — Recoveries Loans charged off — Ending Balance $ $ $ $ $ Commercial Residential Nine Months Ended September 30, 2014 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Provision for loan losses for loans acquired with deteriorated credit quality — — Recoveries Loans charged off Ending Balance $ $ $ $ $ Allowance allocated to: Legacy Loans: Individually evaluated for impairment $ $ — $ — $ $ Other loans not individually evaluated Acquired Loans: Individually evaluated for impairment — — — — — Ending balance $ $ $ $ $ Our recorded investment in loans at September 30, 2015 and 2014 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: Commercial Residential September 30, 2015 Commercial Real Estate Real Estate Consumer Total Legacy loans: Individually evaluated for impairment with specific reserve $ $ $ — $ — $ Individually evaluated for impairment without specific reserve — Other loans not individually evaluated Acquired loans: Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition) — — — Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) — Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition) Ending balance $ $ $ $ $ Commercial Residential September 30, 2014 Commercial Real Estate Real Estate Consumer Total Legacy loans: Individually evaluated for impairment with specific reserve $ $ — $ — $ $ Individually evaluated for impairment without specific reserve — Other loans not individually evaluated Acquired loans: Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition) — — — — — Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) — Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition) Ending balance $ $ $ $ $ |
OTHER REAL ESTATE OWNED
OTHER REAL ESTATE OWNED | 9 Months Ended |
Sep. 30, 2015 | |
OTHER REAL ESTATE OWNED | |
OTHER REAL ESTATE OWNED | 5. OTHER REAL ESTATE OWNED At September 30, 2015 and December 31, 2014, the fair value of other real estate owned was $1.9 million and $2.5 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. Nine Months Ended September 30, 2015 Legacy Acquired Total Beginning balance $ $ $ Real estate acquired through foreclosure of loans — Additional write down of real estate owned Sales/deposit on sales — Net realized gain (loss) on sale of real estate owned — Ending balance $ $ $ Residential Foreclosures and Repossessed Assets — Once all potential alternatives for reinstatement are exhausted, past due loans collateralized by residential real estate are referred for foreclosure proceedings in accordance with local requirements of the applicable jurisdiction. Once possession of the property collateralizing the loan is obtained, the repossessed property will be recorded within other assets either as other real estate owned or, where management has both the intent and ability to recover its losses through a government guarantee, as a foreclosure claim receivable. At September 30, 2015, residential foreclosures classified as other real estate owned totaled $961 thousand. Loans secured by residential real estate in process of foreclosure totaled $518 thousand at September 30, 2015 compared to $2.5 million at December 31, 2014. |
EARNINGS PER COMMON SHARE
EARNINGS PER COMMON SHARE | 9 Months Ended |
Sep. 30, 2015 | |
EARNINGS PER COMMON SHARE | |
EARNINGS PER COMMON SHARE | 6. 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 Nine Months Ended September 30, September 30, 2015 2014 2015 2014 Weighted average number of shares Dilutive average number of shares |
STOCK BASED COMPENSATION
STOCK BASED COMPENSATION | 9 Months Ended |
Sep. 30, 2015 | |
STOCK BASED COMPENSATION | |
STOCK BASED COMPENSATION | 7. STOCK BASED COMPENSATION For the three months ended September 30, 2015 and 2014, we recorded stock-based compensation expense of $118,176 and $ 71,280 , respectively. For the nine months ended September 30, 2015 and 2014, we recorded stock-based compensation expense of $ 300,243 and $ 269,362 , respectively. At September 30, 2015, there was $721,921 of total unrecognized compensation cost related to non-vested stock options and restricted stock awards that we expect to realize over the next 2.5 years. As of September 30, 2015, there were 393,869 shares remaining available for future issuance under the equity incentive plans. The officers exercised 32,000 options during the nine month period ended September 30, 2015 compared to no options exercised for the nine months ended September 30, 2014. 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, 2014, have applied the assumptions set forth in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2014. During the nine months ended September 30, 2015 and 2014, we granted 50,597 and 50,759 stock options, respectively. The weighted average grant date fair value of these 2015 stock options is $5.09 and was computed using the Black-Scholes option pricing model under similar assumptions. During the nine months ended September 30, 2015 and 2014, we granted 30,726 and 8,257 restricted common stock awards, respectively. The weighted average grant date fair value of these restricted stock awards is $15.31 at September 30, 2015. There were no restricted shares forfeited during the nine month periods ending September 30, 2015 and 2014. |
FAIR VALUE MEASUREMENT
FAIR VALUE MEASUREMENT | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Measurement | |
Fair Value Measurement | 8. 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 nine months ended September 30, 2015 and year ended December 31, 201 4, there were no transfers between levels. At September 30, 2015, 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. Assets and Liabilities Measured at Fair Value on a Recurring Basis At September 30, 2015 (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 Available-for-sale: U.S. Treasury securities $ $ $ — $ — $ — U.S. government agency — — — Municipal securities — — — FHLMC MBS — — — FNMA MBS — — — GNMA MBS — — — SBA loan pools — — — Total recurring assets at fair value $ $ $ $ — $ — At December 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 Available-for-sale: U.S. Treasury securities $ $ $ — $ — $ — U.S. government agency — — — Municipal securities — — — FHLMC MBS — — — FNMA MBS — — — GNMA MBS — — — SBA loan pools — — — Total recurring assets at fair value — — 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 September 30, 2015 and December 31, 2014 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 September 30, 2015 (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: $ $ — $ — $ Acquired: — — Total Impaired Loans — — Other real estate owned: Legacy: — — Acquired: — — Total other real estate owned: — — Total $ $ — $ — $ At December 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: $ $ — $ — $ Acquired: — — Total Impaired Loans — — Other real estate owned: Legacy: — — $ Acquired: — — Total other real estate owned: — — Total $ $ — $ — $ As of September 30, 2015 and December 31, 2014, we estimated the fair value of impaired assets using Level 3 inputs to be $6.1 m illion and $9.5 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, 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. 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. September 30, 2015 (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 $ $ $ $ — $ — Loans receivable, net — — Loans held for sale — — Investment securities available for sale — Equity Securities at cost — — Bank Owned Life Insurance — — Accrued interest receivable — Liabilities: Deposits: Non-interest-bearing — — Interest bearing — — Short term borrowings — — Long term borrowings — — Accrued Interest payable — — December 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 $ $ $ $ — $ — Loans receivable, net — — Loans held for sale — — Investment securities available for sale — Equity Securities at cost — — Bank Owned Life Insurance — — Accrued interest receivable — Liabilities: Deposits: Non-interest-bearing — — Interest bearing — — Short term borrowings — — Long term borrowings — — Accrued Interest payable — — |
Short Term Borrowings
Short Term Borrowings | 9 Months Ended |
Sep. 30, 2015 | |
Short Term Borrowings | |
Short Term Borrowings | 9. SHORT TERM BORROWINGS Short term borrowings consist of promissory notes or overnight repurchase agreements sold to the Bank’s customers, federal funds purchased and advances from the FHLB. Securities Sold Under Agreements to Repurchase To support the $33.2 million in repurchase agreements at September 30, 2015, we have provided collateral in the form of investment securities. At September 30, 2015, we have pledged $40.8 million in U.S. government agency securities and mortgage-backed securities to customers who require collateral for overnights repurchase agreements and deposits. Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction. As a result, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. We monitor collateral levels on a continuous basis. We may be required to provide additional collateral based on the fair value of the underlying securities in the event the collateral fair value falls below stipulated levels. We closely monitor the collateral levels to ensure adequate levels are maintained. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents. We have the right to sell or re-pledge the investment securities. For government entity repurchase agreements, the collateral is held by Old Line Bank in a segregated custodial account under a tri-party agreement. The repurchase agreements totaling $33.2 million mature daily and will remain fully collateralized until the account has been closed or terminated |
REGAL ACQUISITION
REGAL ACQUISITION | 9 Months Ended |
Sep. 30, 2015 | |
Regal Acquisition | |
Regal Acquisition | 10. REGAL ACQUISITION On August 5, 2015, Old Line Bancshares entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Regal Bancorp, Inc., a Maryland corporation (“Regal”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Regal will merge with and into Old Line Bancshares,, with Old Line Bancshares continuing as the surviving entity (the “Merger”). Immediately following the consummation of the Merger, Regal Bank & Trust, a trust company with commercial banking powers chartered under the laws of the State of Maryland and wholly-owned subsidiary of Regal (“Regal Bank”), will merge with and into Old Line Bank, with Old Line Bank continuing as the surviving entity. The Merger Agreement was approved by the Board of Directors of each of Old Line and Regal. Regal stockholders may seek appraisal rights as objecting stockholders under Maryland law. Subject to the terms and conditions of the Merger Agreement, upon completion of the Merger, holders of Regal common stock will have the right to receive either 0.7718 shares (the “Exchange Ratio”) of Old Line Bancshares common stock or $12.68 in cash for each share of Regal common stock they own, for aggregate consideration of approximately $5.6 million, and holders of Regal preferred stock will have the right to receive $2.00 in cash for each share of Regal preferred stock they own, or an aggregate of approximately $1.0 million. At least 50% of the shares of Regal common stock will be exchanged for shares of Old Line common stock with the remainder being exchanged for cash in the Merger, depending on the elections of Regal stockholders in this regard and any adjustment necessary to ensure that the Merger is considered a tax-free reorganization for Federal tax purposes. The Exchange Ratio is subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving Old Line common stock. The acquisition will increase Old Line Bancshares’ total assets by more than $133 million for total assets immediately after closing of approximately $1.5 billion. Old Line has received regulatory approvals and is awaiting Regal stockholder approval for the merger to proceed and plans to complete the merger on December 4, 2015. |
SUMMARY OF SIGNIFICANT ACCOUN20
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 9 Months Ended |
Sep. 30, 2015 | |
Summary of Significant Accounting Policies | |
Basis of Presentation and Consolidation | 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 September 30, 2015 and 2014 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, 2014 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, 2014. We have made no significant changes to Old Line Bancshares’ accounting policies as disclosed in the Form 10-K. |
Use of estimates | 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 | Reclassifications - We have made certain reclassifications to the 2014 financial presentation to conform to the 2015 presentation. These reclassifications did not change net income or stockholders’ equity. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements – In September 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments . The amendments in ASU No. 2015-16 require that an acquirer recognize adjustments to estimated amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the estimated amounts, calculated as if the accounting had been completed at the acquisition date. The amendments also require an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the estimated amounts had been recognized as of the acquisition date. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date with earlier application permitted for financial statements that have not been issued. The Company is currently evaluating the provisions of this amendment to determine the potential impact the new standard will have on the Company's consolidated financial statements as it relates to future business combinations. I n August 2014, the FASB issued ASU No. 2014-14- Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure , to address the diversity in practice regarding the classification and measurement of foreclosed loans which were part of a government-sponsored loan guarantee program (e.g. HUD, FHA, VA). The ASU outlines certain criteria and provides that, if met, the loan (residential or commercial) should be derecognized and a separate other receivable should be recorded upon foreclosure at the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. This ASU will be effective for annual reporting periods beginning after December 15, 2014, including interim periods within that reporting period. The adoption of ASU No. 2014-14 did not have a material impact on our consolidated financial statements and the required disclosures have been included in Note 5. In June 2014, the FASB issued ASU No. 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. The new guidance aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as repurchase financings with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The amendments in the ASU require a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The amendments in the ASU also require expanded disclosures, effective for the current reporting period of September 30, 2015, about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings (see Note 9 to the Consolidated Financial Statements). We adopted the amendments in this ASU effective January 1, 2015. As of September 30, 2015, all of our repurchase agreements were typical in nature (i.e., not repurchase-to-maturity transactions or repurchase agreements executed as a repurchase financing) and are accounted for as secured borrowings. As such, the adoption of ASU No. 2014-11 did not have a material impact on our consolidated financial statements. |
POINTER RIDGE OFFICE INVESTME21
POINTER RIDGE OFFICE INVESTMENT, LLC (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Pointer Ridge Office Investment, LLC | |
Summary of condensed Balance Sheets and Statements of Income information | The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC. September 30, December 31, Balance Sheets 2015 2014 Current assets $ $ Non-current assets Liabilities Equity Three Months Ended Nine Months Ended September 30, September 30, Statements of Income 2015 2014 2015 2014 Revenue $ $ $ $ Expenses Net income (loss) $ $ $ $ |
INVESTMENT SECURITIES (Tables)
INVESTMENT SECURITIES (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Investment Securities | |
Summary of the amortized cost and estimated fair value of securities | Gross Gross Amortized unrealized unrealized Estimated cost gains losses fair value September 30, 2015 Available for sale U.S. treasury $ $ $ — $ U.S. government agency Municipal securities Mortgage backed securities: FHLMC certificates FNMA certificates GNMA certificates SBA loan pools — $ $ $ $ December 31, 2014 Available for sale U.S. treasury $ $ $ — $ U.S. government agency Municipal securities Mortgage backed securities FHLMC certificates FNMA certificates GNMA certificates SBA loan pools — $ $ $ $ |
Schedule of securities with unrealized losses segregated by length of impairment | September 30, 2015 Less than 12 months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized value losses value losses value losses U.S. Treasury $ — $ — $ — $ — $ — $ — U.S. government agency Municipal securities Mortgage backed securities SBA loan pools — — Total unrealized losses $ $ $ $ $ $ December 31, 2014 Less than 12 months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized value losses value losses value losses U.S. government agency $ $ $ $ $ $ Municipal securities Mortgage backed securities SBA loan pools — — Total unrealized losses $ $ $ $ $ $ |
Schedule of contractual maturities and pledged securities | Available for Sale Amortized Fair September 30, 2015 cost value Maturing Within one year $ $ Over one to five years Over five to ten years Over ten years $ $ Pledged securities $ $ |
LOANS (Tables)
LOANS (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Loans and Allowance for Loan Losses | |
Summary of major classifications of loans held for investment | September 30, 2015 December 31, 2014 Legacy (1) Acquired Total Legacy (1) Acquired Total Commercial Real Estate Owner Occupied $ $ $ $ $ $ Investment Hospitality Land and A&D Residential Real Estate First Lien-Investment First Lien-Owner Occupied Residential Land and A&D HELOC and Jr. Liens Commercial and Industrial Consumer Allowance for loan losses Deferred loan costs, net — $ $ $ $ $ $ (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 The Washington Savings Bank (“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”. |
Summary of aging analysis of the loan held for investment portfolio | Age Analysis of Past Due Loans September 30, 2015 December 31, 2014 Legacy Acquired Total Legacy Acquired Total Current $ $ $ $ $ $ Accruing past due loans: 30-89 days past due Commercial Real Estate: Owner Occupied — — — — Investment — — — — Residential Real Estate: First-Investment — First-Owner Occupied — — Land and A&D — HELOC and Jr. Liens — — — — Commercial — Consumer — — Total 30-89 days past due 90 or more days past due Commercial Real Estate: Owner Occupied — — — — — — Residential Real Estate: First-Investment — — — — — — First-Owner Occupied — — Land and A&D — — — — — — Commercial — — — — Consumer — — — — — — Total 90 or more days past due — Total accruing past due loans Recorded Investment Non-accruing loans: Commercial Real Estate: Owner Occupied Investment — — — — — — Land and A&D — — — — Residential Real Estate: — First-Investment First-Owner Occupied — — Land and A&D — — — — Commercial — — Consumer — — — — Total Recorded Investment Non-accruing loans: Total Loans $ $ $ $ $ $ |
Summary of impaired loans | Impaired Loans September 30, 2015 Three months September 30, 2015 Nine Months Ended September 30, 2015 Unpaid Average Interest Average Interest Principal Recorded Related Recorded Income Recorded Income Balance Investment Allowance Investment Recognized Investment Recognized Legacy With no related allowance recorded: Commercial Real Estate: Owner Occupied $ $ $ — $ $ $ $ Investment — Residential Real Estate: First-Investment $ $ $ — $ $ — $ — Commercial — — — With an allowance recorded: Commercial Real Estate: Owner Occupied Investment — — Total legacy impaired Acquired (1) With no related allowance recorded: Commercial Real Estate: Owner Occupied — — — Residential Real Estate: First-Owner Investment — — — First-Owner Occupied — Land and A&D — — — Commercial — With an allowance recorded: Residential Real Estate: First-Owner Investment — — Commercial — — — — — — — Total acquired impaired Total impaired $ $ $ $ $ $ $ (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. Impaired Loans December 31, 2014 Unpaid Average Interest Principal Recorded Related Recorded Income Balance Investment Allowance Investment Recognized Legacy With no related allowance recorded: Commercial Real Estate: Owner Occupied $ $ $ — $ $ Investment — Residential Real Estate: First-Investment — — Commercial — With an allowance recorded: Commercial Consumer Total legacy impaired Acquired (1) With no related allowance recorded: Commercial Real Estate: Owner Occupied — Land and A&D — Residential Real Estate: First-Owner Occupied — Investment — Land and A&D — — — — — Commercial — With an allowance recorded: Commercial Real Estate: Land and A&D Total acquired impaired Total impaired $ $ $ $ $ |
Schedule of the outstanding balances and related carrying amounts of acquired impaired loans | Nine Months Ended September 30, 2015 2014 Balance at beginning of period $ $ Accretion of fair value discounts Reclassification from non-accretable Balance at end of period $ $ Contractually Required Payments Receivable Carrying Amount At September 30, 2015 $ $ At December 31, 2014 At September 30, 2014 At December 31, 2013 |
Schedule of allocation of allowance for loan losses by risk rating | September 30, 2015 Account Balance Legacy Acquired Total Risk Rating Pass (1-5) Commercial Real Estate: Owner Occupied $ $ $ Investment Hospitality Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens Commercial — Consumer Special Mention (6) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens — Commercial Consumer — — — Substandard (7) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D — — — Residential Real Estate: First-Investment First-Owner Occupied — Land and A&D — HELOC and Jr. Liens — — — Commercial Consumer — — — Doubtful (8) — — — Loss (9) — — — Total $ $ $ December 31, 2014 Account Balance Legacy Acquired Total Risk Rating Pass (1-5) Commercial Real Estate: Owner Occupied $ $ $ Investment Hospitality Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens Commercial Consumer Special Mention (6) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D Residential Real Estate: First-Investment First-Owner Occupied Land and A&D HELOC and Jr. Liens — Commercial Consumer — — — Substandard (7) Commercial Real Estate: Owner Occupied Investment Hospitality — — — Land and A&D — — — Residential Real Estate: First-Investment First-Owner Occupied — Land and A&D — HELOC and Jr. Liens — — — Commercial Consumer — Doubtful (8) — — — Loss (9) — — — Total $ $ $ |
Summary of activity in the allowance for loan losses by portfolio segment | Commercial Residential Three Months Ended September 30, 2015 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Recoveries — Loans charged off — — Ending Balance $ $ $ $ $ Commercial Residential Nine Months Ended September 30, 2015 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Recoveries Loans charged off — Ending Balance $ $ $ $ $ Amount allocated to: Legacy Loans: Individually evaluated for impairment $ $ $ — $ — $ Other loans not individually evaluated Acquired Loans: Individually evaluated for impairment — — — Ending balance $ $ $ $ $ Commercial Residential Three Months Ended September 30, 2014 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Provision for loan losses for loans acquired with deteriorated credit quality — — — Recoveries Loans charged off — Ending Balance $ $ $ $ $ Commercial Residential Nine Months Ended September 30, 2014 Commercial Real Estate Real Estate Consumer Total Beginning balance $ $ $ $ $ General provision for loan losses Provision for loan losses for loans acquired with deteriorated credit quality — — Recoveries Loans charged off Ending Balance $ $ $ $ $ Allowance allocated to: Legacy Loans: Individually evaluated for impairment $ $ — $ — $ $ Other loans not individually evaluated Acquired Loans: Individually evaluated for impairment — — — — — Ending balance $ $ $ $ $ |
Summary of recorded investment in loans related to each balance in the allowance for probable loan losses by portfolio segment and disaggregated on the basis of impairment methodology | Our recorded investment in loans at September 30, 2015 and 2014 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: Commercial Residential September 30, 2015 Commercial Real Estate Real Estate Consumer Total Legacy loans: Individually evaluated for impairment with specific reserve $ $ $ — $ — $ Individually evaluated for impairment without specific reserve — Other loans not individually evaluated Acquired loans: Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition) — — — Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) — Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition) Ending balance $ $ $ $ $ Commercial Residential September 30, 2014 Commercial Real Estate Real Estate Consumer Total Legacy loans: Individually evaluated for impairment with specific reserve $ $ — $ — $ $ Individually evaluated for impairment without specific reserve — Other loans not individually evaluated Acquired loans: Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition) — — — — — Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) — Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition) Ending balance $ $ $ $ $ |
OTHER REAL ESTATE OWNED (Tables
OTHER REAL ESTATE OWNED (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
OTHER REAL ESTATE OWNED | |
Schedule of transactions in other real estate owned during the period | Nine Months Ended September 30, 2015 Legacy Acquired Total Beginning balance $ $ $ Real estate acquired through foreclosure of loans — Additional write down of real estate owned Sales/deposit on sales — Net realized gain (loss) on sale of real estate owned — Ending balance $ $ $ |
EARNINGS PER COMMON SHARE (Tabl
EARNINGS PER COMMON SHARE (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
EARNINGS PER COMMON SHARE | |
Schedule of weighted average and dilutive average number of shares | Three Months Ended Nine Months Ended September 30, September 30, 2015 2014 2015 2014 Weighted average number of shares Dilutive average number of shares |
FAIR VALUE MEASUREMENT (Tables)
FAIR VALUE MEASUREMENT (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Measurement | |
Schedule of assets and liabilities measured at fair value on a recurring basis | At September 30, 2015 (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 Available-for-sale: U.S. Treasury securities $ $ $ — $ — $ — U.S. government agency — — — Municipal securities — — — FHLMC MBS — — — FNMA MBS — — — GNMA MBS — — — SBA loan pools — — — Total recurring assets at fair value $ $ $ $ — $ — At December 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 Available-for-sale: U.S. Treasury securities $ $ $ — $ — $ — U.S. government agency — — — Municipal securities — — — FHLMC MBS — — — FNMA MBS — — — GNMA MBS — — — SBA loan pools — — — Total recurring assets at fair value — — |
Schedule of assets and liabilities measured at fair value on a nonrecurring basis | At September 30, 2015 (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: $ $ — $ — $ Acquired: — — Total Impaired Loans — — Other real estate owned: Legacy: — — Acquired: — — Total other real estate owned: — — Total $ $ — $ — $ At December 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: $ $ — $ — $ Acquired: — — Total Impaired Loans — — Other real estate owned: Legacy: — — $ Acquired: — — Total other real estate owned: — — Total $ $ — $ — $ |
Schedule of estimated fair value of financial instruments | September 30, 2015 (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 $ $ $ $ — $ — Loans receivable, net — — Loans held for sale — — Investment securities available for sale — Equity Securities at cost — — Bank Owned Life Insurance — — Accrued interest receivable — Liabilities: Deposits: Non-interest-bearing — — Interest bearing — — Short term borrowings — — Long term borrowings — — Accrued Interest payable — — December 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 $ $ $ $ — $ — Loans receivable, net — — Loans held for sale — — Investment securities available for sale — Equity Securities at cost — — Bank Owned Life Insurance — — Accrued interest receivable — Liabilities: Deposits: Non-interest-bearing — — Interest bearing — — Short term borrowings — — Long term borrowings — — Accrued Interest payable — — |
POINTER RIDGE OFFICE INVESTME27
POINTER RIDGE OFFICE INVESTMENT, LLC (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | Dec. 31, 2014 | |
Condensed Balance Sheets | |||||
Liabilities | $ 1,193,105,350 | $ 1,193,105,350 | $ 1,091,992,367 | ||
Equity | 138,273,003 | 138,273,003 | 135,526,637 | ||
Condensed Statements of Income | |||||
Net income | 3,114,854 | $ 1,740,247 | $ 8,461,985 | $ 5,310,070 | |
Pointer Ridge | |||||
Pointer Ridge Office Investment, LLC | |||||
Ownership percentage | 62.50% | ||||
Condensed Balance Sheets | |||||
Current assets | 337,111 | $ 337,111 | 269,314 | ||
Non-current assets | 6,287,033 | 6,287,033 | 6,433,380 | ||
Liabilities | 5,938,056 | 5,938,056 | 6,003,139 | ||
Equity | 686,088 | 686,088 | $ 699,555 | ||
Condensed Statements of Income | |||||
Revenue | 249,020 | 239,344 | 736,278 | 706,791 | |
Expenses | 241,303 | 250,808 | 749,745 | 817,989 | |
Net income | $ 7,717 | $ (11,464) | $ (13,467) | $ (111,198) | |
Pointer Ridge | One of the Directors [Member] | |||||
Pointer Ridge Office Investment, LLC | |||||
Ownership percentage | 12.50% |
INVESTMENT SECURITIES (Details)
INVESTMENT SECURITIES (Details) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
Investment securities | ||
Amortized cost | $ 150,928,155 | $ 161,923,365 |
Gross unrealized gains | 1,179,071 | 1,359,421 |
Gross unrealized losses | (584,835) | (1,602,588) |
Estimated fair value | 151,522,391 | 161,680,198 |
U. S. treasury | ||
Investment securities | ||
Amortized cost | 3,000,156 | 3,000,690 |
Gross unrealized gains | 3,125 | 5,460 |
Estimated fair value | 3,003,281 | 3,006,150 |
U.S. government agency | ||
Investment securities | ||
Amortized cost | 36,924,874 | 38,594,843 |
Gross unrealized gains | 58,343 | 15,851 |
Gross unrealized losses | (40,985) | (954,362) |
Estimated fair value | 36,942,232 | 37,656,332 |
Municipal securities | ||
Investment securities | ||
Amortized cost | 38,286,660 | 42,662,399 |
Gross unrealized gains | 836,459 | 980,452 |
Gross unrealized losses | (32,653) | (96,690) |
Estimated fair value | 39,090,466 | 43,546,161 |
FHLMC certificates | ||
Investment securities | ||
Amortized cost | 19,461,439 | 20,323,394 |
Gross unrealized gains | 147,991 | 150,735 |
Gross unrealized losses | (6,707) | (3,182) |
Estimated fair value | 19,602,723 | 20,470,947 |
FNMA certificates | ||
Investment securities | ||
Amortized cost | 18,637,790 | 17,898,497 |
Gross unrealized gains | 61,744 | 61,472 |
Gross unrealized losses | (92,803) | (93,163) |
Estimated fair value | 18,606,731 | 17,866,806 |
GNMA certificates | ||
Investment securities | ||
Amortized cost | 29,757,464 | 33,266,203 |
Gross unrealized gains | 71,409 | 145,451 |
Gross unrealized losses | (307,424) | (272,309) |
Estimated fair value | 29,521,449 | 33,139,345 |
SBA loan pools | ||
Investment securities | ||
Amortized cost | 4,859,772 | 6,177,339 |
Gross unrealized losses | (104,263) | (182,882) |
Estimated fair value | $ 4,755,509 | $ 5,994,457 |
INVESTMENT SECURITIES (Details
INVESTMENT SECURITIES (Details 2) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2015USD ($)securityitem | Sep. 30, 2014item | Sep. 30, 2015USD ($)securityitem | Sep. 30, 2014USD ($) | Dec. 31, 2014USD ($)security | |
Investment securities | |||||
Less than 12 months, Fair value | $ 18,473,971 | $ 18,473,971 | $ 12,514,622 | ||
Less than 12 months, Unrealized losses | 123,093 | 123,093 | 37,322 | ||
12 Months or More, Fair value | 46,297,690 | 46,297,690 | 72,118,939 | ||
12 Months or More, Unrealized losses | 461,742 | 461,742 | 1,565,266 | ||
Total, Fair value | 64,771,662 | 64,771,662 | 84,633,561 | ||
Total, Unrealized losses | $ 584,835 | $ 584,835 | $ 1,602,588 | ||
Gross realized gains and proceeds from sales or calls of investment securities | |||||
Number of securities in an unrealized loss position for greater than 12 months | security | 57 | 57 | |||
Number of securities in an unrealized loss position for less than 12 months | security | 35 | 35 | 12 | ||
Gains on sales or calls of investment securities | $ 604 | $ 65,222 | $ 129,911 | ||
Number of bonds sold | item | 2 | 0 | 2 | ||
Net realized gains (losses) from the sale or call of investment securities | $ 604,000 | $ 65,000 | 130,000 | ||
Number of bonds called | item | 6 | ||||
Number of matured agency security | item | 1 | ||||
Proceeds from Maturities, Prepayments and Calls of Available-for-sale Securities | $ 15,715,011 | 12,789,072 | |||
Gross realized gains from the sale or call of investment securities | 4,783,000 | 69,000 | 239,000 | ||
Gross realized losses from the sale or call of investment securities | 4,179,000 | $ 4,000 | $ 109,000 | ||
Number of small business administration mortgage backed securities paid off | item | 1 | ||||
U.S. government agency | |||||
Investment securities | |||||
Less than 12 months, Fair value | 2,463,027 | $ 2,463,027 | $ 1,492,650 | ||
Less than 12 months, Unrealized losses | 1,585 | 1,585 | 6,543 | ||
12 Months or More, Fair value | 20,455,593 | 20,455,593 | 32,497,194 | ||
12 Months or More, Unrealized losses | 39,400 | 39,400 | 947,819 | ||
Total, Fair value | 22,918,620 | 22,918,620 | 33,989,844 | ||
Total, Unrealized losses | 40,985 | 40,985 | 954,362 | ||
Municipal securities | |||||
Investment securities | |||||
Less than 12 months, Fair value | 1,392,117 | 1,392,117 | 2,054,635 | ||
Less than 12 months, Unrealized losses | 9,829 | 9,829 | 19,397 | ||
12 Months or More, Fair value | 1,504,049 | 1,504,049 | 4,617,972 | ||
12 Months or More, Unrealized losses | 22,824 | 22,824 | 77,293 | ||
Total, Fair value | 2,896,166 | 2,896,166 | 6,672,607 | ||
Total, Unrealized losses | $ 32,653 | 32,653 | 96,690 | ||
Gross realized gains and proceeds from sales or calls of investment securities | |||||
Number of bonds called | item | 3 | ||||
Mortgage backed securities | |||||
Investment securities | |||||
Less than 12 months, Fair value | $ 14,618,827 | 14,618,827 | 8,967,337 | ||
Less than 12 months, Unrealized losses | 111,679 | 111,679 | 11,382 | ||
12 Months or More, Fair value | 19,582,539 | 19,582,539 | 29,009,316 | ||
12 Months or More, Unrealized losses | 295,255 | 295,255 | 357,272 | ||
Total, Fair value | 34,201,367 | 34,201,367 | 37,976,653 | ||
Total, Unrealized losses | 406,934 | 406,934 | 368,654 | ||
SBA loan pools | |||||
Investment securities | |||||
12 Months or More, Fair value | 4,755,509 | 4,755,509 | 5,994,457 | ||
12 Months or More, Unrealized losses | 104,263 | 104,263 | 182,882 | ||
Total, Fair value | 4,755,509 | 4,755,509 | 5,994,457 | ||
Total, Unrealized losses | $ 104,263 | $ 104,263 | $ 182,882 |
INVESTMENT SECURITIES (Detail30
INVESTMENT SECURITIES (Details 3) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
Available for Sale, Amortized cost | ||
Within one year | $ 3,300,167 | |
Over one to five years | 28,427,672 | |
Over five to ten years | 21,691,282 | |
Over ten years | 97,509,034 | |
Total available for sale, Amortized cost | 150,928,155 | $ 161,923,365 |
Available for Sale, Fair value | ||
Within one year | 3,303,806 | |
Over one to five years | 28,502,767 | |
Over five to ten years | 21,941,297 | |
Over ten years | 97,774,521 | |
Estimated fair value | 151,522,391 | $ 161,680,198 |
Pledged securities | ||
Amortized cost | 40,793,492 | |
Fair value | $ 40,742,521 |
LOANS (Details)
LOANS (Details) | 9 Months Ended | |||||
Sep. 30, 2015USD ($)item | Mar. 31, 2015USD ($) | Dec. 31, 2014USD ($) | Sep. 30, 2014USD ($) | Mar. 31, 2014USD ($) | Dec. 31, 2013USD ($) | |
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 1,043,411,878 | $ 929,581,791 | $ 886,738,684 | |||
Allowance for loan losses | (4,453,714) | $ (4,435,912) | (4,281,835) | (3,872,197) | $ (6,324,583) | $ (4,929,213) |
Deferred loan costs, net | 1,269,781 | 1,273,532 | ||||
Total Loans | 1,040,227,945 | 926,573,488 | ||||
Commercial real estate loans | 699,500,000 | 600,700,000 | ||||
Residential Loan Portfolio | $ 224,700,000 | 211,500,000 | ||||
Credit score required for loans sold in secondary market | item | 640 | |||||
Credit score required for loans sold in secondary market to veterans | item | 620 | |||||
Hospitality | ||||||
Held-for-investment | ||||||
Commercial real estate loans | $ 98,600,000 | |||||
Commercial Real Estate | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 699,548,071 | 558,516,970 | ||||
Allowance for loan losses | $ (2,871,723) | (2,775,654) | (2,558,368) | (2,156,251) | (4,861,232) | (3,569,395) |
Financing Percentage Maximum | 80 | |||||
Commercial Real Estate | Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 224,673,514 | 220,614,855 | ||||
Commercial Real Estate | Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 324,596,868 | 250,390,883 | ||||
Commercial Real Estate | Hospitality | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 98,621,565 | 84,662,560 | ||||
Commercial Real Estate | Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 51,656,124 | 45,046,259 | ||||
Investor Real Estate [Member] | ||||||
Held-for-investment | ||||||
Financing Percentage Maximum | 75 | |||||
Residential Real Estate | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 224,716,760 | 211,006,146 | ||||
Allowance for loan losses | $ (602,694) | (756,120) | (926,995) | (1,083,752) | (721,188) | (841,234) |
Credit Score Required | item | 660 | |||||
Residential Real Estate | Maximum | ||||||
Held-for-investment | ||||||
Loan to value ratio (as a percent) | 85.00% | |||||
Debt to income ratio required (as a percent) | 43.00% | |||||
Residential Real Estate | First Lien-Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 81,028,398 | 73,764,433 | ||||
Residential Real Estate | First Lien-Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 79,292,432 | 83,065,128 | ||||
Residential Real Estate | Residential Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 39,260,653 | 30,748,902 | ||||
Residential Real Estate | HELOC and Jr. Liens | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 25,135,277 | 23,901,486 | ||||
Single-family residential loans | Minimum | ||||||
Held-for-investment | ||||||
Loans, permissible amount under federal regulations | 417,000 | |||||
Single-family residential loans | Maximum | ||||||
Held-for-investment | ||||||
Loans, permissible amount under federal regulations | 625,500 | |||||
Commercial & Industrial Loans | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 112,532,190 | 108,004,791 | ||||
Consumer | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 6,614,857 | 9,382,494 | 10,023,391 | |||
Allowance for loan losses | (32,750) | (31,090) | (100,101) | (47,622) | (67,788) | (23,533) |
Commercial | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 112,532,190 | 107,465,474 | ||||
Allowance for loan losses | (946,547) | $ (873,048) | (696,371) | $ (584,572) | $ (674,375) | $ (495,051) |
Minimum threshold amount of loan for which financial condition and operating performance of the borrower is monitored | 250,000 | |||||
Legacy | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 891,407,445 | 749,967,997 | ||||
Allowance for loan losses | (4,365,000) | (4,261,835) | ||||
Deferred loan costs, net | 1,269,781 | 1,283,455 | ||||
Total Loans | $ 888,312,226 | 746,989,617 | ||||
Number of components segmented in loan portfolio | item | 2 | |||||
Legacy | Commercial Real Estate | Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 198,799,617 | 192,723,718 | ||||
Legacy | Commercial Real Estate | Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 289,572,119 | 208,766,058 | ||||
Legacy | Commercial Real Estate | Hospitality | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 90,559,043 | 76,342,916 | ||||
Legacy | Commercial Real Estate | Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 46,953,976 | 40,260,506 | ||||
Legacy | Residential Real Estate | First Lien-Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 62,479,229 | 49,578,862 | ||||
Legacy | Residential Real Estate | First Lien-Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 35,977,798 | 31,822,773 | ||||
Legacy | Residential Real Estate | Residential Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 32,485,403 | 22,239,663 | ||||
Legacy | Residential Real Estate | HELOC and Jr. Liens | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 22,648,628 | 20,854,737 | ||||
Legacy | Commercial & Industrial Loans | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 105,536,024 | 98,310,009 | ||||
Legacy | Consumer | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 6,395,608 | 9,068,755 | ||||
Acquired | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 152,004,433 | 179,613,794 | ||||
Allowance for loan losses | (88,714) | (20,000) | ||||
Deferred loan costs, net | (9,923) | |||||
Total Loans | 151,915,719 | 179,583,871 | ||||
Acquired | Commercial Real Estate | Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 25,873,897 | 27,891,137 | ||||
Acquired | Commercial Real Estate | Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 35,024,749 | 41,624,825 | ||||
Acquired | Commercial Real Estate | Hospitality | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 8,062,522 | 8,319,644 | ||||
Acquired | Commercial Real Estate | Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 4,702,148 | 4,785,753 | ||||
Acquired | Residential Real Estate | First Lien-Investment | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 18,549,169 | 24,185,571 | ||||
Acquired | Residential Real Estate | First Lien-Owner Occupied | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 43,314,634 | 51,242,355 | ||||
Acquired | Residential Real Estate | Residential Land and A&D | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 6,775,250 | 8,509,239 | ||||
Acquired | Residential Real Estate | HELOC and Jr. Liens | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 2,486,649 | 3,046,749 | ||||
Acquired | Commercial & Industrial Loans | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | 6,996,166 | 9,694,782 | ||||
Acquired | Consumer | ||||||
Held-for-investment | ||||||
Total before allowance and deferred loan cost | $ 219,249 | $ 313,739 |
LOANS (Details 2)
LOANS (Details 2) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 | Sep. 30, 2014 |
Aging analysis of the loan held for investment portfolio | |||
Current | $ 1,037,934,601 | $ 920,107,077 | |
Accruing past due loans: | |||
Total accruing past due loans | 3,649,880 | 4,267,507 | |
Total Recorded Investment Non-accruing past due loans: | 1,827,397 | 5,207,207 | |
Total loans | 1,043,411,878 | 929,581,791 | $ 886,738,684 |
Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 3,233,269 | 3,962,184 | |
Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 416,611 | 305,323 | |
Commercial Real Estate | |||
Accruing past due loans: | |||
Total loans | 699,548,071 | 558,516,970 | |
Commercial Real Estate | Owner Occupied | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 69,365 | 1,905,392 | |
Total loans | 224,673,514 | 220,614,855 | |
Commercial Real Estate | Owner Occupied | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 1,149,985 | ||
Commercial Real Estate | Investment | |||
Accruing past due loans: | |||
Total loans | 324,596,868 | 250,390,883 | |
Commercial Real Estate | Investment | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 572,565 | ||
Commercial Real Estate | Hospitality | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 261,700 | ||
Total loans | 98,621,565 | 84,662,560 | |
Commercial Real Estate | Land and A&D | |||
Accruing past due loans: | |||
Total loans | 51,656,124 | 45,046,259 | |
Residential Real Estate | |||
Accruing past due loans: | |||
Total loans | 224,716,760 | 211,006,146 | |
Residential Real Estate | First Lien-Investment | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 324,591 | 423,999 | |
Total loans | 81,028,398 | 73,764,433 | |
Residential Real Estate | First Lien-Investment | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 291,980 | 486,960 | |
Residential Real Estate | First Lien-Owner Occupied | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 518,243 | 795,920 | |
Total loans | 79,292,432 | 83,065,128 | |
Residential Real Estate | First Lien-Owner Occupied | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 100,031 | 1,423,752 | |
Residential Real Estate | First Lien-Owner Occupied | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 214,083 | 305,323 | |
Residential Real Estate | Residential Land and A&D | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 795,300 | ||
Total loans | 39,260,653 | 30,748,902 | |
Residential Real Estate | Residential Land and A&D | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 1,543,947 | 168,875 | |
Residential Real Estate | HELOC and Jr. Liens | |||
Accruing past due loans: | |||
Total loans | 25,135,277 | 23,901,486 | |
Residential Real Estate | HELOC and Jr. Liens | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 87,703 | ||
Commercial | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 653,498 | 1,165,955 | |
Total loans | 112,532,190 | 107,465,474 | |
Commercial | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 147,326 | 1,213,021 | |
Commercial | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 202,528 | ||
Consumer | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 120,641 | ||
Total loans | 6,614,857 | 9,382,494 | 10,023,391 |
Consumer | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 0 | 9,308 | |
Legacy | |||
Aging analysis of the loan held for investment portfolio | |||
Current | 887,801,449 | 746,375,748 | |
Accruing past due loans: | |||
Total accruing past due loans | 2,833,076 | 342,704 | |
Total Recorded Investment Non-accruing past due loans: | 772,920 | 3,249,545 | |
Total loans | 891,407,445 | 749,967,997 | |
Legacy | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 2,630,548 | 342,704 | |
Legacy | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 202,528 | ||
Legacy | Commercial Real Estate | Owner Occupied | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 14,274 | 1,849,685 | |
Total loans | 198,799,617 | 192,723,718 | |
Legacy | Commercial Real Estate | Owner Occupied | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 1,149,985 | ||
Legacy | Commercial Real Estate | Investment | |||
Accruing past due loans: | |||
Total loans | 289,572,119 | 208,766,058 | |
Legacy | Commercial Real Estate | Hospitality | |||
Accruing past due loans: | |||
Total loans | 90,559,043 | 76,342,916 | |
Legacy | Commercial Real Estate | Land and A&D | |||
Accruing past due loans: | |||
Total loans | 46,953,976 | 40,260,506 | |
Legacy | Residential Real Estate | First Lien-Investment | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 105,148 | 113,264 | |
Total loans | 62,479,229 | 49,578,862 | |
Legacy | Residential Real Estate | First Lien-Investment | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 291,980 | 297,221 | |
Legacy | Residential Real Estate | First Lien-Owner Occupied | |||
Accruing past due loans: | |||
Total loans | 35,977,798 | 31,822,773 | |
Legacy | Residential Real Estate | Residential Land and A&D | |||
Accruing past due loans: | |||
Total loans | 32,485,403 | 22,239,663 | |
Legacy | Residential Real Estate | Residential Land and A&D | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 1,041,257 | ||
Legacy | Residential Real Estate | HELOC and Jr. Liens | |||
Accruing past due loans: | |||
Total loans | 22,648,628 | 20,854,737 | |
Legacy | Commercial | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 653,498 | 1,165,955 | |
Legacy | Commercial | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 147,326 | 45,483 | |
Legacy | Commercial | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | $ 202,528 | ||
Legacy | Consumer | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 120,641 | ||
Total loans | 6,395,608 | 9,068,755 | |
Legacy | Consumer | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 0 | ||
Acquired | |||
Aging analysis of the loan held for investment portfolio | |||
Current | 150,133,152 | 173,731,329 | |
Accruing past due loans: | |||
Total accruing past due loans | 816,804 | 3,924,803 | |
Total Recorded Investment Non-accruing past due loans: | 1,054,477 | 1,957,662 | |
Total loans | 152,004,433 | 179,613,794 | |
Acquired | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 602,721 | 3,619,480 | |
Acquired | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 214,083 | 305,323 | |
Acquired | Commercial Real Estate | Owner Occupied | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 55,091 | 55,707 | |
Total loans | 25,873,897 | 27,891,137 | |
Acquired | Commercial Real Estate | Investment | |||
Accruing past due loans: | |||
Total loans | 35,024,749 | 41,624,825 | |
Acquired | Commercial Real Estate | Investment | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 572,565 | ||
Acquired | Commercial Real Estate | Hospitality | |||
Accruing past due loans: | |||
Total accruing past due loans | 261,700 | ||
Total loans | 8,062,522 | 8,319,644 | |
Acquired | Commercial Real Estate | Land and A&D | |||
Accruing past due loans: | |||
Total loans | 4,702,148 | 4,785,753 | |
Acquired | Residential Real Estate | First Lien-Investment | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 219,443 | 310,735 | |
Total loans | 18,549,169 | 24,185,571 | |
Acquired | Residential Real Estate | First Lien-Investment | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 189,739 | ||
Acquired | Residential Real Estate | First Lien-Owner Occupied | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 518,243 | 795,920 | |
Total loans | 43,314,634 | 51,242,355 | |
Acquired | Residential Real Estate | First Lien-Owner Occupied | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 100,031 | 1,423,752 | |
Acquired | Residential Real Estate | First Lien-Owner Occupied | Financing Receivables, Equal to Greater than 90 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 214,083 | 305,323 | |
Acquired | Residential Real Estate | Residential Land and A&D | |||
Accruing past due loans: | |||
Total Recorded Investment Non-accruing past due loans: | 795,300 | ||
Total loans | 6,775,250 | 8,509,239 | |
Acquired | Residential Real Estate | Residential Land and A&D | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 502,690 | 168,875 | |
Acquired | Residential Real Estate | HELOC and Jr. Liens | |||
Accruing past due loans: | |||
Total loans | 2,486,649 | 3,046,749 | |
Acquired | Residential Real Estate | HELOC and Jr. Liens | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 87,703 | ||
Acquired | Commercial | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | 1,167,538 | ||
Acquired | Consumer | |||
Accruing past due loans: | |||
Total loans | $ 219,249 | 313,739 | |
Acquired | Consumer | Financing Receivables, 30 to 89 Days Past Due [Member] | |||
Accruing past due loans: | |||
Total accruing past due loans | $ 9,308 |
LOANS (Details 3)
LOANS (Details 3) - USD ($) | 3 Months Ended | 9 Months Ended | 12 Months Ended |
Sep. 30, 2015 | Sep. 30, 2015 | Dec. 31, 2014 | |
Unpaid Principal Balance | |||
Total | $ 4,434,079 | $ 4,434,079 | $ 8,055,181 |
Recorded Investment | |||
Total | 4,434,079 | 4,434,079 | 7,283,210 |
Related Allowance | |||
Total | 309,505 | 309,505 | 235,540 |
Average Recorded Investment | |||
Total | 4,436,173 | 9,172,494 | 7,924,449 |
Interest Income Recognized | |||
Total | 27,052 | 94,274 | 153,676 |
Legacy | |||
Unpaid Principal Balance | |||
Total | 2,638,288 | 2,638,288 | 5,020,847 |
Recorded Investment | |||
Total | 2,638,288 | 2,638,288 | 5,020,847 |
Related Allowance | |||
Total | 220,791 | 220,791 | 215,540 |
Average Recorded Investment | |||
Total | 2,634,520 | 5,036,627 | 5,000,728 |
Interest Income Recognized | |||
Total | 22,186 | 81,483 | 95,888 |
Legacy | Commercial Real Estate | Owner Occupied | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 256,025 | 256,025 | 2,113,173 |
With an allowance recorded | 332,023 | 332,023 | |
Recorded Investment | |||
With no related allowance recorded | 256,025 | 256,025 | 2,113,173 |
With an allowance recorded | 332,023 | 332,023 | |
Related Allowance | |||
Total | 206,517 | 206,517 | |
Average Recorded Investment | |||
With no related allowance recorded | 256,025 | 259,218 | 2,111,733 |
With an allowance recorded | 332,023 | 366,641 | |
Interest Income Recognized | |||
With no related allowance recorded | 3,288 | 11,941 | 18,318 |
With an allowance recorded | 4,789 | 17,859 | |
Legacy | Commercial Real Estate | Investment | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 1,277,320 | 1,277,320 | 1,319,280 |
With an allowance recorded | 14,274 | 14,274 | |
Recorded Investment | |||
With no related allowance recorded | 1,277,320 | 1,277,320 | 1,319,280 |
With an allowance recorded | 14,274 | 14,274 | |
Related Allowance | |||
Total | 14,274 | 14,274 | |
Average Recorded Investment | |||
With no related allowance recorded | 1,276,955 | 1,296,240 | 1,315,243 |
With an allowance recorded | 14,895 | 37,783 | |
Interest Income Recognized | |||
With no related allowance recorded | 14,109 | 51,683 | 58,664 |
Legacy | Residential Real Estate | First Lien-Investment | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 105,148 | 105,148 | 113,264 |
Recorded Investment | |||
With no related allowance recorded | 105,148 | 105,148 | 113,264 |
Average Recorded Investment | |||
With no related allowance recorded | 104,220 | 330,106 | 112,027 |
Legacy | Residential Real Estate | Commercial | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 653,498 | 653,498 | |
Recorded Investment | |||
With no related allowance recorded | 653,498 | 653,498 | |
Average Recorded Investment | |||
With no related allowance recorded | 650,402 | 2,746,639 | |
Legacy | Commercial | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 979,039 | ||
With an allowance recorded | 375,450 | ||
Recorded Investment | |||
With no related allowance recorded | 979,039 | ||
With an allowance recorded | 375,450 | ||
Related Allowance | |||
Total | 159,040 | ||
Average Recorded Investment | |||
With no related allowance recorded | 975,224 | ||
With an allowance recorded | 365,860 | ||
Interest Income Recognized | |||
With no related allowance recorded | 4,767 | ||
With an allowance recorded | 13,101 | ||
Legacy | Consumer | |||
Unpaid Principal Balance | |||
With an allowance recorded | 120,641 | ||
Recorded Investment | |||
With an allowance recorded | 120,641 | ||
Related Allowance | |||
Total | 56,500 | ||
Average Recorded Investment | |||
With an allowance recorded | 120,641 | ||
Interest Income Recognized | |||
With an allowance recorded | 1,038 | ||
Acquired | |||
Unpaid Principal Balance | |||
Total | 1,795,791 | 1,795,791 | 3,034,334 |
Recorded Investment | |||
Total | 1,795,791 | 1,795,791 | 2,262,363 |
Related Allowance | |||
Total | 88,714 | 88,714 | 20,000 |
Average Recorded Investment | |||
Total | 1,801,653 | 4,135,867 | 2,923,721 |
Interest Income Recognized | |||
Total | 4,866 | 12,791 | 57,788 |
Acquired | Commercial Real Estate | Owner Occupied | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 48,359 | 48,359 | 48,359 |
Recorded Investment | |||
With no related allowance recorded | 48,359 | 48,359 | 55,706 |
Average Recorded Investment | |||
With no related allowance recorded | 48,359 | 48,359 | 48,359 |
Interest Income Recognized | |||
With no related allowance recorded | 1,742 | ||
Acquired | Commercial Real Estate | Land and A&D | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 1,309,568 | ||
With an allowance recorded | 223,336 | ||
Recorded Investment | |||
With no related allowance recorded | 595,300 | ||
With an allowance recorded | 200,000 | ||
Related Allowance | |||
Total | 20,000 | ||
Average Recorded Investment | |||
With no related allowance recorded | 1,201,246 | ||
With an allowance recorded | 223,536 | ||
Interest Income Recognized | |||
With no related allowance recorded | 8,357 | ||
With an allowance recorded | 10,529 | ||
Acquired | Residential Real Estate | Owner Occupied | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 1,058,125 | ||
Recorded Investment | |||
With no related allowance recorded | 1,016,765 | ||
Average Recorded Investment | |||
With no related allowance recorded | 1,055,774 | ||
Interest Income Recognized | |||
With no related allowance recorded | 17,782 | ||
Acquired | Residential Real Estate | Investment | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 311,089 | ||
Recorded Investment | |||
With no related allowance recorded | 310,735 | ||
Average Recorded Investment | |||
With no related allowance recorded | 311,089 | ||
Interest Income Recognized | |||
With no related allowance recorded | 14,866 | ||
Acquired | Residential Real Estate | Land and A&D | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 267,113 | 267,113 | |
Recorded Investment | |||
With no related allowance recorded | 267,113 | 267,113 | |
Average Recorded Investment | |||
With no related allowance recorded | 267,113 | 490,977 | |
Acquired | Residential Real Estate | First Lien-Investment | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 197,449 | 197,449 | |
With an allowance recorded | 223,617 | 223,617 | |
Recorded Investment | |||
With no related allowance recorded | 197,449 | 197,449 | |
With an allowance recorded | 223,617 | 223,617 | |
Related Allowance | |||
Total | 88,714 | 88,714 | |
Average Recorded Investment | |||
With no related allowance recorded | 196,759 | 1,186,738 | |
With an allowance recorded | 223,617 | 367,261 | |
Acquired | Residential Real Estate | First Lien-Owner Occupied | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 978,172 | 978,172 | |
Recorded Investment | |||
With no related allowance recorded | 978,172 | 978,172 | |
Average Recorded Investment | |||
With no related allowance recorded | 984,724 | 1,959,483 | |
Interest Income Recognized | |||
With no related allowance recorded | 3,823 | 9,436 | |
Acquired | Residential Real Estate | Commercial | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 81,081 | 81,081 | |
Recorded Investment | |||
With no related allowance recorded | 81,081 | 81,081 | |
Average Recorded Investment | |||
With no related allowance recorded | 81,081 | 83,049 | |
Interest Income Recognized | |||
With no related allowance recorded | $ 1,043 | $ 3,355 | |
Acquired | Commercial | |||
Unpaid Principal Balance | |||
With no related allowance recorded | 83,857 | ||
Recorded Investment | |||
With no related allowance recorded | 83,857 | ||
Average Recorded Investment | |||
With no related allowance recorded | 83,717 | ||
Interest Income Recognized | |||
With no related allowance recorded | $ 4,512 |
LOANS (Details 4)
LOANS (Details 4) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended |
Sep. 30, 2015USD ($)item | Sep. 30, 2015USD ($)item | Dec. 31, 2014USD ($)item | |
Troubled debt restructurings | |||
Pre-Modification Outstanding Recorded Investment | $ | $ 228 | $ 228 | |
Number of loans modified as TDR | 0 | 0 | |
Restructured loans | |||
Troubled debt restructurings | |||
Number of Contracts | 3 | 4 | |
Pre-Modification Outstanding Recorded Investment | $ | $ 530 | $ 589 |
LOANS (Details 5)
LOANS (Details 5) - USD ($) | 9 Months Ended | |||
Sep. 30, 2015 | Sep. 30, 2014 | Dec. 31, 2014 | Dec. 31, 2013 | |
Accretable Yield | ||||
Contractually Required Payments Receivable | $ 8,967,694 | $ 10,696,265 | $ 10,658,840 | $ 12,482,792 |
Carrying Amount | 7,183,708 | 7,959,640 | $ 7,994,604 | $ 8,742,777 |
Change in allowance for loan losses for General Reserves due to exceeding of credit mark | 0 | |||
Change in allowance for loan losses due to exceeding of credit mark for estimate of loss exposure | 0 | |||
Acquired | ||||
Accretable Yield | ||||
Beginning balance | (31,551) | 40,771 | ||
Accretion of fair value discounts | (62,154) | (845,170) | ||
Reclassification from non-accretable | 66,020 | 771,547 | ||
Ending balance | $ (27,685) | $ (32,852) |
LOANS (Details 6)
LOANS (Details 6) - USD ($) | 9 Months Ended | ||
Sep. 30, 2015 | Dec. 31, 2014 | Sep. 30, 2014 | |
Credit quality indicators | |||
Account balance | $ 1,043,411,878 | $ 929,581,791 | $ 886,738,684 |
Commercial Real Estate | |||
Credit quality indicators | |||
Account balance | 699,548,071 | 558,516,970 | |
Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 224,673,514 | 220,614,855 | |
Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 324,596,868 | 250,390,883 | |
Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 98,621,565 | 84,662,560 | |
Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 51,656,124 | 45,046,259 | |
Residential Real Estate | |||
Credit quality indicators | |||
Account balance | 224,716,760 | 211,006,146 | |
Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 81,028,398 | 73,764,433 | |
Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 79,292,432 | 83,065,128 | |
Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 39,260,653 | 30,748,902 | |
Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 25,135,277 | 23,901,486 | |
Commercial | |||
Credit quality indicators | |||
Account balance | 112,532,190 | 107,465,474 | |
Consumer | |||
Credit quality indicators | |||
Account balance | $ 6,614,857 | 9,382,494 | $ 10,023,391 |
Installment and other consumer loans and real estate loans | |||
Credit quality indicators | |||
Loss ratio period considered | 3 years | ||
Risk rated 1 - 5 at acquisition | |||
Credit quality indicators | |||
Account balance | $ 1,019,822,303 | 898,270,756 | |
Risk rated 1 - 5 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 220,643,564 | 214,176,387 | |
Risk rated 1 - 5 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 320,459,436 | 245,419,025 | |
Risk rated 1 - 5 at acquisition | Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 98,621,566 | 84,662,560 | |
Risk rated 1 - 5 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 48,639,782 | 41,647,168 | |
Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 78,499,985 | 71,009,258 | |
Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 76,056,203 | 79,212,507 | |
Risk rated 1 - 5 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 36,055,127 | 26,998,064 | |
Risk rated 1 - 5 at acquisition | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 23,818,047 | 23,894,320 | |
Risk rated 1 - 5 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 5,841,263 | 101,665,637 | |
Risk rated 1 - 5 at acquisition | Consumer | |||
Credit quality indicators | |||
Account balance | 111,187,329 | 9,585,830 | |
Risk rated 6 at acquisition | |||
Credit quality indicators | |||
Account balance | 14,400,316 | 19,454,033 | |
Risk rated 6 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 2,275,740 | 2,801,467 | |
Risk rated 6 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 1,687,057 | 2,578,560 | |
Risk rated 6 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 3,016,341 | 3,399,091 | |
Risk rated 6 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 1,514,142 | 1,851,881 | |
Risk rated 6 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 2,119,917 | 2,449,773 | |
Risk rated 6 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 2,293,279 | 2,347,890 | |
Risk rated 6 at acquisition | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 6,352 | 7,166 | |
Risk rated 6 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 1,487,488 | 4,018,205 | |
Risk rated 7 at acquisition | |||
Credit quality indicators | |||
Account balance | 9,189,259 | 11,857,002 | |
Risk rated 7 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 1,754,210 | 3,637,001 | |
Risk rated 7 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 2,450,375 | 2,069,322 | |
Risk rated 7 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 1,014,270 | 903,294 | |
Risk rated 7 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 1,116,312 | 1,402,848 | |
Risk rated 7 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 912,247 | 1,402,947 | |
Risk rated 7 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 1,941,845 | 2,320,949 | |
Risk rated 7 at acquisition | Consumer | |||
Credit quality indicators | |||
Account balance | 120,641 | ||
Legacy | |||
Credit quality indicators | |||
Account balance | 891,407,445 | 749,967,997 | |
Legacy | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 198,799,617 | 192,723,718 | |
Legacy | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 289,572,119 | 208,766,058 | |
Legacy | Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 90,559,043 | 76,342,916 | |
Legacy | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 46,953,976 | 40,260,506 | |
Legacy | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 62,479,229 | 49,578,862 | |
Legacy | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 35,977,798 | 31,822,773 | |
Legacy | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 32,485,403 | 22,239,663 | |
Legacy | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 22,648,628 | 20,854,737 | |
Legacy | Consumer | |||
Credit quality indicators | |||
Account balance | 6,395,608 | 9,068,755 | |
Legacy | Risk rated 1 - 5 at acquisition | |||
Credit quality indicators | |||
Account balance | 879,273,335 | 733,868,509 | |
Legacy | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 197,325,974 | 189,360,330 | |
Legacy | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 286,844,139 | 205,395,067 | |
Legacy | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 90,559,043 | 76,342,916 | |
Legacy | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 44,271,973 | 37,227,339 | |
Legacy | Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 61,206,394 | 48,263,092 | |
Legacy | Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 35,898,729 | 31,740,158 | |
Legacy | Risk rated 1 - 5 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 30,867,605 | 20,601,936 | |
Legacy | Risk rated 1 - 5 at acquisition | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 21,331,398 | 20,847,571 | |
Legacy | Risk rated 1 - 5 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 94,818,009 | ||
Legacy | Risk rated 1 - 5 at acquisition | Consumer | |||
Credit quality indicators | |||
Account balance | 110,968,080 | 9,272,091 | |
Legacy | Risk rated 6 at acquisition | |||
Credit quality indicators | |||
Account balance | 7,930,018 | 10,199,147 | |
Legacy | Risk rated 6 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 349,523 | 357,092 | |
Legacy | Risk rated 6 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 1,029,530 | 1,731,771 | |
Legacy | Risk rated 6 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 2,682,003 | 3,033,167 | |
Legacy | Risk rated 6 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 876,834 | 1,202,506 | |
Legacy | Risk rated 6 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 79,069 | 82,616 | |
Legacy | Risk rated 6 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 1,617,798 | 1,637,727 | |
Legacy | Risk rated 6 at acquisition | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 6,352 | 7,166 | |
Legacy | Risk rated 6 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 1,288,910 | 2,147,102 | |
Legacy | Risk rated 7 at acquisition | |||
Credit quality indicators | |||
Account balance | 4,204,092 | 5,900,341 | |
Legacy | Risk rated 7 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 1,124,119 | 3,006,294 | |
Legacy | Risk rated 7 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 1,698,450 | 1,315,243 | |
Legacy | Risk rated 7 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 396,001 | 113,264 | |
Legacy | Risk rated 7 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 985,522 | 1,344,899 | |
Legacy | Risk rated 7 at acquisition | Consumer | |||
Credit quality indicators | |||
Account balance | 120,641 | ||
Acquired | |||
Credit quality indicators | |||
Account balance | 152,004,433 | 179,613,794 | |
Acquired | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 25,873,897 | 27,891,137 | |
Acquired | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 35,024,749 | 41,624,825 | |
Acquired | Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 8,062,522 | 8,319,644 | |
Acquired | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 4,702,148 | 4,785,753 | |
Acquired | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 18,549,169 | 24,185,571 | |
Acquired | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 43,314,634 | 51,242,355 | |
Acquired | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 6,775,250 | 8,509,239 | |
Acquired | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 2,486,649 | 3,046,749 | |
Acquired | Consumer | |||
Credit quality indicators | |||
Account balance | 219,249 | 313,739 | |
Acquired | Risk rated 1 - 5 at acquisition | |||
Credit quality indicators | |||
Account balance | 140,548,967 | 164,402,247 | |
Acquired | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 23,317,589 | 24,816,057 | |
Acquired | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 33,615,297 | 40,023,958 | |
Acquired | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Hospitality | |||
Credit quality indicators | |||
Account balance | 8,062,522 | 8,319,644 | |
Acquired | Risk rated 1 - 5 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 4,367,809 | 4,419,829 | |
Acquired | Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 17,293,591 | 22,746,166 | |
Acquired | Risk rated 1 - 5 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 40,157,475 | 47,472,349 | |
Acquired | Risk rated 1 - 5 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 5,187,521 | 6,396,128 | |
Acquired | Risk rated 1 - 5 at acquisition | Residential Real Estate | HELOC and Jr. Liens | |||
Credit quality indicators | |||
Account balance | 2,486,649 | 3,046,749 | |
Acquired | Risk rated 1 - 5 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 5,841,263 | 6,847,628 | |
Acquired | Risk rated 1 - 5 at acquisition | Consumer | |||
Credit quality indicators | |||
Account balance | 219,249 | 313,739 | |
Acquired | Risk rated 6 at acquisition | |||
Credit quality indicators | |||
Account balance | 6,470,298 | 9,254,886 | |
Acquired | Risk rated 6 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 1,926,217 | 2,444,375 | |
Acquired | Risk rated 6 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 657,527 | 846,789 | |
Acquired | Risk rated 6 at acquisition | Commercial Real Estate | Land and A&D | |||
Credit quality indicators | |||
Account balance | 334,338 | 365,924 | |
Acquired | Risk rated 6 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 637,308 | 649,375 | |
Acquired | Risk rated 6 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 2,040,848 | 2,367,157 | |
Acquired | Risk rated 6 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 675,482 | 710,163 | |
Acquired | Risk rated 6 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | 198,578 | 1,871,103 | |
Acquired | Risk rated 7 at acquisition | |||
Credit quality indicators | |||
Account balance | 4,985,168 | 5,956,661 | |
Acquired | Risk rated 7 at acquisition | Commercial Real Estate | Owner Occupied | |||
Credit quality indicators | |||
Account balance | 630,091 | 630,707 | |
Acquired | Risk rated 7 at acquisition | Commercial Real Estate | Investment | |||
Credit quality indicators | |||
Account balance | 751,925 | 754,079 | |
Acquired | Risk rated 7 at acquisition | Residential Real Estate | First Lien-Investment | |||
Credit quality indicators | |||
Account balance | 618,269 | 790,030 | |
Acquired | Risk rated 7 at acquisition | Residential Real Estate | First Lien-Owner Occupied | |||
Credit quality indicators | |||
Account balance | 1,116,312 | 1,402,848 | |
Acquired | Risk rated 7 at acquisition | Residential Real Estate | Residential Land and A&D | |||
Credit quality indicators | |||
Account balance | 912,247 | 1,402,947 | |
Acquired | Risk rated 7 at acquisition | Commercial | |||
Credit quality indicators | |||
Account balance | $ 956,324 | $ 976,050 |
LOANS (Details 7)
LOANS (Details 7) - USD ($) | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Mar. 31, 2015 | Sep. 30, 2014 | Mar. 31, 2014 | |
Activity in the allowance for loan losses | ||||||||
Beginning balance | $ 4,281,835 | $ 4,929,213 | ||||||
General provision for loan losses | $ 263,595 | $ 597,873 | 910,984 | 2,391,052 | ||||
Provision (credit ) for loan losses for loans acquired with deteriorated credit quality | (42,739) | (21,869) | ||||||
Recoveries | 49,289 | 15,821 | 153,997 | 65,341 | ||||
Allowance for loan losses before charge offs | 4,748,796 | 6,895,538 | 5,346,816 | 7,363,737 | ||||
Loans charged off | (295,082) | (3,023,341) | (893,102) | (3,491,540) | ||||
Ending Balance | 4,453,714 | 3,872,197 | 4,453,714 | 3,872,197 | ||||
Amount allocated to: | ||||||||
Ending balance | 4,453,714 | 3,872,197 | 4,281,835 | 4,929,213 | $ 4,453,714 | $ 4,435,912 | $ 3,872,197 | $ 6,324,583 |
Legacy | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 4,261,835 | |||||||
Ending Balance | 4,365,000 | 4,365,000 | ||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 220,791 | 189,675 | ||||||
Other loans not individually evaluated | 4,144,209 | 3,682,522 | ||||||
Ending balance | 4,365,000 | 4,261,835 | 4,365,000 | |||||
Acquired | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 20,000 | |||||||
Ending Balance | 88,714 | 88,714 | ||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 88,714 | |||||||
Ending balance | 88,714 | 20,000 | 88,714 | |||||
Commercial | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 696,371 | 495,051 | ||||||
General provision for loan losses | 102,642 | (91,327) | 474,753 | 85,285 | ||||
Recoveries | 600 | 1,524 | 2,142 | 6,236 | ||||
Allowance for loan losses before charge offs | 976,290 | 584,572 | 1,173,266 | 586,572 | ||||
Loans charged off | (29,743) | (226,719) | (2,000) | |||||
Ending Balance | 946,547 | 584,572 | 946,547 | 584,572 | ||||
Amount allocated to: | ||||||||
Ending balance | 946,547 | 584,572 | 696,371 | 495,051 | 946,547 | 873,048 | 584,572 | 674,375 |
Commercial | Legacy | ||||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 206,517 | 159,515 | ||||||
Other loans not individually evaluated | 740,030 | 425,057 | ||||||
Commercial Real Estate | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 2,558,368 | 3,569,395 | ||||||
General provision for loan losses | 96,069 | 17,763 | 313,335 | 1,306,924 | ||||
Provision (credit ) for loan losses for loans acquired with deteriorated credit quality | (42,739) | (40,123) | ||||||
Recoveries | 21 | 20 | 81 | |||||
Allowance for loan losses before charge offs | 2,871,723 | 4,836,277 | 2,871,723 | 4,836,277 | ||||
Loans charged off | (2,680,026) | (2,680,026) | ||||||
Ending Balance | 2,871,723 | 2,156,251 | 2,871,723 | 2,156,251 | ||||
Amount allocated to: | ||||||||
Ending balance | 2,871,723 | 2,156,251 | 2,558,368 | 3,569,395 | 2,871,723 | 2,775,654 | 2,156,251 | 4,861,232 |
Commercial Real Estate | Legacy | ||||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 14,274 | |||||||
Other loans not individually evaluated | 2,857,449 | 2,156,251 | ||||||
Residential Real Estate | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 926,995 | 841,234 | ||||||
General provision for loan losses | 70,467 | 678,085 | 241,507 | 935,162 | ||||
Provision (credit ) for loan losses for loans acquired with deteriorated credit quality | 18,254 | |||||||
Recoveries | 41,446 | 7,161 | 96,531 | 43,431 | ||||
Allowance for loan losses before charge offs | 868,033 | 1,406,434 | 1,265,033 | 1,838,081 | ||||
Loans charged off | (265,339) | (322,682) | (662,339) | (754,329) | ||||
Ending Balance | 602,694 | 1,083,752 | 602,694 | 1,083,752 | ||||
Amount allocated to: | ||||||||
Ending balance | 602,694 | 1,083,752 | 926,995 | 841,234 | 602,694 | 756,120 | 1,083,752 | 721,188 |
Residential Real Estate | Legacy | ||||||||
Amount allocated to: | ||||||||
Other loans not individually evaluated | 513,980 | 1,083,752 | ||||||
Residential Real Estate | Acquired | ||||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 88,714 | |||||||
Consumer | ||||||||
Activity in the allowance for loan losses | ||||||||
Beginning balance | 100,101 | 23,533 | ||||||
General provision for loan losses | (5,583) | (6,648) | (118,611) | 63,681 | ||||
Recoveries | 7,243 | 7,115 | 55,304 | 15,593 | ||||
Allowance for loan losses before charge offs | 32,750 | 68,255 | 36,794 | 102,807 | ||||
Loans charged off | (20,633) | (4,044) | (55,185) | |||||
Ending Balance | 32,750 | 47,622 | 32,750 | 47,622 | ||||
Amount allocated to: | ||||||||
Ending balance | $ 32,750 | $ 47,622 | $ 100,101 | $ 23,533 | 32,750 | $ 31,090 | 47,622 | $ 67,788 |
Consumer | Legacy | ||||||||
Amount allocated to: | ||||||||
Individually evaluated for impairment | 30,160 | |||||||
Other loans not individually evaluated | $ 32,750 | $ 17,462 |
LOANS (Details 8)
LOANS (Details 8) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 | Sep. 30, 2014 |
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | $ 1,883,828 | ||
Collectively evaluated for impairment without reserve | 185,021,822 | ||
Ending balance | $ 1,043,411,878 | $ 929,581,791 | 886,738,684 |
Commercial | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 84,145 | ||
Collectively evaluated for impairment without reserve | 8,965,882 | ||
Ending balance | 112,532,190 | 107,465,474 | |
Commercial Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 48,359 | 55,912 | |
Collectively evaluated for impairment without reserve | 84,155,740 | ||
Ending balance | 699,548,071 | 558,516,970 | |
Residential Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 1,743,771 | ||
Collectively evaluated for impairment without reserve | 91,517,013 | ||
Ending balance | 224,716,760 | 211,006,146 | |
Consumer | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Collectively evaluated for impairment without reserve | 383,187 | ||
Ending balance | 6,614,857 | 9,382,494 | 10,023,391 |
Legacy | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment with specific reserve | 346,297 | 500,836 | |
Individually evaluated for impairment without specific reserve | 2,291,991 | 4,273,700 | |
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 1,572,174 | ||
Other loans not individually evaluated | 888,769,157 | 695,058,498 | |
Ending balance | 891,407,445 | 749,967,997 | |
Legacy | Commercial | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment with specific reserve | 332,023 | 380,195 | |
Individually evaluated for impairment without specific reserve | 653,498 | 990,649 | |
Other loans not individually evaluated | 104,550,503 | 97,044,603 | |
Legacy | Commercial Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment with specific reserve | 14,274 | ||
Individually evaluated for impairment without specific reserve | 1,533,345 | 3,441,281 | |
Other loans not individually evaluated | 624,337,136 | 470,864,037 | |
Legacy | Residential Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve | 105,148 | 115,067 | |
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition) | 1,442,734 | ||
Other loans not individually evaluated | 153,485,910 | 117,630,295 | |
Legacy | Consumer | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment with specific reserve | 120,641 | ||
Other loans not individually evaluated | 6,395,608 | $ 9,519,563 | |
Ending balance | 6,395,608 | 9,068,755 | |
Acquired | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 223,617 | ||
Collectively evaluated for impairment without reserve | 150,208,642 | ||
Ending balance | 152,004,433 | 179,613,794 | |
Acquired | Commercial | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 81,081 | ||
Collectively evaluated for impairment without reserve | 6,915,085 | ||
Acquired | Commercial Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Collectively evaluated for impairment without reserve | 73,614,957 | ||
Acquired | Residential Real Estate | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Individually evaluated for impairment without specific reserve (ASC 310-20 at acquisition) | 223,617 | ||
Collectively evaluated for impairment without reserve | 69,459,351 | ||
Acquired | Consumer | |||
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology | |||
Collectively evaluated for impairment without reserve | 219,249 | ||
Ending balance | $ 219,249 | $ 313,739 |
OTHER REAL ESTATE OWNED (Detail
OTHER REAL ESTATE OWNED (Details) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2015USD ($) | Sep. 30, 2014USD ($) | Sep. 30, 2015USD ($)item | Sep. 30, 2014USD ($) | Dec. 31, 2014USD ($) | |
Other real estate owned | |||||
Number of components in which the other real estate owned were segmented | item | 2 | ||||
Transactions in other real estate owned during the period | |||||
Beginning balance | $ 2,451,920 | ||||
Real estate acquired through foreclosure of loans | 820,725 | $ 1,421,365 | |||
Additional write down of real estate owned | (145,165) | ||||
Sales/deposit on sales | (1,149,640) | ||||
Net realized gain (loss) on sale of real estate owned | $ (114,709) | $ (260,533) | 29,214 | $ (542,728) | |
Total end of period | 1,948,625 | 1,948,625 | |||
Residential foreclosures classified as other real estate | 961,000 | 961,000 | |||
Loans secured by residential real estate in process of foreclosure | 518,000,000 | 518,000,000 | $ 2,500,000 | ||
Legacy | |||||
Transactions in other real estate owned during the period | |||||
Beginning balance | 475,291 | ||||
Additional write down of real estate owned | (50,290) | ||||
Total end of period | 425,000 | 425,000 | |||
Acquired | |||||
Transactions in other real estate owned during the period | |||||
Beginning balance | 1,976,629 | ||||
Real estate acquired through foreclosure of loans | 820,725 | ||||
Additional write down of real estate owned | (94,875) | ||||
Sales/deposit on sales | (1,149,640) | ||||
Net realized gain (loss) on sale of real estate owned | 29,214 | ||||
Total end of period | $ 1,523,625 | $ 1,523,625 |
EARNINGS PER COMMON SHARE (Deta
EARNINGS PER COMMON SHARE (Details) - shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
EARNINGS PER COMMON SHARE | ||||
Weighted average number of shares | 10,544,357 | 10,785,881 | 10,655,375 | 10,783,818 |
Dilutive average number of shares | 10,685,306 | 10,921,555 | 10,792,821 | 10,937,720 |
STOCK BASED COMPENSATION (Detai
STOCK BASED COMPENSATION (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2015 | Mar. 31, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Stock based compensation | |||||
Stock-based compensation expense | $ 118,176 | $ 118,176 | $ 71,280 | $ 300,243 | $ 269,362 |
Unrecognized compensation cost related to non-vested stock options | $ 721,921 | $ 721,921 | |||
Period over which unrecognized compensation cost is expected to be realized | 2 years 6 months | ||||
Shares available for future issuance | 393,869 | 393,869 | |||
Stock options | |||||
Stock based compensation | |||||
Options granted (in shares) | 50,597 | 50,759 | |||
Options granted (in dollars per share) | $ 5.09 | ||||
Options exercised by directors and officers (in shares) | 32,000 | ||||
Restricted stock | |||||
Stock based compensation | |||||
Restricted stock granted (in shares) | 30,726 | 8,257 | |||
Restricted stock granted (in dollars per share) | $ 15.31 | ||||
Restricted stock forfeited (in shares) | 0 | 0 |
FAIR VALUE MEASUREMENT (Details
FAIR VALUE MEASUREMENT (Details) - USD ($) | 9 Months Ended | |||
Sep. 30, 2015 | Sep. 30, 2014 | Mar. 31, 2015 | Dec. 31, 2014 | |
Assets and liabilities measured at fair value | ||||
Fair Value Assets transfers amount | $ 0 | $ 0 | ||
Gain (loss) on disposal of assets | 19,975 | $ 17,919 | ||
Available-for-sale | 151,522,391 | 161,680,198 | ||
U. S. treasury | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 3,003,281 | 3,006,150 | ||
U.S. government agency | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 36,942,232 | 37,656,332 | ||
Municipal securities | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 39,090,466 | 43,546,161 | ||
FHLMC certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 19,602,723 | 20,470,947 | ||
FNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 18,606,731 | 17,866,806 | ||
GNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 29,521,449 | 33,139,345 | ||
SBA loan pools | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 4,755,509 | 5,994,457 | ||
Quoted Prices in Active Markets for Identical Assets (Level 1) | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | $ 3,003,000 | 3,006,000 | ||
Other Observable Inputs (Level 2) | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 148,519,000 | 158,674,000 | ||
Carrying Value | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 151,522,000 | 161,680,000 | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | ||||
Assets and liabilities measured at fair value | ||||
Assets | 3,003,000 | 3,006,000 | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | U. S. treasury | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 3,003,000 | 3,006,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | ||||
Assets and liabilities measured at fair value | ||||
Assets | 148,519,000 | 158,674,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | U.S. government agency | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 36,942,000 | 37,656,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | Municipal securities | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 39,090,000 | 43,546,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | FHLMC certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 19,603,000 | 20,471,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | FNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 18,607,000 | 17,867,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | GNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 29,521,000 | 33,139,000 | ||
Recurring basis | Other Observable Inputs (Level 2) | SBA loan pools | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 4,756,000 | 5,995,000 | ||
Recurring basis | Carrying Value | ||||
Assets and liabilities measured at fair value | ||||
Assets | 151,522,000 | 161,680,000 | ||
Recurring basis | Carrying Value | U. S. treasury | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 3,003,000 | 3,006,000 | ||
Recurring basis | Carrying Value | U.S. government agency | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 36,942,000 | 37,656,000 | ||
Recurring basis | Carrying Value | Municipal securities | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 39,090,000 | 43,546,000 | ||
Recurring basis | Carrying Value | FHLMC certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 19,603,000 | 20,471,000 | ||
Recurring basis | Carrying Value | FNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 18,607,000 | 17,867,000 | ||
Recurring basis | Carrying Value | GNMA certificates | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | 29,521,000 | 33,139,000 | ||
Recurring basis | Carrying Value | SBA loan pools | ||||
Assets and liabilities measured at fair value | ||||
Available-for-sale | $ 4,756,000 | $ 5,995,000 |
FAIR VALUE MEASUREMENT (Detai43
FAIR VALUE MEASUREMENT (Details 2) | 9 Months Ended | |
Sep. 30, 2015USD ($)item | Dec. 31, 2014USD ($) | |
Assets and liabilities measured at fair value | ||
Impaired Loans | $ 4,434,079 | $ 7,283,210 |
Additional disclosures | ||
Number of components in which the other real estate owned were segmented | item | 2 | |
Legacy | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | $ 2,638,288 | 5,020,847 |
Acquired | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | $ 1,795,791 | 2,262,363 |
Significant Unobservable Inputs (Level 3) | Minimum | ||
Additional disclosures | ||
Discounts (as a percent) | 0.00% | |
Significant Unobservable Inputs (Level 3) | Maximum | ||
Additional disclosures | ||
Discounts (as a percent) | 50.00% | |
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | $ 4,124,000 | 7,047,000 |
Other real estate owned | 1,949,000 | 2,452,000 |
Assets | 6,073,000 | 9,499,000 |
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Legacy | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | 2,417,000 | 4,805,000 |
Other real estate owned | 425,000 | 475,000 |
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Acquired | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | 1,707,000 | 2,242,000 |
Other real estate owned | 1,524,000 | 1,977,000 |
Nonrecurring basis | Carrying Value | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | 4,124,000 | 7,047,000 |
Other real estate owned | 1,949,000 | 2,452,000 |
Assets | 6,073,000 | 9,499,000 |
Nonrecurring basis | Carrying Value | Legacy | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | 2,417,000 | 4,805,000 |
Other real estate owned | 425,000 | 475,000 |
Nonrecurring basis | Carrying Value | Acquired | ||
Assets and liabilities measured at fair value | ||
Impaired Loans | 1,707,000 | 2,242,000 |
Other real estate owned | $ 1,524,000 | $ 1,977,000 |
FAIR VALUE MEASUREMENT (Detai44
FAIR VALUE MEASUREMENT (Details 3) - USD ($) | Sep. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2014 |
Assets: | |||
Loans held-for-sale | $ 5,445,074 | $ 4,753,995 | |
Investment securities available for sale | 151,522,391 | 161,680,198 | |
Bank Owned Life Insurance | 32,071,875 | 31,429,747 | |
Accrued interest receivable | 3,223,748 | 3,218,428 | |
Liabilities: | |||
Non-interest bearing | 279,339,255 | 260,913,521 | |
Interest bearing | 811,186,492 | 754,825,885 | |
Accrued interest payable | 357,691 | 266,023 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) | |||
Assets: | |||
Cash and cash equivalents | $ 30,617,000 | 25,405,000 | |
Investment securities available for sale | 3,003,000 | 3,006,000 | |
Other Observable Inputs (Level 2) | |||
Assets: | |||
Loans held-for-sale | 5,445,000 | 4,754,000 | |
Investment securities available for sale | 148,519,000 | 158,674,000 | |
Equity securities at cost | 3,672,000 | 5,812,000 | |
Bank Owned Life Insurance | 32,072,000 | 31,431,000 | |
Accrued interest receivable | 660,000 | 883,000 | |
Liabilities: | |||
Non-interest bearing | 279,339,000 | 260,914,000 | |
Interest bearing | 814,237,000 | 760,503,000 | |
Short term borrowings | 85,696,000 | 61,003,000 | |
Long term borrowings | 5,904,000 | 5,987,000 | |
Accrued interest payable | 358,000 | 266,000 | |
Significant Unobservable Inputs (Level 3) | |||
Assets: | |||
Loans receivable, net | 1,046,511,000 | 935,397,000 | |
Accrued interest receivable | $ 2,564,000 | 2,335,000 | |
Carrying Value | |||
Assets: | |||
Cash and cash equivalents | 30,617,000 | 25,405,000 | |
Loans receivable, net | 1,040,228,000 | 926,573,000 | |
Loans held-for-sale | 5,264,000 | 4,548,000 | |
Investment securities available for sale | 151,522,000 | 161,680,000 | |
Equity securities at cost | 3,672,000 | 5,812,000 | |
Bank Owned Life Insurance | 32,072,000 | 31,430,000 | |
Accrued interest receivable | 3,224,000 | 3,218,000 | |
Liabilities: | |||
Non-interest bearing | 279,339,000 | 260,914,000 | |
Interest bearing | 811,186,000 | 754,826,000 | |
Short term borrowings | 85,696,000 | 61,003,000 | |
Long term borrowings | 5,904,000 | 5,987,000 | |
Accrued interest payable | 358,000 | 266,000 | |
Total Estimated Fair Value | |||
Assets: | |||
Cash and cash equivalents | 30,617,000 | 25,405,000 | |
Loans receivable, net | 1,046,511,000 | 935,397,000 | |
Loans held-for-sale | 5,445,000 | 4,754,000 | |
Investment securities available for sale | 151,522,000 | 161,680,000 | |
Equity securities at cost | 3,672,000 | 5,812,000 | |
Bank Owned Life Insurance | 32,072,000 | 31,430,000 | |
Accrued interest receivable | 3,224,000 | 3,218,000 | |
Liabilities: | |||
Non-interest bearing | 279,339,000 | 260,914,000 | |
Interest bearing | 814,237,000 | 760,503,000 | |
Short term borrowings | 85,696,000 | 61,003,000 | |
Long term borrowings | 5,904,000 | 5,987,000 | |
Accrued interest payable | $ 358,000 | $ 266,000 |
Short Term Borrowings (Details)
Short Term Borrowings (Details) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
Short term borrowings | ||
Short-term Debt | $ 85,695,507 | $ 61,002,889 |
Repurchase agreements | ||
Short term borrowings | ||
Maximum borrowing capacity | 33,200,000 | |
Value of collateral provided | $ 40,800,000 |
REGAL Acquisition (Details)
REGAL Acquisition (Details) - USD ($) | Aug. 05, 2015 | Sep. 30, 2015 | Dec. 31, 2014 |
REGAL Acquisition | |||
Assets | $ 1,331,378,353 | $ 1,227,519,004 | |
Regal Acquisition [Member] | |||
REGAL Acquisition | |||
Total assets acquired | $ 133,000,000 | ||
Assets | $ 1,500,000,000 | ||
Regal Acquisition [Member] | Preferred Stock [Member] | |||
REGAL Acquisition | |||
Purchase price per REGAL share (in dollar per share) | $ 2 | ||
Cash consideration | $ 1,000,000 | ||
Regal Acquisition [Member] | Common Stock [Member] | |||
REGAL Acquisition | |||
Exchange ratio | 0.7718 | ||
Purchase price per REGAL share (in dollar per share) | $ 12.68 | ||
Cash consideration | $ 5,600,000 | ||
Percentage of shares exchanged | 50.00% |