olb10k2012.htm
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K

   
þ
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
 
EXCHANGE ACT OF 1934
 
For the fiscal year ended December 31, 2012

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

Commission File Number: 000-50345
Old Line Bancshares, Inc.
(Exact name of registrant as specified in its charter)
     
Maryland
 
20-0154352
(State or other jurisdiction
 
(I.R.S. Employer
of incorporation or organization)
 
Identification No.)


     
 
1525 Pointer Ridge Place
20716
 
Bowie, Maryland
(Zip Code)
 
(Address of principal executive offices)
 

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

Securities registered pursuant to Section 12(b) of the Act:
Common stock, par value $0.01 per share
Name of exchange on which registered
(Title of each class)
The NASDQ Stock Market LLC

Securities registered pursuant to Section 12(g) of the Act:  None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
o Yes þ No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act.
o Yes þ No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).         Yes  þ    No  o
 
Indicate by checkmark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. þ
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o          
Accelerated filer o          
Non-accelerated filer o (Do not check if a smaller reporting company)
Smaller Reporting Company þ
   
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
o Yes þ No

The aggregate market value of the common equity held by non-affiliates was $56.9 million as of June 30, 2012 based on a sales price of $10.27 per share of Common Stock, which is the sales price at which the Common Stock was last traded on June 30, 2012 as reported by the NASDAQ Stock Market LLC.

The number of shares outstanding of the issuer’s Common Stock was 6,845,432 as of March 1, 2013.

DOCUMENTS INCORPORATED BY REFERENCE
None
 
 
 
 
 

 

 

OLD LINE BANCSHARES, INC.

ANNUAL REPORT ON FORM 10-K
FOR THE FISCAL YEAR ENDED DECEMBER 31, 2011
 
PART I
 

Item 1.
Business
1
Item 1A.
Risk Factors
19
Item 1B.
Unresolved Staff Comments
26
Item 2.
Properties
26
Item 3.
Legal Proceedings
29
Item 4.
Mine Safety Disclosures
29
 

PART II
Item 5.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
30
Item 6.
Selected Financial Data
32
Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
33
Item 7A.
Quantitative and Qualitative Disclosures About Market Risk
81
Item 8.
Financial Statements
84
Item 9.
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
146
Item 9A.
Controls and Procedures
146
Item 9B.
Other Information
146

PART III
Item 10.
Directors, Executive Officers and Corporate Governance
147
Item 11.
Executive Compensation
152
Item 12.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
164
Item 13.
Certain Relationships and Related Transactions, and Director Independence
165
Item 14.
Principal Accounting Fees and Services
166

PART IV
Item 15.
Exhibits, Financial Statement Schedules
167
 
 
 

 
 
 

 

PART I

Item 1.
Business

Business of Old Line Bancshares, Inc.

Old Line Bancshares, Inc. 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, Inc. is to own all of the capital stock of Old Line Bank.

On May 22, 2003, the stockholders of Old Line Bank approved the reorganization of Old Line Bank into a holding company structure.  The reorganization became effective on September 15, 2003. In connection with the reorganization, (i) Old Line Bank became our wholly-owned subsidiary and (ii) each outstanding share (or fraction thereof) of Old Line Bank common stock was converted into one share (or fraction thereof) of Old Line Bancshares, Inc. common stock, and the former holders of Old Line Bank common stock became the holders of all our outstanding shares.

Our primary business is to own all of the capital stock of Old Line Bank.  We also have an approximately $653,000 investment in a real estate investment limited liability company named Pointer Ridge Office Investment, LLC (“Pointer Ridge”).  We own 62.50% of Pointer Ridge.

Business of Old Line Bank
 
General
 

Old Line Bank is a trust company chartered under Subtitle 2 of Title 3 of the Financial Institutions Article of the Annotated Code of Maryland.  Old Line Bank was originally chartered in 1989 as a national bank under the title “Old Line National Bank.”  In June 2002, Old Line Bank converted to a Maryland chartered trust company exercising the powers of a commercial bank, and received a Certificate of Authority to do business from the Maryland Commissioner of Financial Regulation.

Old Line Bank converted from a national bank to a Maryland chartered trust company to reduce certain federal, supervisory and application fees that were then applicable to Old Line National Bank and to have a local primary regulator.  Prior to the conversion, Old Line Bank’s primary regulator was the Office of the Comptroller of the Currency.  Currently, Old Line Bank’s primary regulator is the Maryland Commissioner of Financial Regulation.

Old Line Bank does not exercise trust powers and its regulatory structure is the same as a Maryland chartered commercial bank.  Old Line Bank is a member of the Federal Reserve System and the Federal Deposit Insurance Corporation insures our deposits.

We are headquartered in Bowie, Maryland, approximately 10 miles east of Andrews Air Force Base and 20 miles east of Washington, D.C.  We engage in a general commercial banking business, making various types of loans and accepting deposits.  We market our financial services to small to medium sized businesses, entrepreneurs, professionals, consumers and high net worth clients.  Our current primary market area is the suburban Maryland (Washington, D.C. suburbs) counties of Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s.  We also target customers throughout the greater Washington, D.C. metropolitan area.  Our branch offices generally operate six days per week from 8:00 a.m. until 7:00 p.m. on weekdays and from 8:00 a.m. until noon on Saturday.  None of our branch offices are open on Sunday.
 
 

 
 
1

 

Our principal source of revenue is interest income and fees generated by lending and investing funds on deposit.  We typically balance the loan and investment portfolio towards loans.  Generally speaking, loans earn more attractive returns than investments and are a key source of product cross sales and customer referrals.  Our loan and investment strategies balance the need to maintain adequate liquidity via excess cash or federal funds sold with opportunities to leverage our capital appropriately.

We have based our strategic plan on the premise of enhancing stockholder value and growth through branching and operating profits.  Our short term goals include maintaining credit quality, creating an attractive branch network, expanding fee income, generating extensions of core banking services and using technology to maximize stockholder value.

Recent Business Developments

Pending Merger Agreement with Washington Savings Bank

As we have previously announced, Old Line Bancshares entered into an agreement and plan of merger with WSB Holdings, Inc. (“WSB”), the holding company of The Washington Savings Bank, on September 10, 2012. We plan to complete the merger during the second quarter of 2013.  This combination will create a $1.2 billion banking institution and will allow us to expand our financial services with the addition of a successful and growing mortgage origination team.  We also anticipate that the acquisition and integration of WSB will enhance the liquidity of our stock as well as our overall financial condition and operating performance.

On October 24, 2012, we were served with a complaint filed on September 27, 2012, in the Circuit Court for Prince George’s County, Maryland, against WSB and its directors and Old Line Bancshares.  The complaint seeks to enjoin the proposed merger and alleges, among other things, that the members of WSB’s board of directors breached their fiduciary duties by agreeing to sell WSB for inadequate and unfair consideration and pursuant to an unfair process.  The complaint also alleges that the directors agreed to provisions in the merger agreement that constitute “onerous and preclusive deal protection devices,” and that certain officers and directors of WSB will receive personal benefits from the merger not shared in by other WSB stockholders.  The complaint further alleges that WSB and Old Line Bancshares aided and abetted such alleged breaches.

On February 5, 2013, the defendants entered into a memorandum of understanding with the plaintiff regarding settlement of all claims asserted on behalf of the alleged class of WSB Holdings stockholders.  In connection with the settlement contemplated by the memorandum of understanding, the litigation and all claims asserted in such litigation will be dismissed subject to court approval.  The proposed settlement terms require Old Line Bancshares and WSB to make certain additional disclosures related to the merger, which disclosures are included in this joint proxy statement/prospectus.  The parties also agreed that plaintiffs may seek attorneys’ fees and costs in an as yet undetermined amount, with the defendants to pay such fees and costs if and to the extent they are approved by the court.  The memorandum of understanding further contemplates that the parties will enter into a stipulation of settlement, which will be subject to customary conditions, including confirmatory discovery and court approval following notice to WSB’s stockholders.  If the parties enter into a stipulation of settlement, a hearing will be scheduled at which the court will consider the fairness, reasonableness and adequacy of the settlement.  There can be no assurance that the parties will ultimately enter into a stipulation of settlement, that the court will approve any proposed settlement, or that any eventual settlement will be under the same terms as those contemplated by the memorandum of understanding.

Old Line Financial Services

In June 2012, we established Old Line Financial Services as a division of Old Line Bank and hired an individual with over 25 years of experience to manage this division.  Old Line Financial Services allows us to expand the services we provide our customers to include retirement planning and products.  Additionally, this division offers investment services including investment management, estate and succession planning and allows our customers to directly purchase individual stocks, bonds and mutual funds.  Through this division customers may also purchase life insurance, long term care insurance and key man/woman insurance.
 
 
 
2

 

 

Merger with Maryland Bankcorp, Inc.

On April 1, 2011, Old Line Bancshares acquired Maryland Bankcorp, Inc. (“Maryland Bankcorp”), the parent company of Maryland Bank & Trust Company, N.A. (“MB&T”). We converted each share of common stock of Maryland Bankcorp into the right to receive, at the holder’s election, $29.11 in cash or 3.4826 shares of Old Line Bancshares’ common stock. We paid cash for any fractional shares of Old Line Bancshares’ common stock and an aggregate cash consideration of $1.0 million.  The total merger consideration was $18.8 million.
 
In connection with the acquisition, MB&T was merged with and into Old Line Bank, with Old Line Bank the surviving bank.
 
The acquisition increased Old Line Bancshares, Inc.’s total assets by more than $349 million for total assets immediately after closing of approximately $750 million.  As a result of this acquisition Old Line Bank is the sixth largest independent commercial bank based in Maryland, with assets of more than $750 million and 19 full service branches serving five counties.

Branch Expansion Developments
 
The acquisition of MB&T added ten full service branches to Old Line Bank’s existing ten branch network, enhanced our presence in Charles County and established a branch network in St. Mary’s and Calvert Counties. We subsequently closed one of the branches in Charles County.

In March 2013, we plan to close our Old Line Centre branch. We expect to consolidate the customer accounts located at this branch into one of our other two Waldorf locations. We also plan to employ the staff of this branch in other areas or branches of the bank.
 
On January 2, 2011, we executed an agreement to lease 3,682 square feet of space on the 1st floor of an office building, plus the area comprising the drive-thru banking facilities, located at 2530 Riva Road in Annapolis, Maryland.  We moved our then current Annapolis branch to this new location during the second quarter of 2011.

Expansion of Commercial, Construction and Commercial Real Estate Lending

During the second quarter of 2013, we plan to open a loan production office located at 12501 Prosperity Drive, Suite 215, Silver Spring, in Montgomery County, Maryland.  We have hired a Senior Vice President with over 30 years of banking experience to lead this office.  This office will allow us to expand our services to the Montgomery County market.

The acquisition of MB&T also significantly expanded our lending operations.  As a result of the acquisition, we added a loan production office in Lexington Park, St. Mary’s County, Maryland, and a loan production office in Prince Frederick, Calvert County, Maryland and consolidated MB&T’s Waldorf, Charles County, Maryland loan production office into our existing Waldorf loan production office.  This consolidation expanded our presence in Charles County, Maryland.

As anticipated, the acquisition, the addition of new lenders and our new branches caused an increase in non-interest expenses in 2012.  As a result of the addition of these individuals and branches, however, we also experienced an increased level of loan and deposit growth during 2012 that we expect will continue for the foreseeable future, which has provided and we expect will continue to provide increased interest income that exceeds their non-interest expenses.
 
 
 
3

 

 

Location and Market Area

We consider our current primary market area to consist of the suburban Maryland (Washington, D.C. suburbs) counties of Anne Arundel, Calvert, Charles, Prince George’s, Montgomery and St. Mary’s.  The economy in our current primary market area has focused on real estate development, high technology, retail and the government sector.

Our headquarters and a branch are located at 1525 Pointer Ridge Place, Bowie, Prince George’s County, Maryland.  A critical component of our strategic plan and future growth is Prince George’s County.  Prince George’s County wraps around the eastern boundary of Washington, D.C. and offers urban, suburban and rural settings for employers and residents.  There are several national and international airports less than an hour away, as is Baltimore.  We currently have seven branch locations and three loan production offices in Prince George’s County.

Five of our branch offices and a loan production office are located in Charles County, Maryland.  Just 15 miles south of the Washington Capital Beltway, Charles County is the gateway to Southern Maryland.  The northern part of Charles County is the “development district” where the commercial, residential and business growth is focused.  Waldorf, White Plains and the planned community of St. Charles are located here.

Two of our branch offices are located in Anne Arundel County, Maryland.  We have one in Annapolis that we opened in September 2008 that we relocated and expanded to include a loan production office in 2011.  We have another branch that we opened in Crofton in July 2009.  Anne Arundel County borders the Chesapeake Bay and is situated in the high tech corridor between Baltimore and Washington, D.C.  With over 534 miles of shoreline, it provides waterfront living to many residential communities.  Annapolis, the State Capital and home to the United States Naval Academy, and Baltimore/Washington International Thurgood Marshal Airport (BWI) are located in Anne Arundel County.  Anne Arundel County has one of the strongest economies in the State of Maryland and its unemployment rate is consistently below the national average.

As a result of the acquisition of MB&T, in April 2011, we expanded our branch network to encompass the southern Maryland counties of Calvert and St. Mary’s.  The unemployment rates in Calvert and St. Mary’s counties are among the lowest in the state of Maryland and also consistently rank below the national average.

Calvert County is located approximately 25 miles southeast of Washington, D.C. Calvert County is one of  several Maryland counties that comprise the Washington Metropolitan Area and is adjacent to Anne Arundel, Prince George’s, St. Mary’s and Charles Counties.  Major employers in Calvert County include municipal and government agencies and Constellation Energy.  We have two branches and a loan production office in Calvert County.

In St. Mary’s County, we have three branches and a loan production office.  St. Mary’s County is located approximately 35 miles southeast of Washington, D.C. It is adjacent to Charles, Calvert and St. Mary’s counties and is home to the Patuxent River Naval Air Station, a major naval air testing facility on the east coast of the United States.

As previously mentioned, during the second quarter of 2013 we plan to open a loan production office in Montgomery County, Maryland.  Montgomery County is located just to the north of Washington DC, and is adjacent to Frederick, Howard and Prince George’s Counties in Maryland and Loudoun and Fairfax Counties in Virginia.  Montgomery County is an important business and research center and is the third largest biotechnology cluster in the United States.  The US Department of Health and Humans Services, US Department of Defense, and the US Department of Commerce are among the top county employers.  Several large firms are also based in the county, including Marriott International, Lockheed Martin, GEICO, Discovery Communications and the Travel Channel.  Montgomery County has the tenth highest median household income in the U.S., and the second highest in the state of Maryland.
 
 

 
 
4

 

Lending Activities
 
General. Our primary market focus is on making loans to small and medium size businesses, entrepreneurs, professionals, consumers and high net worth clients in our primary market area.  Our lending activities consist generally of short to medium term commercial business loans, commercial real estate loans, real estate construction loans, home equity loans and consumer installment loans, both secured and unsecured.
 
Credit Policies and Administration.  We have adopted a comprehensive lending policy, which includes stringent underwriting standards for all types of loans.  Our lending staff follows pricing guidelines established periodically by our management team.  In an effort to manage risk, prior to funding, the loan committee consisting of our executive officers and eight 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 we employ experienced lending officers, secure appropriate collateral and carefully monitor the financial condition of our borrowers and the concentrations of loans in the portfolio.
 
In addition to the normal repayment risks, all loans in the portfolio are subject to the state of the economy and the related effects on the borrower and/or the real estate market.  With the exception of loans provided to finance luxury boats, generally longer term loans have periodic interest rate adjustments and/or call provisions.  senior management monitors the loan portfolio closely to ensure that we minimize past due loans and that we swiftly deal with potential problem loans.
 
Old Line Bank also retains an outside, independent firm to review the loan portfolio.  This firm performs a detailed annual review and an interim update at least once a year.  We use the results of the firm’s report to validate our internal loan ratings and we review their commentary on specific loans and on our loan administration activities in order to improve our operations.
 
Commercial Business Lending.  Our commercial business lending consists of lines of credit, revolving credit facilities, accounts receivable financing, term loans, equipment loans, SBA loans, standby letters of credit and unsecured loans.  We originate commercial loans for any business purpose including the financing of leasehold improvements and equipment, the carrying of accounts receivable, general working capital and acquisition activities. We have a diverse client base and we do not have a concentration of these types of loans in any specific industry segment.  We generally secure commercial business loans with accounts receivable, equipment, deeds of trust and other collateral such as marketable securities, cash value of life insurance, and time deposits at Old Line Bank.
 
Commercial business loans have a higher degree of risk than residential mortgage loans because the availability of funds for repayment generally depends on the success of the business.  They may also involve higher average balances, increased difficulty monitoring and a higher risk of default since their repayment generally depends on the successful operation of the borrower’s business.  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 usually includes a review of the borrower’s annual tax returns and updated financial statements.
 
Commercial Real Estate Lending.  We finance commercial real estate for our clients, usually for owner occupied properties.  We generally will finance owner occupied commercial real estate at a maximum loan to value of 85%.  Our underwriting policies and processes focus on the clients’ ability to repay the loan as well as an assessment of the underlying real estate.  We originate commercial real estate loans on a fixed rate or adjustable rate basis.  Usually, these rates adjust during a three, five or seven year time period based on the then current treasury or prime rate index.  Repayment terms include amortization schedules from three years to a maximum of 25 years with principal and interest payments due monthly and with all remaining principal due at maturity.
 
Commercial real estate lending entails significant additional risks as compared with residential mortgage lending. Risks inherent in managing a 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 attempt to mitigate these risks by carefully underwriting these loans.  Our underwriting generally includes an analysis of the borrower’s capacity to repay, the current collateral value, a cash flow analysis and review of the character of the borrower and current and prospective conditions in the market.  We generally limit loans in this category to 75%-80% of the value of the property and require personal and/or corporate guarantees.  For loans of this type in excess of $250,000, 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 will meet with the borrower and/or perform site visits as required.
 
 
 
 
5

 

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

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

Residential Real Estate Lending.  We offer a variety of consumer oriented residential real estate loans.  The bulk of our portfolio is made up of home equity loans to individuals with a loan to value not exceeding 85%.  We also offer fixed rate home improvement loans.  Our home equity and home improvement loan portfolio gives us a diverse client base.  Although most of these loans are in our primary market area, the diversity of the individual loans in the portfolio reduces our potential risk.  Usually, we secure our home equity loans and lines of credit with a security interest in the borrower’s primary or secondary residence.  Our initial underwriting includes an analysis of the borrower’s debt/income ratio which generally may not exceed 40%, collateral value, length of employment and prior credit history.  We do not have any subprime residential real estate loans.

Consumer Installment Lending

Luxury Boat Loans. We offer various types of secured and unsecured consumer loans.  Prior to 2008, a primary aspect of our consumer lending was financing for luxury boat purchases.  Although we continue to maintain a portfolio totaling approximately $7.0 million of these loans and would consider making such loans in the future if borrowers were to apply for them, we have not originated any substantive new marine loans since the third quarter of 2007.  These loans entail greater risks than residential mortgage lending because the boats that secure these loans are depreciable assets.  Further, payment on these loans depends on the borrower’s continuing financial stability.  Job loss, divorce, illness or personal bankruptcy may adversely impact the borrower’s ability to pay.  To mitigate these risks, we had more stringent underwriting standards for these loans than for other installment loans.  As a general guideline, the individual’s debt service should not exceed 36% of his or her gross income, the individual must own a home, have stability of employment and residency, verifiable liquidity, satisfactory prior credit repayment history and the loan to value ratio may not exceed 85%.  To ascertain value, we generally received a survey of the boat from a qualified surveyor and/or a current purchase agreement and compared the determined value to published industry values.  The majority of these boats are United States Coast Guard documented vessels and we obtained a lien on the vessel with a first preferred ship mortgage, where applicable, or a security interest on the title.
 
 
 
 
6

 
 
 
Personal and Household Loans.  We also make consumer loans for personal, family or household purposes as a convenience to our customer base.  As a general guideline, a consumer’s total debt service should not exceed 40% of his or her gross income.  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.

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

Many of the loans that we acquired from MB&T do not adhere to the stringent underwriting standards that we maintain.  Accordingly, during our due diligence process, we evaluated these loans using our underwriting standards and discounted the book value of these loans.  This discounted book value was subsequently incorporated into our initial purchase price.  Where appropriate, we have risk rated all of the acquired loans to correlate with the risk ratings used in the legacy loan portfolio.

Lending Limit.  As of December 31, 2012, our legal lending limit for loans to one borrower was approximately $10.6 million.  As part of our risk management strategy, we may attempt to participate a portion of larger loans to other financial institutions.  This strategy allows Old Line Bank to maintain customer relationships yet reduce credit exposure.  However, this strategy may not always be available.

Investments and Funding

We balance our liquidity needs based on loan and deposit growth via the investment portfolio, purchased funds, and short term borrowings.  It is our goal to provide adequate liquidity to support our loan growth.  In the event we have excess liquidity, we use investments to generate positive earnings.  In the event deposit growth does not fully support our loan growth, we can use a combination of investment sales, federal funds, other purchased funds and short term borrowings to augment our funding position.

We actively monitor our investment portfolio and we usually classify investments in the portfolio as “available for sale.”  In general, under such a classification, we may sell investment instruments as management deems appropriate.  On a monthly basis, we “mark to market” the investment portfolio through an adjustment to stockholders’ equity net of taxes.  Additionally, we use the investment portfolio to balance our asset and liability position.  We invest in fixed rate or floating rate instruments as necessary to reduce our interest rate risk exposure.

Other Banking Products

We offer our customers safe deposit boxes, wire transfer services, debit cards, prepaid cards, automated teller machines at all of our branch locations, investment services and credit cards through a third party processor.  Additionally, we provide Internet banking capabilities to our customers.  With our Internet banking service, our customers may view their accounts on line and electronically remit bill payments.  Our commercial account services include direct deposit of payroll for our commercial clients’ employees, an overnight sweep service, lockbox services and remote deposit capture service. We also provide our customers investment services including investment management, estate and succession planning and brokerage services.
 
 

 
 
7

 

Deposit Activities

Deposits are the major source of our funding.  We offer a broad array of deposit products that include demand, NOW, money market and savings accounts as well as certificates of deposit.  We believe that we pay competitive rates on our interest bearing deposits.  As a relationship oriented organization, we generally seek to obtain deposit relationships with our loan clients.

As our overall balance sheet position dictates, we may become more or less competitive in our interest rate structure.  We do use brokered deposits as a funding mechanism.  Our primary source of brokered deposits is the  Promontory Interfinancial Network (Promontory).  Through this deposit matching network and its certificate of deposit account and money market registry services, we have the ability to offer our customers access to FDIC insured deposit products in aggregate amounts exceeding current insurance limits.  When we place funds through Promontory on behalf of a customer, we receive matching deposits through the network.  During 2010, we also purchased brokered certificates of deposit from other sources.  We did not purchase brokered deposits from any other source in 2011 or 2012.
 
Competition

The banking business is highly competitive.  We compete with other commercial banks, savings associations, credit unions, mortgage banking firms, consumer finance companies, securities brokerage firms, insurance companies, money market mutual funds and other financial institutions operating in our primary market area and elsewhere.

We believe that we have effectively leveraged our talents, contacts and location to achieve a strong financial position.  However, our primary market area is highly competitive and heavily branched.  Competition in our primary market area for loans to small and medium sized businesses, entrepreneurs, professionals and high net worth clients is intense, and pricing is important.  Many of our competitors have substantially greater resources and lending limits than we do and offer extensive and established branch networks and other services that we do not offer.  Moreover, larger institutions operating in our primary market area have access to borrowed funds at a lower rate than is available to us.  Deposit competition also is strong among institutions in our primary market area.  As a result, it is possible that to remain competitive we may need to pay above market rates for deposits.
 
Employees
 
As of March 1, 2013, Old Line Bank had 161 full time and 21 part time employees.  No collective bargaining unit represents any of our employees and we believe that relations with our employees are good.  Old Line Bancshares, Inc. has no employees.
 
 
 
 
 
 

 
 
8

 
 
Supervision and Regulation

Old Line Bancshares, Inc. and Old Line Bank are subject to extensive regulation under state and federal banking laws and regulations. These laws impose specific requirements and restrictions on virtually all aspects of operations and generally are intended to protect depositors, not stockholders.  The following summary sets forth certain material elements of the regulatory framework applicable to Old Line Bancshares, Inc. and Old Line Bank.  It does not describe all of the provisions of the statutes, regulations and policies that are identified.  To the extent that the following information describes statutory and regulatory provisions, it is qualified in its entirety by express reference to each of the particular statutory and regulatory provisions.  A change in applicable statutes, regulations or regulatory policy may have a material effect on our business.
 
Old Line Bancshares, Inc.
 
Old Line Bancshares, Inc. is a Maryland corporation registered as a bank holding company under the Bank Holding Company Act of 1956, as amended.  We are subject to regulation and examination by the Board of Governors of the Federal Reserve Board (the “Federal Reserve Board”), and are required to file periodic reports and any additional information that the Federal Reserve Board may require.  The Bank Holding Company Act generally prohibits a bank holding company from engaging in activities other than banking, managing or controlling banks or other permissible subsidiaries and acquiring or retaining direct or indirect control of any company engaged in any activities closely related to banking or managing or controlling banks.
 
In accordance with the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and Federal Reserve Board policy, a bank holding company is expected to serve as a source of financial and managerial strength to its subsidiary banks and may not conduct its operations in an unsafe or unsound manner.  In addition, in serving as a source of strength to its subsidiary banks, a bank holding company should stand ready to use available resources to provide adequate capital funds to its subsidiary banks during periods of financial stress or adversity and should maintain the financial flexibility and capital raising capacity to obtain additional resources for assisting its subsidiary banks.  A bank holding company’s failure to meet its obligations to serve as a source of strength to its subsidiary banks will generally be considered by the Federal Reserve Board to be an unsafe and unsound banking practice or a violation of the Federal Reserve Board regulations or both.  This doctrine is commonly known as the “source of strength” doctrine.  The Federal Reserve Board may require a bank holding company to terminate any activity or relinquish control of a non-bank subsidiary (other than a non-bank subsidiary of a bank) upon the Federal Reserve Board’s determination that such activity or control constitutes a serious risk to the financial soundness or stability of any subsidiary depository institution of the bank holding company.  Further, federal bank regulatory authorities have additional discretion to require a bank holding company to divest itself of any bank or non-bank subsidiary if the agency determines that divestiture may aid the depository institution’s financial condition.
 
The Federal Reserve Board must approve, among other things, the acquisition by a bank holding company of control of more than 5% of the voting shares, or substantially all the assets, of any bank or bank holding company or the merger or consolidation by a bank holding company with another bank holding company.  In general, the Bank Holding Company Act limits the business of bank holding companies to banking, managing or controlling banks, furnishing services for its authorized subsidiaries, and engaging in activities that the Federal Reserve Board has determined, by order or regulation, to be so closely related to banking and/or managing or controlling banks as to be properly incident thereto.  Some of the activities that the Federal Reserve Board has determined by regulation to be closely related to banking include servicing loans, performing certain data processing services, acting as a fiduciary, investment or financial advisor, and making investments in corporations or projects designed primarily to promote community welfare.
 
The Change in Bank Control Act and the related regulations of the Federal Reserve Board require any person or persons acting in concert, to file a written notice with the Federal Reserve Board before the person or persons acquire direct or indirect “control” of a bank or bank holding company.  As a general matter, a party is deemed to control a bank or bank holding company if the party owns or controls 25% or more of any class of voting stock.  Subject to rebuttal, a party may be presumed to control a bank or bank holding company if the investor owns or controls 10% or more of any class of voting stock.  Ownership by affiliated parties, or parties acting in concert, is typically aggregated for these purposes.  If a party’s ownership of Old Line Bancshares, Inc. were to exceed the above thresholds, the investor could be deemed to “control” Old Line Bancshares, Inc. for regulatory purposes.  This could subject the investor to regulatory filings or other regulatory consequences.
 
 
 
9

 
 
 
The Federal Reserve Board has adopted guidelines regarding the capital adequacy of bank holding companies, which require bank holding companies to maintain specified minimum ratios of capital to total assets and capital to risk-weighted assets. See “Capital Adequacy Guidelines.” The Federal Reserve Board has the power to prohibit dividends by bank holding companies if their actions constitute unsafe or unsound practices. The Federal Reserve Board has issued a policy statement on the payment of cash dividends by bank holding companies, which expresses the Federal Reserve Board's view that a bank holding company should pay cash dividends only to the extent that the company's net income for the past year is sufficient to cover both the cash dividends and a rate of earnings retention that is consistent with the company's capital needs, asset quality, and overall financial condition.
 
The Federal Reserve Board and the Maryland Commissioner of Financial Regulation (the “Commissioner”) regularly examine the operations and condition of Old Line Bancshares.  In addition, the Federal Reserve Board and the Commissioner have enforcement authority over Old Line Bancshares, which includes the power to remove officers and directors and the authority to issue cease-and-desist orders to prevent Old Line Bancshares from engaging in unsafe or unsound practices or violating laws or regulations governing its business. In general, these enforcement actions may be initiated for violations of laws and regulations and unsafe or unsound practices.  Other actions or inactions may provide the basis for enforcement action, including misleading or untimely reports filed with regulatory authorities.
 
The status of Old Line Bancshares, Inc. as a registered bank holding company under the Bank Holding Company Act of 1856, as amended, does not exempt it from certain federal and state laws and regulations applicable to Maryland corporations generally, including, without limitation, certain provisions of the federal securities laws.
 
Old Line Bank
 
Old Line Bank is a Maryland chartered trust company (with all of the powers of a commercial bank), and is a member of the Federal Reserve System.  Deposits of Old Line Bank are insured to the maximum legal limits by the Deposit Insurance Fund of the Federal Deposit Insurance Corporation (“FDIC”).  It is subject to regulation, supervision and regular examination by the Commissioner and the Federal Reserve Board.  The regulations of these various agencies govern most aspects of Old Line Bank’s business, including required reserves against deposits, lending, investments, mergers and acquisitions, borrowing, dividends and location and number of branch offices.  In addition, Old Line Bank is subject to numerous federal, state and local laws and regulations that set forth specific requirements with respect to extensions of credit, credit practices, disclosure of credit terms, and discrimination in credit transactions.
 
The Federal Reserve Board and the Commissioner regularly examine the operations and condition of Old Line Bank, including, but not limited to, its capital adequacy, reserves, loans, investments, and management practices.  These examinations are for the protection of Old Line Bank’s depositors and the Deposit Insurance Fund. In addition, Old Line Bank is required to furnish quarterly and annual reports to the Federal Reserve Board.  The Federal Reserve Board's enforcement authority includes the power to remove officers and directors and the authority to issue cease-and-desist orders to prevent a bank from engaging in unsafe or unsound practices or violating laws or regulations governing its business.  In general, these enforcement actions may be initiated for violations of laws and regulations and unsafe or unsound practices.  Other actions or inactions may provide the basis for enforcement action, including misleading or untimely reports filed with regulatory authorities.
 
The Federal Reserve Board has adopted regulations regarding capital adequacy, which require member banks to maintain specified minimum ratios of capital to total assets and capital to risk-weighted assets.  See “– Capital Adequacy Guidelines.”  Federal Reserve Board regulations and State law limit the amount of dividends that Old Line Bank may pay to Old Line Bancshares, Inc.  See “– Dividends.”
 
 
 
10

 
 
 
The Dodd-Frank Act
 
The Dodd-Frank Act, enacted in 2010, will have a broad impact on the financial services industry, imposing significant regulatory and compliance changes, including the designation of certain financial companies as systemically significant, the imposition of increased capital, leverage, and liquidity requirements, and numerous other provisions designed to improve supervision and oversight of, and strengthen safety and soundness within, the financial services sector.
 
The following items provide a brief description of certain provisions of the Dodd-Frank Act.
 
·  
Source of strength.  The Dodd-Frank Act codified the Federal Reserve Board’s “source of strength” doctrine, requiring that every bank holding company and savings and loan holding company must serve as a source of strength for each of its depository institution subsidiaries.  The regulatory agencies must issue regulations that implement this requirement, including by requiring that all bank and savings and loan holding companies provide capital, liquidity and other support to their depository institution subsidiaries in times of financial stress.  Under this requirement, Old Line Bancshares in the future could be required to provide financial assistance to Old Line Bank should Old Line Bank experience financial distress.
 
·  
Mortgage loan origination and risk retention.  The Dodd-Frank Act contains additional regulatory requirements that may affect our operations and result in increased compliance costs.  For example, the Dodd-Frank Act imposes new standards for mortgage loan originations on all lenders, including banks, in an effort to require steps to verify a borrower’s ability to repay.  In addition, the Dodd-Frank Act generally requires lenders or securitizers to retain an economic interest in the credit risk relating to loans the lender sells or mortgage and other asset-backed securities that the securitizer issues. The risk retention requirement generally will be 5%, but could be increased or decreased by regulation.
 
·  
Consumer Financial Protection Bureau (“CFPB”).  The Dodd-Frank Act created a new independent CFPB within the Federal Reserve Board.  The CFPB is tasked with establishing and implementing rules and regulations under certain federal consumer protection laws with respect to the conduct of providers of certain consumer financial products and services.  The CFPB has rulemaking authority over many of the statutes governing products and services offered to bank consumers, including the authority to prohibit “unfair, deceptive or abusive” acts and practices.  For banking organizations with assets under $10 billion, like Old Line Bank, the Federal Reserve Board, as Old Line Bank’s primary federal regulator, will continue to have examination and enforcement authority under federal consumer financial law.  In addition, the Dodd-Frank Act permits states to adopt consumer protection laws and regulations that are stricter than those regulations promulgated by the CFPB.  Compliance with any such new regulations would increase our cost of operations.
 
·  
Deposit insurance.  The Dodd-Frank Act made permanent the general $250,000 deposit insurance limit for insured deposits and provided unlimited deposit insurance through December 31, 2012 for noninterest-bearing transaction accounts. As scheduled, the unlimited insurance coverage for noninterest-bearing transaction accounts expired on December 31, 2012.  The Dodd-Frank Act also extended until January 1, 2013, federal deposit insurance coverage for the full net amount held by depositors in noninterest bearing transaction accounts.  Amendments to the Federal Deposit Insurance Act (“FDIA”) broadened the assessment base against which an insured depository institution’s deposit insurance premiums paid to the Deposit Insurance Fund are calculated.  These provisions could increase the FDIC deposit insurance premiums paid by Old Line Bank.
 
·  
Enhanced lending limits.  The Dodd-Frank Act strengthened the existing limits on a depository institution’s credit exposure to one borrower.  Federal banking law prohibits a depository institution’s ability to extend credit to one person (or group of related persons) in amounts that exceed certain thresholds.  The Dodd-Frank Act expanded the scope of these restrictions to include credit exposure arising from derivative transactions, repurchase agreements, and securities lending and borrowing transactions.
 
 
 
11

 
 
 
·  
Corporate governance.  The Dodd-Frank Act addresses many investor protection, corporate governance and executive compensation matters that will affect most U.S. publicly traded companies, including Old Line Bancshares. The Dodd-Frank Act provides the SEC with authority to adopt proxy access rules that would allow stockholders of publicly traded companies to nominate candidates for election as a director and have those nominees included in a company’s proxy materials and directs the SEC and national securities exchanges to adopt rules that: (1) provide stockholders of U.S. publicly traded companies an advisory vote on executive compensation; (2) will enhance independence requirements for compensation committee members; and (3) will require companies listed on national securities exchanges to adopt incentive-based compensation clawback policies for executive officers.
 
Many of the requirements of the Dodd-Frank Act will be implemented over time and the full extent of the impact such requirements will have on our operations is unclear.  The changes resulting from the Dodd-Frank Act may impact the profitability of our business activities, require changes to certain of our business practices, impose upon us more stringent capital, liquidity and leverage requirements or otherwise adversely affect our business.  These changes may also require us to invest significant management attention and resources to evaluate and make any changes necessary to comply with new statutory and regulatory requirements.  Failure to comply with the new requirements may negatively impact our results of operations and financial condition.  While we cannot predict what effect any presently contemplated or future changes in the laws or regulations or their interpretations would have on us, these changes could be materially adverse to our investors.
 
 Capital Adequacy Guidelines
 
The federal bank regulatory agencies have adopted risk based capital adequacy guidelines by which they assess the adequacy of capital in examining and supervising banks and bank holding companies and in analyzing bank regulatory applications.  Risk based capital requirements determine the adequacy of capital based on the risk inherent in various classes of assets and off balance sheet items.  Pursuant to the Federal Deposit Insurance Corporation Improvement Act the agencies have established five capital tiers for depository institutions: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized.  Failure to meet minimum capital requirements can initiate certain discretionary, and under certain circumstances, mandatory, actions by regulators that could have a direct material adverse effect on Old Line Bank’s financial condition.  On June 12, 2012, the federal bank regulatory agencies issued proposed new capital rules that would implement the Basel III regulatory reforms and provisions of the Dodd-Frank Act that require the agencies to establish minimum risk-based and leverage capital requirements.  See “– Proposed New Capital Rules.”  If adopted, these new regulatory requirements would generally increase the levels of capital that Old Line Bancshares and Old Line Bank will be required to maintain in order to meet regulatory minimums, engage in certain transactions, and make dividend payments.
 
Banks and bank holding companies are expected to maintain minimum ratios of capital to risk-weighted assets.  There are two main categories of capital under the guidelines.  Tier 1 capital generally consists of the sum of common stockholders’ equity and perpetual preferred stock (subject in the case of the latter to limitations on the kind and amount of such stock), less goodwill and certain other deductions.  Tier 2 capital consists of perpetual preferred stock that is not otherwise eligible to be included as Tier 1 capital, hybrid capital instruments, term subordinated debt and intermediate-term preferred stock and, subject to limitations, general allowances for credit losses.  Tier 2 capital is limited to the amount of Tier 1 capital.  Assets are adjusted under the risk-based guidelines to take into account different risk characteristics, with the categories ranging from 0% (requiring no risk-based capital) for assets such as cash, to 100% for the bulk of assets that are typically held by a commercial bank, including certain multi-family residential and commercial real estate loans, commercial business loans and consumer loans, to 200% for certain non- investment grade investments.
 
Residential first mortgage loans on one to four family residential real estate and certain seasoned multi-family residential real estate loans, which are not 90 days or more past due or non-performing and which have been made in accordance with prudent underwriting standards are assigned a 50% level in the risk weighing system, as are certain privately-issued mortgage backed securities representing indirect ownership of such loans.  Off balance sheet items also are adjusted to take into account certain risk characteristics.
 
 
 
12

 
 
 
In addition to the risk based capital requirements, the federal bank regulatory agencies have established a minimum 3.0% leverage capital ratio (Tier 1 capital to total adjusted assets) requirement for the most highly rated banks and bank holding companies, with an additional cushion of at least 100 to 200 basis points for all other banks and bank holding companies, which effectively increases the minimum leverage capital ratio for such other banks to 4.0% - 5.0% or more.  Under the applicable regulations, the highest rated banks and bank holding companies are those that the federal bank regulatory agencies determine are not anticipating or experiencing significant growth and have well diversified risk, including no undue interest rate risk exposure, excellent asset quality, high liquidity, good earnings and, in general, those which are considered a strong banking organization.

A bank or bank holding company that has less than the minimum leverage capital ratio requirement must submit, to the applicable regulator for review and approval, a reasonable plan describing the means and timing by which the bank or bank holding company will achieve its minimum leverage capital ratio requirement.  A bank or bank holding company that fails to file such a plan is deemed to be operating in an unsafe and unsound manner and could be subject to a cease-and-desist order.
 
Under federal prompt corrective action regulations, the Federal Reserve Board is authorized and, under certain circumstances required, to take supervisory actions against state member banks that are not adequately capitalized. Under these regulations, a bank is considered to be (i) “well capitalized” if it maintains a total risk-based capital ratio of 10.0% or greater, a Tier 1 risk-based capital ratio of 6.0% or greater, and Tier I leverage capital of 5.0% or greater (measured as tier 1 capital to adjusted total assets), and is not subject to any written capital order or directive; (ii) “adequately capitalized” if it has total risk-based capital of 8.0% or more, Tier I risk-based capital of 4.0% or more and Tier I leverage capital of 4.0% or more (3.0% under certain circumstances), and does not meet the definition of “well capitalized”; (iii) “undercapitalized” if it has total risk-based capital of less than 8.0%, Tier I risk-based capital of less than 4.0% or Tier I leverage capital of less than 4.0% (3.0% under certain circumstances); (iv) “significantly undercapitalized” if it has total risk-based capital of less than 6.0%, Tier I risk-based capital less than 3.0%, or Tier I leverage capital of less than 3.0%; and (v) “critically undercapitalized” if its ratio of tangible equity to total assets is equal to or less than 2.0%.  Under certain circumstances, the Federal Reserve Board may reclassify a well capitalized institution as adequately capitalized, and may require an adequately capitalized institution or an undercapitalized institution to comply with supervisory actions as if it were in the next lower category (except that the Federal Reserve Board may not reclassify a significantly undercapitalized institution as critically undercapitalized).  The Federal Reserve Board may set higher capital requirements for an individual institution when particular circumstances warrant.
 
Currently, Old Line Bank is well capitalized.
 
As an additional means to identify problems in the financial management of depository institutions, the FDIA requires federal bank regulatory agencies to establish certain non-capital safety and soundness standards for institutions for which they are the primary federal regulator.  The standards relate generally to operations and management, asset quality, interest rate exposure and executive compensation.  The agencies are authorized to take action against institutions that fail to meet such standards.
 
Proposed New Capital Rules
 
On June 12, 2012, the federal bank regulatory agencies adopted notices of proposed rulemaking in which they proposed to revise their risk-based and leverage capital requirements consistent with agreements reached by the Basel Committee on Banking Supervision (BCBS) in “Basel III: A Global Regulatory Framework for More Resilient Banks and Banking Systems” (“Basel III”).  If adopted, the new requirements would introduce new tier 1 common equity ratio requirements of 4.5% and 6.5%, net of regulatory deductions, for adequately capitalized and well-capitalized institutions, respectively, and would also establish more conservative standards for including an instrument in regulatory capital.  The new requirements would also introduce a capital conservation buffer of an additional 2.5% of common equity to risk-weighted assets, raising the target minimum common equity ratio to 7%, the minimum tier 1 capital ratio to 8.5%, and the minimum total capital ratio to 10.5%.  An institution’s failure to achieve these minimum levels including the capital conservation buffer would restrict the institution’s ability to make capital distributions, including dividends, and to make certain discretionary bonus payments to executive officers.  The regulatory agencies also reserve the right to require capital ratios for individual institutions that are higher than these minimums depending on the institution’s individual circumstances.  The new requirements would also assign new risk weight categories for certain assets, most notably residential mortgage loans, high volatility commercial real estate loans, and past due assets.  These new risk weightings may require banks and bank holding companies to maintain additional capital against assets in those categories and may introduce more volatility in their capital ratios.
 
 
 
 
13

 
 
 
If adopted in their proposed form, the requirements will be phased in over a multi-year period.  The ultimate impact of the new capital and liquidity standards on us is currently being reviewed and will depend on a number of factors, including the final rulemaking and implementation by the bank regulatory agencies.  We cannot determine the ultimate effect that the final regulations, if enacted, would have upon our earnings or financial position.
 
Deposit Insurance
 
The deposits of Old Line Bank are insured up to applicable limits per insured depositor by the FDIC.  The Dodd-Frank Act permanently increased the FDIC deposit insurance coverage per separately insured depositor for all account types to $250,000.  In November 2010, as required by the Dodd-Frank Act, the FDIC issued a Final Rule that provides for unlimited insurance coverage of non-interest bearing demand transaction accounts, regardless of the balance of the account, through December 31, 2012.  On January 18, 2011, the FDIC issued a Final Rule to include Interest on Lawyer Trust Accounts (“IOLTAs”) in the temporary unlimited insurance coverage for non-interest bearing demand transaction accounts.  This temporary unlimited insurance coverage replaces the Transaction Account Guarantee Program (TAGP), which expired on December 31, 2010.  Unlike the TAGP, there is no special assessment associated with the temporary unlimited insurance coverage, nor may institutions opt out of the unlimited coverage.
 
Under the FDIA, the FDIC may terminate insurance of deposits upon a finding that the institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC.
 
Deposit Insurance Assessments
 
Under current FDIC regulations, each depository institution is assigned to a risk category based on capital and supervisory measures.  In 2009, the FDIC revised the method for calculating the assessment rate for depository institutions by introducing several adjustments to an institution’s initial base assessment rate.  A depository institution is assessed premiums by the FDIC based on its risk category and the amount of deposits held. On February 7, 2011, the FDIC approved a final rule on Assessments, Dividends, Assessment Base and Large Bank Pricing (“Rule”).  The Rule, mandated by the Dodd-Frank Act, changes the deposit insurance assessment system from one that is based on domestic deposits to one that is based on average consolidated total assets minus average tangible equity.  In addition, the Rule adopts a “scorecard” assessment scheme for larger banks and suspends dividend payments if the Deposit Insurance Fund reserve ratio exceeds 1.5%, but provides for decreasing assessment rates when the Deposit Insurance Fund reserve ratio reaches certain thresholds.  Under the Rule, larger insured depository institutions will likely be forced to pay higher assessments to the Deposit Insurance Fund than under the old system, which should offset the cost of the assessment increases for institutions with consolidated assets of less than $10 billion, such as Old Line Bank.
 
 
 
 
14

 
 
 
The Emergency Economic Stabilization Act of 2008
 
In the third quarter of 2008, the Federal Reserve Board, the U.S. Treasury and the FDIC initiated measures to stabilize the financial markets and to provide liquidity for financial institutions.  The Emergency Economic Stabilization Act of 2008 (“EESA”) was signed into law on October 3, 2008 and authorized the U.S. Treasury to provide funds to restore liquidity and stability to the U.S. financial system.  Under the authority of EESA, the U.S. Treasury instituted a voluntary capital purchase program to encourage U.S. financial institutions to build capital to increase the flow of financing to U.S. businesses and consumers to support the U.S. economy.  Under the program, the U.S. Treasury purchased senior preferred shares of financial institutions that pay cumulative dividends at a rate of 5% per year for five years and thereafter at a rate of 9% per year.  On December 5, 2008, Old Line Bancshares issued to the U.S. Treasury $7 million of Series A Preferred Stock and warrants to purchase 141,892 shares of our common stock at $7.40 per share.  We elected to participate in the capital purchase program at an amount equal to approximately 3% of our risk weighted assets at the time.
 
On July 15, 2009, we repurchased from the U.S. Treasury the 7,000 shares of preferred stock that we issued to them in December 2008.  We also repurchased the warrant to purchase 141,892 shares of our common stock that was issued to the U.S. Treasury in conjunction with the issuance of preferred stock.
 
Maryland Regulatory Assessment
 
The Commissioner assesses state chartered banks to cover the expense of regulating banking institutions.  Old Line Bank’s asset size determines the amount of the assessment.  In 2012, we paid $84,320 to the Commissioner.
 
Transactions with Affiliates and Insiders
 
Maryland law imposes restrictions on certain transactions with affiliates of Maryland commercial banks.  Generally, under Maryland law, a director, officer or employee of a commercial bank may not borrow, directly or indirectly, any money from the bank, unless the loan has been approved by a resolution adopted by and recorded in the minutes of the board of directors of the bank, or the executive committee of the bank, if that committee is authorized to make loans.  If the executive committee approves such a loan, the loan approval must be reported to the board of directors at its next meeting.  Certain commercial loans made to directors of a bank and certain consumer loans made to non-officer employees of the bank are exempt from the law’s coverage.  Section 23A of the Federal Reserve Act and the Federal Reserve Board’s Regulation W limit the extent to which a bank or its subsidiaries may engage in “covered transactions” with any one affiliate to an amount equal to 10% of such bank’s capital stock and surplus, and contain an aggregate limit on all such transactions with all affiliates to an amount equal to 20% of such bank’s capital stock and surplus.  An affiliate of a bank is generally any company or entity that controls, is controlled by, or is under common control with the bank.  In a holding company context, the parent bank holding company and any companies which are controlled by such parent holding company are affiliates of the bank. The term “covered transaction” includes the making of loans, purchase of assets, issuance of guarantees, and other similar transactions. In addition, loans or other extensions of credit by a bank to an affiliate are required to be collateralized in accordance with regulatory requirements and the bank’s transactions with affiliates must be consistent with safe and sound banking practices and may not involve the purchase by the bank of any low-quality asset from an affiliate.  Section 23B of the Federal Reserve Act applies to covered transactions as well as certain other transactions between a bank and its affiliates and Section 23B and Regulation W require that all such transactions be on terms substantially the same, or at least as favorable, to the bank as those provided to non-affiliates. Regulation W generally excludes non-bank and non-savings association subsidiaries of banks from treatment as affiliates, except to the extent that the Federal Reserve Board decides to treat these subsidiaries as affiliates.  All of Old Line Bank’s transactions with its affiliates comply with the applicable provisions of Sections 23A and 23B and Regulation W.
 
Section 22(h) of the Federal Reserve Act and the Federal Reserve Board’s Regulation O govern extensions of credit made by a bank to its directors, executive officers, and principal stockholders (“insiders”).  Among other things, these provisions require that extensions of credit to insiders be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present other unfavorable features.  Further, such extensions may not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of the bank’s capital.  Extensions of credit in excess of certain limits must be also be approved by the board of directors. All of Old Line Bank’s loans to its and Old Line Bancshares’ executive officers, directors and greater than 10% stockholders, and affiliated interests of such persons, comply with the requirements of Regulation O.
 
 
 
15

 
 
 
 
We have entered into banking transactions with our directors and executive officers and the business and professional organizations in which they are associated in the ordinary course of business.  We make such loans and loan commitments in accordance with all applicable laws.
 
Loans to One Borrower
 
Old Line Bank is subject to statutory and regulatory limits on the extension of credit to one borrower.  Generally, the maximum amount of total outstanding loans that a Maryland chartered trust company may have to any one borrower at any one time is 15% of Old Line Bank’s unimpaired capital and unimpaired surplus. An additional amount may be lent, equal to 10% of unimpaired capital and surplus, if such loan is secured by readily marketable collateral, which is defined to include certain securities and bullion, but generally does not include real estate.
 
Liquidity

Old Line Bank is subject to the reserve requirements imposed by the State of Maryland.  A Maryland commercial bank is required to have at all times a reserve equal to at least 15% of its demand deposits.  Old Line Bank is also subject to the reserve requirements of Federal Reserve Board’s Regulation D, which applies to all depository institutions.  Specifically, beginning on January 1, 2013, amounts in transaction accounts above $12.4 million and up to $79.5 million must have reserves held against them in the ratio of three percent of the amount.  Amounts above $79.5 million require reserves of $2,013,000 plus 10 percent of the amount in excess of $79.5 million.  The Maryland reserve requirements may be used to satisfy the requirements of Federal Reserve Board’s Regulation D.  Old Line Bank is in compliance with its reserve requirements.
 
Dividends
 
Old Line Bancshares, Inc. is a legal entity separate and distinct from Old Line Bank.  Virtually all of Old Line Bancshares, Inc.’s revenue available for the payment of dividends on its common stock results from dividends paid to Old Line Bancshares, Inc. by Old Line Bank.  Under Maryland law, Old Line Bank may declare a cash dividend, after providing for due or accrued expenses, losses, interest, and taxes, from its undivided profits or, with the prior approval of the Maryland Commissioner of Financial Regulation, from its surplus in excess of 100% of its required capital stock.  Also, if Old Line Bank’s surplus is less than 100% of its required capital stock, cash dividends may not be paid in excess of 90% of net earnings.  In addition to these specific restrictions, the bank regulatory agencies have the ability to prohibit or limit proposed dividends if such regulatory agencies determine the payment of such dividends would result in Old Line Bank being in an unsafe and unsound condition.
 
 
 
 
16

 
 

Community Reinvestment Act
 
Old Line Bank is required to comply with the Community Reinvestment Act (“CRA”) regardless of its capital condition.  The CRA requires that, in connection with its examinations of Old Line Bank, the Federal Reserve Board evaluates the record of Old Line Bank in meeting the credit needs of its local community, including low and moderate income neighborhoods, consistent with the safe and sound operation of the institution.  The CRA does not establish specific lending requirements or programs for financial institutions nor does it limit an institution’s discretion to develop the types of products and services that it believes are best suited to its particular community, consistent with the CRA.  These factors are considered in, among other things, evaluating mergers, acquisitions and applications to open a branch or facility.  The CRA also requires all institutions to make public disclosure of their CRA ratings.  Old Line Bank received a “Satisfactory” rating in its latest CRA examination.
 
Standards for Safety and Soundness
 
Federal law requires each federal banking agency to prescribe certain standards for all insured depository institutions.  These standards relate to, among other things, internal controls, information systems and audit systems, loan documentation, credit underwriting, interest rate risk exposure, asset growth, compensation, and other operational and managerial standards as the agency deems appropriate. Interagency guidelines set forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired.  If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the guidelines, the agency may require the institution to submit to the agency an acceptable plan to achieve compliance with the standard.  If an institution fails to meet these standards, the appropriate federal banking agency may require the institution to implement an acceptable compliance plan.  Failure to implement such a plan can result in further enforcement action, including the issuance of a cease and desist order or the imposition of civil money penalties.
 
Anti-Money Laundering and OFAC
 
Under federal law, financial institutions must maintain anti-money laundering programs that include established internal policies, procedures and controls; a designated compliance officer; an ongoing employee training program; and testing of the program by an independent audit function.  Financial institutions are also prohibited from entering into specified financial transactions and account relationships and must meet enhanced standards for due diligence and customer identification in their dealings with foreign financial institutions and foreign customers.  Financial institutions must take reasonable steps to conduct enhanced scrutiny of account relationships to guard against money laundering and to report any suspicious transactions, and law enforcement authorities have been granted increased access to financial information maintained by financial institutions. Bank regulators routinely examine institutions for compliance with these obligations, and they must consider an institution’s compliance in connection with the regulatory review of applications, including applications for banking mergers and acquisitions.  The regulatory authorities have imposed “cease and desist” orders and civil money penalty sanctions against institutions found to be violating these obligations.
 
The Office of Foreign Assets Control, or OFAC, is responsible for helping to insure that U.S. entities do not engage in transactions with certain prohibited parties, as defined by various Executive Orders and Acts of Congress. OFAC sends bank regulatory agencies lists of persons and organizations suspected of aiding, harboring or engaging in terrorist acts, known as Specially Designated Nationals and Blocked Persons.  If Old Line Bancshares or Old Line Bank finds a name on any transaction, account, or wire transfer that is on an OFAC list, they must freeze such account, file a suspicious activity report, and notify the appropriate authorities.
 
Consumer Protection Laws
 
Old Line Bank is subject to a number of federal and state laws designed to protect borrowers and promote lending to various sectors of the economy.  These laws include the Equal Credit Opportunity Act, the Fair Credit Reporting Act, the Fair and Accurate Credit Transactions Act, the Truth in Lending Act, the Home Mortgage Disclosure Act, and the Real Estate Settlement Procedures Act, and various state law counterparts.
 
 
 
17

 
 
 
In addition, federal law currently contains extensive customer privacy protection provisions.  Under these provisions, a financial institution must provide to its customers, at the inception of the customer relationship and annually thereafter, the institution’s policies and procedures regarding the handling of customers’ nonpublic personal financial information.  These provisions also provide that, except for certain limited exceptions, a financial institution may not provide such personal information to unaffiliated third parties unless the institution discloses to the customer that such information may be so provided and the customer is given the opportunity to opt out of such disclosure.  Further, under the “Interagency Guidelines Establishing Information Security Standards,” banks must implement a comprehensive information security program that includes administrative, technical, and physical safeguards to ensure the security and confidentiality of customer information.  Federal law makes it a criminal offense, except in limited circumstances, to obtain or attempt to obtain customer information of a financial nature by fraudulent or deceptive means.
 
Sarbanes-Oxley Act of 2002
 
The Sarbanes-Oxley Act of 2002 addresses, among other issues, corporate governance, auditing and accounting, executive compensation, and enhanced and timely disclosure of corporate information. We have prepared policies, procedures and systems designed to ensure compliance with the Sarbanes-Oxley Act and related regulations.
 
Other Legislative and Regulatory Initiatives
 
In addition to the Dodd-Frank Act and the regulations that will be promulgated thereunder, new proposals may be introduced in the United States Congress and in the Maryland Legislature and before various bank regulatory authorities which would alter the powers of, and restrictions on, different types of banking organizations and which would restructure part or all of the existing regulatory framework for banks, bank holding companies and other providers of financial services.  Moreover, other bills may be introduced in Congress which would further regulate, deregulate or restructure the financial services industry, including proposals to substantially reform the regulatory framework.  We cannot predict whether or in what form any proposed regulation or statute will be adopted or the extent to which any new regulation or statute may affect our business.
 
Effect of Governmental Monetary Policies
 
Domestic economic conditions and the monetary and fiscal policies of the United States government and its agencies affect our earnings.  The Federal Reserve Board’s monetary policies have had, and are likely to continue to have, an important impact on the operating results of financial institutions through its power to implement national monetary policy in order, among other things, to curb inflation or combat a recession.  The monetary policies of the Federal Reserve Board affect the levels of bank loans, investments and deposits through its control over the issuance of United States government securities, its regulation of the discount rate applicable to member banks and its influence over reserve requirements to which member banks are subject.  We cannot predict the nature or impact of future changes in monetary and fiscal policies.
 
 
 
18

 
 
 
 
Forward Looking Statements

Some of the matters discussed in this annual report including under the captions “Business of Old Line Bancshares, Inc.,” “Business of Old Line Bank,” “Risk Factors”, and “Management’s Discussion And Analysis Of Financial Condition And Results Of Operations” and elsewhere in this annual report constitute forward looking statements.  These forward-looking statements include (a) our objectives, expectations and intentions, including (i) branch retention and closings, opening of new locations and market expansion, (ii) statements regarding anticipated changes in non-interest expenses (including as a result of the pending merger with WSB) and that net interest income will continue to increase during 2013, (iii) that merger-related expenses will cause lower than expected earnings until completion of the merger and that the merger with WSB will be accretive to earnings within three quarters of closing, (iv) maintenance of the net interest margin, (v) our belief that we have identified any problem assets and that our borrowers will continue to remain current on their loans, (vi) Old Line Bancshares being well positioned to capitalize on potential opportunities in a healthy economy, (vii) expected losses on and our intentions with respect to our investment securities, (viii) earnings on bank owned life insurance, (ix) continued use of brokered deposits for funding, and (x) expected cash flows on acquired impaired loans; (b) sources of and sufficiency of liquidity; (c) the adequacy of the allowance for loan losses; (d) expected loan, deposit, asset, balance sheet and earnings growth; (e) anticipated payment on non-accrual loans, settlement on the sale of foreclosed properties and anticipated foreclose on a property securing another non-accrual loan,; (f) impact of new accounting guidance; (g) expectations with respect to the impact of pending legal proceedings; (h) improving earnings per share and stockholder value; (i) the impact of off-balance sheet arrangements;  and (j) financial and other goals and plans.

Item 1A.                      Risk Factors

You should consider carefully the following risks, along with other information contained in this Form 10-K.  The risks and uncertainties described below are not the only ones that may affect us.  Additional risks and uncertainties also may adversely affect our business and operations including those discussed in Item 7-Management’s Discussion and Analysis of Financial Condition and Results of Operations.  Any of the following events, should they actually occur, could materially and adversely affect our business and financial results.

Risk Factors Related to the Pending Merger with WSB Holdings, Inc.
 
We may fail to realize all of the anticipated benefits of the merger.  The success of the pending merger with WSB, as discussed above in “Item-1 Business” will depend, in part, on our ability to realize the anticipated benefits and cost savings from combining the businesses of Old Line Bancshares and WSB.  To realize these anticipated benefits and cost savings, however, we must successfully combine the businesses of Old Line Bancshares and WSB.  If we are unable to achieve these objectives, the anticipated benefits and cost savings of the merger may not be realized fully or at all or may take longer to realize than expected.
 
Old Line Bancshares and WSB have operated and, until the completion of the merger, will continue to operate, independently.  It is possible that the integration process could result in the loss of key employees, the loss of key depositors or other bank customers, the disruption of each company’s ongoing businesses or inconsistencies in standards, controls, procedures and policies that adversely affect Old Line Bancshares’ and WSB’s ability to maintain their relationships with their respective clients, customers, depositors and employees or to achieve the anticipated benefits of the merger.  Integration efforts between the two companies may, to some extent, also divert management attention and resources.  These integration matters could have an adverse effect on each of Old Line Bancshares and WSB during such transition period.
 
 
 
 
 
19

 


The market price of Old Line Bancshares common stock after the merger may be affected by factors different from those affecting the shares of Old Line Bancshares or WSB currently.  The businesses of Old Line Bancshares and WSB differ and, accordingly, the results of operations of the combined company and the market price of the combined company’s shares of common stock may be affected by factors different from those currently affecting our independent results of operations and the market prices of our common stock.
 
We may be unable to obtain satisfaction of all conditions to complete our merger with WSB, including the approval of our stockholders, in the anticipated timeframe.  Completion of the merger is contingent upon customary closing conditions, including approval of the merger and the merger agreement by our stockholders and approval of the merger by WSB’s stockholders.  If the stockholders do not approve the merger and/or the merger agreement at the special stockholders meetings, we will not consummate the merger.
 
Completion of the merger is also conditioned upon customary closing conditions.  Although Old Line Bancshares and WSB have agreed in the merger agreement to use reasonable best efforts to consummate the merger, the other conditions to the merger may fail to be satisfied.  In addition, satisfying the conditions to, and completion of, the merger may take longer than, and could cost more than we expect.  Any delay in completing the merger may adversely affect the benefits that we expect to achieve from the merger and the integration of our business with WSB’s business.
 
If the merger is not completed, we will have incurred substantial expenses without realizing the expected benefits. We have incurred substantial expenses in connection with the execution of the merger agreement and the merger.  The completion of the merger depends on the satisfaction of specified conditions; including the approval of the stockholders of Old Line Bancshares and WSB and the receipt of regulatory approvals.  We have received all of the required regulatory approvals, and each of Old Line Bancshares and WSB has scheduled a special meeting of their stockholders on April 15, 2013 to vote on approval of the merger and/or the merger agreement.  There is no guarantee that we will receive the required stockholder approvals.  If the merger is not completed, these expenses could have a material adverse impact on our financial condition because we will not realize the expected benefits.
 
Failure to complete the merger could negatively impact our stock price and our future business and financial results.  If we do not complete the merger, it may adversely affect our ongoing business and we will be subject to several risks, including the following:
 
·  
We may be required, under certain circumstances, to pay WSB a termination fee of $750,000 under the merger agreement;
 
·  
We will be required to pay certain costs relating to the merger, whether or not the merger is completed, such as legal, accounting, financial advisor and printing fees; and
 
·  
Matters relating to the merger may require substantial commitments of time and resources by our management that they could otherwise have devoted to other opportunities that may be beneficial to us.
 
·  
In addition, if we do not complete the merger we may experience negative reactions from the financial markets and from our customers and employees.  We could also be subject to litigation related to any failure to complete the merger or to enforcement proceedings commenced against us to perform our obligations under the merger agreement.
 
·  
If we do not complete the merger, we cannot assure our stockholders that the risks described above will not materialize and will not materially affect our business, financial results and stock price.
 
Pending litigation related to the merger may delay or prevent the merger and could cause us to incur significant costs and expenses.  As discussed in “Item-3 Legal Proceedings” Rosalie Jones, both individually and on behalf of a putative class of WSB’s stockholders, filed a complaint in the Circuit Court for Prince George’s County, Maryland, against WSB and its directors as well as Old Line Bancshares.  The complaint asks the Court to enjoin the merger based on allegations that, among others things, the merger consideration to be paid to stockholders of WSB is inadequate and, in approving that consideration and the other terms of the merger agreement, the directors of WSB breached their fiduciary duties to stockholders.  If the merger is consummated prior to the time these claims are adjudicated, then the plaintiff has asked the Court to rescind the merger or award rescissory damages to the plaintiff and the other members of the putative class of stockholders.  While the defendants have entered into a memorandum of understanding with the plaintiff that contemplates a settlement between the parties (which must be approved by the court), there can be no assurance that the parties will enter into a stipulation of settlement or, if they do, that the court will approve any proposed settlement, or that any eventual settlement will be under the same terms as those contemplated by the memorandum of understanding.  If the parties do not enter into a stipulation of settlement or the court does not approve such a stipulation of settlement, then this litigation could delay or even prevent the merger and could cause us to incur significant legal fees and other costs to defend the claims, which could reduce the aggregate merger consideration that will be payable to stockholders of WSB if and when the merger is consummated and/or adversely impact our financial condition and results of operations of both before and after the merger.  No assurance can be given that we will be successful in the defense of these claims.
 
 
 
 
20

 
 
 
Risk Factors Relating to Old Line Bancshares’ Business
 
If economic conditions deteriorate further, our borrowers’ ability to repay loans may decline and the value of the collateral securing our loans may decrease.  These conditions could adversely affect our results of operations and financial condition. Changes in prevailing economic conditions, including declining real estate values, changes in interest rates which may cause a decrease in interest rate spreads, adverse employment conditions, the monetary and fiscal policies of the federal government and other significant external events may adversely affect our financial results.  While the recession that began in 2007 has officially ended and there continues to be evidence of improvement in the economy, it remains unclear when conditions will improve to the extent that they will positively impact borrowers’ ability to repay their loans in general and demand for loans overall.  Although signs of stability have emerged, we expect that the business environment in the State of Maryland and the entire United States will continue to present challenges for the foreseeable future.  Further continuing economic uncertainty, including regarding concerns about U.S. debt levels and related governmental actions, including potential tax increases and cuts in government spending such as those imposed by the recent “sequester” and continuing economic problems in Europe, may hamper the ongoing recovery or otherwise negatively impact economic conditions going forward.

  Although we have seen limited and sporadic pockets of price stability or even appreciation in our market area, there remains potential for future decline in real estate values.  Because real estate related loans comprise a significant portion of our loans, continued decreases in real estate values could adversely affect the value of property used as collateral for loans in our portfolio.  Although the adverse economic climate during the past five years has not severely impacted us due to our strict underwriting standards, further adverse changes in the economy, including increased unemployment or the economy moving back into a recession, could have a negative effect on the ability of our borrowers to make timely repayments of their loans, which would have an adverse impact on our earnings.

If U.S. markets and economic conditions do not significantly improve or further deteriorate, it could adversely affect our liquidity.  Old Line Bank must maintain sufficient liquidity to ensure cash flow is available to satisfy current and future financial obligations including demand for loans and deposit withdrawals, funding of operating costs and other corporate purposes.  We obtain funding through deposits and various short term and long term wholesale borrowings, including federal funds purchased, unsecured borrowings, brokered certificates of deposits and borrowings from the Federal Home Loan Bank of Atlanta and others.  Economic uncertainty and disruptions in the financial system may adversely affect our liquidity.  Dramatic declines in the housing market during the past five years, falling real estate prices and increased foreclosures and unemployment, have resulted in significant asset value write downs by financial institutions, including government sponsored entities and investment banks.  These investment write downs have caused financial institutions to seek additional capital. Should we experience a substantial deterioration in our financial condition or should disruptions in the financial markets restrict our funding, it would negatively impact our liquidity.  To mitigate this risk, we closely monitor our liquidity and maintain a line of credit with the Federal Home Loan Bank and have received approval to borrow from the Federal Reserve Bank of Richmond.
 
 
 
 
21

 

 

Our need to comply with extensive and complex governmental regulation could have an adverse effect on our business and our growth strategy. The banking industry is subject to extensive regulation by state and federal banking authorities.  Many of these regulations are intended to protect depositors, the public or the FDIC insurance funds, not stockholders.  Regulatory requirements affect our lending practices, capital structure, investment practices, dividend policy, ability to attract and retain personnel and many other aspects of our business.  These requirements may constrain our rate of growth and changes in regulations could adversely affect us.  The cost of compliance with regulatory requirements could adversely affect our ability to operate profitably.

In addition, because federal regulation of financial institutions changes regularly and is the subject of constant legislative debate, we cannot forecast how federal regulation of financial institutions may change in the future and impact our operations.  In light of the performance of and government intervention in the financial sector, we fully expect there will be significant changes to the banking and financial institutions’ regulatory agencies in the near future.  We further anticipate that regulatory authorities may enact additional laws and regulations in response to the ongoing financial crisis that could have an impact on our operations.  Changes in regulation and oversight, including in the form of changes to statutes, regulations or regulatory policies or changes in interpretation or implementation of statutes, regulations or policies, could affect the service and products we offer, increase our operating expenses, increase compliance challenges and otherwise adversely impact our financial performance and condition.  In addition, the burden imposed by these federal and state regulations may place banks in general, and Old Line Bank specifically, at a competitive disadvantage compared to less regulated competitors.

Various provisions of the Dodd-Frank Act may adversely impact our results of operations, liquidity or financial condition.  The Dodd-Frank Act represents a comprehensive overhaul of the U.S. financial services industry.  Among other things, the Dodd-Frank Act establishes the new federal Bureau of Consumer Financial Protection (the “BCFP”), includes provisions affecting corporate governance and executive compensation disclosure at all SEC reporting companies, allows financial institutions to pay interest on business checking accounts, broadens the base for FDIC insurance assessments, and includes new restrictions on how mortgage brokers and loan originators may be compensated.  The Dodd-Frank Act requires the BCFP and other federal agencies to implement many new and significant rules and regulations to implement its various provisions.  There are many regulations under the Dodd-Frank act that have not yet been proposed or adopted.  We will not know the full impact of the Dodd-Frank Act on our business for years until regulations implementing the statute are adopted and implemented.  As a result, we cannot at this time predict the extent to which the Dodd-Frank Act will impact our business, operations or financial condition.  However, compliance with these new laws and regulations may require us to make changes to our business and operations and will likely result in additional costs and a diversion of management’s time from other business activities, any of which may adversely impact our results of operations, liquidity or financial condition.  Further, if the industry responds to provisions allowing financial institutions to pay interest on business checking accounts by competing for those deposits with interest bearing accounts, this may put some degree of downward pressure on our net interest margin when and if interest rates begin to increase.
 
Because we serve a limited market area in Maryland, an economic downturn in our market area could more adversely affect us than it affects our larger competitors that are more geographically diverse.  Our current primary market area consists of the suburban Maryland (Washington, D.C. suburbs) counties of Anne Arundel, Calvert, Charles, Montgomery, Prince George’s and St. Mary’s.  We have expanded in the counties in which we have historically operated and into Calvert, Montgomery and St. Mary’s Counties, Maryland and may expand in contiguous northern and western counties, such as Howard County, Maryland.  However, broad geographic diversification is not currently part of our community bank focus.  Overall, during the last five years, the business environment negatively impacted many businesses and households in the United States and worldwide.  Although the economic decline has not impacted the suburban Maryland and Washington D.C. suburbs as adversely as other areas of the United States, it has caused an increase in unemployment and business failures and a decline in property values.  As a result, if our market area continues to suffer an economic downturn, it may more severely affect our business and financial condition than it affects larger bank competitors.  In particular, due to the proximity of our primary market area to Washington, D.C., decreases in spending by the Federal government, including as a result of recent cuts implemented by the “sequester” that became effective on March 1, 2013 could impact us more than banks that serve a larger or a different geographical area.  Our larger competitors, for example, serve more geographically diverse market areas, parts of which may not be affected by the same economic conditions that may exist in our market area.  Further, unexpected changes in the national and local economy may adversely affect our ability to attract deposits and to make loans.  Such risks are beyond our control and may have a material adverse effect on our financial condition and results of operations and, in turn, the value of our securities.
 
 
 
 
22

 

 
We depend on the services of key personnel.  The loss of any of these personnel could disrupt our operations and our business could suffer. Our success depends substantially on the skills and abilities of our executive management team, including James W. Cornelsen, our President and Chief Executive Officer, Joseph E. Burnett, our Executive Vice President and Chief Lending Officer, and Sandi F. Burnett, our Executive Vice President and Chief Credit Officer.  They provide valuable services to us and would be difficult to replace. Although we have entered into employment agreements with these executives, the existence of such agreements does not assure that we will retain their services.  Christine M. Rush, our Executive Vice President and Chief Financial Officer, has notified us of her resignation from Old Line Bancshares and Old Line Bank effective May 10, 2013.  While we believe we have in house personnel who are well positioned to assume Ms. Rush’s duties upon her departure, and thus do not anticipate any material adverse effects from her departure, we cannot be certain that this will be the case.

Also, our growth and success and our anticipated future growth and success, in a large part, is due and we anticipate will be due to the relationships maintained by our banking executives with our customers.  The loss of services of one or more of these executives or other key employees could have a material adverse effect on our operations and our business could suffer.  The experienced commercial lenders that we have hired are not a party to any employment agreement with us and they could terminate their employment with us at any time and for any reason.

Our growth and expansion strategy may not be successful. Our ability to grow depends upon our ability to attract new deposits, identify loan and investment opportunities and maintain adequate capital levels.  We may also grow through acquisitions of existing financial institutions or branches thereof.  There are no guarantees that our expansion strategies will be successful.  Also, in order to effectively manage our anticipated and/or actual loan growth we have and may continue to make additional investments in equipment and personnel, which also will increase our non-interest expense.  If we grow too quickly and are not able to control costs and maintain asset quality, growth could materially and adversely affect our financial performance.

Our concentrations of loans in various categories may also increase the risk of credit losses. We currently invest more than 25% of our capital in various loan types and industry segments, including commercial real estate loans and loans to the hospitality industry (hotels/motels). While recent declines in the local commercial real estate market have not caused the collateral securing our loans to exceed acceptable loan to value ratios, a further deterioration in the commercial real estate market could cause deterioration in the collateral securing these loans and/or a decline in our customers’ earning capacity.  This could negatively impact us.  Although we have made a large portion of our hospitality loans to long term, well established operators in strategic locations, a continued decline in the occupancy rate in these facilities could negatively impact their earnings.  This could adversely impact their ability to repay their loan, which would adversely impact our net income.

If our allowance for loan losses is not sufficient to cover actual loan losses, our earnings will decrease. We maintain an allowance for loan losses that we believe is adequate for absorbing any potential losses in our loan portfolio.  Management, through a periodic review and consideration of the loan portfolio, determines the amount of the allowance for loan losses.  Although we believe the allowance for loan losses is adequate to absorb probable losses in our loan portfolio, even under normal economic conditions, we cannot predict such losses with certainty.  The unprecedented volatility experienced in the financial and capital markets during the last four years makes this determination even more difficult as processes we use to estimate the allowance for loan losses may no longer be dependable because they rely on complex judgments, including forecasts of economic conditions that may not be accurate.  As a result, we cannot be sure that our allowance is or will be adequate in the future.  If management’s assumptions and judgments prove to be incorrect and the allowance for loan losses is inadequate to absorb future losses, our earnings will suffer.
 
 
 
23

 
 

 
As of December 31, 2012, commercial and industrial, construction, and commercial real estate mortgage loans comprise approximately 89.50% of our loan portfolio.  These types of loans are generally viewed as having more risk of default than residential real estate or consumer loans and typically have larger balances than residential real estate loans and consumer loans.  A deterioration of one or a few of these loans could cause a significant increase in non-performing loans.  Such an increase could result in a net loss of earnings from these loans, an increase in the provision for loan losses and an increase in loan charge-offs, all of which could have a material adverse effect on our financial condition and results of operations.

Our profitability depends on interest rates and changes in monetary policy may impact us. Our results of operations depend to a large extent on our “net interest income,” which is the difference between the interest expense incurred in connection with our interest bearing liabilities, such as interest on deposit accounts, and the interest income received from our interest earning assets, such as loans and investment securities.  Interest rates, because they are influenced by, among other things, expectations about future events, including the level of economic activity, federal monetary and fiscal policy, and geopolitical stability, are not predictable or controllable.  Additionally, competitive factors heavily influence the interest rates we can earn on our loan and investment portfolios and the interest rates we pay on our deposits.  Community banks are often at a competitive disadvantage in managing their cost of funds compared to the large regional, super regional or national banks that have access to the national and international capital markets.  These factors influence our ability to maintain a stable net interest margin.

We seek to maintain a neutral position in terms of the volume of assets and liabilities that mature or reprice during any period so that we may reasonably predict our net interest margin.  However, interest rate fluctuations, loan prepayments, loan production and deposit flows are constantly changing and influence our ability to maintain this neutral position.  Generally speaking, our earnings are more sensitive to fluctuations in interest rates the greater the variance in the volume of assets and liabilities that mature and reprice in any period.  The extent and duration of the sensitivity will depend on the cumulative variance over time, the velocity and direction of interest rates, and whether we are more asset than liability sensitive.  Accordingly, we may not be successful in maintaining this neutral position and, as a result, our net interest margin may suffer.

The market value of our investments could negatively impact stockholders’ equity.  We have designated all of our investment securities portfolio (and 19.90% of total assets) at December 31, 2012 as available for sale.  We “mark to market” temporary unrealized gains and losses in the estimated value of the available for sale portfolio and reflect this adjustment as a separate item in stockholders’ equity, net of taxes.  As of December 31, 2012, we had temporary unrealized gains in our available for sale portfolio of $2.5 million (net of taxes).  As a result of the recent economic recession and the continued economic slowdown, several municipalities continue to report budget deficits and companies continue to report lower earnings.  These budget deficits and lower earnings could cause temporary and other than temporary impairment charges in our investment securities portfolio and cause us to report lower net income and a decline in stockholders’ equity.

Any future issuances of common stock in connection with acquisitions or otherwise could dilute your ownership of Old Line Bancshares.  We may use our common stock to acquire other companies or to make investments in banks and other complementary businesses in the future.  We may also issue common stock, or securities convertible into common stock, through public or private offerings, in order to raise additional capital in connection with future acquisitions, to satisfy regulatory capital requirements or for general corporate purposes.  Any such stock issuances would dilute your ownership interest in Old Line Bancshares and may dilute the per share value of the common stock.
 
Our future acquisitions, if any, may cause us to become more susceptible to adverse economic events. While we currently have no agreements to acquire additional financial institutions, other than pursuant to the pending merger with WSB, we may do so in the future if an attractive acquisition opportunity arises that is consistent with our business plan.  Any future business acquisitions could be material to us, and the degree of success achieved in acquiring and integrating these businesses into Old Line Bancshares could have a material effect on the value of our common stock.  In addition, any acquisition could require us to use substantial cash or other liquid assets or to incur debt.  In those events, we could become more susceptible to future economic downturns and competitive pressures.
 
 
 
24

 
 
 
We face limits on our ability to lend.  The amount of our capital limits the amount that we can loan to a single borrower.  Generally, under current law, we may lend up to 15% of our unimpaired capital and surplus to any one borrower.  As of December 31, 2012, we were able to lend approximately $10.6 million to any one borrower.  This amount is significantly less than that of many of our larger competitors and may discourage potential borrowers who have credit needs in excess of our legal lending limit from doing business with us.  We generally try to accommodate larger loans by selling participations in those loans to other financial institutions, but this strategy is not always available.  We may not be able to attract or maintain customers seeking larger loans and we may not be able to sell participations in such loans on terms we consider favorable.

Additional capital may not be available when needed or required by regulatory authorities. Federal and state regulatory authorities require us to maintain adequate levels of capital to support our operations.  In addition, we may elect to raise additional capital to support our business or to finance future acquisitions, if any, or we may otherwise elect or our regulators may require that we raise additional capital.  Our ability to raise additional capital, if needed, will depend on conditions in the capital markets, economic conditions and a number of other factors, many of which are outside our control.  Current conditions in the capital markets are such that traditional sources of capital may not be available to us on reasonable terms if we needed to raise additional capital.  Accordingly, we may not be able to raise additional capital if needed or on terms that are favorable or otherwise not dilutive to existing stockholders.  If we cannot raise additional capital when needed, or on desirable terms, it may have a material adverse effect on our financial condition, results of operations and prospects.
 
We face substantial competition which could adversely affect our growth and operating results.  We operate in a competitive market for financial services and face intense competition from other financial institutions both in making loans and in attracting deposits.  Many of these financial institutions have been in business for many years, are significantly larger, have established customer bases, have greater financial resources and lending limits than we do, and are able to offer certain services that we are not able to offer.  If we cannot attract deposits and make loans at a sufficient level, our operating results will suffer, as will our opportunities for growth.
 
System failure or cybersecurity breaches of our network security could subject us to increased operating costs as well as litigation and other potential losses.  We rely heavily on communications and information systems to conduct our business. The computer systems and network infrastructure we use could be vulnerable to unforeseen hardware and cybersecurity issues. Our operations are dependent upon our ability to protect our computer equipment against damage from fire, power loss, telecommunications failure or a similar catastrophic event. Any damage or failure that causes an interruption in our operations could have an adverse effect on our financial condition and results of operations. In addition, our operations are dependent upon our ability to protect the computer systems and network infrastructure we use, including our Internet banking activities, against damage from physical break-ins, cybersecurity breaches and other disruptive problems caused by the Internet or other users. Such computer break-ins and other disruptions would jeopardize the security of information stored in and transmitted through our computer systems and network infrastructure, which may result in significant liability to us, subject us to additional regulatory scrutiny, damage our reputation, result in a loss of customers, and inhibit current and potential customers from our Internet banking services, any or all of which could have a material adverse effect on our results of operations and financial condition. Each year, we add additional security measures to our computer systems and network infrastructure to mitigate the possibility of cybersecurity breaches including firewalls and penetration testing, but there can be no assurance that such security measures will be effective in preventing such breaches, damage or failures. We continue to investigate cost effective measures to mitigate any potential losses, and have insurance protection; intended to cover losses due to network security breaches; there is no guarantee, however, that such insurance, would cover all costs associated with any breach, damage or failure of our computer systems and network infrastructure.
 

 
25

 

Consumers may decide not to use banks to complete their financial transactions.  Technology and other changes are allowing consumers to complete financial transactions through alternative methods that historically have involved banks.  For example, consumers can now maintain funds that they have historically held as bank deposits in brokerage accounts, mutual funds or general-purpose reloadable prepaid cards. Consumers can also complete transactions such as paying bills and transferring funds directly without the assistance of banks.  The process of eliminating banks as intermediaries could result in the loss of fee income, as well as the loss of customer deposits and the related income generated from those deposits.  The loss of these revenue streams and the lower cost of deposits as a source of funds could have a material adverse effect on our financial condition and results of operations.

Item 1B.
Unresolved Staff Comments

 
Not applicable as we are not an accelerated filer or large accelerated filer.

Item 2.
Properties

As of December 31, 2012, we operate a total of 19 branch locations and seven loan production offices.  Our headquarters is located at 1525 Pointer Ridge Place, Bowie, Maryland in Prince George’s County.  Pointer Ridge Office Investment, LLC, an entity in which we have an approximately $653,000 investment and a 62.50% ownership interest owns this property.  Frank Lucente, a director of Old Line Bancshares, Inc. and Old Line Bank controls 12.50% of Pointer Ridge and controls the manager of Pointer Ridge.




 
26

 

               
               
Legacy Properties
Location
Address
Opened
Date
Square
 Feet
 
 
Monthly
 Lease
Amount
Term
Renewal
Option
Accokeek
15808 Livingston Road
 Accokeek, Maryland
12/1995
1,218
 
Owned
 
 
Annapolis
167-U Jennifer Road
Annapolis, Maryland
9/2008
1,620
$
5,606
5 years
(1) 5 years
Annapolis
2530 Riva Road
Annapolis, Maryland
9/2011
3,899
$
9,748
10yrs 7mos
(2) 5 years
Bowie
Suite 100
1525 Pointer Ridge Place
Bowie, Maryland
6/2006
2,557
$
7,166
13 years
(2) 5years
Bowie
Suite 101
1525 Pointer Ridge Place
Bowie, Maryland
1/2012
2,282
$
3,043
8yrs 5 mos
(2) 5years
Bowie
Suite 300
1525 Pointer Ridge Place
Bowie, Maryland
6/2006
5,449
$
13,373
13 years
(2) 5years
Bowie
Suite 301
1525 Pointer Ridge Place
Bowie, Maryland
1/2012
1,732
$
2,598
8yrs 5 mos
(2) 5years
Bowie
Suite 302, 303a, 304 & 305
1525 Pointer Ridge Place
Bowie, Maryland
12/2012
2,896
$
4,827
6yrs 6 mos
(2) 5years
Bowie
Suite 400
1525 Pointer Ridge Place
Bowie, Maryland
6/2006
11,053
$
26,695
13 years
(2) 5years
Clinton
7801 Old Branch Avenue
Clinton, Maryland
9/2002
2,550
$
2,807
5 years
(2) 5years
College Park
1st Floor
9658 Baltimore Avenue
College Park, Maryland
3/2008
1,916
$
5,464
10 years
(2) 5 years
College Park
4th Floor
9658 Baltimore Avenue
College Park, Maryland
7/2005
1,268
$
3,215
10 years
(2) 5 years
Crain Highway
2995 Crain Highway
Waldorf, Maryland
6/1999
8,044
 
Owned
 
 
Crofton
1641 Maryland Route 3 North
Crofton, Maryland
7/2009
2,420
$
7,161
10 years
(3) 5 years
Fairwood
12100 Annapolis Road
Glen Dale, Maryland
10/2009
2,863
 
Owned
   
Greenbelt
6421 Ivy Lane
Greenbelt, Maryland
9/2009
33,000
$
8,825
30 years
 (2) 10 years
Old Line Centre
12080 Old Line Centre
Waldorf, Maryland
11/1989
2,048
$
5,142
10 years
(1) 5years


 
27

 

The following table outlines the properties we acquired on April 1, 2011.


Properties Acquired April 1, 2011
Location
Address
Opened
Date
Square
 Feet
 
Monthly
Lease
Amount
Term
Renewal
Option
Bryans Road
7175 Indian Head Highway
Bryans Road, Maryland
5/1964
3,711
 
Owned
 
 
California
22741 Three Notch Road
California, Maryland
4/1985
3,366
$
6,249
5 years
(2) 5 years
Callaway
20990 Point Lookout Road
Callaway, Maryland
8/2005
1,795
 
Owned
 
 
Fort Washington
12740 Old Fort Road
Fort Washington, Maryland
2/1973
2,800
$
6,331
5 years
(1) 5 years
La Plata
101 Charles Street
La Plata, Maryland
4/1974
2,910
$
8,405
15 years
(3) 10 years
Leonardtown Road
3135 Leonardtown Road
Waldorf, Maryland
6/1963
7,076
 
Owned
 
 
Lexington Park
46930 South Shangri La Drive
Lexington Park, Maryland
6/1959
7,763
$
10,767
20 years
N/A
Prince Frederick
691 Prince Frederick Boulevard
Prince Frederick, Maryland
8/1999
3,400
$
9,124
20 years
N/A
Solomons
80 Holiday Drive
Solomons, Maryland
2/1998
2,194
$
4,294
20 years
N/A
Waldorf Operations
3220 Old Washington Road
Waldorf, Maryland
12/1988
21,064
 
Owned
 
 












 
28

 



Item 3.
Legal Proceedings

Old Line Bank has a collection case pending before the Superior Court for the District of Columbia, which arises from a $1,776,350 commercial loan issued to Ngozika Nwaneri, M.D. by MB&T.  That loan was to be secured by deeds of trust against one commercial property and four residential building lots jointly owned by Dr. Nwaneri and his wife, Chinyere Nwaneri.  Dr. Nwaneri executed the deeds of trust on behalf of Mrs. Nwaneri under the authority of two separate powers of attorney executed by Mrs. Nwaneri.

This loan has matured and Dr. Nwaneri has defaulted on his repayment obligations.  The outstanding balance on this loan is approximately $1.6 million.  In an effort to avoid Dr. Nwaneri’s payment obligations and to avoid foreclosure under the deed of trust, on October 22, 2010, Mrs. Nwaneri initiated a case in the Superior Court of the District of Columbia claiming that she did not sign the powers of attorneys and that the deeds of trust are void.  The Bank interpleaded Dr. Nwaneri in the case and asserted claims against him for fraud and breach of contract, among other causes of action.  In response, Dr. Nwaneri counter-sued the Bank and has asserted claims of fraud and breach of fiduciary duty. Dr. Nwaneri is seeking $2.5 million in compensatory damages and $2.5 million in punitive damages.  On March 12, 2013, mediation proceedings with the borrower failed and a pre-trial hearing is scheduled for the end of May 2013.  We believe that Dr. and Mrs. Nwaneri’s claims are entirely without merit.

As noted above, on September 27, 2012, Rosalie Jones, both individually and on behalf of a putative class of WSB’s stockholders filed a complaint in the Circuit Court for Prince George’s County, Maryland against WSB and its directors as well as Old Line Bancshares.  The complaint seeks to enjoin our proposed merger with WSB and alleges, among other things, that the members of WSB’s board of directors breached their fiduciary duties by agreeing to sell WSB for inadequate and unfair consideration and pursuant to an unfair process.  The complaint also alleges that WSB directors agreed to provisions in the merger agreement that constitute “onerous and preclusive deal protection devices,” and that certain officers and directors of WSB will receive personal benefits from the merger not shared in by other WSB stockholders.  The complaint further alleges that WSB and Old Line Bancshares aided and abetted such alleged breaches.

On February 5, 2013, the defendants entered into a memorandum of understanding with the plaintiff regarding settlement of all claims asserted on behalf of the alleged class of WSB stockholders.  In connection with the settlement contemplated by the memorandum of understanding, the litigation and all claims asserted in such litigation will be dismissed subject to court approval.  The proposed settlement terms require Old Line Bancshares and WSB to make certain additional disclosures related to the merger, which disclosures are included in the joint proxy statement/prospectus of Old Line Bancshares and WSB dated February 15, 2013, and sent to their respective stockholders.  The parties also agreed that plaintiffs may seek attorneys’ fees and costs in an as yet undetermined amount, with the defendants to pay such fees and costs if and to the extent they are approved by the court.  The memorandum of understanding further contemplates that the parties will enter into a stipulation of settlement, which will be subject to customary conditions, including confirmatory discovery and court approval following notice to WSB’s stockholders.  If the parties enter into a stipulation of settlement, a hearing will be scheduled at which the court will consider the fairness, reasonableness and adequacy of the settlement.  There can be no assurance that the parties will ultimately enter into a stipulation of settlement, that the court will approve any proposed settlement, or that any eventual settlement will be under the same terms as those contemplated by the memorandum of understanding.

We are not involved in any legal proceedings, other than as discussed above, the outcome of which, in management’s opinion, would be material to our financial condition or results of operations.
 

Item 4.
Mine Safety Disclosures

 
Not applicable


 
29

 
 
PART II

Item 5.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Common Stock Prices

The table below shows the high and low sales information as reported on the Nasdaq Capital Market.  The quotations reflect interdealer prices, without retail mark up, mark down, or commission, and may not represent actual transactions.
 
             
   
Sale Price Range
 
             
2012
 
High
   
Low
 
First Quarter
  $ 10.75     $ 7.75  
Second Quarter
    11.20       10.15  
Third Quarter
    11.24       9.55  
Fourth Quarter
    12.99       10.51  
                 
2011
               
First Quarter
  $ 10.45     $ 7.45  
Second Quarter
    9.49       8.22  
Third Quarter
    8.43       6.64  
Fourth Quarter
    8.25       6.83  

As of December 31, 2012, there were 6,845,432 shares of common stock issued and outstanding held by approximately 450 stockholders of record.   There were 398,958 shares of common stock issuable on the exercise of outstanding stock options, 334,612 of which were exercisable.  The remaining are exercisable as follows:
 
       
Date Exercisable
 
# of Shares
 
January 27, 2013
    5,594  
January 31, 2013
    21,876  
January 31, 2014
    21,876  
September 10, 2014
    5,000  
September 10, 2015
    5,000  
September 10, 2016
    5,000  
Total
    64,346  

Dividends

We have paid the following dividends on our common stock during the years indicated:
 
   
2012
   
2011
 
March
  $ 0.04     $ 0.03  
June
    0.04       0.03  
September
    0.04       0.03  
December
    0.04       0.04  
Total
  $ 0.16     $ 0.13  
 
 
 
 
30

 
 

 
Our ability to pay dividends in the future will depend on the ability of Old Line Bank to pay dividends to us.  Old Line Bank’s ability to continue paying dividends will depend on Old Line Bank’s compliance with certain dividend regulations imposed upon us by bank regulatory authorities.

  In addition, we will consider a number of other factors, including our income and financial condition, tax considerations, and general business conditions before deciding to pay additional dividends in the future.  We can provide no assurance that we will continue to pay dividends to our stockholders.

Issuer Purchases of Equity Securities

We did not repurchase any of our securities during the quarter ended December 31, 2012.

 
 
 
 
31

 

 
 
Item 6.
Selected Financial Data
 
The following table summarizes Old Line Bancshares, Inc.’s selected financial information and other financial data.  The selected balance sheet and statement of income data are derived from our audited financial statements.  You should read this information together with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our financial statements and the related notes included elsewhere in this report.  Results for past periods are not necessarily indicative of results that may be expected for any future period.

               
December 31,
 
2012
 
2011
 
2010
 
   
(Dollars in thousands except per share data)
 
Earnings and dividends:
             
  Interest revenue
$
 38,222 
$
 32,321 
$
 18,509 
 
  Interest expense
 
 5,058 
 
 5,219 
 
 4,943 
 
  Net interest income
 
 33,164 
 
 27,101 
 
 13,566 
 
  Provision for loan losses
 
 1,525 
 
 1,800 
 
 1,082 
 
  Non-interest revenue
 
 3,819 
 
 2,741 
 
 1,352 
 
  Non-interest expense
 
 25,273 
 
 20,884 
 
 11,410 
 
  Income taxes
 
 2,720 
 
 1,927 
 
 997 
 
  Net income
 
 7,465 
 
 5,232 
 
 1,430 
 
  Less:  Net loss attributable to the non-controlling interest
 
 (65)
 
 (148)
 
 (73)
 
  Net income attributable to Old Line Bancshares, Inc.
 
 7,530 
 
 5,380 
 
 1,503 
 
  Net income available to common stockholders
 
 7,530 
 
 5,380 
 
 1,503 
 
               
Per common share data
             
  Basic earnings
$
 1.10 
$
 0.86 
$
 0.39 
 
  Diluted earnings
 
 1.09 
 
 0.86 
 
 0.38 
 
  Dividends paid
 
 0.16 
 
 0.13 
 
 0.12 
 
Common stockholders book value, period end
 
 10.94 
 
 9.98 
 
 9.52 
 
Common stockholders tangible book value, period end
 
 10.30 
 
 9.28 
 
 9.52 
 
Average common shares outstanding
             
  Basic
 
 6,828,512 
 
 6,223,057 
 
 3,880,060 
 
  Diluted
 
 6,893,645 
 
 6,253,898 
 
 3,903,577 
 
Common shares outstanding, period end
 
 6,845,432 
 
 6,817,694 
 
 3,891,705 
 
               
Balance Sheet Data:
             
  Total assets
$
 861,856 
$
 811,042 
$
 401,910 
 
  Total loans, less allowance for loan losses
 
 595,145 
 
 539,298 
 
 299,606 
 
  Total investment securities
 
 171,541 
 
 161,785 
 
 54,786 
 
  Total deposits
 
 735,458 
 
 690,768 
 
 340,527 
 
  Stockholders’ equity
 
 74,862 
 
 68,040 
 
 37,054 
 
               
Performance Ratios:
             
  Return on average assets
 
 0.90 
%
 0.79 
%
 0.38 
%
  Return on average stockholders’ equity
 
 11.17 
%
 9.37 
%
 4.14 
%
  Total ending equity to total ending assets
 
 8.69 
%
 8.39 
%
 9.22 
%
  Net interest margin (1)
 
 4.65 
%
 4.61 
%
 3.86 
%
  Dividend payout ratio for period
 
 14.51 
%
 15.27 
%
 31.00 
%
               
Asset Quality Ratios:
             
  Allowance to period-end loans
 
 0.66 
%
 0.69 
%
 0.82 
%
  Non-performing assets to total assets
 
 1.12 
%
 1.22 
%
 0.96 
%
  Non-performing loans to allowance for loan losses
 
 149.04 
%
 155.84 
%
 109.81 
%
               
Capital Ratios:
             
  Tier I risk-based capital
 
 10.8 
%
 10.6 
%
 11.6 
%
  Total risk-based capital
 
 11.4 
%
 11.3 
%
 12.4 
%
  Leverage capital ratio
 
 7.9 
%
 7.8 
%
 9.2 
%
(1)  See “Management’s Discussion and Analysis of Financial Condition and Results of Operating-Reconciliation of Non-GAAP Measures.”
 
 
 
 
32

 
 
 
Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Introduction

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

Overview

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

Our primary business is to own all of the capital stock of Old Line Bank.  We also have an approximately $653,000 investment in a real estate investment limited liability company named Pointer Ridge Office Investment, LLC (Pointer Ridge).  We own 62.50% of Pointer Ridge.  Frank Lucente, one of our directors and a director of Old Line Bank, controls 12.50% of Pointer Ridge and controls the manager of Pointer Ridge.  The purpose of Pointer Ridge is to acquire, own, hold for profit, sell, assign, transfer, operate, lease, develop, mortgage, refinance, pledge and otherwise deal with real property located at the intersection of Pointer Ridge Road and Route 301 in Bowie, Maryland.  Pointer Ridge owns a commercial office building containing approximately 40,000 square feet and leases this space to tenants.  We lease approximately 65% of this building for our main office and operate a branch of Old Line Bank from this address.

Summary of Recent Performance and Other Activities

In an economic and regulatory climate that continues to present challenges for our industry, we are pleased to report significant strategic accomplishments during the year and continued profitability.  Net income available to common stockholders, after inclusion of $470,999 in merger and integration expenses, was $7.5 million or $1.10 per basic and $1.09 per diluted common share for the year ending December 31, 2012 which represented a 39.97% increase over the prior year’s net income available to common stockholders of $5.4 million.

The following highlights certain financial data and events that have occurred during 2012:
 
 
·  
On September 10, 2012, we announced that we had executed a merger agreement that provided for the acquisition of WSB.

·  
As a result of our business development efforts, expanded market area and increased name recognition:
Ø  
Average total loans grew approximately $108.6 million or 23.64% for the twelve months ended December 31, 2012 compared to the twelve months ended December 31, 2011.  Our acquisition of Maryland Bankcorp also contributed to our growth in the twelve month period.
Ø  
Average non-interest bearing deposits grew $67.3 million or 50.84% for the twelve months ended December 31, 2012 relative to the same period in 2011.

·  
Our asset quality remained strong:
Ø  
At December 31, 2012, we had four legacy loans (loans originated by Old Line Bank) on non-accrual status in the amount of $1.8 million.
Ø  
At December 31, 2012, we had 25 acquired loans (loans acquired from MB&T pursuant to the merger) on non-accrual status totaling $4.1 million compared to 25 acquired non-accrual loans totaling $4.6 million at December 31, 2011.
Ø  
At year end 2012, we had accruing legacy loans past due between 30 and 89 days in the amount of $1.8 million and did not have any accruing legacy loans 90 or more days past due.
 
 
 
 
33

 
 
 
 
Ø  
At December 31, 2012, we had accruing acquired loans totaling $602,378 past due between 30 and 89 days and $6,410 accruing acquired loans 90 or more days past due.
 
·  
We ended the year with a book value of $10.94 per common share and a tangible book value of $10.30 per common share.

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

·  
We decreased the provision for loan losses by $275,000 for the twelve month period ended December 31, 2012 compared to the twelve month period ended December 31, 2011.

·  
As a result of the provision discussed above, and net charge offs for the twelve month period of $1.3 million, the allowance for loan losses increased to $4.0 million at December 31, 2012 from $3.7 million at December 31, 2011.

·  
We recognized a loss, net of taxes, on our investment in Pointer Ridge of approximately $109,000 for the twelve months ended December 31, 2012

During the second quarter of 2013, we plan to open a loan production office located at 12501 Prosperity Drive, Suite 215, Silver Spring, in Montgomery County, Maryland.  We have hired a Senior Vice President with over 30 years of banking experience to lead this office.  This office will allow us to expand our services to the Montgomery County market.

As noted above, on September 10, 2012, we announced that we had executed a merger agreement that provided for the acquisition of WSB.  We have received all required regulatory approvals, and if we receive stockholder approvals, we expect to complete the merger during the second quarter of 2013.  This combination will create a $1.2 billion banking institution and will allow us to expand our financial services with the addition of a successful and growing mortgage origination team.  We also anticipate that the acquisition and integration of WSB will enhance the liquidity of our stock as well as our overall financial condition and operating performance.

In June 2012, we established Old Line Financial Services as a division of Old Line Bank and hired an individual with over 25 years of experience to manage this division.  Old Line Financial Services allows us to expand the services we provide our customers to include retirement planning and products.  Additionally, this division offers investment services to include investment management, estate and succession planning and allows our customers to directly purchase individual stocks, bonds and mutual funds.  Through this division customers may also purchase life insurance, long term care insurance and key man/woman insurance.

On April 1, 2011, we acquired Maryland Bankcorp, the parent company of MB&T.  On that date, all MB&T branches were rebranded as Old Line Bank branches and all data processing and accounting systems were consolidated.  As discussed below, during the second quarter of 2011, we also substantially completed the assessment and recordation on our financial statements of MB&T’s assets and liabilities at fair value as required by current accounting guidance.  With the exception of the closing of one MB&T branch, which MB&T had previously designated for closure, we have also retained, and expect to continue to retain, all of MB&T’s branches, and the branch personnel with severance of employees occurring only at MB&T’s operations, accounting and executive offices.

Pursuant to the merger agreement, the stockholders of Maryland Bankcorp received approximately 2.1 million shares of Old Line Bancshares common stock and the aggregate cash consideration paid to holders of Maryland Bankcorp stockholders was $1.0 million.  The total merger consideration was $18.8 million.  Included in Note 2 to the consolidated financial statements is additional discussion about the MB&T acquisition.

In accordance with accounting for business combinations, we have recorded the acquired assets and liabilities at their estimated fair value on April 1, 2011, the acquisition date.  The determination of the fair value of the loans caused a significant write down in the value of certain loans, which we assigned to an accretable or non-accretable balance.  We will recognize the accretable balance as interest income over the remaining term of the loan.  We will recognize the non-accretable balance as the borrower repays the loan.  The accretion of the loan marks, along with other fair value adjustments to loans and to deposits, favorably impacted our net interest income by $3.4 million for the year ended December 31, 2012.  We based the determination of fair value on cash flow expectations and/or collateral values.  These cash flow evaluations are inherently subjective as they require material estimates, all of which may be susceptible to significant change.  Change in our cash flow expectations could impact net interest income after provision for loan losses.  We will recognize any decline in expected cash flows as impairment and record a provision for loan losses during the period.  We will recognize any improvement in expected cash flows as an adjustment to interest income.
 
 
 
 
34

 
 

 
In conjunction with the merger, we also recorded the deposits acquired at their fair value and recorded a core deposit intangible of $5.0 million.  The amortization of this intangible asset decreased net income by $727,421 and $584,024 for the years ended December 31, 2012 and 2011, respectively.

The following summarizes the highlights of our financial performance for the twelve month period ended December 31, 2012 compared to the twelve month period ended December 31, 2011 (000’s):

                   
Years Ended December 31,
 
2012
 
2011
 
$ Change
 
% Change
 
                   
Net income available to common stockholders
$
 7,530 
$
 5,380 
$
 2,150 
 
 39.97 
%
Interest revenue
 
 38,222 
 
 32,321 
 
 5,901 
 
 18.26 
 
Interest expense
 
 5,058 
 
 5,219 
 
 (161)
 
 (3.08)
 
Net interest income after  provision for loan losses
 
 31,639 
 
 25,301 
 
 6,338 
 
 25.05 
 
Non-interest revenue
 
 3,819 
 
 2,741 
 
 1,078 
 
 39.33 
 
Non-interest expense
 
 25,273 
 
 20,884 
 
 4,389 
 
 21.01 
 
Average total loans
 
 568,152 
 
 459,530 
 
 108,622 
 
 23.64 
 
Average interest earning assets
 
 741,952 
 
 599,397 
 
 142,555 
 
 23.78 
 
Average total interest bearing deposits
 
 537,902 
 
 435,796 
 
 102,106 
 
 23.43 
 
Average non-interest bearing deposits
 
 199,597 
 
 132,326 
 
 67,271 
 
 50.84 
 
Net interest margin (1)
 
 4.65 
%
 4.61 
%
 
 
 
 
Return on average equity
 
 11.17 
%
 9.37 
%
 
 
 
 
Basic earnings per common share
$
 1.10 
$
 0.86 
$
 0.24 
 
 27.91 
%
Diluted earnings per common share
 
 1.09 
 
 0.86 
 
 0.23 
 
 26.74 
 

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

Strategic Plan

We have based our strategic plan on the premise of enhancing stockholder value and growth through branching and operating profits.  Our short term goals include collecting payment on non-accrual and past due loans, profitably disposing of other real estate owned,  enhancing and maintaining credit quality, maintaining an attractive branch network, expanding fee income, generating extensions of core banking services, and using technology to maximize stockholder value.  During the past two years, we have expanded in Prince George’s County and Anne Arundel County, Maryland and the April 2011 acquisition of Maryland Bankcorp has expanded our operations in Charles County and into St. Mary’s and Calvert Counties, Maryland.  As outlined above, during the second quarter of 2013, we plan to expand into Montgomery County, Maryland.  The acquisition of WSB will also increase our presence in Prince George’s, Charles and Anne Arundel Counties.
 
 
 
 
35

 

 

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

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

Although the current economic climate continues to present significant challenges for our industry, we have worked diligently towards our goal of becoming the premier community bank in the Washington, D.C. market. While we are uncertain whether the economy will remain at its current anemic growth or if the high unemployment rate, soaring national debt and high gas prices will continue to dampen the economic climate, we continue to remain cautiously optimistic that we have identified any problem assets and our remaining borrowers will continue to stay current on their loans and that we can continue to grow our balance sheet and earnings.  Now that we have substantially completed our branch expansion, enhanced our data processing capabilities and expanded our commercial lending team, we believe that we are well positioned to capitalize on the opportunities that may become available in a healthy economy as we did with the Maryland Bankcorp and pending WSB acquisitions.

We anticipated that as a result of the Maryland Bankcorp acquisition salaries and benefits expenses and other operating expenses would be higher in 2012 than they were in 2011. Since the acquisition date, we have worked to reduce the combined company’s operating expenses and began to realize the benefits of these reductions in the fourth quarter of 2011 and during 2012. If we complete the WSB acquisition as anticipated, then we expect that salaries and benefits expenses and other operating expenses will be higher in 2013 than 2012. We believe with our current 19 branches and the additional branches we expect to acquire in the merger with WSB, our lending staff, our corporate infrastructure and our solid balance sheet and strong capital position, we can continue to focus our efforts on improving earnings per share and enhancing stockholder value. Until completion of the merger with WSB, we anticipate that merger related expenses may cause earnings to be slightly lower than would otherwise be expected.  However, we anticipate that the WSB merger will be accretive to earnings within three quarters of closing.

Results of Operations

Net Interest Income
 
Net interest income is the difference between income on interest earning assets and the cost of funds supporting those assets.  Earning assets are comprised primarily of loans, investments, and federal funds sold. Cost of funds consists of interest bearing deposits and other borrowings.  Non-interest bearing deposits and capital are also funding sources.  Changes in the volume and mix of earning assets and funding sources along with changes in associated interest rates determine changes in net interest income.
 
2012 compared to 2011
 
Net interest income after provision for loan losses for the twelve months ended December 31, 2012 increased $6.3 million or 25.05% to $31.6 million from $25.3 million for the same period in 2011. As discussed below and outlined in detail in the Rate/Volume Analysis, these changes were the result of average interest earning assets growing at a faster rate than average interest bearing liabilities, an improvement in interest rates earned on interest earning assets, and a decline in interest paid on interest bearing liabilities. The accretion of the fair value adjustments positively impacted net interest income after provision for loan losses as well as the $275,000 decrease in the provision for loan losses.
 
Although a competitive rate environment and a low prime rate have caused lower market yields that continue to negatively impact net interest income, the relatively stable rate environment has allowed us to adjust the mix and volume of interest earning assets and liabilities on the balance sheet.  This also contributed to the improvement in the net interest margin.
 
 
 
36

 
 
 
We offset the effect on net income caused by the low rate environment primarily by growing total average interest earning assets $142.5 million or 23.78% to $742.0 million for the twelve months ended December 31, 2012 from $599.4 million for the twelve months ended December 31, 2011.  The growth in average interest earning assets derived from a $108.6 million increase in average total loans and a $43.1 million increase in average investment securities.  The growth in net interest income that derived from the increase in total average interest earning assets was partially offset by growth in average interest bearing liabilities. The growth in average interest bearing liabilities resulted primarily from the $102.1 million increase in average interest bearing deposits which increased to $537.9 million for the twelve months ended December 31, 2012 from $435.8 million for the twelve months ended December 31, 2011.
 
Our net interest margin was 4.65% for the twelve months ended December 31, 2012 as compared to 4.61% for the twelve months ended December 31, 2011.  The yield on average interest earning assets decreased 14 basis points during the period from 5.48% for the year ended December 31, 2011 to 5.34% for the year ended December 31, 2012.  This decrease was primarily because the lower prime rate and competitive rate environment caused a lower average rate on loans and securities.  This decrease was partially offset by an 19 basis point decline in the rate paid on interest bearing liabilities and an improvement in the fair value accretion.
 
During 2012, we continued to successfully collect payments on acquired loans that we had recorded at fair value according to ASC 310-20 and ASC 310-30.  These payments were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date.  The accretion of the fair value adjustments positively impacted the yield on loans and increased the net interest margin as follows:
 
                     
   
Twelve Months Ended December 31,
 
   
2012
   
2011
 
   
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
   
Fair Value
Accretion
Dollars
 
% Impact on
Net Interest
Margin
 
Commercial loans
$
 187,395
 
 0.03
%
$
 150,497
 
 0.03
%
Mortgage loans
 
 3,026,204
 
 0.41
%
 
 1,725,898
 
 0.29
%
Consumer loans
 
 7,749
 
 0.00
%
 
 3,624
 
 0.00
%
Interest bearing deposits
 
 189,120
 
 0.03
%
 
 324,991
 
 0.05
%
Total Fair Value Accretion
$
 3,410,468
 
 0.46
%
$
 2,205,010
 
 0.37
%

 
Non-interest bearing deposits are a primary source of funding for our investment and loan portfolios.  These deposits allow us to fund growth in interest earning assets at minimal cost.  As a result of the MB&T acquisition and growth generated from our legacy branch network, our average non-interest bearing deposits increased $67.3 million to $199.6 million during the twelve months ended December 31, 2012 compared to the twelve months ended December 31, 2011. This was also a significant contributor to the improvement in the net interest margin as it allowed us to increase our level of interest earning assets which allowed us to increase interest income without a corresponding increase in interest bearing liabilities and interest expense.

With the branches acquired in the MB&T acquisition, the loans and branches that we anticipate we will obtain with the WSB Holdings acquisition and increased recognition in St. Mary’s, Calvert, Charles, Prince George’s and Anne Arundel counties, the high level of non-interest bearing deposits and continued growth in these and interest bearing deposits, we anticipate that we will continue to grow earning assets during 2013.  If the Federal Reserve Board maintains the federal funds rate at current levels and the economy remains stable, we believe that we can continue to grow total loans and deposits during 2013 and beyond.  We also believe that we will continue to maintain the net interest margin in the range of 4.50% during 2013, although we will not be able to so maintain the net interest margin if we fail to collect on a significant portion of impaired acquired loans.  As a result of this growth and maintenance of the net interest margin, we expect that net interest income will continue to increase during 2013, although there can be no guarantee that this will be the case.
 
 
 
37

 
 

 
One of our primary sources of funding loans, investments and interest bearing deposits is non-interest bearing demand deposits.  As of July 21, 2011, the Dodd-Frank Act permits depository institutions to pay interest on business transaction and other accounts.  Although, we have not yet experienced any impact from this legislation on our operations, it is possible that interest costs associated with deposits could increase if our competitors start paying interest on such accounts and we are forced to as well in order to retain such deposits.
 
2011 compared to 2010
 
Net interest income after provision for loan losses for the twelve months ended December 31, 2011 increased $12.8 million or 102.67% to $25.3 million from $12.5 million for the same period in 2010. As discussed below and outlined in detail in the Rate/Volume Analysis, these changes were the result of average interest earning assets growing at a faster rate than average interest bearing liabilities, an improvement in interest rates earned on interest earning assets, and a decline in interest paid on interest bearing liabilities. The accretion of the fair value adjustments positively impacted net interest income after provision for loan losses while the $718,000 increase in the provision for loan losses negatively impacted it.  The acquisition of MB&T was the most significant factor that caused these changes and the improvement in net interest margin as discussed below.
 
Although a competitive rate environment and a low prime rate have caused lower market yields that have negatively impacted net interest income in 2011, the relatively stable rate environment has allowed us to adjust the mix and volume of interest earning assets and liabilities on the balance sheet.  This also contributed to the improvement in the net interest margin.
 
We offset the effect on net income caused by the low rate environment primarily by growing total average interest earning assets $243.8 million or 68.56% to $599.4 million for the twelve months ended December 31, 2011 from $355.6 million for the twelve months ended December 31, 2010.  The growth in average interest earning assets derived from a $174.0 million increase in average total loans and a $76.3 million increase in average investment securities.  The growth in net interest income that derived from the increase in total average interest earning assets was partially offset by growth in average interest bearing liabilities. The growth in average interest bearing liabilities resulted primarily from the $172.8 million increase in average interest bearing deposits which increased to $435.8 million for the twelve months ended December 31, 2011 from $263.0 million for the twelve months ended December 31, 2010.
 
Our net interest margin was 4.61% for the twelve months ended December 31, 2011 as compared to 3.86% for the twelve months ended December 31, 2010.  The yield on average interest earning assets increased 23 basis points during the period from 5.25% for the year ended December 31, 2010 to 5.48% for the year ended December 31, 2011.   This increase was primarily because we received a higher average rate on the loan portfolio and paid a 56 basis point lower rate on interest bearing liabilities.
 
 
 
 
 
38

 
 

The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates.  The average balances used in this table and other statistical data were calculated using average daily balances.
 
                                           
   
Average Balances, Interest and Yields
 
Twelve Months Ended December 31,
 
2012
   
2011
   
2010
 
   
Average
           
Average
           
Average
         
   
    balance
 
   Interest
 
  Yield
   
    balance
 
   Interest
 
  Yield
   
    balance
 
   Interest
 
  Yield
 
Assets:
                                         
Federal funds sold(1)
$
 4,160,808
$
 6,028
 
 0.14
%
$
 4,511,838
$
 6,088
 
 0.13
%
$
 2,720,879
$
 7,258
 
 0.27
%
Interest bearing deposits
 
 4,366,490
 
 10,957
 
 0.25
   
 11,617,100
 
 35,954
 
 0.31
   
 19,837,453
 
 188,361
 
 0.95
 
Investment securities(1)(2)
     
 
                                 
  U.S. Treasury
 
 1,248,731
 
 10,202
 
 0.82
   
 951,656
 
 7,665
 
 0.81
   
 -
 
-
 
-
 
  U.S. government agency
 
 27,322,439
 
 383,208
 
 1.40
   
 17,015,717
 
 351,399
 
 2.07
   
 5,778,185
 
 173,228
 
 3.00
 
  Mortgage backed securities
 
 88,403,848
 
 2,243,209
 
 2.54
   
 85,595,192
 
 2,635,172
 
 3.08
   
 39,179,963
 
 1,399,979
 
 3.57
 
  Municipal securities
 
 48,479,618
 
 2,465,949
 
 5.09
   
 19,232,924
 
 1,100,704
 
 5.72
   
 2,351,798
 
 117,062
 
 4.98
 
  Other
 
 3,879,785
 
 193,516
 
 4.99
   
 3,443,591
 
 128,679
 
 3.74
   
 2,621,530
 
 70,976
 
 2.71
 
Total investment securities
 
 169,334,421
 
 5,296,084
 
 3.13
   
 126,239,080
 
 4,223,619
 
 3.35
   
 49,931,476
 
 1,761,245
 
 3.53
 
Loans:(1)
                                         
  Commercial
 
 99,059,441
 
 4,861,281
 
 4.91
   
 96,395,235
 
 5,208,608
 
 5.40
   
 78,586,868
 
 4,298,503
 
 5.47
 
  Mortgage
 
 456,291,701
 
 28,637,163
 
 6.28
   
 348,392,803
 
 21,994,769
 
 6.31
   
 192,748,540
 
 11,638,569
 
 6.04
 
  Consumer
 
 12,800,542
 
 775,485
 
 6.06
   
 14,741,474
 
 1,400,154
 
 9.50
   
 14,129,643
 
 775,337
 
 5.49
 
     Total loans
 
 568,151,684
 
 34,273,929
 
 6.03
   
 459,529,512
 
 28,603,531
 
 6.22
   
 285,465,051
 
 16,712,409
 
 5.85
 
  Allowance for loan losses
 
 4,061,789
 
 -
 
 
   
 2,500,720
 
 -
 
 
   
 2,364,613
 
 -
 
 
 
Total loans, net of allowance
 
 564,089,895
 
 34,273,929
 
 6.08
   
 457,028,792
 
 28,603,531
 
 6.26
   
 283,100,438
 
 16,712,409
 
 5.90
 
Total interest earning assets(1)
 
 741,951,614
 
 39,586,998
 
 5.34
   
 599,396,810
 
 32,869,192
 
 5.48
   
 355,590,246
 
 18,669,273
 
 5.25
 
Non-interest bearing cash
 
 35,687,747
           
 24,604,437
           
 8,811,003
         
Premises and equipment
 
 23,829,393
           
 20,989,733
           
 17,151,436
         
Other assets
 
 38,164,921
           
 32,537,952
 
 
 
 
   
 12,470,229
 
 
 
 
 
Total assets(1)
 
 839,633,675
       
 
 
 677,528,932
 
 
 
 
 
 
 394,022,914
 
 
 
 
 
Liabilities and
Stockholders' Equity:
                                         
Interest bearing deposits
                                         
  Savings
 
 62,581,038
 
 193,036
 
 0.31
   
 48,051,608
 
 154,573
 
 0.32
   
 8,692,555
 
 27,487
 
 0.32
 
  Money market and NOW
 
 154,154,792
 
 549,235
 
 0.36
   
 106,201,797
 
 615,337
 
 0.58
   
 54,820,016
 
 480,613
 
 0.88
 
  Other time deposits
 
 321,166,233
 
 3,492,836
 
 1.09
   
 281,542,957
 
 3,619,784
 
 1.29
   
 199,494,261
 
 3,412,238
 
 1.71
 
Total interest bearing deposits
 
 537,902,063
 
 4,235,107
 
 0.79
   
 435,796,362
 
 4,389,694
 
 1.01
   
 263,006,832
 
 3,920,338
 
 1.49
 
Borrowed funds
 
 27,495,941
 
 822,518
 
 2.99
   
 46,130,710
 
 829,477
 
 1.80
   
 38,079,368
 
 1,022,425
 
 2.68
 
Total interest bearing liabilities
 
 565,398,004
 
 5,057,625
 
 0.89
   
 481,927,072
 
 5,219,171
 
 1.08
   
 301,086,200
 
 4,942,763
 
 1.64
 
Non-interest bearing deposits
 
 199,597,077
 
 
 
 
   
 132,326,211
 
 
 
 
   
 54,335,130
 
 
 
 
 
   
 764,995,081
 
 5,057,625
 
 0.66
   
 614,253,283
 
 5,219,171
 
 0.85
   
 355,421,330
 
 4,942,763
 
 1.39
 
Other liabilities
 
 6,827,885
           
 5,315,810
           
 1,632,031
         
Non-controlling interest
 
 416,622
           
 517,639
           
 640,378
         
Stockholders' equity
 
 67,394,087
           
 57,442,200
 
 
       
 36,329,175
 
 
     
Total liabilities and
stockholders' equity
$
 839,633,675
         
$
 677,528,932
 
 
 
 
 
$
 394,022,914
 
 
 
 
 
Net interest spread(1)
         
 4.45
           
 4.40
           
 3.61
 
Net interest income(1)
 
 
$
 34,529,373
 
 4.65
%
 
 
$
 27,650,021
 
 4.61
%
 
 
$
 13,726,510
 
 3.86
%

1)  
Interest revenue is presented on a fully taxable equivalent (FTE) basis.  The FTE basis adjusts for the tax favored status of these types of assets.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”
2)  
Available for sale investment securities are presented at amortized cost.
 
 
 
 
39

 
 
 
The following table describes the impact on our interest income and expense resulting from changes in average balances and average rates for the periods indicated.  The change in interest income due to both volume and rate is reported with the rate variance.
 
Rate/Volume Variance Analysis

                                     
   
Twelve Months Ended December 31,
   
Twelve Months Ended December 31,
 
   
2012 compared to 2011
   
2011 compared to 2010
 
   
Variance due to:
   
Variance due to:
 
                                     
   
Total
   
Rate
   
Volume
   
Total
   
Rate
   
Volume
 
                                     
Interest earning assets:
                                   
   Federal funds sold(1)
  $ (60 )   $ 423     $ (483 )   $ (1,170 )   $ (4,599 )   $ 3,429  
   Interest bearing deposits
    (24,997 )     (5,855 )     (19,142 )     (152,407 )     (94,383 )     (58,024 )
 Investment Securities(1)
                                               
   U.S. Treasury
    2,537       90       2,447       7,665       -       7,665  
   U.S. government agency
    31,809       (137,070 )     168,879       178,171       (68,358 )     246,529  
   Mortgage backed securities
    (391,963 )     (477,186 )     85,223       1,235,193       (217,780 )     1,452,973  
   Municipal securities
    1,365,245       (138,124 )     1,503,369       983,642       20,104       963,538  
   Other
    64,837       46,862       17,975       57,703       31,622       26,081  
Loans:
                                               
   Commercial
    (347,327 )     (491,524 )     144,197       910,105       (52,751 )     962,856  
   Mortgage
    6,642,394       (189,125 )     6,831,519       10,356,200       552,902       9,803,298  
   Consumer
    (624,669 )     (458,371 )     (166,298 )     624,817       589,871       34,946  
      Total interest revenue (1)
    6,717,806       (1,849,880 )     8,567,686       14,199,919       756,628       13,443,291  
                                                 
Interest bearing liabilities:
                                               
   Savings
    38,463       (6,966 )     45,429       127,086       484       126,602  
   Money market and NOW
    (66,102 )     (287,150 )     221,048       134,724       (203,570 )     338,294  
   Other time deposits
    (126,948 )     (603,847 )     476,899       207,546       (978,552 )     1,186,098  
   Borrowed funds
    (6,959 )     411,889       (418,848 )     (192,948 )     (381,257 )     188,309  
       Total interest expense
    (161,546 )     (486,074 )     324,528       276,408       (1,562,895 )     1,839,303  
                                                 
Net interest income(1)
  $ 6,879,352     $ (1,363,806 )   $ 8,243,158     $ 13,923,511     $ 2,319,523     $ 11,603,988  
 
1)  
Interest revenue is presented on a fully taxable equivalent (FTE) basis.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

 
 
 
40

 

 
Provision for Loan Losses

Originating loans involves a degree of risk that credit losses will occur in varying amounts according to, among other factors, the type of loans being made, the credit worthiness of the borrowers over the term of the loans, the quality of the collateral for the loan, if any, as well as general economic conditions.  We charge the provision for loan losses to earnings to maintain the total allowance for loan losses at a level considered by management to represent its best estimate of the losses known and inherent in the portfolio that are both probable and reasonable to estimate, based on, among other factors, prior loss experience, volume and type of lending conducted, estimated value of any underlying collateral, economic conditions (particularly as such conditions relate to Old Line Bank’s market area), regulatory guidance, peer statistics, management’s judgment, past due loans in the loan portfolio, loan charge off experience and concentrations of risk (if any).  We charge losses on loans against the allowance when we believe that collection of loan principal is unlikely.  We add back recoveries on loans previously charged to the allowance.

The provision for loan losses was $1.5 million for the twelve months ended December 31, 2012, as compared to $1.8 million for the twelve months ended December 31, 2011, a decrease of $275,000 or 15.28%.  After completing the analysis outlined below, during the twelve month period ended December 31, 2012, we decreased the provision for loan losses. Our asset quality continues to remain stable, we experienced approximately $56.0 million in organic growth in the legacy portfolio during the twelve months ended December 31, 2012 and the economy remained stable.  We have allocated a specific reserve for those loans where we consider it probable that we will incur a loss.  Our legacy non-performing loans remain statistically low at 0.21% of total assets and we had only $1.8 million of legacy loans past due between 30-89 days and no loans past due 90 days or more at year end other than the non-accruing loans previously mentioned.

The provision for loan losses was $1.8 million for the twelve months ended December 31, 2011, as compared to $1.1 million for the twelve months ended December 31, 2010, an increase of $718,000 or 66.36%.  After completing the analysis outlined below, during the twelve month period ended December 31, 2011, we increased the provision for loan losses primarily because although our asset quality remained stable, we experienced approximately $50.0 million in organic growth in the legacy portfolio during the twelve months ended December 31, 2011 and the economy remained weak. Our legacy non-performing assets remained statistically low at 0.16% of total assets and we had only $744,610 of accruing legacy loans past due between 30-89 days and $34,370 past due 90 days or more at December 31, 2011.

We review the adequacy of the allowance for loan losses at least quarterly.  Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450-Contingencies.  Also incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation, the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions and the Interagency Policy Statement on the Allowance for Loan and Lease Losses provided by the Office of the Comptroller of the Currency, Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation, National Credit Union Administration and Office of Thrift Supervision. We also continue to measure the credit impairment at each period end on all loans that have been classified as a troubled debt restructuring (“TDR”) using the guidance in ASC 310-10-35.

We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as installment and other consumer loans (other than boat loans), boat loans, mortgage loans (commercial real estate, residential real estate and real estate construction) and commercial loans.  We apply loss ratios to each category of loan other than commercial loans.  We further divide commercial loans by risk rating and apply loss ratios 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 loan collateral separately and assign loss amounts based upon the evaluation.
 

 
 
41

 


We determine loss ratios for installment and other consumer loans, boat loans and mortgage loans (commercial real estate, residential real estate and real estate construction) based upon a review of prior 18 months delinquency trends for the category, the three year loss ratio for the category, peer group loss ratios, probability of loss factors and industry standards.

With respect to commercial loans, management assigns a risk rating of one through eight to each loan at inception, with a risk rating of one having the least amount of risk and a risk rating of eight having the greatest amount of risk.  For commercial loans of less than $250,000, we may review the risk rating annually based on, among other things, the borrower’s financial condition, cash flow and ongoing financial viability; the collateral securing the loan; the borrower’s industry; and payment history.  We review the risk rating for all commercial loans in excess of $250,000 at least annually.  We evaluate loans with a risk rating of five or greater separately and allocate a portion of the allowance for loan losses based upon the evaluation.  For loans with risk ratings between one and four, we determine loss ratios based upon a review of prior 18 months delinquency trends, the three year loss ratio, peer group loss ratios, probability of loss factors and industry standards.  We have applied the same risk rating methodology to the acquired loans that we apply to legacy loans.

We also identify and make any necessary allocation adjustments for any specific concentrations of credit in a loan category that in management’s estimation increase the risk inherent in the category.  If necessary, we will also make an adjustment within one or more loan categories for economic considerations in our market area that may impact the quality of the loans in the category.  For all periods presented, there were no specific adjustments made for concentrations of credit.  We consider qualitative or environmental factors that are likely to cause estimated credit losses associated with our existing portfolio to differ from historical loss experience.  These factors include, but are not limited to, changes in lending policies and procedures, changes in the nature and volume of the loan portfolio, changes in the experience, ability and depth of lending management and the effect of other external factors such as economic factors, competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio.

In the event that our review of the adequacy of the allowance results in any unallocated amounts, we reallocate such amounts to our loan categories based on the percentage that each category represents to total gross loans.  We have risk management practices designed to ensure timely identification of changes in loan risk profiles.  However, undetected losses inherently exist within the portfolio.  We believe that the allocation of the unallocated portion of the reserve in the manner described above is appropriate.  Although we may allocate specific portions of the allowance for specific credits or other factors, the entire allowance is available for any credit that we should charge off.  We will not create a separate valuation allowance unless we consider a loan impaired.

During the year ended December 31, 2012, we charged $89,018 to the allowance for loan losses for two legacy loans to one borrower that were secured by a blanket lien on the borrower’s assets and a second deed of trust on the guarantor’s personal residence.  The borrower ceased operations, filed bankruptcy and the collateral has no value.  We have filed judgment against the guarantors and have received recoveries of approximately $17,000.  We charged off an additional legacy loan in the amount of $46,511 during the second quarter of 2012. The borrower on this loan has filed bankruptcy and we have received minimal recoveries.  During the fourth quarter of 2012, we charged $464,185 related to two non-accrual commercial real estate loans as described below in “Non-Accrual Legacy Loans and Other Real Estate Owned”.   We also charged off an unsecured legacy loan in the amount of $8,819.

The other significant charge offs during the period related to acquired non-accrual loans. During the second quarter of 2012, we charged off an acquired loan in the amount of $29,012. We have liquidated the assets of this borrower and received a nominal recovery. During the first quarter of 2012, we charged off a loan in the amount of $47,635.  At December 31, 2011, we had considered this loan impaired and had allocated the entire balance of this loan in the allowance for loan losses.  As outlined below in “Non-Accrual Acquired Loans and Other Real Estate Owned”, during the fourth quarter of 2012, we charged off $578,243 for a deficiency in a loan to a fast food franchise that filed bankruptcy.  The remaining charge offs during the period related primarily to several acquired consumer loans and one acquired residential mortgage.  The recoveries recorded to the allowance for loan losses were all substantially recovered from acquired loans that were charged to the allowance for loan losses at MB&T prior to the acquisition date of April 1, 2011.
 
 
 
42

 
 

 
Our policies require a review of assets on a regular basis and we believe that we appropriately classify loans as well as other assets if warranted.  We believe that we use the best information available to make a determination with respect to the allowance for loan losses, recognizing that the determination is inherently subjective and that future adjustments may be necessary depending upon, among other factors, a change in economic conditions of specific borrowers or generally in the economy and new information that becomes available to us.  However, there are no assurances that the allowance for loan losses will be sufficient to absorb losses on non-performing assets, or that the allowance will be sufficient to cover losses on non-performing assets in the future.

The allowance for loan losses represents 0.66% of total loans at December 31, 2012, 0.69% of total loans at December 31, 2011 and 0.82% at December 31, 2010.  We have no exposure to foreign countries or foreign borrowers.  Based on our analysis and the satisfactory historical performance of the loan portfolio, we believe this allowance appropriately reflects the inherent risk of loss in our portfolio.
 
The following tables represent an analysis of the allowance for loan losses for the periods indicated:

                           
Allowance for Loan Losses
   
2012
 
2011
 
Years Ended December 31,
 
Acquired
 
Legacy
 
Total
 
Acquired
 
Legacy
 
Total
 
Balance, beginning of period
$
 47,635 
$
 3,693,636 
$
 3,741,271 
$
-
$
 2,468,476 
$
 2,468,476 
 
Provision for loan losses
 
 834,183 
 
 690,817 
 
 1,525,000 
 
 80,803 
 
 1,719,197 
 
 1,800,000 
 
                           
Chargeoffs:
                         
   Commercial
 
 (296,890)
 
 (19,863)
 
 (316,753)
 
 (34,053)
 
-
 
 (34,053)
 
   Mortgage
 
 (381,664)
 
 (588,671)
 
 (970,335)
 
 (158,811)
 
 (446,980)
 
 (605,791)
 
   Consumer
 
 (89,282)
 
 (146,710)
 
 (235,992)
 
 (75,158)
 
 (47,261)
 
 (122,419)
 
Total chargeoffs
 
 (767,836)
 
 (755,244)
 
 (1,523,080)
 
 (268,022)
 
 (494,241)
 
 (762,263)
 
Recoveries:
                     
 
 
   Mortgage
 
 24,165 
 
 8,471 
 
 32,636 
 
 13,701 
 
-
 
 13,701 
 
   Commercial
 
 71,217 
 
 11,043 
 
 82,260 
 
 154,523 
 
-
 
 154,523 
 
   Consumer
 
 107,260 
 
-
 
 107,260 
 
 66,630 
 
 204 
 
 66,834 
 
Total recoveries
 
 202,642 
 
 19,514 
 
 222,156 
 
 234,854 
 
 204 
 
 235,058 
 
Net (chargeoffs) recoveries
 
 (565,194)
 
 (735,730)
 
 (1,300,924)
 
 (33,168)
 
 (494,037)
 
 (527,205)
 
                           
Balance, end of period
$
 316,624 
$
 3,648,723 
$
 3,965,347 
$
 47,635 
$
 3,693,636 
$
 3,741,271 
 
                           
Ratio of allowance for loan losses to:
                         
     Total gross loans
         
 0.66 
%
       
 0.69 
%
     Non-accrual loans
         
 67.10 
%
       
 64.17 
%
                           
Ratio of net-chargeoffs during period to average loans outstanding during period:
         
 0.23 
%
       
 0.11 
%

 
 
 
 
43

 
 

 

Allowance for Loan Losses
 
   
2010
   
2009
   
2008
 
Years Ended December 31,
 
Legacy
   
Legacy
   
Legacy
 
Balance, beginning of period
  $ 2,481,716     $ 1,983,751     $ 1,586,737  
Provision for loan losses
    1,082,000       900,000       415,000  
                         
Chargeoffs:
                       
   Commercial
    (137,151 )     -       -  
   Mortgage
    (958,472 )     (344,825 )     -  
   Consumer
    (4,194 )     (57,210 )     (18,440 )
Total chargeoffs
    (1,099,817 )     (402,035 )     (18,440 )
Recoveries:
                       
   Mortgage
    3,650       -       -  
   Commercial
    -       -       -  
   Consumer
    927       -       454  
Total recoveries
    4,577       -       454  
Net (chargeoffs) recoveries
    (1,095,240 )     (402,035 )     (17,986 )
                         
Balance, end of period
  $ 2,468,476     $ 2,481,716     $ 1,983,751  
                         
Ratio of allowance for loan losses to:
                       
     Total gross loans
    0.82 %     0.93 %     0.85 %
     Non-accrual loans
    91.07 %     156.43 %     233.19 %
                         
Ratio of net-chargeoffs during period to average loans outstanding during period:
    0.38 %     0.16 %     0.01 %

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

In 2011, we recorded the loans acquired from MB&T at fair value.  The fair value of the acquired loans includes expected loan losses, and there was no loan loss allowance recorded for acquired loans at the time of acquisition.  Accordingly, the existence of the acquired loans reduces the ratios of the allowance for loan losses to total gross loans and the allowance for loan losses to non-accrual loans, and this measure is not directly comparable to prior periods. Similarly, net loan chargeoffs are normally reduced for acquired loans since we recorded these loans net of expected loan losses. Therefore, the ratio of net chargeoffs during the period to average loans outstanding is reduced as a result of the existence of acquired loans, and the measures are not directly comparable to prior periods.  Other institutions may not have acquired loans, and therefore there may be no direct comparability of these ratios between and among other institutions.
 
 
 
44

 

 

The accounting guidance also requires that if we experience a decrease in the expected cash flows subsequent to the acquisition date, that we establish an allowance for loan losses for those acquired loans with decreased cash flows.  At December 31, 2012 and December 31, 2011, there was an allowance of $316,624 and $47,635, respectively, as a result of a decrease in the expected cash flows subsequent to the acquisition date. Other institutions may not have acquired loans or they may not classify these loans as non-accrual and therefore there may be no direct comparability of these ratios between and among other institutions.

The following table provides a breakdown of the allowance for loan losses:

                                     
   
Allocation of Allowance for Loan Losses
 
 
 
December 31,
 
 
 
2012
   
2011
   
2010
 
   
Amount
   
% of Loans
in Each
Category
   
Amount
   
% of Loans
in Each
Category
   
Amount
   
% of Loans
in Each
Category
 
                                     
Other consumer
  $ 133,881       0.67 %   $ 130,653       0.89 %   $ 8,433       0.48 %
Boat
    248,928       1.17       565,240       1.63       294,723       3.86  
Mortgage
    2,826,584       81.71       2,123,068       77.73       1,748,122       67.97  
Commercial
    755,954       16.45       922,310       19.75       417,198       27.69  
Total
  $ 3,965,347       100.00 %   $ 3,741,271       100.00 %   $ 2,468,476       100.00 %


                         
                         
Allocation of Allowance for Loan Losses
 
   
December 31,
 
2009
   
2008
 
   
Amount
   
% of Loans
in Each
Category
   
Amount
   
% of Loans
in Each
Category
 
                         
Consumer
  $ 10,319       0.57 %   $ 13,391       0.50 %
Boat
    81,417       4.91       94,910       6.22  
Mortgage
    1,845,126       66.74       1,348,850       63.21  
Commercial
    544,854       27.78       526,600       30.07  
                                 
Total
  $ 2,481,716       100.00 %   $ 1,983,751       100.00 %

Non-interest Revenue

2012 compared to 2011

Non-interest revenue totaled $3.8 million for the year ended December 31, 2012, an increase of $1.1 million or 39.31% from the 2011 amount of $2.7 million.  Non-interest revenue for the years ended December 31, 2012 and December 31, 2011 included fee income from service charges on deposit accounts, gains on sales or calls of investment securities, earnings on bank owned life insurance, gains or losses on sales of other real estate owned and other fees and commissions including revenues with respect to Pointer Ridge.  The primary causes of the increase in non-interest revenue were an increase in the gain on sales or calls of investments and the acquisition of MB&T, which was supplemented by growth in legacy bank customers and services provided to both new and existing customers. The acquisition was the major contributor to the increases in service charges and other fees and commissions during the year ended December 31, 2012 compared to the year ended December 31, 2011. Gain on sales or calls of investment securities increased during the period because, in order to reallocate our holdings in the investment portfolio and minimize future prepayment risk, we elected to sell a higher dollar amount of securities and as a result recognized a higher net gain. Also contributing to the increase in non-interest revenues was a decrease in the other than temporary impairment on equity securities charge, which decreased because in 2011 we recognized a permanent impairment of equity securities and we experienced no such impairment in 2012.  Pointer Ridge rent and other revenues increased as a result of a decline in the vacancy in the building owned by Pointer Ridge. These increases were partially offset by a decrease in earnings on bank owned life insurance and a decline in gain on sales of other real estate owned, which decreased because we sold acquired properties at a higher net gain in 2011 than we did in 2012.
 
 
 
45

 

 
The following table outlines the changes in non-interest revenue for the twelve month periods.

                         
Years Ended December 31,
 
2012
   
2011
   
$ Change
   
% Change
 
Service charges on deposit accounts
  $ 1,281,187     $ 1,208,466     $ 72,721       6.02 %
Gains on sales or calls of investment securities
    1,156,781       140,149       1,016,632       725.39  
Other than temporary impairment on investment securities
    -       (123,039 )     123,039       (100.00 )
Earnings on bank owned life insurance
    548,454       701,509       (153,055 )     (21.82 )
Pointer Ridge rent and other revenue
    298,508       206,486       92,022       44.57  
Gain on other real estate owned
    110,704       248,005       (137,301 )     (55.36 )
Other fees and commissions
    423,180       359,701       63,479       17.65  
Total non-interest revenue
  $ 3,818,814     $ 2,741,277     $ 1,077,537       39.31 %

2011 compared to 2010

Non-interest revenue totaled $2.7 million for the twelve months ended December 31, 2011, an increase of $1.4 million or 102.76% from the 2010 amount of $1.3 million.  The increase in non-interest revenue during the period was primarily attributable to increases in service charges on deposit accounts and to a lesser extent, gains on sales or calls of investment securities and earnings on bank owned life insurance, partially offset by a $123,039 impairment on equity securities.  The primary cause of the increase in service charges on deposit accounts and in other fees and commissions, which increased slightly during the period, was the acquisition of MB&T and the resulting growth in customer services and deposits.  During the twelve month period, we sold securities and had securities called which provided the gains on sales of investment securities.  We did not have any gains on sales or calls of securities during the twelve months ended December 31, 2010.  Earnings on bank owned life insurance increased because of the addition of the MB&T bank owned life insurance policies and because during the period we recorded an approximately $213,000 non-recurring gain that occurred due to the loss of a colleague during the period.  There was a $74,144 decrease in the rent and other revenue that we earn from Pointer Ridge during 2011 resulting from the loss of tenants in the building that Pointer Ridge owns.  A $122,500 impairment in an equity security owned by Old Line Bank prior to the acquisition and a $539 charge off of an acquired security also partially offset the increases in other categories of non-interest revenues.  We charged the impairment against earnings because we believed that current market factors indicated these securities are permanently impaired.
 

 
 
46

 

The following table outlines the changes in non-interest revenue for the twelve month periods.

Years Ended December 31,
 
2011
   
2010
   
$ Change
   
% Change
 
Service charges on deposit accounts
  $ 1,208,466     $ 306,548     $ 901,918       294.22 %
Gains on sales or calls of investment securities
    140,149       -       140,149       -  
Other than temporary impairment on investment securities
    (123,039 )     -       (123,039 )     -  
Earnings on bank owned life insurance
    701,509       336,834       364,675       108.27  
Pointer Ridge rent and other revenue
    206,486       280,630       (74,144 )     (26.42 )
Gain on other real estate owned
    248,005       192,724       55,281       28.68  
Other fees and commissions
    359,701       235,266       124,435       52.89  
Total non-interest revenue
  $ 2,741,277     $ 1,352,002     $ 1,389,275       102.76 %

Non-interest Expense

2012 compared to 2011

Non-interest expense increased $4.4 million for the twelve months ended December 31, 2012.  The following chart outlines the changes in non-interest expenses for the period.

                         
Years ended December 31,
 
2012
   
2011
   
$ Change
   
% Change
 
Salaries and benefits
  $ 12,038,509     $ 10,024,591     $ 2,013,918       20.09 %
Occupancy and equipment
    3,687,419       3,131,557       555,862       17.75  
Data processing
    869,984       816,815       53,169       6.51  
Pension plan termination
    700,884       -       700,884       -  
Pointer Ridge other operating
    422,147       562,223       (140,076 )     (24.91 )
FDIC insurance and State of Maryland assessments
    600,875       613,881       (13,006 )     (2.12 )
Merger and integration
    470,999       574,321       (103,322 )     (17.99 )
Core deposit premium
    727,421       584,024       143,397       24.55  
Other operating
    5,754,289       4,576,931       1,177,358       25.72  
Total non-interest expenses
  $ 25,272,527     $ 20,884,343     $ 4,388,184       21.01 %

Salaries and benefits, occupancy and equipment, data processing and other operating expenses increased during the twelve months ended December 31, 2012 primarily because of increased operating expenses resulting from the acquisition of MB&T and enhancements to our infrastructure.  As a result of the acquisition, we increased our number of employees by 86 and our branch network by nine. During the first three months of 2011, we did not incur expenses related to these branches and personnel.  The increase in the core deposit premium was the result of the acquisition of MB&T and subsequent amortization of the core deposit intangible.  These increases were partially offset by declines in merger and integration costs, FDIC insurance and State of Maryland assessments and Pointer Ridge other operating expenses.  Merger and integration costs declined during 2012 because we have completed the merger with MB&T and previously expensed all costs associated with it, except for non-compete fees paid to former directors which we will continue to incur.  This decline was partially offset by $354,333 in merger expenses associated with the pending acquisition of WSB.  The decrease in FDIC insurance and State of Maryland assessments was a result of lower FDIC assessments as a result of the change in the base and rate calculation as required by the Dodd-Frank Act which was partially offset by an increase in the deposit base.  Pointer Ridge other operating expense decreased because the vacancy rate in the building declined and the new tenants are paying a pro-rata share of the building’s operating expenses.

2011 compared to 2010

Non-interest expense increased $9.5 million for the twelve months ended December 31, 2011.  The following chart outlines the changes in non-interest expenses for the period.  Salaries, employee benefits, occupancy, equipment, data processing and other operating expenses increased primarily because of increased operating expenses resulting from the acquisition of MB&T.  As a result of the acquisition, we increased our number of employees by 86 and our branch network by nine.  Employee benefits also increased approximately $183,000 as a result of a non-recurring expense payable to the estate of a colleague who passed away during the period.   Pointer Ridge other operating expense increased because of a onetime increase in management fees, the charge off of rents due from a prior tenant and increased operating expenses associated with the building.  Merger and integration costs include severance costs of approximately $203,630 and attorney, accounting, director compensation and other professional fees of approximately $218,410 associated with the acquisition of MB&T.  The increase in FDIC insurance and State of Maryland assessments was a result of the additional assets acquired from MB&T.  This increase was partially offset by the change in the FDIC assessment base and rate calculation as required by the Dodd-Frank Act.  The increase in the core deposit premium was the result of the acquisition of MB&T and subsequent amortization of the core deposit intangible.  Other operating expenses also increased because of a $221,297 increase in expenses associated with acquired and legacy other real estate owned.
 
 
 
47

 
 
The following chart outlines the changes in non-interest expenses for the period.

                   
Years ended December 31,
 
2011
 
2010
 
$ Change
 
% Change
 
Salaries and benefits
$
 10,024,591 
$
 5,966,672 
$
 4,057,919 
 
 68.01 
%
Occupancy and equipment
 
 3,131,557 
 
 1,712,182 
 
 1,419,375 
 
 82.90 
 
Data processing
 
 816,815 
 
 452,675 
 
 364,140 
 
 80.44 
 
Pointer Ridge other operating
 
 562,223 
 
 413,484 
 
 148,739 
 
 35.97 
 
FDIC insurance and State of Maryland assessments
 
 613,881 
 
 527,807 
 
 86,074 
 
 16.31 
 
Merger and integration
 
 574,321 
 
 574,369 
 
 (48)
 
 (0.01)
 
Core deposit premium
 
 584,024 
 
-
 
 584,024 
 
-
 
Other operating
 
 4,576,931 
 
 1,762,316 
 
 2,814,615 
 
 159.71 
 
Total non-interest expenses
$
 20,884,343 
$
 11,409,505 
$
 9,474,838 
 
 83.04 
%

We anticipate 2013 non-interest expenses will exceed 2012 non-interest expenses. During the year, we will continue to incur increased salary, benefits, occupancy, equipment and data processing expenses related to increased operational expenses associated with the anticipated acquisition of WSB.

Income Taxes

2012 compared to 2011

Income tax expense was $2.7 million (26.71% of pre-tax income) for the twelve months ended December 31, 2012 as compared to $1.9 million (26.91% of pre-tax income) for the same period in 2011. The dollar amount of the taxes was higher for the twelve month period ended December 31, 2012 because net income was significantly higher than in the twelve months ended December 31, 2011.  The tax rate was lower for the twelve month period ended December 31, 2012 primarily because during the twelve months ended December 31, 2012 tax exempt income was higher than during the same period of 2011.

2011 compared to 2010

Income tax expense was $1.9 million (26.91% of pre-tax income) for the twelve months ended December 31, 2011 as compared to $996,750 (41.08% of pre-tax income) for the same period in 2010. The decrease in the tax rate as a percentage of pre-tax income was primarily because our continued and improved profitability subsequent to the merger, allowed us to record a onetime recapture of a valuation allowance recorded at the merger date which reduced income tax expense during the fourth quarter of 2011.  We also experienced an increase in tax exempt income and tax deductible expenses during the period which also decreased the tax expense.
 
 
 
 
48

 

 

Net Income Available to Common Stockholders

2012 compared to 2011

Net income available to common stockholders was $7.5 million or $1.10 per basic common share and $1.09 per diluted common share for the twelve month period ending December 31, 2012 compared to net income available to common stockholders of $5.4 million or $0.86 per basic and diluted common share for 2011.  The increase in net income attributable to Old Line Bancshares for 2012 was primarily the result of a $6.1 million increase in net interest income and $1.1 million increase in non-interest revenue.  These increases were partially offset by a $4.4 million increase in non-interest expense and a $793,822 increase in taxes.

2011 compared to 2010

Net income available to common stockholders was $5.4 million or $0.86 per basic and diluted common share for the twelve month period ending December 31, 2011 compared to net income available to common stockholders of $1.5 million or $0.39 per basic and $0.38 per diluted common share for the same period in 2010.  The increase in net income attributable to Old Line Bancshares for 2011 was primarily the result of a $12.8 million increase in net interest income and a $1.4 million increase in non-interest revenue.  These increases were partially offset by a $9.5 million increase in non-interest expense, a $718,000 increase in the provision for loan losses and a $929,874 increase in taxes compared to the same period in 2010.

Analysis of Financial Condition

Investment Securities  

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

The investment securities at December 31, 2012 amounted to $171.5 million, an increase of $9.8 million, or 6.03%, from the December 31, 2011 amount of $161.8 million.  As outlined above, at December 31, 2012, all securities were classified as available for sale.

 
 
 
49

 

 
The fair value of available for sale securities included net unrealized gains of $4.1 million at December 31, 2012 (reflected as unrealized gains of $2.5 million in stockholders’ equity after deferred taxes) as compared to net unrealized gains of $3.9 million ($2.4 million net of taxes) at December 31, 2011.  In general, the increase in fair value was a result of changes in the duration or maturity of the portfolio and decreasing market rates.  We have evaluated securities with unrealized losses for an extended period of time and determined that these losses are temporary because, at this point in time, we expect to hold them until maturity.  We have no intent or plan to sell these securities, it is not likely that we will have to sell these securities and we have not identified any portion of the loss that is a result of credit deterioration in the issuer of the security.  As the maturity date moves closer and/or interest rates decline, any unrealized losses in the portfolio will decline or dissipate.

The fair value of available for sale securities included net unrealized gains of $3.9 million at December 31, 2011 (reflected as unrealized gains of $2.4 million in stockholders’ equity after deferred taxes) as compared to net unrealized gains of $450,758 ($272,956 net of taxes) at December 31, 2010.  In general, the increase in fair value was a result of the acquisition of MB&T, changes in time to maturity and decreasing market rates.

The following table sets forth a summary of the investment securities portfolio as of the periods indicated.  Available for sale securities are reported at estimated fair value; held to maturity securities are reported at amortized cost.

Investment Securities
 
(Dollars in thousands)
 
       
December 31,
 
2012
   
2011
   
2010
 
                   
Available For Sale Securities
                 
U.S. Treasury
  $ 1,251     $ 1,256     $ -  
U.S. government agency
    29,675       26,091       3,804  
Municipal securities
    63,854       35,142       1,327  
Mortgage backed
    76,761       99,296       27,919  
Total Available for Sale Securities
  $ 171,541     $ 161,785     $ 33,050  
                         
Held To Maturity Securities
                       
U.S. Treasury
  $ -     $ -     $ -  
Municipal securities
    -       -       984  
Mortgage backed
    -       -       20,752  
Total Held to Maturity Securities
  $ -     $ -     $ 21,736  
                         
Equity securities
  $ 3,615     $ 3,846     $ 2,563  
 
 
 
 
50

 
 

 
The following table shows the maturities for the securities portfolio at December 31, 2012 and 2011:

Fair Value, Amortized Cost and Weighted Average Yield
                         
   
Available for Sale
   
Held to Maturity
December 31, 2012
 
Amortized
Cost
 
Fair
Value
 
Weighted
Average
Yield
   
Amortized
Cost
 
Fair
Value
Weighted
Average
Yield
Maturing
                       
Less than 3 months
$
 1,404,739 
$
 1,406,623 
 
 1.05 
%
$
-
$
-
 
Over 3 months through 1 year
 
 119,317 
 
 121,223 
 
 3.38 
%
 
-
 
-
 
Over one to five years
 
 14,230,204 
 
 14,348,906 
 
 1.26 
%
 
-
 
-
 
Over five to ten years
 
 29,888,753 
 
 30,476,885 
 
 1.97 
%
 
-
 
-
 
Over ten years
 
 121,832,807 
 
 125,187,585 
 
 2.46 
%
 
-
 
-
 
 
$
 167,475,820 
$
 171,541,222 
     
$
-
$
-
 
                         
Pledged Securities
$
 34,312,950 
$
 35,085,026 
     
$
-
$
-
 
                         
   
Available for Sale
   
Held to Maturity
December 31, 2011
 
Amortized
Cost
 
Fair
Value
 
Weighted
Average
Yield
   
Amortized
Cost
 
Fair
Value
Weighted
Average
Yield
Maturing
                       
Less than 3 months
$
 255,000 
$
 255,872 
 
 4.37 
%
$
-
$
-
 
Over 3 months through 1 year
 
 1,004,229 
 
 1,025,000 
 
 4.25 
%
 
-
 
-
 
Over one to five years
 
 19,052,724 
 
 19,138,115 
 
 1.37 
%
 
-
 
-
 
Over five to ten years
 
 28,684,389 
 
 29,502,002 
 
 2.77 
%
 
-
 
-
 
Over ten years
 
 108,806,473 
 
 111,863,846 
 
 3.03 
%
 
-
 
-
 
 
$
 157,802,815 
$
 161,784,835 
     
$
-
$
-
 
                         
Pledged Securities
$
 34,530,023 
$
 35,550,747 
     
$
-
$
-
 

 
We have pledged U.S. government and municipal securities to customers who require collateral for overnight repurchase agreements and deposits.  Contractual maturities of mortgage backed securities are not reliable indicators of their expected life because mortgage borrowers have the right to prepay mortgages at any time.  Additionally, the issuer may call the callable agency securities listed above prior to the contractual maturity.
 
 
 
51

 
 
 

Pointer Ridge Office Investment, LLC

Our membership interest in Pointer Ridge is 62.50%.  Consequently, we consolidate Pointer Ridge’s results of operations.  The following table summarizes the condensed Balance Sheets and Statements of Income for Pointer Ridge.

Pointer Ridge Office Investment, LLC
                 
December 31,
 
2012
   
2011
   
2010
 
Balance Sheets
                 
Current assets
  $ 313,165     $ 429,611     $ 758,257  
Non-current assets
    6,938,990       7,088,001       7,252,413  
Liabilities
    6,208,029       6,299,819       6,397,360  
Equity
    1,044,126       1,217,793       1,613,310  
                         
Statements of Income
                       
Revenue
  $ 842,230     $ 765,044     $ 822,920  
Expenses
    1,015,897       1,160,562       1,017,184  
Net income (loss)
  $ (173,667 )   $ (395,518 )   $ (194,264 )

We lease space for our headquarters office and branch location in the building owned by Pointer Ridge at 1525 Pointer Ridge Place, Bowie, Maryland.  We eliminate these lease payments in consolidation.  Frank Lucente, a director of Old Line Bancshares, Inc. and Old Line Bank, controls 12.50% of Pointer Ridge and controls the manager of Pointer Ridge.

Loan Portfolio

Loans secured by real estate comprise the majority of the loan portfolio.  Old Line Bank’s loan customers are generally located in the greater Washington, D.C. metropolitan area. 

At our acquisition of Maryland Bankcorp, we recorded all loans acquired at the estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  On the acquisition date, we segregated the loan portfolio into two loan pools, performing and non-performing.

We had an independent third party determine the price that we could receive to sell approximately 1,400 performing loans totaling $178.1 million in an orderly transaction between market participants as of the measurement date (fair value).  These performing loans were segregated into five individual pools, personal loans, credit lines, business loans and real estate loans.  This valuation also assumed that the sale occurred in the principal or most advantageous market for the loan.  Market participants were assumed to have reasonable knowledge of the relevant facts of the asset or liability as it relates to its value between buyers and sellers with neither under any compulsion to buy, sell or liquidate.  The effect of this fair valuation process was a net premium of $3.1 million at acquisition. We then adjusted these values on a level yield basis for inherent credit risk within each pool which resulted in a total non-accretable credit adjustment of $2.0 million.  During the valuation process, we also determined that eight business loans totaling $1.8 million and 13 real estate loans totaling $3.8 million, all of which were risk rated four at the acquisition date, were also impaired and required an additional non-accretable credit adjustment of $279,348 and $510,064, respectively.

We also individually evaluated nine impaired business loans totaling $536,144 and 53 real estate loans totaling $30.1 million to determine the fair value as of the April 1, 2011 measurement date.  In determining the fair value for each individually evaluated impaired loan, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral and net present value of cash flows we expect to receive, among others.  As required, we accounted for these acquired loans in accordance with guidance for certain loans acquired in a transfer when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments.  The difference between contractually required payments and cash flows we expect to collect is the non-accretable difference.  Subsequent negative differences to the expected cash flows will generally result in an increase in the non-accretable difference which would increase our provision expense and decrease net interest income after provision expense.  Subsequent collection of payments on these loans that exceeds our expected cash flows will cause an increase in cash flows that will result in a reduction to the non-accretable difference, which would increase interest revenue.
 
 
 
52

 
 

 
In general, for the impaired business loans, we determined that the fair value was equivalent to the current contract value adjusted for credit impairment.  We estimated this credit impairment based on the prior portfolio experience, repayment history of the individual loan, strength of the guarantor(s) and other factors.  We applied this adjustment on a level yield basis to the respective pools of loans. Subsequent negative differences to the expected cash flows will generally result in an increase in the non-accretable difference which would increase our provision expense and decrease net interest income after provision expense.   Subsequent collection of payments on these loans that exceeds our expected cash flows will cause an increase in cash flows that will result in a reduction to the non-accretable difference, which would increase interest revenue.  In specific instances, we determined that the loan had no value due to its prior prepayment history, lack of collateral or other factors.  In these cases, we accrete any payments received to interest income.

In general, for the impaired real estate loans, we determined that the fair value was equivalent to our cash flow expectations related to the sale of the loan or the underlying collateral.  In order to determine the fair value, we estimated the value of the underlying collateral based on appraisals, evaluations, site visits and tax assessments.  We then determined the estimated expenses to foreclose on the property and subsequently sell it.  We then determined the fair value of the loan using a discounted cash flow calculation.  We evaluate these loans quarterly to ensure that in no instances does the carrying value of the loan exceed our initial investment or that there is no decrease or increase in our expectations regarding cash flows.

Subsequent negative differences to the expected cash flows will generally result in an increase in the non-accretable difference which would increase our provision expense and decrease net interest income after provision expense.   Subsequent collection of payments on these loans that exceeds our expected cash flows will cause an increase in cash flows that will result in a reduction to the non-accretable difference, which would increase interest revenue.  In specific instances, we determined that the loan had no value due to its prior payment history, lack of collateral or other factors.  In these cases, we reclassify any payments received to accretable yield and accrete these payments to income.  We also reclassify amounts to accretable yield when we receive payment in full on a loan.
 
 
 
53

 
 

 
The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of the acquisition date.


                         
                         
Acquired Loans as of April 1, 2011
 
                         
April 1, 2011
 
Contractually
Required
Payments
Receivable
   
Non-Accretable Credit Adjustments
   
Cash Flows Expected To Be Collected
   
Loans Receivable
 
Impaired individually evaluated
                       
Business loans risk rated 4 at acquisition
  $ 1,847,413     $ 279,348     $ 1,568,065     $ 1,568,065  
Business loans risk rated 5 at acquisition
    330,822       259,422       71,400       71,400  
Business loans risk rated 6 at acquisition
    205,322       120,710       84,612       84,612  
Total business loans individually evaluated
    2,383,557       659,480       1,724,077       1,724,077  
Real estate loans risk rated 4 at acquisition
    3,787,171       510,064       3,277,107       3,277,107  
Real estate loans risk rated 5 at acquisition
    4,596,338       2,242,513       2,353,825       2,353,825  
Real estate loans risk rated 6 at acquisition
    25,503,757       15,328,826       10,174,931       10,174,931  
Total real estate loans individually evaluated
    33,887,266       18,081,403       15,805,863       15,805,863  
Total impaired loans individually evaluated
  $ 36,270,823     $ 18,740,883     $ 17,529,940     $ 17,529,940  
                                 
Initial Calculation of Non-Accretable Difference
                               
Contractually required payments receivable
  $ 36,270,823                          
Less: Cash flows expected to be expected
    (17,529,940 )                        
Non-accretable difference
  $ 18,740,883                          
                                 
Initial Calculation of Accretable Yield
                               
Cash flow expected to be collected
  $ 17,529,940                          
Less: initial investment
    (17,529,940 )                        
Accretable yield
  $ -                          

 
 
 
54

 
 
 

 
The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2012.

                         
Acquired Loans as of December 31, 2012
 
                         
December 31, 2012
 
Contractually
Required
Payments
Receivable
   
Non-Accretable
Credit
Adjustments
   
Cash Flows Expected To Be Collected
   
Loans
Receivable
 
Impaired individually evaluated
                       
Business loans risk rated 4 at acquisition
  $ 1,371,081     $ 205,662     $ 1,165,419     $ 1,165,419  
Business loans risk rated 5 at acquisition
    50,153       42,882       7,271       7,271  
Business loans risk rated 6 at acquisition
    87,422       52,030       35,392       35,392  
Total business loans individually evaluated
    1,508,656       300,574       1,208,082       1,208,082  
Real estate loans risk rated 4 at acquisition
    3,526,864       482,256       3,044,608       3,044,608  
Real estate loans risk rated 5 at acquisition
    3,474,335       1,706,877       1,767,458       1,767,458  
Real estate loans risk rated 6 at acquisition
    16,420,887       9,077,153       7,343,734       7,343,734  
Total real estate loans individually evaluated
    23,422,086       11,266,286       12,155,800       12,155,800  
Total impaired loans individually evaluated
  $ 24,930,742     $ 11,566,860     $ 13,363,882     $ 13,363,882  
                                 
Accretable Yield
                               
Beginning balance December 31, 2011
  $ -                          
Accreted to income
    3,343,955                          
Reclassification from non-accretable (1)
    (3,343,955 )                        
Ending balance December 31, 2012
  $ -                          
                                 
Non-Accretable Yield Discount
                               
Beginning balance December 31, 2011
  $ 15,589,150                          
Reclassification to accretable (1)
    (3,343,955 )                        
Charge off
    (76,648 )                        
Transferred to OREO
    (601,687 )                        
Ending balance December 31, 2012
  $ 11,566,860                          
                                 
(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.
 
 
 
 
 

 
 
55

 

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2011.


                         
Acquired Loans as of December 31, 2011
 
                         
December 31, 2011
 
Contractually
Required
Payments
Receivable
   
Non-Accretable Credit Adjustments
   
Cash Flows Expected To Be Collected
   
Loans
Receivable
 
Impaired individually evaluated
                       
Business loans risk rated 4 at acquisition
  $ 1,617,100     $ 242,565     $ 1,374,535     $ 1,374,535  
Business loans risk rated 5 at acquisition
    246,775       186,166       60,609       60,609  
Business loans risk rated 6 at acquisition
    165,839       93,163       72,676       72,676  
Total business loans individually evaluated
    2,029,714       521,894       1,507,820       1,507,820  
Real estate loans risk rated 4 at acquisition
    3,642,173       494,524       3,147,649       3,147,649  
Real estate loans risk rated 5 at acquisition
    4,196,976       2,073,878       2,123,098       2,123,098  
Real estate loans risk rated 6 at acquisition
    22,058,392       12,498,854       9,559,538       9,559,538  
Total real estate loans individually evaluated
    29,897,541       15,067,256       14,830,285       14,830,285  
Total impaired loans individually evaluated
  $ 31,927,255     $ 15,589,150     $ 16,338,105     $ 16,338,105  
                                 
Accretable Yield
                               
Beginning balance April 1, 2011
  $ -                          
Accreted to income
    (2,060,770 )                        
Reclassification from non-accretable (1)
    2,060,770                          
Ending balance December 31, 2011
  $ -                          
                                 
Non-Accretable Yield Discount
                               
Beginning balance April 1, 2011
  $ 18,740,883                          
Reclassification to accretable (1)
    (2,060,770 )                        
Charge off
    (73,653 )                        
Transferred to OREO
    (1,017,310 )                        
Ending balance December 31, 2011
  $ 15,589,150                          
                                 
(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.
 
 
 
 
 
56

 
 

 
The loan portfolio, net of allowance, unearned fees and origination costs, increased $55.8 million or 10.36% to $595.1 million at December 31, 2012 from $539.3 million at December 31, 2011.  Commercial business loans decreased by $8.7 million (8.17%), commercial real estate loans increased by $71.8 million (26.29%), residential real estate loans decreased by $5.8 million (5.95%), real estate construction loans (primarily commercial real estate construction and acquisition and development) increased by $1.1 million (2.16%) and consumer loans decreased by $2.7 million (19.53%) from their respective balances at December 31, 2011.  The loan growth during the twelve month period was a direct result of our business development efforts as well as our enhanced presence in our market area.  We saw loan and deposit growth generated from our entire team of lenders, branch personnel and board of directors.  We anticipate the entire team will continue to focus their efforts on business development during 2013 and continue to grow the loan portfolio.  However, the current economic climate may cause slower loan growth.

The loan portfolio, net of allowance, unearned fees and origination costs, increased $239.7 million or 80.01% to $539.3 million at December 31, 2011 from $299.6 million at December 31, 2010.  Commercial business loans increased by $23.6 million (28.26%), commercial real estate loans increased by $119.6 million (77.92%), residential real estate loans increased by $69.6 million (256.83%), real estate construction loans (primarily commercial real estate construction and acquisition and development) increased by $27.3 million (111.89%) and consumer loans increased by $595,147 (4.54%) from their respective balances at December 31, 2010.  During the twelve months ended December 31, 2011, we received scheduled loan payoffs on construction loans that negatively impacted our loan growth for the period.  The $190.8 million of acquired loans were the primary cause of growth during 2011 although we also experienced an approximately $50.0 million growth in loans as a result of business development efforts.  We saw loan and deposit growth generated from our entire team of lenders, branch personnel and board of directors.
 
 
 
 
57

 
 

 
Major classifications of loans are as follows:

                                     
                                     
   
December 31, 2012
   
December 31, 2011
 
 
 
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
                                     
Real estate
                                   
   Commercial
  $ 279,489,013     $ 65,396,469     $ 344,885,482     $ 200,955,448     $ 72,145,634     $ 273,101,082  
   Construction
    48,603,640       4,174,751       52,778,391       42,665,407       8,997,131       51,662,538  
   Residential
    38,901,489       52,069,937       90,971,426       31,083,835       65,639,873       96,723,708  
Commercial
    88,306,302       10,070,234       98,376,536       90,795,904       16,329,991       107,125,895  
Consumer
    9,944,466       1,059,991       11,004,457       11,652,628       2,021,397       13,674,025  
      465,244,910       132,771,382       598,016,292       377,153,222       165,134,026       542,287,248  
Allowance for loan losses
    (3,648,723 )     (316,624 )     (3,965,347 )     (3,693,636 )     (47,635 )     (3,741,271 )
Deferred loan costs, net
    1,093,983       -       1,093,983       751,689       -       751,689  
    $ 462,690,170     $ 132,454,758     $ 595,144,928     $ 374,211,275     $ 165,086,391     $ 539,297,666  


             
             
December 31, 2010
 
 
 
Legacy
   
Total
 
             
Real estate
           
   Commercial
  $ 153,526,907     $ 153,526,907  
   Construction
    24,377,690       24,377,690  
   Residential
    27,081,399       27,081,399  
Commercial
    83,523,056       83,523,056  
Consumer
    13,079,878       13,079,878  
      301,588,930       301,588,930  
Allowance for loan losses
    (2,468,476 )     (2,468,476 )
Deferred loan costs, net
    485,976       485,976  
    $ 299,606,430     $ 299,606,430  

 
 
 
58

 
 

 
The following table presents the maturities or re-pricing periods of selected loans outstanding at December 31, 2012:


                         
                         
 
 
Loan Maturity Distribution at December 31, 2012
 
   
1 year or less
   
1-5 years
   
After 5 years
   
Total
 
   
(Dollars in thousands)
 
Real Estate
                       
   Commercial
  $ 75,160     $ 229,433     $ 40,293     $ 344,886  
   Construction
    23,768       23,269       5,741       52,778  
   Residential
    37,888       23,315       29,768       90,971  
Commercial
    55,133       40,574       2,670       98,377  
Consumer
    2,059       1,503       7,442       11,004  
   Total Loans
  $ 194,008     $ 318,094     $ 85,914     $ 598,016  
                                 
Fixed Rates
  $ 35,242     $ 65,240     $ 75,000     $ 175,482  
Variable Rates
    158,766       252,854       10,914       422,534  
   Total Loans
  $ 194,008     $ 318,094     $ 85,914     $ 598,016  

Asset Quality

Management performs reviews of all delinquent loans and directs relationship officers to work with customers to resolve potential credit issues in a timely manner.

As outlined below, we have only one hotel loan that has an interest reserve included in the commitment amount and where advances on the loan currently pay the interest due.


                         
                         
Loans With Interest Paid From Loan Advances
 
(Dollars in thousands)
 
Years Ended December 31,
 
2012
   
2011
 
   
# of
Borrowers
   
 
   
# of
Borrowers
   
 
 
Hotels
    1     $ 4,806       1     $ 2,093  
Single family acquisition & development
    -       -       1       1,418  
      1     $ 4,806       2     $ 3,511  

At inception, the total loan and commitment amount were equivalent to an appraised 80% or less “as is” or “as developed” loan to value and this loan conforms with its original approval requirements.

At year end, in addition to the four non-accrual legacy loans and 25 non-accrual acquired loans, there were two legacy loans totaling $655,506 and 22 acquired loans totaling $529,644 that were 30-89 days past due and four legacy loans in the amount of $1.1 million and four acquired loans totaling $72,734 that were past due 60-89 days or more and one legacy loan in the amount of $6,410 past due 90 days or more.  Management has identified an additional 11 potential problem loans totaling $4.6 million.  Management has concerns either about the ability of these borrowers to continue to comply with repayment terms because of the borrower’s potential operating or financial difficulties or the underlying collateral has experienced a decline in value.  These weaknesses have caused management to heighten the attention given to these credits.

Management generally classifies loans as non-accrual when it does not expect collection of full principal and interest under the original terms of the loan or payment of principal or interest has become 90 days past due. Once we classify a loan as non-accrual we no longer accrue interest on such loan and 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 loans only when received.
 
 
 
59

 
 

 
At December 31, 2011, we had two legacy loans totaling $1.2 million that were 90 days past due and were classified as non-accrual.  This compares to three loans in the amount of $2.7 million at December 31, 2010 which were 90 days past due and were classified as non-accrual.

The table below outlines the transfer of loans from and to non-accrual status for the twelve month period:


                               
Non-Accrual Loans
(Dollars in thousands)
 
   
Legacy Loans
   
Acquired Loans
   
Total
 
   
# of
Loans
   
Loan
Balance
   
# of
Loans
   
Loan
Balance
   
Loan
Balance
 
 
 
 
 
Beginning Balance, December 31, 2011
    2     $ 1,247       25     $ 4,583     $ 5,830  
Transferred In
    5       2,321       5       2,642       4,963  
Payments received
    (1 )     (1,199 )     (1 )     (1,648 )     (2,847 )
Repossessed
    -       -       -       -       -  
Charged off
    (2 )     (551 )     (2 )     (469 )     (1,020 )
Transferred to other real estate owned
    -       -       (2 )     (1,016 )     (1,016 )
Ending balance, December 31, 2012
    4     $ 1,818       25     $ 4,092     $ 5,910  

Non-Accrual Legacy Loans and Legacy Other Real Estate Owned

At December 31, 2011, we had two non-accrual legacy loans with a total recorded book balance of $1.2 million.  The first non-accrual legacy loan was a residential land acquisition and development loan secured by real estate.  The borrower and guarantor on this loan have filed bankruptcy.  During the first quarter of 2011, we charged $446,980 to the allowance for loan losses and reduced the balance on this loan from $1,616,317 to $1,169,337.   We subsequently identified a potential buyer for this note who had agreed to purchase it at a price slightly lower than the  carrying value.  In October of 2011, the prospective purchaser of the promissory note rescinded his offer.  In February 2012, we sold at foreclosure the property that secured the promissory note on this loan and expected to receive ratification of the foreclosure and proceeds from the sale of approximately $970,000 during the first quarter of 2012.  Therefore, during the first quarter of 2012, we charged an additional $200,000 to the allowance for loan losses to properly reflect the net sales proceeds that we expected to receive.  The courts rejected the initial foreclosure. We subsequently re-foreclosed on the property and received ratification of the sale in the third quarter and completed the sale of this property in the fourth quarter of 2012.  In conjunction with this sale we charged an additional $10,707 to the allowance for loan losses.

The second loan was a commercial loan in the amount of $77,975 secured by a blanket lien on the borrower’s assets and a second deed of trust on the guarantor’s personal residence.  The borrower had ceased operations and the collateral had no value.  In the first quarter of 2012, we charged the entire balance due to the allowance for loan losses and filed a judgment against the guarantors.
 
 

 
 
60

 

During the first quarter of 2012, we transferred a commercial real estate loan in the amount of $464,978 to non-accrual.  The original purpose of this loan was to purchase a building for use as a fast food franchise.  The borrower on this loan executed a lease on land on which the building that secures this loan was built.  The borrower has closed this facility and has no other available assets.  During the fourth quarter of 2012, we sold this note to the owner of the land for $225,000 and charged $253,478 to the allowance for loan losses.

The next non-accrual legacy loan is a commercial real estate loan in the amount of $874,735 that we also transferred to non-accrual status during the first quarter of 2012.  The borrower’s business has insufficient cash flow to make payments on this loan.  A current appraisal indicates that the value of the real estate that is the collateral for this loan is sufficient to provide payment in full and the borrower has made all past due payments.  We have not allocated any of the allowance for loan losses for this loan.  The non-accrued interest on this loan is $45,859.  We also transferred two additional loans to entities related to this borrower to non-accrual status.  The first loan in the amount of $138,708 is also secured by commercial real estate and a current appraisal indicates the value of the real estate that is collateral for this loan is sufficient to provide payment in full and the borrower has made all past due payments.  We have not allocated any of the allowance for loan losses for this loan.  The non-accrued interest on this loan is $3,655.  We transferred a third unsecured loan that is related to this borrower in the amount of $8,819 to non-accrual status and charged this loan to the allowance for loan losses.  The borrower repaid this charge off in full during the first quarter of 2013.

During the third quarter of 2012, we transferred a legacy commercial real estate loan in the amount of $352,478 to non-accrual status.  The borrower was delinquent with payments and would not provide current financial information.  A current appraisal indicates that the value of the real estate that was collateral for this loan was sufficient to provide payment in full and we expected to foreclose on this property.  We did not allocate any of the allowance for loan losses for this loan.  At December 31, 2012, the balance on this loan was $351,276.  On January 15, 2013, we sold the real estate at foreclosure and charged a deficiency balance of $7,760 to the allowance for loan losses.  We have received ratification of the foreclosure sale and expect settlement of the sale to occur by the end of the first quarter of 2013.

During the third quarter of 2012, we also transferred a legacy residential real estate loan in the amount of $469,168 to non-accrual status.  The borrower was delinquent with payments and is experiencing financial difficulties.  A current appraisal indicates that the value of the real estate that is collateral for this loan is sufficient to provide payment in full.  The borrower is currently remitting payments on this loan and attempting to bring all past due balances current.  We have not allocated any of the allowance for loan losses for this loan.  The balance on this loan on December 31, 2012 was $453,165 and the non-accrued interest on this loan is $21,794.

At December 31, 2010, we had three loans totaling $2,710,619 past due and classified as non-accrual.  The first loan in the amount of $810,291 is the same loan that we previously reported in our December 31, 2009 and December 31, 2008 financial statements.  At December 31, 2010, we had obtained a “lift stay” on the property and were awaiting ratification of foreclosure.  We received this ratification in January 2011 and transferred this property to other real estate owned.  At December 31, 2010, the non-accrued interest on this loan was $212,937.

The second loan in the amount of $1,616,317 is the residential acquisition and development loan secured by real estate discussed above.  At December 31, 2010, we considered this loan impaired and had allocated $450,000 of the allowance for loan losses to this loan.  At December 31, 2010, the interest not accrued on this loan was $101,867.

The third loan at December 31, 2010 was a luxury boat loan in the amount of $284,011.  The borrower on this loan has also filed bankruptcy.  At December 31, 2010, the interest not accrued on this loan was $3,728.   During the first quarter of 2011, we repossessed the boat, charged $47,261 to the allowance for loan losses and recorded the remaining balance of $236,750 as repossessed property in other assets.  During the fourth quarter of 2011, we sold this boat and recorded a loss in other operating expense of $120,741 on the sale.


 
61

 

Non-Accrual Acquired Loans and Other Real Estate Owned

At December 31, 2012, we had 25 non-accrual acquired loans totaling $4.1 million compared to 25 non-accrual acquired loans totaling $4.6 million at December 31, 2011.  Of these, the borrowers on 17 loans totaling $1.7 million are current according to their contractual terms and are generally making monthly payments, albeit in a slow manner.  The loans were placed on non-accrual by MB&T because of their slow payment history and/or the industry was significantly impacted by the weaknesses in the economy.

At December 31, 2011 and 2012, we had two borrowers owned by the same individual who had four loans totaling $775,000.  The borrower paid the fair value of these four loans during the first quarter of 2012 and there is no balance remaining in non-accrual.  However, there is still a contractual amount remaining on these loans.   We continue to work with the borrower for full repayment of the contractual amount.

At December 31, 2011, we had one borrower with one note secured by commercial real estate and the fair value of the loan is $300,000.  During the fourth quarter of 2012, we received a deed in lieu of foreclosure on this property and transferred the balance due to other real estate owned.  We plan to auction the property during the first or second quarter of 2013.  The fair value is equivalent to our assessment of the current value of the real estate less any carrying costs or expenses to sell.

At December 31, 2011 and 2012, we had one borrower with a loan secured by commercial real estate and the fair value of the loan is $250,000.  The borrower has filed a new bankruptcy plan and we are receiving payments from the bankruptcy court.  The fair value is equivalent to our assessment of the current value of the real estate less any carrying costs or expenses to sell.

At December 31, 2011, we had a loan in the amount of $347,474 that was transferred to non-accrual during the fourth quarter of 2011.  Commercial real estate secures this loan and the fair value of the loan, as of December 31, 2012, is $313,373.  We were awarded a confess judgment against the borrower and are working towards foreclosure of the property.  The fair value is equivalent to our assessment of the current value of the real estate less any carrying cost or expenses to sell.

We transferred another loan to non-accrual status during the fourth quarter of 2011.  This loan was unsecured and the fair value of the loan was $47,635.  We charged this loan to the allowance for loan losses during the first quarter of 2012.

During the first quarter of 2012, we transferred three acquired loans totaling $1.2 million for two borrowers to non-accrual status.  The first acquired loan is to one borrower who had two loans totaling $936,243.  This borrower is the same borrower discussed above in the legacy non-accrual loans.  The original purpose of the loans was to purchase and equip a building for use as a fast food franchise.  The borrower on these loans executed a lease on land on which the building that secures this loan was built.  The borrower has closed this facility and has no other available assets.  We have completed negotiations with the landlord. During the fourth quarter of 2012, we transferred the $358,000 value of the building to other real estate owned and charged the remaining balance due of $578,243 to the allowance for loan losses.  In February 2013, we accepted a contract for sale of this property in the amount of $310,00 and expect to settle on this sale in March 2013.

The borrower on the third loan transferred during the first quarter of 2012 to non-accrual status is a loan secured by commercial real estate and four residential lots with a fair value of $241,624.  This loan has matured.  We are in litigation with the borrower.  Assuming we prevail in litigation, we anticipate we will receive payment in full either by foreclosing on the collateral and selling the properties or through receipt of payment from the borrower. The non-accrued interest on this loan is $241,624.

During the second quarter of 2012, we transferred an acquired loan in the amount of $23,664 to non-accrual status.  The borrower has filed for bankruptcy and we have charged this loan off.

 
 
 
62

 

 
During the third quarter of 2012, we transferred an acquired loan in the amount of $1.0 million to non-accrual status.  The borrower on this loan is experiencing marital and financial difficulties.  A residential property is collateral on this loan.  Unless the borrower resolves these problems, we anticipate we will foreclose on this loan.  We have received an appraisal of the property and have allocated $50,000 of the allowance for loan loss to this loan.  The non-accrued interest on this loan is $52,778.

In the fourth quarter of 2012, we transferred an additional loan secured by residential real estate in the amount of $324,960 to non-accrual status.  We are working towards receiving a deed in lieu of foreclosure on this property.  We have allocated $25,000 of the allowance for loan losses to these loans.  The non-accrued interest on this loan is $6,320.

There is one additional acquired loan in the amount of $296,794 secured by a residential property that was previously paying slowly that is now seriously delinquent and we are proceeding with foreclosure.  The non-accrued interest on this loan is $36,319.
 
We classify any property acquired as a result of foreclosure on a mortgage loan as “other real estate owned” and record it at the lower of the unpaid principal balance or fair value at the date of acquisition and subsequently carry the property at the lower of cost or net realizable value.   We charge any required write down of the loan to its net realizable value against the allowance for loan losses at the time of foreclosure.  We charge to expense any subsequent adjustments to net realizable value.  Upon foreclosure, Old Line Bank generally requires an appraisal of the property and, thereafter, appraisals of the property generally on an annual basis and external inspections on at least a quarterly basis.

As required by ASC Topic 310-Receivables and ASC Topic 450-Contingencies, we measure all impaired loans, which consist of all TDRs and other loans for which collection of all contractual principal and interest is not probable, based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.  If the measure of the impaired loan is less than the recorded investment in the loan, we recognize impairment through a valuation allowance and corresponding provision for loan losses.  Old Line Bank considers consumer loans as homogenous loans and thus does not apply the impairment test to these loans.  We write off impaired loans when collection of the loan is doubtful.
 
 
 
 
63

 
 

 
The tables below present a breakdown of the recorded book balance of non-performing loans and accruing past due loans at December 31, 2012.


                                     
Non-Accrual and Past Due Loans and Troubled Debt Restructurings
 
Recorded Book Balance
 
December 31, 2012
 
 
   
Legacy
   
Acquired
 
 
 
# of
Loans
   
Account
Balance
   
Interest Not Accrued
   
# of
Loans
   
Account
Balance
   
Interest Not Accrued
 
Real Estate
                                   
   Commercial
    2     $ 1,226,011     $ 103,529       8     $ 1,401,187     $ 649,266  
   Construction
    -       -       -       4       100,000       592,476  
   Residential
    2       591,873       25,449       10       2,555,374       526,669  
Commercial
    -       -       -       3       35,392       45,787  
Consumer
    -       -       -       -       -       -  
Total non-performing loans
    4     $ 1,817,884     $ 128,978       25     $ 4,091,953     $ 1,814,198  
                                                 
Accruing past due loans:
                                               
   30-59 days past due
                                               
      Real estate
    1     $ 218,700               3     $ 447,399          
      Commercial
    1       436,806               1       36,923          
      Consumer
    -       -               18       45,322          
Total 30-59 days past due
    2       655,506               22       529,644          
   60-89 days past due
                                               
      Real estate
    3       1,141,779               1       62,852          
      Commercial
    -       -               -       -          
      Consumer
    1       1,453               3       9,882          
Total 60-89 days past due
    4       1,143,232               4       72,734          
   90 or more days past due
                                               
      Consumer
    -       -               1       6,410          
Total accruing past due loans
    6     $ 1,798,738               26     $ 608,788          
                                                 
Accruing Troubled Debt
Restructurings
                                               
   Real Estate
    1     $ 499,122               3     $ 604,326          
   Consumer
    -       -               1       90,748          
Total Accruing Troubled Debt
Restructurings
    1     $ 499,122               4     $ 695,074          

 
 
 
64

 
 

 
The table below presents a breakdown of the non-performing legacy loans and accruing legacy past due loans at December 31, 2011.

Non-Accrual and Past Due Loans and Troubled Debt Restructurings
 
Recorded Book Balance
 
December 31, 2011
 
   
Legacy
   
Acquired
 
 
 
# of
Loans
   
Account
Balance
   
Interest Not Accrued
   
# of
Loans
   
Account
Balance
   
Interest Not Accrued
 
Real Estate
                                   
   Commercial
 
 
    $ -     $ -       11     $ 2,288,900     $ 1,164,630  
   Construction
    1       1,169,337       212,484       5       1,184,146       255,560  
   Residential
    -       -       -       6       1,019,942       241,093  
Commercial
    1       77,975       1,735       3       90,039       33,041  
Consumer
    -       -       -       -       -       -  
Total non-performing loans
    2     $ 1,247,312     $ 214,219       25     $ 4,583,027     $ 1,694,324  
                                                 
Accruing past due loans:
                                               
   30-59 days past due
                                               
      Real estate
    1     $ 421,805               3     $ 474,651          
      Commercial
    -       -               -       -          
      Consumer
    -       -               16       22,698          
Total 30-59 days past due
    1       421,805               19       497,349          
   60-89 days past due
                                               
      Real estate
    2       311,762               2       338,431          
      Commercial
    1       11,043               -       -          
      Consumer
    -       -               1       3,494          
Total 60-89 days past due
    3       322,805               3       341,925          
   90 or more days past due
                                               
      Consumer
    1       34,370               -       -          
Total accruing past due loans
    5     $ 778,980               22     $ 839,274          
                                                 
Accruing Troubled Debt
Restructurings
                                               
   Real Estate
    3     $ 5,037,879               -     $ -          
   Consumer
    1       142,671               2       154,088          
Total Accruing Troubled Debt
Restructurings
    4     $ 5,180,550               2     $ 154,088          

 
 

 
 
65

 

The table below presents a breakdown of the non-performing legacy loans and accruing legacy past due loans at December 31, 2010.


                   
Non-Accrual and Past Due Loans and Troubled Debt Restructurings
 
Recorded Book Balance
 
December 31, 2010
 
Legacy
 
 
 
# of
Loans
   
Account Balance
   
Interest Not Accrued
 
Real Estate
                 
   Commercial
    2     $ 2,427     $ 315  
   Construction
    -       -       -  
   Residential
    -       -       -  
Commercial
    -       -       -  
Consumer
    1       284       4  
Total non-performing loans
    3     $ 2,711     $ 319  
                         
Accruing past due loans:
                  $    
   30-59 days past due
    -       -          
   60-89 days past due
    -       -          
   90 or more days past due
    -       -          
Total accruing past due loans
    -       -          
                         
Accruing Troubled Debt
Restructurings
                       
   Real Estate
    -     $ -          
   Commercial
    -       -          
   Consumer
    -       -          
Total Accruing Troubled Debt
Restructurings
    -     $ -          

Bank owned life insurance

We have invested $16.9 million in life insurance policies on our executive officers, other officers of the Bank, and retired officers of MB&T.  In June 2005, we purchased $3.3 million of BOLI on the lives of our executive officers, Messrs. Cornelsen and Burnett and Ms. Rush.  With a new $4 million investment made in February 2007, we increased the insurance on Messrs. Cornelsen and Burnett and expanded the coverage of the insurance policies to insure the lives of several other officers of Old Line Bank, including Sandi F. Burnett.  During the twelve months ended December 31, 2012, the cash surrender value of the insurance policies increased by $452,741 as a result of earnings on the policies.  We anticipate the earnings on these policies will partially offset our employee benefit expenses as well as our obligations under our Salary Continuation Agreements and Supplemental Life Insurance Agreements that we entered into with our executive officers in January 2006 and those that MB&T had entered into with their executive officers.  There is no obligation to provide post retirement death benefits associated with the BOLI policies owned by Old Line Bank prior to the acquisition of MB&T.  We have accrued a $222,424 liability associated with the post retirement death benefits of the BOLI policies acquired from MB&T.
 
 
 
66

 

 

On January 3, 2006, Old Line Bank entered into Salary Continuation Agreements and Supplemental Life Insurance Agreements with Mr. Cornelsen, Mr. Burnett and Ms. Rush and started accruing for the related post retirement salary benefits.  On February 26, 2010, we modified the salary continuation agreements to increase benefits to each executive and to add salary continuation benefits for Ms. Burnett.  Under these agreements, benefits accrue over time from the date of the agreement until the executive reaches the age of 65.  Upon full vesting of the benefit, the executives will be paid the following annual amounts for 15 years: Mr. Cornelsen $223,729; Mr. Burnett $23,177; Ms. Burnett $66,310; and Ms. Rush $77,773. Mr. Burnett will receive an additional $5,895 per year if he continues his employment with us until he reaches age 68.  Under the Supplemental Life Insurance Agreements, Old Line Bank is obligated to cause the payment of death benefits to the executives’ designated beneficiaries in the following amounts: Mr. Cornelsen $1.4 million; Mr. Burnett $729,275; Ms. Burnett $348,722; Ms. Rush $746,965; and we have aggregate insurance on all other officers, retired officers of MB&T, and former employees totaling $34.8 million.  Old Line Bank has funded these obligations through the BOLI outlined above.

Prepaid pension

MB&T had an employee pension plan that was frozen on June 9, 2003 and no additional benefits accrued subsequent to that date.  We notified all plan participants that we terminated this plan effective August 1, 2011.  We liquidated the securities the plan held, deposited the proceeds into interest bearing certificates of deposit and a money market account.  On October 1, 2012, we purchased an annuity contract to transfer the remaining $2,116,489 pension liability, effective November 1, 2012.  In the fourth quarter of 2012, we recorded a $700,884 expense for the termination of this plan and reversed a deferred tax liability with a credit to income tax payable in the amount of $406,000.  We transferred the remaining pension plan assets of $235,341 to the employee 401(k) plan and recorded all remaining expenses associated with audits, actuarial and consulting fees to the plan.

Other real estate owned

As a result of the acquisition of Maryland Bankcorp, 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 or obtained as a result of loans originated by MB&T (acquired).  We are currently aggressively either marketing these properties for sale or improving them in preparation for sale.  During the twelve months ended December 31, 2012, we sold six properties and recorded gains on these sales of $110,704.

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


                   
Other Real Estate Owned
 
   
Legacy
   
Acquired
   
Total
 
December 31, 2011 balance
  $ 1,871,832     $ -     $ 1,871,832  
Beginning acquired
    -       2,132,777       2,132,777  
Transferred in
    -       1,451,608       1,451,608  
Investment in improvements
    -       15,525       15,525  
Write down in value
    (220,000 )     (61,000 )     (281,000 )
Sales
    (604 )     (1,470,689 )     (1,471,293 )
December 31, 2012 balance
  $ 1,651,228     $ 2,068,221     $ 3,719,449  

Goodwill

During the second quarter of 2011, we recorded goodwill of $116,723 associated with the acquisition of Maryland Bankcorp.  As outlined in Footnote 2 of our financial statements, this amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  During the third quarter of 2011, the goodwill increased $25,000 as a result of additional liabilities that we identified during the period.  During the fourth quarter of 2011, we received a valuation of the pension plan asset at acquisition date and at December 31, 2011.  As a result of this valuation, we recorded a $492,067 increase to goodwill to reflect the costs incurred by the pension plan as of the acquisition date.
 
 
 
67

 
 

 
Core deposit intangible

As a result of the acquisition of Maryland Bankcorp, during the second quarter of 2011, we recorded a core deposit intangible of $5.0 million.  This amount represented the premium that we paid to acquire MB&T’s core deposits over the fair value of such deposits.  We will amortize the core deposit intangible on an accelerated basis over its estimated useful life of 18 years.  At December 31, 2012, the core deposit intangible was $3.7 million.

Deposits

We seek deposits within our market area by paying competitive interest rates, offering high quality customer service and using technology to deliver deposit services effectively.

At December 31, 2012, the deposit portfolio had increased to $735.5 million, a $44.7 million or 6.47% increase over the December 31, 2011 level of $690.8 million.  Non-interest bearing deposits increased $18.8 million during the period to $188.9 million from $170.1 million primarily because we established new relationships during the period and expanded upon existing ones.  Interest-bearing deposits rose $26.0 million to $546.6 million from $520.6 million.  The increase in interest bearing deposits was primarily the result of increased depository relationships with local municipalities and state organizations, with the vast majority placed in reciprocal deposits obtained through the Promontory Interfinancial Network. The following table outlines the growth in interest bearing deposits:


                         
December 31,
 
2012
   
2011
   
$ Change
   
% Change
 
   
(Dollars in thousands)
 
Certificates of deposit
  $ 310,772     $ 336,068     $ (25,296 )     (7.53 ) %
Interest bearing checking
    171,478       123,907       47,571       38.39 %
Savings
    64,313       60,654       3,659       6.03 %
Total
  $ 546,563     $ 520,629     $ 25,934       4.98 %

At December 31, 2011, the deposit portfolio had grown to $690.8 million, a $350.3 million or 102.88% increase over the December 31, 2010 level of $340.5 million.  Non-interest bearing deposits increased $102.6 million during the period to $170.1 million from $67.5 million primarily due to the acquisition of MB&T, the establishment of new customer demand deposit accounts and expansion of existing demand deposit accounts.  Interest-bearing deposits grew $247.6 million to $520.6 million from $273.0 million.  The growth in these categories was the result of expansion of existing customer relationships, the new money market accounts provided through Promontory Interfinancial Network discussed below and new customers.

We acquire brokered certificate of deposits through the Promontory Interfinancial Network (Promontory).  Through this deposit matching network and its certificate of deposit account registry service (CDARS) and money market account service, we have the ability to offer our customers access to FDIC insured deposit products in aggregate amounts exceeding current insurance limits.  When we place funds through Promontory on behalf of a customer, we receive matching deposits through the network’s reciprocal deposit program.  We can also place deposits through this network without receiving matching deposits.  At December 31, 2012, we had $39.3 million in CDARS and $63.9 million in money market accounts through Promontory’s reciprocal deposit program compared to $24.8 million and $14.1 million, respectively, at December 31, 2011.  At December 31, 2012, we had received $17.7 million in deposits through the Promontory network that were not reciprocal deposits.  We had no other brokered certificates of deposit as of December 31, 2012 and 2011.  We expect that we will continue to use brokered deposits as an element of our funding strategy when required to maintain an acceptable loan to deposit ratio.
 
 
 

 
 
68

 

The following is a summary of the maturity distribution of certificates of deposit as of December 31, 2012.

                         
   
Certificate of Deposit Maturity Distribution
 
   
December 31, 2012
 
   
Three Months or
Less
   
Three Months to
Twelve Months
   
Over
Twelve Months
   
Total
 
   
(Dollars in thousands)
 
Certificates of deposit
                       
   Less than $100,000
  $ 21,793     $ 56,855     $ 42,533     $ 121,181  
   Greater than or equal to $100,000
    55,034       93,867       40,690       189,591  
Total
  $ 76,827     $ 150,722     $ 83,223     $ 310,772  

Borrowings

Old Line Bancshares has available a $3 million unsecured line of credit.  Old Line Bank has available lines of credit, including overnight federal funds and repurchase agreements from its correspondent banks totaling $29.5 million as of December 31, 2012.  Old Line Bank has an additional secured line of credit from the Federal Home Loan Bank of Atlanta (FHLB) of $250.1 million at December 31, 2012.  As a condition of obtaining the line of credit from the FHLB, the FHLB requires that Old Line Bank purchase shares of capital stock in the FHLB.  Prior to allowing Old Line Bank to borrow under the line of credit, the FHLB also requires that Old Line Bank provide collateral to support borrowings.  Therefore, we have provided collateral to support up to $97.2 million of borrowings.  Of this we had borrowed $7.0 million at December 31, 2012.  We may increase availability by providing additional collateral.

Short-term borrowings consisted of short-term promissory notes issued to Old Line Bank’s customers.  Old Line Bank offers its commercial customers an enhancement to the basic non-interest bearing demand deposit account.  This service electronically sweeps excess funds from the customer’s account into a short term promissory note with Old Line Bank.  These obligations are payable on demand, are secured by investments or are unsecured, re-price daily and have maturities of one to 270 days.  At December 31, 2011, Old Line Bank had $7.8 million outstanding in these short term unsecured promissory notes with an average interest rate of 0.30% and $20.9 million outstanding in secured promissory notes with an average interest rate of 0.50%.  We recorded these secured promissory notes with the acquisition of MB&T.  At December 31, 2012, Old Line Bank had $6.3 million outstanding in short term unsecured promissory notes with an average interest rate of 0.15% and $24.6 million in secured promissory notes with an average interest rate of 0.10%.  At December 31, 2010, Old Line Bank had $5.7 million outstanding with an average interest rate of 0.50%.

At December 31, 2011 and December 31, 2010, Old Line Bank had two advances in the amount of $5.0 million each, from the FHLB totaling $10.0 million.

On December 12, 2007, Old Line Bank borrowed $5.0 million from the FHLB.  The interest rate on this advance is 3.3575% and interest was payable on the 12th day of each March, June, September and December, commencing on March 12, 2008.  On December 12, 2008, or any interest payment date thereafter, the FHLB had the option to convert the interest rate on this advance to a fixed rate three (3) month LIBOR.  The maturity date on this advance was December 12, 2012 and we repaid it in full at that time.
 
 
 
 
69

 

 

On December 19, 2007, Old Line Bank borrowed an additional $5.0 million from the FHLB.  The interest rate on this borrowing was 3.119% and was payable on the 19th day of each month.  On January 22, 2008 or any interest payment date thereafter, the FHLB had the option to convert the interest rate on this advance from a fixed rate to a one (1) month LIBOR based variable rate.  This borrowing matured on December 19, 2012 and we repaid it in full at that time.

The following table outlines our borrowings as of December 31, 2012 and December 31, 2011.

Borrowings
 
December 31,
 
2012
   
2011
 
   
Amount
   
Rate
   
Maximum
Amount
Borrowed
During Any
Month End
Period
   
Amount
   
Rate
   
Maximum
Amount
Borrowed
During Any
Month End
Period
 
Short term promissory notes
  $ 6,332,804       0.15 %   $ 9,652,162     $ 7,784,561       0.30 %   $ 12,271,568  
Repurchase agreements
    24,572,663       0.10       28,167,472       20,888,096       0.50       22,979,870  
Overnight advance
    7,000,000       0.35       7,000,000       -               -  
FHLB advance due Dec. 2012
    -       -       5,000,000       5,000,000       3.36       5,000,000  
FHLB advance due Dec. 2012
    -       -       5,000,000       5,000,000       3.12       5,000,000  
Total short term borrowings
  $ 37,905,467             $ 54,819,634     $ 38,672,657             $ 45,251,438  
                                                 
Senior note, fixed at 6.28%
    6,192,350       6.28 %             6,284,479       6.28 %        
Total long term borrowings
  $ 6,192,350                     $ 6,284,479                  

On August 25, 2006, Pointer Ridge entered into an Amended and Restated Promissory Note in the principal amount of $6.6 million.  This loan accrues interest at a rate of 6.28% through September 5, 2016.  After September 5, 2016, the rate adjusts to the greater of (i) 6.28% plus 200 basis points or (ii) the Treasury Rate (as defined in the Amended Promissory Note) plus 200 basis points.  At December 31, 2012 and 2011, Pointer Ridge had borrowed $6.2 million and $6.3 million, respectively, under the Amended Promissory Note.  We have guaranteed to the lender payment of up to 62.50% of the loan payment plus any costs the lender incurs resulting from any omissions or alleged acts or omissions by Pointer Ridge arising out of or relating to misapplication or misappropriation of money, rents received after an event of default, waste or damage to the property, failure to maintain insurance, fraud or material misrepresentation, filing of bankruptcy or Pointer Ridge’s failure to maintain its status as a single purpose entity.
 
For additional information about our borrowings, see Notes 12 and 13 to our consolidated financial statements.
 
Liquidity

Our overall asset/liability strategy takes into account our need to maintain adequate liquidity to fund asset growth and deposit runoff.  Our management monitors the liquidity position daily in conjunction with Federal Reserve guidelines.  As outlined in the borrowing section of this report, we have credit lines, unsecured and secured, available from several correspondent banks totaling $32.5 million.  Additionally, we may borrow funds from the FHLB and the Federal Reserve Bank of Richmond.  We can use these credit facilities in conjunction with the normal deposit strategies, which include pricing changes to increase deposits as necessary.  We can also sell available for sale investment securities or pledge investment securities as collateral to create additional liquidity.  From time to time we may sell or participate out loans to create additional liquidity as required.  Additional sources of liquidity include funds held in time deposits and cash from the investment and loan portfolios.
 
 
 
 
70

 

 
Our immediate sources of liquidity are cash and due from banks, federal funds sold and time deposits in other banks.  On December 31, 2012, we had $28.3 million in cash and due from banks, $130,192 in interest bearing accounts, and $228,113 in federal funds sold.  As of December 31, 2011, we had $43.4 million in cash and due from banks, $119,235 in interest bearing accounts, and $83,114 in federal funds sold.

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

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

Capital

Our stockholders’ equity amounted to $75.3 million at December 31, 2012 and $68.5 million at December 31, 2011.  We are considered “well capitalized” under the risk-based capital guidelines adopted by the Federal Reserve Board.  Stockholders’ equity increased during the twelve month period primarily because of net income available to common stockholders of $7.5 million, the $58,447 after tax unrealized gains on available for sale securities, the $22,339 pension plan settlement, and the $176,024 adjustment for stock based compensation awards, and $127,193 in proceeds from stock options exercised.  These items were partially offset by the $1.1 million common stock cash dividend.
 

 
 
71

 

The following table shows Old Line Bancshares, Inc.’s regulatory capital ratios and the minimum capital ratios currently required by its banking regulator to be “well capitalized.”  For a discussion of these capital requirements, see “Supervision and Regulation – Capital Adequacy Guidelines.”

Risk Based Capital Analysis
     
(Dollars in thousands)
     
                       
December 31,
 
2012
   
2011
   
2010
     
                       
Tier 1 Capital
                     
   Preferred and common stock
  $ 68     $ 68     $ 39      
   Additional paid-in capital
    53,792       53,489       29,207      
   Retained earnings
    18,531       12,094       7,535      
   Less: disallowed assets
    4,326       5,054       -      
Total Tier 1 Capital
    68,065       60,597       36,781      
                             
Tier 2 Capital:
                           
   Allowance for loan losses
    3,965       3,741       2,468      
Total Risk Based Capital
  $ 72,030     $ 64,338     $ 39,249      
                             
Risk weighted assets
  $ 632,108     $ 571,434     $ 317,029      
                             
                         
Regulatory
Minimum
To be Well
Capitalized
Capital Ratios:
                           
   Tier 1 risk based capital ratio
    10.77 %     10.60 %     11.60 %
 4.00%
6.00 %
   Total risk based capital ratio
    11.40 %     11.30 %     12.40 %
 8.00%
10.00 %
   Leverage ratio
    7.94 %     7.80 %     9.20 %
 4.00%
5.00 %

 
 
 
72

 
 

 
Return on Average Assets and Average Equity
 
The ratio of net income to average equity and average assets and certain other ratios are as follows:

         
December 31,
       
   
2012
   
2011
   
2010
 
 
 
(Dollars in thousands)
 
                   
Average total assets
  $ 839,634     $ 677,529     $ 394,022  
                         
Average equity
    67,394       57,422       36,329  
                         
Net income attributable to Old  Line Bancshares, Inc.
    7,530       5,380       1,503  
                         
Cash dividends declared-common stock
    1,093       821       466  
                         
Dividend payout ratio for period
    14.51 %     15.27 %     31.00 %
                         
Return on average assets
    0.90 %     0.79 %     0.38 %
                         
Return on average equity
    11.17 %     9.37 %     4.14 %
                         
Average stockholders’ equity to  average total assets
    8.03 %     8.48 %     9.22 %


 
73

 


Contractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements

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

Outstanding loan commitments and lines and letters of credit at December 31 of 2012, 2011 and 2010 are as follows:

                   
December 31,
 
2012
   
2011
   
2010
 
   
(Dollars in thousands)
 
                   
Commitments to extend credit and available credit lines:
                 
  Commercial
  $ 47,251     $ 46,966     $ 34,485  
  Construction
    31,815       21,398       11,512  
  Consumer
    14,623       13,195       7,256  
 
  $ 93,689     $ 81,559     $ 53,253  
                         
Standby letters of credit
  $ 11,310     $ 8,226     $ 7,901  

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  We generally require collateral to support financial instruments with credit risk on the same basis as we do for balance sheet instruments. Management generally bases the collateral required on the credit evaluation of the counter party. Commitments generally include expiration dates or other termination clauses and may require payment of a fee.  Available credit lines represent the unused portion of lines of credit previously extended and available to the customer so long as there is no violation of any contractual condition.  These lines generally have variable interest rates.  Since we expect many of the commitments to expire without being drawn upon, and since it is unlikely that customers will draw upon their lines of credit in full at any time, the total commitment amount or line of credit amount does not necessarily represent future cash requirements.  We evaluate each customer's credit worthiness on a case by case basis. During periods of economic turmoil, we reevaluate many of our commitments to extend credit.  Because we conservatively underwrite these facilities at inception, we generally do not have to withdraw any commitments.  We are not aware of any loss that we would incur by funding our commitments or lines of credit.

Commitments for real estate development and construction, which totaled $31.8 million, or 33.96% of the $93.7 million, are generally short term and turn over rapidly, with principal repayment from permanent financing arrangements upon completion of construction or from sales of the properties financed.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.  Our exposure to credit loss in the event of non-performance by the customer is the contract amount of the commitment.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  In general, we make loan commitments, credit lines and letters of credit on the same terms, including with respect to collateral, as outstanding loans.  We evaluate each customer's credit worthiness and the collateral required on a case by case basis.
 
 
 
74

 

 
We have various financial obligations, including contractual obligations and commitments.  The following table presents, as of December 31, 2012 significant fixed and determinable contractual obligations to third parties by payment date.


                     
                     
Contractual Obligations
(Dollars in thousands)
                     
   
Within
one year
 
One to
three years
 
Three to
five years
 
Over
five years
 
Total
                     
Non-interest bearing deposits
$
 188,895
$
-
$
-
$
-
$
 188,895
Interest bearing deposits
 
 463,340
 
 66,549
 
 16,674
 
-
 
 546,563
Short term borrowings
 
 37,905
 
-
 
-
 
-
 
 37,905
Long term borrowings
 
 99
 
 219
 
 5,874
 
-
 
 6,192
Purchase obligations
 
 4,446
 
 3,132
 
 1,538
 
 3,666
 
 12,782
Operating leases
 
 1,467
 
 2,863
 
 4,697
 
 3,666
 
 12,693
     Total
$
 696,152
$
 72,763
$
 28,783
$
 7,332
$
 805,030

Our operating lease obligations represent rental payments for thirteen branches, four loan production offices and our main office.  We lease our main office and our Bowie branch location from Pointer Ridge.  We have excluded 62.50% of these lease payments in consolidation.  The interest bearing obligations include accrued interest.  Purchase obligations amounts represent estimated obligations under agreements to purchase goods or services that are enforceable and legally binding.  The purchase obligations amounts include principal and interest due on participation loans, estimated obligations under data processing and network servicing and installation contracts, income tax payable, pension obligations and accounts payable for goods and services.
 
 
 
75

 
 
 
Reconciliation of Non-GAAP Measures
 
 
Below is a reconciliation of the FTE adjustments and the GAAP basis information presented in this report:


Twelve Month Ended December 31, 2012
   
Net Interest
Income
   
Yield
   
Net
Interest
Spread
 
GAAP net interest income
  $ 33,164,498       4.47 %     4.27 %
Tax equivalent adjustment
                       
     Federal funds sold
    2       -       -  
     Investment securities
    899,683       0.12       0.12  
     Loans
    465,190       0.06       0.06  
Total tax equivalent adjustment
    1,364,875       0.18       0.18  
Tax equivalent interest yield
  $ 34,529,373       4.65 %     4.45 %
                         
Twelve Month Ended December 31, 2011
   
Net Interest
Income
   
Yield
   
Net
Interest
Spread
 
GAAP net interest income
  $ 27,101,342       4.52 %     4.31 %
Tax equivalent adjustment
                       
     Federal funds sold
    1       -       -  
     Investment securities
    377,848       0.06       0.06  
     Loans
    170,830       0.03       0.03  
Total tax equivalent adjustment
    548,679       0.09       0.09  
Tax equivalent interest yield
  $ 27,650,021       4.61 %     4.40 %
                         
Twelve Month Ended December 31, 2010
   
Net Interest
Income
   
Yield
   
Net
Interest
Spread
 
GAAP net interest income
  $ 13,566,068       3.82 %     3.57 %
Tax equivalent adjustment
                       
     Federal funds sold
    3       -       -  
     Investment securities
    47,642       0.01       0.01  
     Loans
    112,797       0.03       0.03  
Total tax equivalent adjustment
    160,442       0.04       0.04  
Tax equivalent interest yield
  $ 13,726,510       3.86 %     3.61 %


 
76

 

 
Impact of Inflation and Changing Prices and Seasonality
 

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

Unlike industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.  Interest rates do not necessarily move in the same direction or in the same magnitude as the price of goods and services, and may frequently reflect government policy initiatives or economic factors not measured by price index.  As discussed in Item 7A, we strive to manage our interest sensitive assets and liabilities in order to offset the effects of rate changes and inflation.

Application of Critical Accounting Policies

We prepare our financial statements in accordance with accounting principles generally accepted in the United States of America and follow general practices within the industry in which we operate.  Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes.   We base these estimates, assumptions, and judgments on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments.  Certain policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.   Estimates, assumptions, and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event.   Carrying assets and liabilities at fair value inherently results in more financial statement volatility.  The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third party sources, when available.

The most significant accounting policies that we follow are presented in Note 1 to the consolidated financial statements.  These policies, along with the disclosures presented in the other financial statement notes and in this financial review, provide information on how we value significant assets and liabilities in the financial statements and how we determine those values.  Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the determination of the allowance for loan losses as the accounting area that requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.

The allowance for loan losses represents management’s best estimate of the losses known and inherent in the loan portfolio that are both probable and reasonable to estimate, based on, among other factors, prior loss experience, volume and type of lending conducted, estimated value of any underlying collateral, economic conditions (particularly as such conditions relate to Old Line Bank’s market area), regulatory guidance, peer statistics, management’s judgment, past due loans in the loan portfolio, loan charge off experience and concentrations of risk (if any).  Determining the amount of the allowance for loan losses is considered a critical accounting estimate because it requires significant estimates, assumptions, and judgments.  The loan portfolio also represents the largest asset type on the consolidated balance sheets.

We evaluate the adequacy of the allowance for loan losses based upon loan categories except for delinquent loans and loans for which management has knowledge about possible credit problems of the borrower or knowledge of problems with loan collateral, which management evaluates separately and assigns loss amounts based upon the evaluation.  We apply loss ratios to each category of loan other than commercial loans (including letters of credit and unused commitments), where we further divide the loans by risk rating and apply loss ratios by risk rating, to determine estimated loss amounts.  Categories of loans are installment and other consumer loans (other than boat loans), boat loans, mortgage loans (commercial real estate, residential real estate and real estate construction) and commercial loans.
 
 
 
77

 
 

 
Management has significant discretion in making the judgments inherent in the determination of the provision and allowance for loan losses, including in connection with the valuation of collateral and the financial condition of the borrower, and in establishing loss ratios and risk ratings.  The establishment of allowance factors is a continuing exercise and allowance factors may change over time, resulting in an increase or decrease in the amount of the provision or allowance based upon the same volume and classification of loans.

Changes in allowance factors or in management’s interpretation of those factors will have a direct impact on the amount of the provision, and a corresponding effect on income and assets.  Also, errors in management’s perception and assessment of the allowance factors could result in the allowance not being adequate to cover losses in the portfolio, and may result in additional provisions or charge offs, which would adversely affect income and capital.  For additional information regarding the allowance for loan losses, see the “Provision for Loan Losses” section of this annual report.

New Authoritative Accounting Guidance

Accounting Standards Updates (ASU) No. 2009-16, “Transfers and Servicing (Topic- 860)-Accounting for Transfers of Financial Assets” amends prior accounting guidance to enhance reporting about transfers of financial assets, including securitizations, and where companies have continuing exposure to the risks related to transferred financial assets.  ASU 2009-16 also requires additional disclosures about all continuing involvement with transferred financial assets including information about gains and losses resulting from transfers during the period.  The provisions of ASU 2009-16 became effective on January 1, 2010 and did not have a significant impact on our consolidated results of operations or financial position.

ASU No. 2009-17, “Consolidations (Topic 810)-Improvements to Financial Reporting by Enterprises Involved with Variable Interest Entities” amends prior guidance to change how a company determines when an entity that is sufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated.  The determination of whether a company is required to consolidate an entity is based on, among other things, an entity’s purpose and design and a company’s ability to direct the activities of the entity that most significantly impact the entity’s economic performance.  ASU 2009-17 requires additional disclosures about the reporting entity’s involvement with variable interest entities and any significant changes in risk exposure due to that involvement as well as its affect on the entity’s financial statements.  As further discussed below, ASU No. 2010-10, “Consolidations (Topic 810),” deferred the effective date of ASU 2009-17 for a reporting entity’s interests in investment companies.  The provisions of ASU 2009-17 became effective on January 1, 2010 and they did not have a material impact on our consolidated results of operations or financial position.

ASU No. 2010-06, “Fair Value Measurements and Disclosures (Topic 820)-Improving Disclosures About Fair Value Measurements” requires expanded disclosures related to fair value measurements including (i) the amounts of significant transfers of assets or liabilities between Levels 1 and 2 of the fair value hierarchy and the reasons for the transfers, (ii) the reasons for transfers of assets or liabilities in or out of Level 3 of the fair value hierarchy, with significant transfers disclosed separately, (iii) the policy for determining when transfers between the levels of the fair value hierarchy are recognized and (iv) for recurring fair value measurements of assets and liabilities in Level 3 of the fair value hierarchy, a gross presentation of information about purchases, sales, issuances and settlements.  ASU 2010-06 further clarifies that (i) companies should provide fair value measurement disclosures for each class of assets and liabilities (rather than major category), which would generally be a subset of assets or liabilities within a line item in the statement of financial position and (ii) companies should provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and non-recurring fair value measurements for each class of assets and liabilities included in Levels 2 and 3 of the fair value hierarchy.  ASU No. 2010-06 requires the disclosures related to the gross presentation of purchases, sales, issuances and settlements of assets and liabilities included in Level 3 of the fair value hierarchy beginning January 1, 2011.  The remaining disclosure requirements and clarifications made by ASU 2010-06 became effective on January 1, 2010.  See Notes 2-Acquisition of Maryland Bankcorp, Inc. and 19-Fair Value Measures, to our consolidated financial statements.
 
 
 
 
78

 

 

ASU No. 2010-10, “Consolidations (Topic 810)-Amendments for Certain Investment Funds” defers the effective date of the amendments to the consolidation requirements made by ASU 2009-17 to a company’s interest in an entity (i) that has all of the attributes of an investment company, as specified under ASC Topic 946, “Financial Services-Investment Companies,” or (ii) for which it is industry practice to apply measurement principles of financial reporting that are consistent with those in ASC Topic 946.  As a result of the deferral, companies are not required to apply the ASU 2009-17 amendments to the Subtopic 810-10 consolidation requirements to its interest in an entity that meets the criteria to qualify for the deferral.  ASU 2010-10 also clarifies that any interest held by a related party should be treated as though it is an entity’s own interest when evaluating the criteria for determining whether such interest represents a variable interest.  ASU 2010-10 also clarifies that companies should not use a quantitative calculation as the sole basis for evaluating whether a decision maker’s or service provider’s fee is variable interest.  The provisions of ASU 2010-10 became effective as of January 1, 2010 and did not have a material impact on our consolidated results of operations or financial position.

ASU No. 2010-11, “Derivatives and Hedging (Topic 815)-Scope Exception Related to Embedded Credit Derivatives” clarifies that the only form of an embedded credit derivative that is exempt from the embedded derivative bifurcation requirement are those that relate to the subordination of one financial instrument to another.  Entities that have contracts containing an embedded credit derivative feature in a form other than subordination may need to separately account for the embedded credit derivative feature.  The provisions of ASU 2010-11 became effective on July 1, 2010 and did not have a material impact on our consolidated results of operations or financial position.

ASU No. 2010-20 “Receivables (Topic 310)-Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” requires entities to provide disclosures designed to facilitate financial statement users’ evaluation of (i) the nature of credit risk inherent in the entity’s portfolio of financing receivables, (ii) how that risk is analyzed and assessed in arriving at the allowance for credit losses and (iii) the changes and reasons for those changes in the allowance for credit losses.  Disclosures must be disaggregated by portfolio segment, the level at which an entity develops and documents a systemic method for determining its allowance for credit losses, and class of financing receivable, which is generally a disaggregation of portfolio segment.  The required disclosures include, among other things, a carry forward of the allowance for credit losses as well as information about modified, impaired, non-accrual and past due loans and credit quality indicators.  ASU 2010-2 became effective for financial statements as of December 31, 2010 as it relates to disclosures required as of the end of the reporting period.  Disclosures that relate to activity during a reporting period are required for financial statements that include periods beginning on or after January 1, 2011 and did not have a material impact on our consolidated results of operations or financial position.

ASU No. 2010-28 “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts (Topic 350)” modifies Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For these reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  In determining whether it is more likely than not that goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating impairment may exist.  This update became effective for the interim and annual reporting periods beginning after December 15, 2010 and did not have a material impact on our consolidated results of operations or financial position.

ASU No. 2010-29 “Business Combinations (Topic 805) Disclosure of Supplementary Pro Forma Information for Business Combinations” contains amendments that specify that if a public entity presents comparative financial statements, the entity should disclose revenue and earnings of the combined entity as though the business combination(s) that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only.  ASU 2010-29 also expands supplemental pro forma disclosures under Topic 350 to include a description of the nature and amount of material, non-recurring  pro forma adjustments directly attributable to the business combination included in reported pro forma revenue and earnings.  ASU 2010-29 became effective prospectively for business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2010.  See Note 2 to our consolidated financial statements for the impact on our consolidated financial statements and results of operations.
 
 
 
 
79

 

 
ASU No. 2011-02 “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” amends FASB ASC 310-40 “Troubled Debt Restructurings by Creditors”.  The amendments specify that in evaluating whether a restructuring constitutes a troubled debt restructuring, a creditor must separately conclude that both of the following conditions exist:  the restructuring constitutes a concession and the debtor is experiencing financial difficulties.  The amendments clarify the guidance on these points and give examples of both conditions.  This update became effective for interim or annual reporting periods beginning on or after June 15, 2011.  We have included the required disclosures in Note 7 to our consolidated financial statements.

ASU No. 2011-03 “Reconsideration of Effective Control for Repurchase Agreements” amends FASB ASC 860-10, “Transfers and Servicing-Overall”.  The amendments remove from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial asset on substantially the agreed terms, even in the event of default by the transferee, and (2) the collateral maintenance implementation guidance related to that criterion.  This update became effective for interim and annual reporting periods beginning on or after December 15, 2011 and it did not have a material impact on our consolidated financial statements or results of operations.

ASU No. 2011-04 “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS” amends FASB ASC 820 “Fair Value Measurement”.  The amendments improve the comparability of fair value measurements presented and disclosed in financial statements prepared in accordance with U.S. GAAP and International Financial Reporting Standards (“IFRS”).  Among the many areas affected by this update are the concept of highest and best use, the fair value of an instrument included in stockholders’ equity and disclosures about fair value measurement, particularly disclosures about fair value measurements categorized within Level 3 of the fair value hierarchy.  This update became effective for the interim and annual reporting periods beginning after December 15, 2011 and it did not have a material impact on our consolidated financial statements or results of operations.

ASU No. 2011-05 “Presentation of Comprehensive Income” amends FASB ASC 220 “Comprehensive Income”.  The amendments in this update eliminate the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity.  An entity will have the option to present the total comprehensive income as part of the statement of changes in stockholders’ equity.  An entity will have the option to present the total comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  An entity will be required to present the face of financial statements reclassification adjustments for items that are reclassified from other comprehensive income to net income.  This update became effective for interim and annual reporting periods beginning after December 15, 2011.  Included in our consolidated financial statements is a single continuous statement of comprehensive income and the guidance did not have a material impact on our consolidated financial statements or results of operations.

ASU No. 2011-08 “Intangibles-Goodwill and Other Testing Goodwill for Impairment” amends Topic 350 “Intangibles-Goodwill and Other” to give entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two step impairment test by calculating the fair value of the reporting unit comparing the fair value with the carrying amount of the reporting unit.  This amendment is effective for annual and interim impairment tests beginning after December 15, 2011 and did not have a material impact on our consolidated financial statements or results of operations.

ASU 2011-11 “Balance Sheet-Disclosures about Offering Assets and Liabilities” amends Topic 210 “Balance Sheet” to require an entity to disclose both gross and net information about financial instruments such as sales and repurchase agreements and reverse sale and repurchase agreement and securities borrowing/lending arrangements, and derivative instruments that are eligible for offset in the statement of financial position and/or subject to a master netting arrangement or similar agreement.  ASU 2011-11 is effective for annual and interim periods beginning on January 1, 2013, and we do not expect that it will have a material impact on our consolidated financial statements or results of operations.

 
 
 
80

 

 
ASU 2011-12 “Comprehensive Income-Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items out of Accumulated Other Comprehensive Income in Accounting Standards Update 2011-05” defers changes in ASU No. 2011-05 that relate to the presentation of reclassification adjustments to allow the FASB time to redeliberate whether to require presentation of such adjustments on the face of the financial statements to show the effects of the reclassification out of accumulated other comprehensive income.  ASU 2011-12 allows entities to continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect before ASU No. 2011-05.  All other requirements in ASU No. 2011-05 are not affected by ASU No. 2011-12.  ASU 2011-12 is effective for annual and interim periods beginning after December 15, 2011 and it did not have a material impact on our consolidated financial statements or results of operations.

ASU 2012-02 “Intangibles-Goodwill and Other (Topic 350) Testing Indefinite-Lived Intangible Assets for Impairment” gives entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that an indefinite lived intangible asset is impaired.  If, after assessing the totality of events or circumstances, an entity determines it is more likely than not that an indefinite lived intangible asset is impaired, then the entity must perform the quantitative impairment test.  If, under the quantitative impairment test, the carrying amount of the intangible asset exceeds its fair value, an entity should recognize an impairment loss in the amount of that excess.  Permitting an entity to assess qualitative factors when testing indefinite lived intangible assets for impairment results in guidance that is similar to the goodwill impairment testing guidance in ASU 2011-08.  ASU 2012-02 is effective January 1, 2013 (early adoption permitted) and we do not expect it will have a significant impact on our financial statements or results of operations.

ASU 2012-06 “Business Combinations (Topic 805) Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government Assisted Acquisition of a Financial Institution (a consensus of the FASB Emerging Issues Task Force)” clarifies the guidance for subsequently measuring an indemnification asset recognized as a result of a government assisted acquisition of a financial institution.  Under ASU 2012-06, when a reporting entity recognizes an indemnification asset as a result of a government assisted acquisition of a financial institution and, subsequently, a change in the cash flows expected to be collected on the indemnification asset occurs (as a result of a change in the cash flows expected to be collected on the assets subject to indemnification), the reporting entity should subsequently account for the change in the measurement of the indemnification asset on the same basis as the change in the assets subject to indemnification.  Any amortization of changes in value should be limited to the contractual term of the indemnification agreement (that is, the lesser of the term of the indemnification agreement and the remaining life of the indemnified assets).  ASU 2012-06 is effective beginning January 1, 2013 (early adoption permitted) and we do not expect it will have an impact on our financial statements or results of operations.

Item 7A.                      Quantitative and Qualitative Disclosures About Market Risk

Market risk is a broad term for the risk of economic loss due to adverse changes in the fair value of a financial instrument.  Various factors, including interest rates, foreign exchange rates, commodity prices, or equity prices, may cause these changes.  We are subject to market risk primarily through the effect of changes in interest rates on our portfolio of assets and liabilities.  Foreign exchange rates, commodity prices, or equity prices do not pose significant market risk to us.

Interest Rate Sensitivity Analysis and Interest Rate Risk Management

A principal objective of Old Line Bank’s asset/liability management policy is to minimize exposure to changes in interest rates by an ongoing review of the maturity and re-pricing of interest earning assets and interest bearing liabilities.  The Asset and Liability Committee of the Board of Directors oversees this review.

The Asset and Liability Committee establishes policies to control interest rate sensitivity.  Interest rate sensitivity is the volatility of a bank’s earnings resulting from movements in market interest rates.  Management monitors rate sensitivity in order to reduce vulnerability to interest rate fluctuations while maintaining adequate capital levels and acceptable levels of liquidity.  Monthly financial reports supply management with information to evaluate and manage rate sensitivity and adherence to policy.  Old Line Bank’s asset/liability policy’s goal is to manage assets and liabilities in a manner that stabilizes net interest income and net economic value within a broad range of interest rate environments.  Adjustments to the mix of assets and liabilities are made periodically in an effort to achieve dependable, steady growth in net interest income regardless of the behavior of interest rates in general.
 
 
 
 
81

 

 
As part of the interest rate risk sensitivity analysis, the Asset and Liability Committee examines the extent to which Old Line Bank’s assets and liabilities are interest rate sensitive and monitors the interest rate sensitivity gap.  An interest rate sensitive asset or liability is one that, within a defined time period, either matures or experiences an interest rate change in line with general market rates.  The interest rate sensitivity gap is the difference between interest earning assets and interest bearing liabilities scheduled to mature or reprice within such time period.  A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities.  A gap is considered negative when the amount of interest rate sensitive liabilities exceeds the interest rate sensitive assets.  During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of declining interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income.  If repricing of assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.

Old Line Bank currently has a negative gap, which suggests that the net interest income on interest earning assets may decrease during periods of rising interest rates.  However, a simple interest rate “gap” analysis by itself may not be an accurate indicator of how changes in interest rates will affect net interest income.  Changes in interest rates may not uniformly affect income associated with interest earning assets and costs associated with interest bearing liabilities.  In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income.  Although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market interest rates.  Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates.  In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap.  The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
 
 
 
 
82

 

 
The table below presents Old Line Bank’s interest rate sensitivity at December 31, 2012.  Because certain categories of securities and loans are prepaid before their maturity date even without regard to interest rate fluctuations, we have made certain assumptions to calculate the expected maturity of securities and loans.


                     
                     
   
Interest Sensitivity Analysis
   
December 31, 2012
   
Maturing or Repricing
   
Within
3 Months
 
4-12
Months
 
1-5
Years
 
Over
5 Years
 
Total
   
(Dollars in thousands)
Interest Earning Assets:
                   
   Interest bearing accounts
$
 130
$
-
$
-
$
-
$
 130
   Time deposits in other banks
 
-
 
-
 
-
 
-
 
-
   Federal funds sold
 
 228
 
-
 
-
 
-
 
 228
   Investment securities
 
 1,407
 
 121
 
 14,349
 
 155,664
 
 171,541
   Loans
 
 128,679
 
 65,329
 
 318,094
 
 85,914
 
 598,016
       Total interest earning assets
 
 130,444
 
 65,450
 
 332,443
 
 241,578
 
 769,915
                     
Interest Bearing Liabilities:
                   
   Interest-bearing transaction deposits
 
 114,319
 
 57,159
 
-
 
-
 
 171,478
   Savings accounts
 
 21,438
 
 21,438
 
 21,437
 
-
 
 64,313
   Time deposits
 
 76,828
 
 150,722
 
 83,222
 
-
 
 310,772
       Total interest-bearing deposits
 
 212,585
 
 229,319
 
 104,659
 
-
 
 546,563
FHLB advances
 
-
 
 -
 
 -
 
-
 
 -
Other borrowings
 
 37,905
 
 99
 
 6,093
 
-
 
 44,097
       Total interest-bearing liabilities
 
 250,490
 
 229,418
 
 110,752
 
-
 
 590,660
                     
Period Gap
$
 (120,046)
$
 (163,968)
$
 221,691
$
 241,578
$
 179,255
                     
Cumulative Gap
$
 (120,046)
$
 (284,014)
$
 (62,323)
$
 179,255
   
                     
Cumulative Gap/Total Assets
 
 (33.61)
%
 (79.51)
%
 (17.45)
%
 50.18
%
 
 
 

 
 
83

 
 

 
Item 8.
Financial Statements

The following consolidated financial statements are filed with this report:

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets – December 31, 2012, 2011 and 2010

 
Consolidated Statements of Income – For the years ended December 31, 2012, 2011 and 2010

 
Consolidated Statements of Comprehensive Income-For the years ended December 31, 2012, 2011 and 2010

Consolidated Statements of Changes in Stockholders’ Equity – For the years ended December 31, 2012, 2011 and 2010

 
Consolidated Statements of Cash Flows – For the years ended December 31, 2012, 2011 and 2010

Notes to Consolidated Financial Statements



 
84

 
 
 


Report of Independent Registered Public Accounting Firm



The Board of Directors and Stockholders
Old Line Bancshares, Inc.
Bowie, Maryland

We have audited the accompanying consolidated balance sheets of Old Line Bancshares, Inc. and Subsidiaries as of December 31, 2012, 2011, and 2010, and the related consolidated statements of income, comprehensive income, changes in stockholders' equity, and cash flows for each of the years in the three-year period ended December 31, 2012.  These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Old Line Bancshares, Inc. and Subsidiaries as of December 31, 2012, 2011, and 2010, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2012, in conformity with accounting principles generally accepted in the United States of America.


Baltimore, Maryland
March 20, 2013

 
101 E. Chesapeake Avenue, Suite 300, Baltimore, Maryland 21286
410-583-6990  FAX 410-583-7061
Website:  www.Rowles.com

 
 
85

 
 
 
.
Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Balance Sheets
 
                   
December 31,
 
2012
   
2011
   
2010
 
Assets
       
Cash and due from banks
  $ 28,332,456     $ 43,434,375     $ 14,325,266  
Interest bearing accounts
    130,192       119,235       109,170  
Federal funds sold
    228,113       83,114       180,536  
          Total cash and cash equivalents
    28,690,761       43,636,724       14,614,972  
Time deposits in other banks
    -       -       297,000  
Investment securities available for sale
    171,541,222       161,784,835       33,049,795  
Investment securities held to maturity
    -       -       21,736,469  
Loans, less allowance for loan losses
    595,144,928       539,297,666       299,606,430  
Equity securities at cost
    3,615,444       3,846,042       2,562,750  
Premises and equipment
    25,133,013       23,215,429       16,867,561  
Accrued interest receivable
    2,639,483       2,448,542       1,252,970  
Prepaid income taxes
    -       -       189,523  
Deferred income taxes
    7,139,545       7,244,029       265,551  
Bank owned life insurance
    16,869,307       16,416,566       8,703,175  
Prepaid Pension
    -       1,030,551       -  
Other real estate owned
    3,719,449       4,004,609       1,153,039  
Goodwill
    633,790       633,790       -  
Core deposit intangible
    3,691,471       4,418,892       -  
Other assets
    3,038,064       3,064,626       1,610,715  
                       Total assets
  $ 861,856,477     $ 811,042,301     $ 401,909,950  
                         
Liabilities and Stockholders' Equity
         
Deposits
                       
   Non-interest bearing
  $ 188,895,263     $ 170,138,329     $ 67,494,744  
   Interest bearing
    546,562,555       520,629,456       273,032,442  
          Total deposits
    735,457,818       690,767,785       340,527,186  
Short term borrowings
    37,905,467       38,672,657       5,669,332  
Long term borrowings
    6,192,350       6,284,479       16,371,947  
Accrued interest payable
    311,735       397,211       434,656  
Income taxes payable
    235,323       475,687       -  
Accrued pension
    4,615,699       4,342,664       -  
Other liabilities
    1,884,924       1,605,180       1,248,079  
                       Total liabilities
    786,603,316       742,545,663       364,251,200  
                         
Stockholders' equity
                       
Common stock, par value $0.01 per share;
authorized 15,000,000 shares; issued and outstanding 6,845,432 in 2012, 6,817,694 in 2011 and 3,891,705 in2010
    68,454       68,177       38,917  
Additional paid-in capital
    53,792,015       53,489,075       29,206,617  
Retained earnings
    18,531,387       12,093,742       7,535,268  
Accumulated other comprehensive income
    2,469,758       2,388,972       272,956  
          Total Old Line Bancshares, Inc. stockholders' equity
    74,861,614       68,039,966       37,053,758  
Non-controlling interest
    391,547       456,672       604,992  
           Total stockholders' equity
    75,253,161       68,496,638       37,658,750  
                       Total liabilities and stockholders' equity
  $ 861,856,477     $ 811,042,301     $ 401,909,950  
 
The accompanying notes are an integral part of these consolidated financial statements
 
 
 
86

 

 

Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Income
 
 
 
Years Ended December 31,
 
2012
   
2011
   
2010
 
                   
Interest revenue
                 
  Loans, including fees
  $ 33,808,739     $ 28,432,701     $ 16,599,612  
  U.S. Treasury securities
    9,646       7,251       -  
  U.S. government agency securities
    362,323       332,248       163,787  
  Mortgage backed securities
    2,243,209       2,635,172       1,399,979  
  Municipal securities
    1,592,370       745,369       79,758  
  Federal funds sold
    6,026       6,087       7,255  
  Other
    199,810       161,685       258,440  
      Total interest revenue
    38,222,123       32,320,513       18,508,831  
Interest expense
                       
  Deposits
    4,235,107       4,389,694       3,920,338  
  Borrowed funds
    822,518       829,477       1,022,425  
      Total interest expense
    5,057,625       5,219,171       4,942,763  
      Net interest income
    33,164,498       27,101,342       13,566,068  
Provision for loan losses
    1,525,000       1,800,000       1,082,000  
      Net interest income after provision for loan losses
    31,639,498       25,301,342       12,484,068  
Non-interest revenue
                       
  Service charges on deposit accounts
    1,281,187       1,208,466       306,548  
  Gains on sales or calls of investment securities
    1,156,781       140,149       -  
  Other than temporary impairment on equity securities
    -       (123,039 )     -  
  Earnings on bank owned life insurance
    548,454       701,509       336,834  
  Gains on sales of other real estate owned
    110,704       248,005       192,724  
  Gains on disposal of assets
    7,430       -       -  
  Other fees and commissions
    714,258       566,187       515,896  
      Total non-interest revenue
    3,818,814       2,741,277       1,352,002  
Non-interest expense
                       
  Salaries and benefits
    12,038,509       10,024,591       5,966,672  
  Occupancy and equipment
    3,687,419       3,131,557       1,712,182  
  Data processing
    869,984       816,815       452,675  
  Pension plan termination
    700,884       -       -  
  FDIC insurance and State of Maryland assessments
    600,875       613,881       527,807  
  Merger and integration
    470,999       574,321       574,369  
  Core deposit premium
    727,421       584,024       -  
  Other operating
    6,176,436       5,139,154       2,175,800  
      Total non-interest expense
    25,272,527       20,884,343       11,409,505  
Income before income taxes
    10,185,785       7,158,276       2,426,565  
   Income taxes
    2,720,446       1,926,624       996,750  
Net income
    7,465,339       5,231,652       1,429,815  
   Less: Net loss attributable to the non-controlling interest
    (65,125 )     (148,319 )     (72,849 )
Net income available to common stockholders
  $ 7,530,464     $ 5,379,971     $ 1,502,664  
                         
Basic earnings per common share
  $ 1.10     $ 0.86     $ 0.39  
Diluted earnings per common share
  $ 1.09     $ 0.86     $ 0.38  
Dividend per common share
  $ 0.16     $ 0.13     $ 0.12  

The accompanying notes are an integral part of these consolidated financial statements
 
 
 
87

 
 

Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Comprehensive Income
 
                   
Years Ended December 31,
 
2012
   
2011
   
2010
 
Net income available to common stockholders
  $ 7,530,464     $ 5,379,971     $ 1,502,664  
                         
Other Comprehensive Income
                       
Unrealized gain (loss) on securities available for sale
    1,248,118       3,548,371       (158,407 )
Reclassification adjustment for realized gain on securities available for sale included in net income
    (1,156,781 )     (140,149 )     -  
Reclassification adjustment for other than temporary impairment on securities available for sale, net of income tax
    -       123,039       -  
Net loss on pension plan assets
    -       (22,339 )     -  
Settlement effect pension plan assets
    22,339       -       -  
Income tax relating to securities available for sale
    (32,890 )     (1,392,906 )     62,483  
Other comprehensive income
    80,786       2,116,016       (95,924 )
Total comprehensive income
  $ 7,611,250     $ 7,495,987     $ 1,406,740  
                         
Comprehensive earnings per share
  $ 1.11     $ 1.20     $ 0.36  
Diluted earnings per share
  $ 1.10     $ 1.20     $ 0.36  

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



 
 
88

 
 

 
Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Changes in Stockholders' Equity
 
                                     
 
 
Common stock
   
Additional
paid-in
   
Retained
   
Accumulated other comprehensive
   
Non-controlling
 
    Shares     
Par value
   
capital
   
earnings
    income    
interest
 
                                     
Balance, December 31, 2009
    3,862,364     $ 38,624     $ 29,034,954     $ 6,498,446     $ 368,880     $ 691,227  
Net income attributable to Old Line Bancshares, Inc.
    -       -       -       1,502,664       -       -  
Unrealized loss on securities available for sale, net of income tax benefit of $62,483
    -       -       -       -       (95,924 )     -  
Net loss attributable to non-controlling interest
    -       -       -       -       -       (72,849 )
Distribution to minority member(s)
    -       -       -       -       -       (13,386 )
Stock based compensation awards
    -       -       118,127       -       -       -  
Common stock cash dividend $0.12 per share
    -       -       -       (465,842 )     -       -  
Stock options exercised including tax benefit of $13,630
    11,700       117       53,712       -       -       -  
Restricted stock issued
    17,641       176       (176 )     -       -       -  
Balance, December 31, 2010
    3,891,705       38,917       29,206,617       7,535,268       272,956       604,992  
Net income attributable to Old Line Bancshares, Inc.
    -       -       -       5,379,971       -       -  
Acquisition Maryland Bankcorp, Inc.
    2,132,231       21,322       17,784,103       -       -       -  
Unrealized gain on securities available for sale, net of income tax benefit of $1,392,906
    -       -       -       -       2,138,355       -  
Net loss, defined benefit pension plan
    -       -       -       -       (22,339 )     -  
Net loss attributable to non-controlling interest
    -       -       -       -       -       (148,320 )
Stock based compensation awards
    -       -       132,661       -       -       -  
Private placement-common stock
    776,872       7,769       6,325,075       -       -       -  
Common stock cash dividend $0.13 per share
    -       -       -       (821,497 )     -       -  
Stock options exercised including tax benefit of $5,238
    8,100       81       40,707       -       -       -  
Restricted stock issued
    8,786       88       (88 )     -       -       -  
Balance, December 31, 2011
    6,817,694       68,177       53,489,075       12,093,742       2,388,972       456,672  
Net income attributable to Old Line Bancshares, Inc.
    -       -       -       7,530,464       -       -  
Unrealized gain on securities available for sale, net of income tax benefit of $32,890
    -       -       -       -       58,447       -  
Settlement effect pension plan
    -       -       -       -       22,339       -  
Net loss attributable to non-controlling interest
    -       -       -       -       -       (65,125 )
Stock based compensation awards
    -       -       176,024       -       -       -  
Common stock cash dividend $0.16 per share
    -       -       -       (1,092,819 )     -       -  
Stock options exercised including tax benefit of $12,581
    17,500       175       127,018       -       -       -  
Restricted stock issued
    10,238       102       (102 )     -       -       -  
Balance, December 31, 2012
    6,845,432     $ 68,454     $ 53,792,015     $ 18,531,387     $ 2,469,758     $ 391,547  
 
The accompanying notes are an integral part of these consolidated financial statements


 
 
89

 


Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Cash Flows
 
Years Ended December 31,
 
2012
   
2011
   
2010
 
 Cash flows from operating activities
                 
    Interest received
  $ 38,804,106     $ 32,808,300     $ 18,626,720  
    Fees and commissions received
    2,098,588       2,144,083       878,982  
    Interest paid
    (5,143,101 )     (5,317,398 )     (5,025,996 )
    Cash paid to suppliers and employees
    (21,033,154 )     (17,822,081 )     (9,805,184 )
    Income taxes paid
    (2,889,216 )     (227,269 )     (1,386,310 )
      11,837,223       11,585,635       3,288,212  
 Cash flows from investing activities
                       
    Cash and cash equivalents of acquired bank
    -       41,967,182       -  
    Net change in time deposits in other banks
    -       297,000       14,734,102  
    Purchase of investment securities
                       
       Held to maturity
    -       -       (20,316,548 )
       Available for sale
    (89,682,958 )     (75,476,075 )     (16,277,804 )
    Proceeds from disposal of investment securities
                       
       Held to maturity at maturity or call
    -       -       4,561,229  
       Held to maturity sold
            514,079       -  
       Available for sale at maturity or call
    49,090,425       32,115,702       10,575,564  
       Available for sale sold
    30,961,092       10,133,054       -  
    Loans made, net of principal collected
    (57,879,889 )     (50,566,900 )     (37,039,236 )
    Proceeds from sale of other real estate owned
    980,310       434,141       415,893  
    Investment in improvements other real estate owned
    (15,525 )     (88,965 )     -  
    Redemption (purchase) of equity securities
    238,551       314,931       394,900  
    Proceeds from sale of premises and equipment
    30,000       -       -  
    Purchase of premises, equipment and software
    (3,175,149 )     (2,994,210 )     (349,195 )
      (69,453,143 )     (43,350,061 )     (43,301,095 )
 Cash flows from financing activities
                       
   Net increase (decrease) in
                       
     Time deposits
    (24,883,587 )     (5,627,926 )     (1,930,127 )
     Other deposits
    69,573,620       58,362,525       56,109,521  
     Short term borrowings
    (767,190 )     13,609,325       (10,480,607 )
     Long term borrowings
    (92,129 )     (10,087,468 )     (82,120 )
    Acquisition cash consideration
    -       (1,022,413 )     -  
    Proceeds from stock options exercised, including tax benefit
    127,193       40,788       53,829  
   Private placement-common stock
    -       6,332,844       -  
   Cash dividends paid-common stock
    (1,092,819 )     (821,497 )     (465,842 )
   Distributions to minority members
    -       -       (13,386 )
      42,865,088       60,786,178       43,191,268  
 Net increase (decrease) in cash and cash equivalents
    (14,750,832 )     29,021,752       3,178,385  
                         
 Cash and cash equivalents at beginning of year
    43,636,724       14,614,972       11,436,587  
 Cash and cash equivalents at end of year
  $ 28,885,892     $ 43,636,724     $ 14,614,972  
The accompanying notes are an integral part of these consolidated financial statements
 
 

 
 
90

 
 
 

 
Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Cash Flows
 
                   
Years Ended December 31,
 
2012
   
2011
   
2010
 
                   
Reconciliation of net income to net cash
                 
 provided (used) by operating activities
                 
   Net income
  $ 7,465,339     $ 5,231,652     $ 1,429,815  
Adjustments to reconcile net income to net
                       
  cash provided (used) by operating activities
                       
     Depreciation and amortization
    1,430,125       1,098,268       807,733  
     Provision for loan losses
    1,525,000       1,800,000       1,082,000  
     Amortization of intangible
    727,421       584,024       -  
     Gain on sale of other real estate owned
    (110,704 )     (248,005 )     (192,724 )
     Write down of other real estate owned
    281,000       -       -  
     (Gain) loss on sale of equipment
    (7,430 )     5,214       -  
     (Gain) loss on sale of securities
    (1,156,781 )     (140,149 )     -  
     Amortization of premiums and discounts
    1,115,217       820,085       332,343  
     Deferred loan fees net of costs
    (342,293 )     (265,714 )     (16,733 )
     Other than temporary impairment on equity securities
    -       123,039       -  
     Deferred income taxes
    71,594       (196,884 )     (24,494 )
     Stock based compensation awards
    176,024       132,661       118,127  
     Increase (decrease) in:
                       
        Accrued interest payable
    (85,476 )     (98,227 )     (83,233 )
        Income taxes payable
    (240,364 )     475,687       (175,543 )
        Accrued pension
    273,035       -       -  
        Other liabilities
    279,745       (1,263,811 )     306,914  
     Decrease (increase) in:
                       
        Accrued interest receivable
    (190,941 )     (66,584 )     (197,721 )
        Bank owned life insurance
    (452,741 )     (209,040 )     (280,296 )
        Prepaid income taxes
    -       1,420,552       (189,523 )
        Settlement of prepaid pension plan
    1,052,890       339,226       -  
        Other assets
    26,563       2,043,641       371,547  
    $ 11,837,223     $ 11,585,635     $ 3,288,212  
The accompanying notes are an integral part of these consolidated financial statements


 
 
 
91

 
 

 
                   
                   
Old Line Bancshares, Inc. & Subsidiaries
 
Consolidated Statements of Cash Flows
 
 
 
                   
Years ended December 31,
 
2012
   
2011
   
2010
 
                   
Supplemental Disclosure:
                 
     Loans transferred to other real estate owned
  $ 849,921     $ 1,114,290     $ 1,376,208  
                         
Fair value of assets and liabilities from acquisition:
                       
     Cash
  $ -     $ 41,967,182     $ -  
     Investments
    -       71,434,005       -  
     Loans
    -       190,826,040       -  
     Restricted stock
    -       1,575,184       -  
     Premises and equipment
    -       4,457,086       -  
     Accrued interest
    -       1,128,988       -  
     Prepaid assets
    -       1,231,029       -  
     Deferred tax
    -       8,174,501       -  
     Bank owned life insurance
    -       7,504,351       -  
     Prepaid pension costs
    -       1,244,803       -  
     Other real estate owned
    -       1,834,451       -  
     Core deposit intangible
    -       5,002,917       -  
     Other assets
    -       3,397,552       -  
     Deposits
    -       (297,506,000 )     -  
     Short term borrowings
    -       (19,394,000 )     -  
     Accrued interest payable
    -       (60,782 )     -  
     Accrued pension acquired
    -       (3,330,390 )     -  
     Other liabilities
    -       (2,293,960 )     -  
     Purchase price in excess of net assets acquired
    -       633,790       -  
Total
  $ -     $ 17,826,747     $ -  
 
 
 
The accompanying notes are an integral part of these consolidated financial statements

 
 
92

 
 

Old Line Bancshares, Inc. & Subsidiaries
Notes to Consolidated Financial Statements


1.           Summary of Significant Accounting Policies

Organization and Description of Business-Old Line Bancshares, Inc. (Bancshares) is the holding company for Old Line Bank (Bank).  We provide a full range of banking services to customers located in Anne Arundel, Calvert, Charles, Prince George’s and St. Mary’s counties in Maryland and surrounding areas.

Basis of Presentation and Consolidation-The accompanying consolidated financial statements include the activity of Bancshares, its wholly owned subsidiary, Old Line Bank, and its majority owned membership interest in Pointer Ridge. We have eliminated all significant intercompany transactions and balances.

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheets.  We report the income of Pointer Ridge attributable to Bancshares from the date of our acquisition of majority interest on the consolidated statements of income.

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.

Cash and cash equivalents-For purposes of the Consolidated Statements of Cash Flows, cash and cash equivalents include cash on hand, amounts due from banks, and federal funds sold.  Generally, we purchase and sell federal funds for one day periods.

Time deposits in other banks-We record time deposits in other banks at cost.  All time deposits in other banks mature within one year.

Investment securities-As we purchase securities, management determines if we should classify the securities as held to maturity, available for sale or trading.  We record the securities which management has the intent and ability to hold to maturity at amortized cost which is cost adjusted for amortization of premiums and accretion of discounts to maturity.  We classify securities which we may sell before maturity as available for sale and carry these securities at fair value with unrealized gains and losses included in stockholders' equity on an after tax basis.  Management has not identified any investment securities as trading.

We record gains and losses on the sale of securities on the trade date and determine these gains or losses using the specific identification method.  We amortize premiums and accrete discounts using the interest method.

Stock based compensation awards-We account for individual stock options under the fair value method of accounting using a Black-Scholes valuation model to measure stock based compensation expense at the date of grant.  For the years ended December 31, 2012, 2011 and 2010, we recorded stock based compensation expense of $176,024, $132,661 and $118,127, respectively.
 
 
 
93

 
 

 
1.           Summary of Significant Accounting Policies (Continued)

We may only recognize tax benefits for options that ordinarily will result in a tax deduction when the grant is exercised (non-qualified options).  For the years ended December 31, 2012 and 2010 we recognized a tax benefit associated with the portion of the expense that was related to the issuance of non-qualified options of $19,835 and $10,124, respectively.  There were no non-qualified options included in the expense calculation for the year ended December 31, 2011.

Premises and equipment-We record premises and equipment at cost less accumulated depreciation.  Generally, we compute depreciation using the straight line method over the estimated useful life of the assets.

Other real estate owned-We record real estate acquired through foreclosure at the lower of cost or fair market value on the date acquired.  We charge losses incurred at the time of acquisition of the property to the allowance for loan losses.  We include subsequent reductions in the estimated value of the property in non-interest expense.

Advertising-We expense advertising costs over the life of ad campaigns.  We expense general purpose advertising as we incur it.

Loans and allowance for loan losses-We report loans at face value plus deferred origination costs, less deferred origination fees and the allowance for loan losses.  We accrue interest on loans based on the principal amounts outstanding.  We amortize origination fees and costs to income over the terms of the loans using an approximate interest method.

We discontinue the accrual of interest when any portion of the principal or interest is ninety days past due and collateral is insufficient to discharge the debt in full.  Based on current information, we consider loans impaired when management determines that it is unlikely that the borrower will make principal and interest payments according to contractual terms.   Generally, we do not review loans for impairment until we have discontinued the accrual of interest.  We consider several factors in determining impairment including payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.  Generally, we do not classify loans that experience insignificant payment delays and payment shortfalls as impaired.  Management determines the significance of payment delays and payment shortfalls on a case by case basis.  We consider all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.  We measure impairment on a loan by loan basis for commercial and real estate loans by determining either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent.  If it is doubtful that we will collect principal, we apply all payments to principal.

We collectively evaluate large groups of smaller balance homogeneous loans for impairment. Accordingly, we do not separately identify individual consumer and residential loans for impairment unless such loans are the subject of a restructuring agreement or the borrower has filed bankruptcy.

The allowance for loan losses represents an amount which, in management's judgment, will be adequate to absorb probable losses on existing loans and other extensions of credit that may become uncollectible.  Management bases its judgment in determining the adequacy of the allowance on evaluations of the collectibility of loans.  Management takes into consideration such factors as changes in the nature and volume of the loan portfolio, current economic conditions that may affect the borrowers' ability to pay, overall portfolio quality, and review of specific problem areas.  If the current economy or real estate market continues to suffer a severe downturn, we may need to increase the estimate for uncollectible accounts.  We charge off loans which we deem uncollectible and deduct them from the allowance.  We add recoveries on loans previously charged off to the allowance.
 
 
 
94

 
 

 
1.           Summary of Significant Accounting Policies (Continued)

Income taxes-The provision for income taxes includes taxes payable for the current year and deferred income taxes. We determine deferred tax assets and liabilities based on the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which we expect the differences to reverse.  If needed, we use a valuation allowance to reduce the deferred tax assets to the amount we expect to realize.  We allocate tax expense and tax benefits to Bancshares and its subsidiaries based on their proportional share of taxable income.

Earnings per 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 and warrants, calculated using the treasury stock method.


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Weighted average number of shares
    6,828,512       6,223,057       3,880,060  
Dilutive average number of shares
    65,133       30,841       23,517  

Comprehensive income-Comprehensive income includes net income attributable to Bancshares and the unrealized gain (loss) on investment securities available for sale net of related income taxes and unrealized gain (loss) on the pension plan.

Reclassifications-We have made certain reclassifications to the 2011 and 2010 financial presentation to conform to the 2012 presentation.

Subsequent Events-We evaluated subsequent events after December 31, 2012 through March 20, 2013, the date this report was available to be issued.  In March 2013, we received regulatory approval from all of the required banking agencies for the acquisition of WSB Holdings, Inc.  We anticipate this acquisition will be effective during the 2nd quarter of 2013.

2.
Acquisition of Maryland Bankcorp, Inc.

On April 1, 2011, Bancshares acquired Maryland Bankcorp, Inc. (Maryland Bankcorp) the parent company of Maryland Bank & Trust Company, N.A. (MB&T). We converted each share of common stock of Maryland Bankcorp into the right to receive, at the holder’s election, $29.11 in cash or 3.4826 shares of Bancshares’ common stock.  We paid cash for any fractional shares of Bancshares’ common stock and an aggregate cash consideration of $1.0 million.  The total merger consideration was $18.8 million.
 
In connection with the acquisition, MB&T was merged with and into Old Line Bank, with Old Line Bank the surviving bank.
 
 
 
 
95

 
 
 
2.
Acquisition of Maryland Bankcorp, Inc. (Continued)

 
As required by the acquisition method of accounting, we adjusted the acquired assets and liabilities of Maryland Bankcorp to their estimated fair value on the date of acquisition and added them to those of Bancshares. We allocated the purchase price for Maryland Bankcorp as follows:
 

       
April 1, 2011
 
(000's)
 
Cash and cash equivalents
  $ 41,967  
Investment securities
    71,434  
Loans
    190,826  
Restricted equity securities
    1,575  
Premises and equipment
    4,457  
Accrued interest receivable
    1,129  
Prepaid taxes
    1,231  
Deferred income taxes
    8,175  
Bank owned life insurance
    7,504  
Prepaid pension costs
    1,245  
Other real estate owned
    1,834  
Other assets
    3,398  
Deposits
    (297,506 )
Short term borrowings
    (19,394 )
Deferred compensation
    (3,330 )
Accrued expenses & liabilities
    (2,355 )
    Net tangible assets acquired
    12,190  
Definite lived intangible assets acquired
    5,003  
Goodwill(1)
    634  
    Net intangible assets acquired
    5,637  
Cash consideration
    1,000  
Total purchase price
  $ 18,827  

 
 
(1) Within the measurement period, goodwill was increased $492,070 due to final measurement of liabilities associated with the acquisition.
 
 
 
 
96

 
 

2.           Acquisition of Maryland Bankcorp, Inc. (Continued)

We have not included any provision for loan losses during the period for loans acquired from MB&T.  In accordance with accounting for business combinations, we included the credit losses evident in the loans in the determination of the fair value of loans at the date of acquisition and eliminated the allowance for loan losses maintained by MB&T at acquisition date.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all impaired loans as of the acquisition date.


                         
Acquired Loans as of April 1, 2011
 
                         
April 1, 2011
 
Contractually
Required
Payments
Receivable
   
Non-Accretable Credit Adjustments
   
Cash Flows Expected To Be Collected
   
Loans
Receivable
 
Impaired individually evaluated
                       
Business loans risk rated 4 at acquisition
  $ 1,847,413     $ 279,348     $ 1,568,065     $ 1,568,065  
Business loans risk rated 5 at acquisition
    330,822       259,422       71,400       71,400  
Business loans risk rated 6 at acquisition
    205,322       120,710       84,612       84,612  
Total business loans individually evaluated
    2,383,557       659,480       1,724,077       1,724,077  
Real estate loans risk rated 4 at acquisition
    3,787,171       510,064       3,277,107       3,277,107  
Real estate loans risk rated 5 at acquisition
    4,596,338       2,242,513       2,353,825       2,353,825  
Real estate loans risk rated 6 at acquisition
    25,503,757       15,328,826       10,174,931       10,174,931  
Total real estate loans individually evaluated
    33,887,266       18,081,403       15,805,863       15,805,863  
Total impaired loans individually evaluated
  $ 36,270,823     $ 18,740,883     $ 17,529,940     $ 17,529,940  
                                 
Initial Calculation of Non-Accretable Difference
                               
Contractually required payments receivable
  $ 36,270,823                          
Less: Cash flows expected to be expected
    (17,529,940 )                        
Non-accretable difference
  $ 18,740,883                          
                                 
Initial Calculation of Accretable Yield
                               
Cash flow expected to be collected
  $ 17,529,940                          
Less: initial investment
    (17,529,940 )                        
Accretable yield
  $ -                          
 
 
 
 
97

 

 

2.           Acquisition of Maryland Bankcorp, Inc. (Continued)

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2011.


                         
                         
Acquired Loans as of December 31, 2011
 
                         
December 31, 2011
 
Contractually
Required
Payments
Receivable
   
Non-Accretable
Credit
Adjustments
   
Cash Flows Expected To Be Collected
   
Loans
Receivable
 
Impaired individually evaluated
                       
Business loans risk rated 4 at acquisition
  $ 1,617,100     $ 242,565     $ 1,374,535     $ 1,374,535  
Business loans risk rated 5 at acquisition
    246,775       186,166       60,609       60,609  
Business loans risk rated 6 at acquisition
    165,839       93,163       72,676       72,676  
Total business loans individually evaluated
    2,029,714       521,894       1,507,820       1,507,820  
Real estate loans risk rated 4 at acquisition
    3,642,173       494,524       3,147,649       3,147,649  
Real estate loans risk rated 5 at acquisition
    4,196,976       2,073,878       2,123,098       2,123,098  
Real estate loans risk rated 6 at acquisition
    22,058,392       12,498,854       9,559,538       9,559,538  
Total real estate loans individually evaluated
    29,897,541       15,067,256       14,830,285       14,830,285  
Total impaired loans individually evaluated
  $ 31,927,255     $ 15,589,150     $ 16,338,105     $ 16,338,105  
                                 
Accretable Yield
                               
Beginning balance April 1, 2011
  $ -                          
Accreted to income
    (2,060,770 )                        
Reclassification from non-accretable (1)
    2,060,770                          
Ending balance December 31, 2011
  $ -                          
                                 
Non-Accretable Yield Discount
                               
Beginning balance April 1, 2011
  $ 18,740,883                          
Reclassification to accretable (1)
    (2,060,770 )                        
Charge off
    (73,653 )                        
Transferred to OREO
    (1,017,310 )                        
Ending balance December 31, 2011
  $ 15,589,150                          
                                 
(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.
 

 
 
 
 
98

 

 
2.           Acquisition of Maryland Bankcorp, Inc. (Continued)

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2012.


                         
                         
Acquired Loans as of December 31, 2012
 
                         
December 31, 2012
 
Contractually
Required
Payments
Receivable
   
Non-Accretable
Credit
Adjustments
   
Cash Flows Expected To Be Collected
   
Loans Receivable
 
Impaired individually evaluated (1)
                       
Business loans risk rated 4 at acquisition
  $ 1,371,081     $ 205,662     $ 1,165,419     $ 1,165,419  
Business loans risk rated 5 at acquisition
    50,153       42,882       7,271       7,271  
Business loans risk rated 6 at acquisition
    87,422       52,030       35,392       35,392  
Total business loans individually evaluated
    1,508,656       300,574       1,208,082       1,208,082  
Real estate loans risk rated 4 at acquisition
    3,526,864       482,256       3,044,608       3,044,608  
Real estate loans risk rated 5 at acquisition
    3,474,335       1,706,877       1,767,458       1,767,458  
Real estate loans risk rated 6 at acquisition
    16,420,887       9,077,153       7,343,734       7,343,734  
Total real estate loans individually evaluated
    23,422,086       11,266,286       12,155,800       12,155,800  
Total impaired loans individually evaluated
  $ 24,930,742     $ 11,566,860     $ 13,363,882     $ 13,363,882  
                                 
Accretable Yield
                               
Beginning balance December 31, 2011
  $ -                          
Accreted to income
    3,343,955                          
Reclassification from non-accretable (1)
    (3,343,955 )                        
Ending balance December 31, 2012
  $ -                          
                                 
Non-Accretable Yield Discount
                               
Beginning balance December 31, 2011
  $ 15,589,150                          
Reclassification to accretable (1)
    (3,343,955 )                        
Charge off
    (76,648 )                        
Transferred to OREO
    (601,687 )                        
Ending balance December 31, 2012
  $ 11,566,860                          
                                 
(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.
 
 
 
 
99

 
 
 
2.  
Acquisition of Maryland Bankcorp, Inc. (Continued)

Core Deposit Intangible

Of the total estimated purchase price, we have allocated an estimate of $12.2 million to net tangible assets acquired and we allocated $5.0 million to the core deposit intangible which is a definite lived intangible asset. The following tables outline the gross carrying amount of the core deposit intangible and the amortization schedule for its remaining useful life.


             
Years ended December 31,
 
2012
   
2011
 
   
Core deposit
intangible
   
Core deposit
intangible
 
Net carrying amount at beginning of year
  $ 4,418,892     $ -  
Acquired during the year
    -       5,002,916  
Amortization
    (727,421 )     (584,024 )
Net carrying amount at end of year
  $ 3,691,471     $ 4,418,892  
Accumulated amortization
  $ (1,311,445 )   $ (584,024 )
                 
Years ended December 31,
 
Core Deposit
Premium
         
2013
  $ 659,052          
2014
    590,682          
2015
    522,312          
2016
    453,941          
2017
    385,571          
2018
    317,201          
2019
    248,831          
2020
    177,935          
2021
    125,459          
2022
    88,601          
2023
    52,521          
2024
    26,794          
2025
    17,740          
2026
    13,010          
2027
    8,279          
2028
    3,105          
2029
    437          
Total
  $ 3,691,471          

We have allocated the remaining purchase price to goodwill. We will evaluate goodwill annually for impairment.  Any goodwill impairment, should it occur, is deductible for tax purposes. During the third quarter of 2012, we evaluated goodwill for impairment and there was no impairment.

 
 
 
100

 

 

2.
Acquisition of Maryland Bankcorp, Inc. (Continued)

 
Pro Forma Results

 
The following schedule includes consolidated statements of income data for the unaudited pro forma results for the periods ended December 31, 2011 and 2010 as if the Maryland Bankcorp acquisition had occurred as of the beginning of the periods presented (000’s).


             
Years Ended December 31,
 
2011
   
2010
 
Net interest income
  $ 27,102     $ 28,441  
Other non-interest revenue
    2,741       3,940  
Total revenue
    29,843       32,381  
Provision expense
    1,800       5,021  
Other non-interest expense
    20,812       26,256  
Income before income taxes
    7,231       1,104  
Income tax expense
    1,945       376  
Net income
    5,286       728  
Less:  Net income (loss attributable to the non-controlling interest)
    (148 )     (73 )
Net income available to Old Line Bancshares, Inc.
    5,434       801  
Net income available to common stockholders
    5,434       801  
Basic earnings per share
  $ 0.80     $ 0.14  
Diluted earnings per share
  $ 0.79     $ 0.14  

We have presented the pro forma financial information for illustrative purposes only and it is not necessarily indicative of the financial results of the combined companies if we had actually completed the acquisition at the beginning of the periods presented, nor does it indicate future results for any other interim or full year period.  Pro forma basic and diluted earnings per common share were calculated using Bancshares’ actual weighted average shares outstanding for the periods presented, plus the incremental shares issued, assuming the acquisition occurred at the beginning of the periods presented.

The following is an outline of the expenses that we have incurred during the years ended December 31, 2012, 2011 and 2010 in conjunction with the MB&T merger:

                   
Years ended December 31,
 
2012
   
2011
   
2010
 
Data processing
  $ -     $ 64,811     $ 132,500  
Salaries
    -       203,600       96,729  
MB&T Director Compensation
    116,666       87,500       -  
Advisory & legal fees
    -       218,410       345,140  
    $ 116,666     $ 574,321     $ 574,369  


3. Goodwill

During the second quarter of 2011, we recorded goodwill of $116,723 associated with the acquisition of Maryland Bankcorp.  This amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  During the third quarter of 2011, the goodwill increased $25,000 as a result of additional liabilities that we identified during the period.  During the fourth quarter of 2011, we received a valuation of the pension plan asset at acquisition date and at December 31, 2011.
 
 
 
 
101

 

 
3.           Goodwill (Continued)

As a result of this valuation, in the fourth quarter of 2011, we recorded a $492,067 increase to goodwill to reflect the costs incurred by the pension plan as of the acquisition date.  During third quarter of 2012, we evaluated goodwill for impairment as required by the accounting guidance and there was no impairment.


             
Years ended December 31,
 
2012
   
2011
 
   
Goodwill
   
Goodwill
 
Net carrying amount at beginning of year
  $ 633,790     $ -  
Acquired during the year
    -       116,723  
Valuation adjustment
            517,067  
Amortization
    -       -  
Net carrying amount at end of year
  $ 633,790     $ 633,790  
Accumulated amortization
  $ -     $ -  

 
4.           Cash and Equivalents

The Bank may carry balances with other banks that exceed the federally insured limit. The average balance exceeded the federally insured limit by $4,374,082 in 2012, by $11,327,498 in 2011 and by $13,403,045 in 2010.  The Bank also sells federal funds on an unsecured basis to the same banks.  The average balance sold was $4,160,808, $4,511,838 and $2,720,879 in 2012, 2011 and 2010, respectively.  Federal banking regulations require banks to carry non-interest bearing cash reserves at specified percentages of deposit balances. The Bank's normal amount of cash on hand and on deposit with other banks is sufficient to satisfy the reserve requirements.

 
 
102

 
 

 
5.           Investment Securities

 
Investment securities are summarized as follows:


                         
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
 
December 31, 2012
 
cost
   
gains
   
losses
   
value
 
                         
 Available for sale
                       
   U.S. treasury
  $ 1,249,708     $ 1,542     $ -     $ 1,251,250  
   U.S. government agency
    29,591,994       110,814       (27,505 )     29,675,303  
   Municipal securities
    61,670,324       2,453,427       (270,102 )     63,853,649  
   Mortgage backed
    74,963,794       1,804,783       (7,557 )     76,761,020  
    $ 167,475,820     $ 4,370,566     $ (305,164 )   $ 171,541,222  
December 31, 2011
                               
                                 
 Available for sale
                               
   U.S. treasury
  $ 1,247,889     $ 8,361     $ -     $ 1,256,250  
   U.S. government agency
    25,998,568       112,040       (19,537 )     26,091,071  
   Municipal securities
    33,753,049       1,396,859       (7,915 )     35,141,993  
   Mortgage backed
    96,803,309       2,557,430       (65,218 )     99,295,521  
    $ 157,802,815     $ 4,074,690     $ (92,670 )   $ 161,784,835  
December 31, 2010
                               
                                 
 Available for sale
                               
   U. S. government agency
  $ 3,716,858     $ 90,881     $ (3,942 )   $ 3,803,797  
   Municipal securities
    1,302,630       24,746       (169 )     1,327,207  
   Mortgage backed
    27,579,549       519,919       (180,677 )     27,918,791  
    $ 32,599,037     $ 635,546     $ (184,788 )   $ 33,049,795  
 Held to maturity
                               
   Municipal securities
  $ 983,783     $ 11,569     $ (39,568 )   $ 955,784  
    Mortgage backed
    20,752,686       290,747       (33,636 )     21,009,797  
    $ 21,736,469     $ 302,316     $ (73,204 )   $ 21,965,581  
 
 
 
 
103

 
 
 
5.           Investment Securities (Continued)

The table below summarizes investment securities with unrealized losses and the length of time the securities have been in an unrealized loss position as of December 31, 2012:


             
December 31, 2012
 
Fair
value
   
Unrealized
losses
 
Unrealized losses less than 12 months
           
   U.S. government agency
  $ 4,498,200     $ 27,505  
   Municipal securities
    13,470,047       270,102  
   Mortgage backed
    2,797,011       7,557  
                 
Total unrealized losses less than 12 months
    20,765,258       305,164  
Unrealized losses greater than 12 months
               
   U.S. government agency
    -       -  
   Municipal securities
    -       -  
   Mortgage backed
    -       -  
                 
Total unrealized losses greater than 12 months
    -       -  
                 
Total unrealized losses
               
   U.S. government agency
    4,498,200       27,505  
   Municipal securities
    13,470,047       270,102  
   Mortgage backed
    2,797,011       7,557  
                 
Total unrealized losses
  $ 20,765,258     $ 305,164  

We consider all unrealized losses on securities as of December 31, 2012 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 December 31, 2012, we do not have the intent to sell any of the securities classified as available for sale with unrealized losses 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 repricing 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 recognized any other than temporary impairment loss in our consolidated statement of income.

During the year ended December 31, 2012, we received $30,961,092 in proceeds from sales and realized gross gains of $1,156,781 from sales and calls.  During the year ended December 31, 2011, we received $10,647,133 in proceeds from sales of investment securities and realized gross gains of $140,149 from sales and calls.  We did not sell any investment securities during the year ended December 31, 2010.

As a result of the acquisition of Maryland Bankcorp, we determined that it was appropriate to evaluate the investment portfolio to ensure that the acquired securities met our criteria and provided adequate liquidity.  This analysis indicated that it was prudent to reposition the portfolio and as a result we elected to sell a held to maturity security during the second quarter of 2011.  We received total proceeds of $514,079 from this sale.  At the time of sale, the book value of this security was $488,457 and we recorded a gain of $25,622.  As required by accounting guidance, we subsequently reclassified all securities classified as held to maturity to available for sale.
 
 
 
 
 
104

 
 
 
5.           Investment Securities (Continued)

At the time of the transfer to available for sale, the book value of the held to maturity securities was $19,962,205 and the market value was $20,779,758.  Accordingly, we recorded an increase to accumulated other comprehensive income of $417,553.

Contractual maturities and pledged securities at December 31, 2012, 2011 and 2010, are shown below.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.  We classify mortgage backed securities based on maturity date.  However, the Bank receives payments on a monthly basis.  We have pledged securities to customers who have funds invested in overnight repurchase agreements and deposits.

   
Available for Sale
   
Held to Maturity
 
   
Amortized
   
Fair
   
Amortized
   
Fair
 
December 31, 2012
 
cost
   
value
   
cost
   
value
 
                         
Maturing
                       
  Within one year
  $ 1,524,056     $ 1,527,846     $ -     $ -  
  Over one to five years
    14,230,204       14,348,906       -       -  
  Over five to ten years
    29,888,753       30,476,885       -       -  
  Over ten years
    121,832,807       125,187,585       -       -  
    $ 167,475,820     $ 171,541,222     $ -     $ -  
                                 
  Pledged securities
  $ 34,312,950     $ 35,085,026     $ -     $ -  
                                 
December 31, 2011
                               
                                 
Maturing
                               
  Within one year
  $ 1,259,229     $ 1,280,872     $ -     $ -  
  Over one to five years
    19,052,724       19,138,115       -       -  
  Over five to ten years
    28,684,389       29,502,002       -       -  
  Over ten years
    108,806,473       111,863,846       -       -  
    $ 157,802,815     $ 161,784,835     $ -     $ -  
                                 
  Pledged securities
  $ 34,530,023     $ 35,550,747     $ -     $ -  
                                 
December 31, 2010
                               
                                 
Maturing
                               
  Within one year
  $ 1,009,341     $ 1,041,750     $ -     $ -  
  Over one to five years
    1,992,780       2,078,874       302,084       305,385  
  Over five to ten years
    12,034,769       12,202,523       6,784,476       7,005,706  
  Over ten years
    17,562,147       17,726,648       14,649,909       14,654,490  
    $ 32,599,037     $ 33,049,795     $ 21,736,469     $ 21,965,581  
                                 
  Pledged securities
  $ -     $ -     $ -     $ -  




 
105

 



6.           Credit Commitments

 
The Bank is party to financial instruments with off balance sheet risk in the normal course of business in order to meet the financing needs of customers.  These financial instruments include commitments to extend credit, available credit lines and standby letters of credit.


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Commitments to extend credit and available credit lines:
             
                   
  Commercial
  $ 47,250,860     $ 46,966,082     $ 34,484,923  
  Construction
    31,814,653       21,397,858       11,512,287  
  Consumer
    14,623,377       13,195,158       7,256,092  
                         
 
  $ 93,688,890     $ 81,559,098     $ 53,253,302  
                         
Standby letters of credit
  $ 11,309,579     $ 8,226,104     $ 7,900,689  

Loan commitments and lines of credit are agreements to lend to a customer as long as there is no violation of any condition to the contract.  Loan commitments generally have fixed expiration dates, and may require payment of a fee.  Lines of credit generally have variable interest rates and fixed expiration dates.  Such lines do not represent future cash requirements because it is unlikely that all customers will draw upon their lines in full at any time.  Letters of credit are commitments issued to guarantee the performance of a customer to a third party.

The Bank's exposure to credit loss in the event of nonperformance by the customer is the contractual amount of the commitment.  Loan commitments, lines of credit, and letters of credit are made on the same terms, including collateral, as outstanding loans.  Management is not aware of any accounting loss it would incur by funding its outstanding commitments.
 
 
 
 
106

 
 
 

 
7.
Loans

Major classifications of loans are as follows:


                                     
   
December 31, 2012
   
December 31, 2011
 
 
 
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
                                     
Real estate
                                   
   Commercial
  $ 279,489,013     $ 65,396,469     $ 344,885,482     $ 200,955,448     $ 72,145,634     $ 273,101,082  
   Construction
    48,603,640       4,174,751       52,778,391       42,665,407       8,997,131       51,662,538  
   Residential
    38,901,489       52,069,937       90,971,426       31,083,835       65,639,873       96,723,708  
Commercial
    88,306,302       10,070,234       98,376,536       90,795,904       16,329,991       107,125,895  
Consumer
    9,944,466       1,059,991       11,004,457       11,652,628       2,021,397       13,674,025  
      465,244,910       132,771,382       598,016,292       377,153,222       165,134,026       542,287,248  
Allowance for loan losses
    (3,648,723 )     (316,624 )     (3,965,347 )     (3,693,636 )     (47,635 )     (3,741,271 )
Deferred loan costs, net
    1,093,983       -       1,093,983       751,689       -       751,689  
    $ 462,690,170     $ 132,454,758     $ 595,144,928     $ 374,211,275     $ 165,086,391     $ 539,297,666  


             
December 31, 2010
 
 
 
Legacy
   
Total
 
             
Real estate
           
   Commercial
  $ 153,526,907     $ 153,526,907  
   Construction
    24,377,690       24,377,690  
   Residential
    27,081,399       27,081,399  
Commercial
    83,523,056       83,523,056  
Consumer
    13,079,878       13,079,878  
      301,588,930       301,588,930  
Allowance for loan losses
    (2,468,476 )     (2,468,476 )
Deferred loan costs, net
    485,976       485,976  
    $ 299,606,430     $ 299,606,430  

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, the 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.
 
 
 
 
107

 
 

7.
Loans (Continued)

Commercial Real Estate Loans
We finance commercial real estate for our clients, for owner occupied and investment properties.  We will generally finance owner occupied commercial real estate at a maximum loan to value of 85% and investor real estate at a maximum loan to value of 75%.  Our underwriting policies and processes focus on the clients’ ability to repay the loan as well as an assessment of the underlying real estate.  Our underwriting generally includes an analysis of the borrower’s capacity to repay, the current collateral value, a cash flow analysis and review of the character of the borrower and current and prospective conditions in the market.  We view these loans primarily as cash flow loans and secondarily as loans secured by real estate.  Commercial real estate lending typically involves higher principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.

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 attempt to mitigate these risks by carefully underwriting these loans.  We also generally require the personal or corporate guarantee(s) of the owners and/or occupant(s) of the property.  For loans of this type in excess of $250,000, 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.

Management tracks all loans secured by commercial real estate.  With the exception of loans to the hospitality industry, the properties secured by commercial real estate are diverse in terms of type.  This diversity helps to reduce our exposure to economic events that affect any single market or industry.  As a general rule, we avoid financing single purpose properties unless other underwriting factors are present to help mitigate the risk.  As previously mentioned, we have a concentration in the hospitality industry.  At December 31, 2012, we had approximately $61.3 million 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.

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

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

 
 
108

 

7.
Loans (Continued)

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 investment properties.  Our residential loan portfolio consists of 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 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 40%, collateral value, length of employment and prior credit history.  We do not originate any subprime residential real estate loans.

Commercial Business Lending
Our commercial business 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 business 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 generally depend on the success of the business for repayment.  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.  However, these loans are not a focus of our lending activities.  As a general guideline, a consumer’s total debt service should not exceed 40% of his or her gross income.  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.

Consumer loans are risky because they 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.

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 commercial and industrial loans.  As of December 31, 2012, 2011 and 2010, the only industry in which we had a concentration of loans was the hospitality industry, as previously mentioned.

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.  Management generally classifies loans as non-accrual when it does not expect collection of full principal and interest under the original terms of the loan or payment of principal or interest has become 90 days past due.  When we classify a loan as non-accrual, we no longer accrue interest on
 
 
 
109

 
 
 
 
7.
Loans (Continued)

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 acquired non-accrual loans at fair value upon acquisition.  We expect to fully collect the carrying value of these loans.  Therefore, as provided for under ASC 310-30, we recognize interest income on acquired non-accrual loans through the accretion of the difference between the carrying value of these loans and expected cash flows.

We consider a loan a troubled debt restructuring when we conclude that both of the following conditions exist:  the restructuring constitutes a concession and the debtor is experiencing financial difficulties.
 
 
 
 
110

 
 

 

7.
Loans (Continued)

The table below presents an aging analysis of the loan portfolio at December 31, 2012 and 2011.


                                     
                                     
Age Analysis of Past Due Financing Receivables (Loans)
 
   
December 31, 2012
   
December 31, 2011
 
   
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
Current
  $ 461,628,288     $ 128,070,641     $ 589,698,929     $ 375,126,930     $ 159,711,725     $ 534,838,655  
Accruing past due loans:
                                               
   30-59 days past due
                                               
     Real estate
    218,700       447,399       666,099       421,805       474,651       896,456  
     Commercial
    436,806       36,923       473,729       -       -       -  
     Consumer
    -       45,322       45,322       -       22,698       22,698  
Total 30-59 days past due
    655,506       529,644       1,185,150       421,805       497,349       919,154  
   60-89 days past due
                                               
     Real estate
    1,141,779       62,852       1,204,631       311,762       338,431       650,193  
     Commercial
    -       -       -       11,043       -       11,043  
     Consumer
    1,453       9,882       11,335       -       3,494       3,494  
Total 60-89 days past due
    1,143,232       72,734       1,215,966       322,805       341,925       664,730  
   90 or more days past due
                                               
     Consumer
    -       6,410       6,410       34,370       -       34,370  
Total 90 or more days past due
    -       6,410       6,410       34,370       -       34,370  
Total accruing past due loans
    1,798,738       608,788       2,407,526       778,980       839,274       1,618,254  
Recorded Investment
Non-accruing past due loans
90 or more days past due:
                                               
     Real  estate:
                                               
       Commercial
    1,226,011       1,401,187       2,627,198       -       2,288,900       2,288,900  
       Construction
    -       100,000       100,000       1,169,337       1,184,146       2,353,483  
       Residential
    591,873       2,555,374       3,147,247       -       1,019,942       1,019,942  
     Commercial
    -       35,392       35,392       77,975       90,039       168,014  
     Consumer
    -       -       -       -       -       -  
Total Recorded Investment
Non-accruing past due loans
90 or more days past due:
    1,817,884       4,091,953       5,909,837       1,247,312       4,583,027       5,830,339  
Total Financing Receivables
(Gross Loans)
  $ 465,244,910     $ 132,771,382     $ 598,016,292     $ 377,153,222     $ 165,134,026     $ 542,287,248  
 
 
 
 
111

 
 
 
7.
Loans (Continued)

The table below presents an aging analysis of the loan portfolio at December 31, 2010.

             
             
Age Analysis of Past Due Financing Receivables (Loans)
 
   
December 31, 2010
 
   
Legacy
   
Total
 
Current
  $ 298,878,311     $ 298,878,311  
Accruing past due loans:
               
   30-59 days past due
               
     Real estate
    -       -  
     Commercial
    -       -  
     Consumer
    -       -  
Total 30-59 days past due
    -       -  
   60-89 days past due
               
     Real estate
    -       -  
     Commercial
    -       -  
     Consumer
    -       -  
Total 60-89 days past due
    -       -  
   90 or more days past due
               
     Real estate
    -       -  
     Consumer
    -       -  
Total 90 or more days past due
    -       -  
Total accruing past due loans
    -       -  
Recorded Investment
Non-accruing past due loans
90 or more days past due:
               
     Real  estate:
               
       Commercial
    2,426,608       2,426,608  
       Construction
    -       -  
       Residential
    -       -  
     Commercial
    -       -  
     Consumer
    284,011       284,011  
Total Recorded Investment
Non-accruing past due loans
90 or more days past due:
    2,710,619       2,710,619  
Total Financing Receivables
(Loans)
  $ 301,588,930     $ 301,588,930  
 
 
 
112

 
 

 

7.           Loans (Continued)

We consider all non-performing loans and troubled debt restructurings (TDRs) impaired. We do not recognize interest income on non-performing loans during the time period that the loans are non-performing on either a cash or accrual basis. 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 accrued interest recognized on impaired loans was immaterial during the twelve months ended December 31, 2012.

The table below presents our impaired loans at December 31, 2012.


                         
                         
Impaired Loans
 
For the twelve months ended December 31, 2012
 
Legacy
 
Unpaid
Principal
Balance
   
Recorded
 Investment
   
Related
 Allowance
   
Average
Recorded
Investment
 
With no related allowance recorded:
                       
Real Estate
 
 
                   
     Commercial
  $ 874,735     $ 874,735     $ -     $ 686,724  
     Construction
    -       -       -       727,003  
     Residential
    591,873       591,873       -       353,680  
Commercial
    -       -       -       145,841  
Consumer
    -       -       -       -  
With an allowance recorded:
                               
Real Estate
                               
     Commercial
    849,462       849,462       125,000       1,769,664  
     Construction
    -       -       -       -  
     Residential
    -       -       -       -  
Commercial
    -       -       -       77,976  
Consumer
    -       -       -       142,671  
 Total legacy impaired
    2,316,070       2,316,070       125,000       3,903,559  
                                 
Acquired (1)
                               
With no related allowance recorded:
                               
Real Estate
                               
     Commercial
    2,180,807       1,159,563       -       1,664,384  
     Construction
    2,538,565       100,000       -       683,201  
     Residential
    3,371,582       1,798,180       -       1,567,514  
Commercial
    214,697       126,140       -       172,982  
Consumer
    -       -       -       51,540  
                                 
With an allowance recorded:
                               
Real Estate
                               
     Commercial
    1,628,156       241,624       241,624       657,812  
     Construction
    -       -       -       -  
     Residential
    -       -       -       -  
Commercial
    1,620,660       1,361,520       75,000       543,133  
Consumer
    -       -       -       -  
 Total acquired impaired
    11,554,467       4,787,027       316,624       5,340,566  
Total all impaired
  $ 13,870,537     $ 7,103,097     $ 441,624     $ 9,244,125  

(1)
Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet our definition of an impaired loan. The discounts that arise from recording these loans at fair value were due to credit quality. Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceeds our cash flow expectations or payment in full of amounts due even though we classify them as non-accrual.
 
 
 
 
113

 
 

 
7.              Loans (Continued)

The table below presents our impaired loans at December 31, 2011.

Impaired Loans
 
For the twelve months ended December 31, 2011
 
Legacy
 
Unpaid
Principal
Balance
   
Recorded
 Investment
   
Related
 Allowance
   
Average
Recorded
Investment
 
With no related allowance recorded:
                       
Real Estate
 
 
                   
     Commercial
  $ 282,862     $ 282,862     $ -     $ 56,572  
     Construction
    -       -       -       -  
     Residential
    -       -       -       -  
Commercial
    -       -       -       -  
Consumer
    -       -       -       -  
With an allowance recorded:
                               
Real Estate
                               
     Commercial
    4,755,017       4,755,017       110,118       2,201,480  
     Construction
    1,616,317       1,169,337       65,000       1,169,337  
     Residential
    -       -       -       -  
Commercial
    77,976       77,976       77,976       15,595  
Consumer
    142,671       142,671       70,000       144,549  
 Total legacy impaired
    6,874,843       6,427,863       323,094       3,587,533  
                                 
Acquired (1)
                               
With no related allowance recorded:
                               
Real Estate
                               
     Commercial
    6,417,444       2,288,900       -       1,750,096  
     Construction
    2,815,452       1,184,146       -       849,787  
     Residential
    2,606,151       1,019,942       -       755,458  
Commercial
    279,779       42,404       -       180,640  
Consumer
    154,088       154,088       -       102,725  
                                 
With an allowance recorded:
                               
Real Estate
                               
     Commercial
    -       -       -       -  
     Construction
    -       -       -       -  
     Residential
    -       -       -       -  
Commercial
    47,635       47,635       47,635       11,909  
Consumer
    -       -       -       -  
 Total acquired impaired
    12,320,549       4,737,115       47,635       3,650,615  
Total all impaired
  $ 19,195,392     $ 11,164,978     $ 370,729     $ 7,238,148  

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

 
 
114

 

7.              Loans (Continued)

The table below presents our impaired loans at December 31, 2010.

                         
Impaired Loans
 
For the twelve months ended December 31, 2010
 
Legacy
 
Unpaid
Principal
Balance
   
Recorded
 Investment
   
Related
 Allowance
   
Average
Recorded
Investment
 
With no related allowance recorded:
                       
Consumer
  $ 331,272     $ 284,011     $ -     $ 307,642  
With an allowance recorded:
                               
Real Estate
                               
     Commercial
    2,976,587       2,976,587       475,000       2,677,967  
Total all impaired
  $ 3,307,859     $ 3,260,598     $ 475,000     $ 2,985,609  

The table below presents the contract amount due and recorded book balance of the non-accrual loans at December 31, 2012 and December 31, 2011.


                                                 
                                                 
Loans on Non-accrual Status
 
   
December 31, 2012
   
December 31, 2011
 
                                                 
   
# of
Contracts
   
Unpaid
Principal
Balance
   
Recorded
Investment
   
Interest Not
Accrued
   
# of
Contracts
   
Unpaid
Principal
Balance
   
Recorded
Investment
   
Interest Not
Accrued
 
Legacy
                                               
Real Estate
 
 
                     
 
                   
     Commercial
    2     $ 1,226,011     $ 1,226,011     $ 103,529       -     $ -     $ -     $ -  
     Construction
    -       -       -       -       1       1,616,317       1,169,337       212,484  
     Residential
    2       591,873       591,873       25,449       -       -       -       -  
Commercial
    -       -       -       -       1       77,976       77,976       1,735  
Consumer
    -       -       -       -       -       -       -       -  
Total non-accrual loans
    4       1,817,884       1,817,884       128,978       2       1,694,293       1,247,313       214,219  
                                                                 
Acquired (1)
                                                               
Real Estate
                                                               
     Commercial
    8       3,808,963       1,401,187       649,266       9       6,417,444       2,288,900       1,164,630  
     Construction
    4       2,538,565       100,000       592,476       4       2,815,452       1,184,146       255,560  
     Residential
    10       4,346,364       2,555,374       526,669       9       2,606,151       1,019,942       241,093  
Commercial
    3       123,949       35,392       45,787       4       327,414       90,039       33,041  
Consumer
    -       -       -       -       -       -       -       -  
Total non-accrual loans
    25       10,817,841       4,091,953       1,814,198       26       12,166,461       4,583,027       1,694,324  
Total all non-accrual
loans
    29     $ 12,635,725     $ 5,909,837     $ 1,943,176       28     $ 13,860,754     $ 5,830,340     $ 1,908,543  

(1)
Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet our definition of an impaired loan. The discounts that arise from recording these loans at fair value were due to credit quality. Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceeds our cash flow expectations or payment in full of amounts due even though we classify them as non-accrual.
 
 
 
 
115

 
 
 
7.           Loans (Continued)

The table below presents the contract amount due and recorded book balance of the non-accrual loans at December 31, 2010.


                         
                         
Non-Accrual and Past Due Loans
 
December 31, 2010
 
                         
   
# of
Contracts
   
Unpaid
Principal
Balance
   
Recorded
Investment
   
Interest Not
Accrued
 
Legacy
                       
Real Estate
 
 
                   
     Commercial
    2     $ 2,426,608     $ 2,426,608     $ 314,804  
     Construction
    -       -       -       -  
     Residential
    -       -       -       -  
Commercial
    -       -       -       -  
Consumer
    1       331,272       284,011       3,728  
Total non-accrual loans
    3     $ 2,757,880     $ 2,710,619     $ 318,532  




We consider a loan a troubled debt restructuring when we conclude that both of the following conditions exist: the restructuring constitutes a concession and the debtor is experiencing financial difficulties.

The table below presents the breakdown of the troubled debt restructured loans at December 31, 2012, 2011 and 2010.

                                     
                                     
   
Troubled Debt Restructurings
 
December 31, 2012
   
December 31, 2011
 
December 31, 2010
 
Accruing
Troubled Debt Restructurings
# of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post
Modification
Outstanding
Recorded
Investment
   
# of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post
Modification
Outstanding
Recorded
Investment
 
# of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post
Modification
Outstanding
Recorded
Investment
Legacy
                                   
   Real Estate
 1 
$
 499,122 
$
 498,186 
   
 3 
$
 5,037,879 
$
 5,037,879 
 
 1 
$
 549,979 
$
 549,979 
   Consumer
-
 
-
 
-
   
 1 
 
 142,671 
 
 142,671 
 
-
 
-
 
-
Acquired
                                   
   Real Estate
 3 
 
 645,878 
 
 604,326 
   
 1 
 
 152,848 
 
 152,848 
 
-
 
-
 
-
   Commercial
 1 
 
 90,748 
 
 90,748 
       
-
 
-
 
-
 
-
 
-
   Consumer
-
 
-
 
-
   
 1 
 
 1,346 
 
 1,240 
 
-
 
-
 
-
Total Troubled Debt Restructurings
 5 
$
 1,235,748 
$
 1,193,260 
   
 6 
$
 5,334,744 
$
 5,334,638 
 
 1 
$
 549,979 
$
 549,979 

 
 
 
116

 
 

 
7.           Loans (Continued)

Acquired impaired loans

Loans acquired in an acquisition are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  In determining the estimated fair value of these loans, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, net present value of cash flows we expect to receive, among others.  As required, we accounted for these acquired loans in accordance with guidance for certain loans acquired in a transfer (ASC 310-30), when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments.  The difference between contractually required payments and cash flows we expect to collect is the non-accretable difference.  Subsequent negative differences to the expected cash flows will generally result in an increase in the non-accretable difference which would increase our provision for loan losses and decrease net interest income after provision for loan losses.  Subsequent collection of payments on these loans will cause an increase in cash flows that will result in a reduction to the non-accretable difference, which would increase interest revenue.  Because we carry these loans at their fair value, subsequent to acquisition, we do not consider these loans impaired unless we categorize them as non-performing (non-accrual) or as a TDR.  At December 31, 2012, the contract value of the acquired loans accounted for under ASC 310-30 (including non-accrual loans) was $24,930,742.  The fair value adjustments applied to these loans was $11,566,860. The fair value of these loans (recorded book value) was $13,363,882.

At December 31, 2011, the contract value of the acquired impaired loans (including non-accrual loans) was $31,927,255.  The fair value adjustments applied to these loans was $15,589,150.  The fair value of these loans (recorded book value) was $16,338,105.

Non-accrual acquired loans

At December 31, 2012, we had 25 non-accrual acquired loans with a recorded total fair value of $4,091,953 and a total contract amount due of $10,817,841. At December 31, 2011, we had 22 non-accrual acquired loans with a recorded total fair value of $4,583,027 and a total contract amount due of $12,166,461.The non-accrued interest on these loans at December 31, 2012 was $1,814,198 and $1,694,324 for the same period in 2011.  As outlined above, at acquisition, we marked these loans to fair value and carry no related allowance for loan losses.

Credit Quality Indicators
We review the adequacy of the allowance for loan losses at least quarterly.  Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450 Contingencies.  Also, incorporated in determining the adequacy of the allowance is guidance contained in the SEC’s SAB No. 102, Loan Loss Allowance Methodology and Documentation; the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions, and the Interagency Policy Statement on the Allowance for Loan and Lease Losses provided by the Office of the Comptroller of the Currency, Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation, National Credit Union Administration and Office of Thrift Supervision.

We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as installment and other consumer loans (other than boat loans), boat loans, real estate loans and commercial loans.  We further divide commercial and real estate loans by risk rating and apply loss ratios 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.
 
 
 
117

 
 
 

 
7.
Loans (Continued)

We determine loss ratios for installment and other consumer loans and real estate loans based upon a review of prior 18 months delinquency trends for the category, the three year loss ratio for the category, peer group loss ratios and industry standards.

With respect to commercial loans, management assigns a risk rating of one through eight as follows:

Risk rating 1 (Highest Quality) is normally assigned to investment grade risks, meaning that level of risk is associated with entities having access (or capable of access) to the public capital markets and the loan underwriting in question conforms to the standards of institutional credit providers.  We also include in this category loans with a perfected security interest in U.S. government securities, investment grade government sponsored entities’ bonds, investment grade municipal bonds, insured savings accounts, and insured certificates of deposits drawn on high quality financial institutions.

o  
Risk rating 2 (Good Quality) is normally assigned to a loan with a sound primary and secondary source of repayment.  The borrower may have access to alternative sources of financing.  This loan carries a normal level of risk, with minimal loss exposure.  The borrower has the ability to perform according to the terms of the credit facility.   Cash flow coverage is greater than 1.25:1 but may be vulnerable to more rapid deterioration than the higher quality loans.  We may also include loans secured by high quality traded stocks, lower grade municipal bonds and uninsured certificates of deposit.

Characteristics of such credits should include: (a) sound primary and secondary repayment sources; (b) strong debt capacity and coverage; (c) good management in all key positions.  A credit secured by a properly margined portfolio of marketable securities, but with some portfolio concentration, also would qualify for this risk rating.  Additionally, individuals with significant liquidity, low leverage and a defined source of repayment would fall within this risk rating.

o  
Risk rating 3 (Acceptable Quality) is normally assigned when the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations.  Risk factors may include reliability of margins and cash flows, liquidity, dependence on a single product or industry, cyclical trends, depth of management, or limited access to alternative financing sources.  Historic financial information may indicate erratic performance, but current trends are positive.  Quality of financial information is adequate, but is not as detailed and sophisticated as information found on higher graded loans.  If adverse circumstances arise, they may significantly impact the borrower. We classify many small business loans in this category unless deterioration occurs or we believe the loan requires additional monitoring, such as construction loans, asset based (accounts receivable/inventory) loans, and Small Business Administration (SBA) loans.

o  
Risk rating 4  (Pass/Watch)These loans exhibit all the characteristics of a loan graded as a “3” with the exception that there is a greater than normal concern that an external factor may impact the viability of the borrower at some later date; or that the Bank is uncertain because of the lack of financial information available.  We will generally grant this risk rating to credits that require additional monitoring such as construction loans, SBA loans and other loans deemed in need of additional monitoring.

o  
Risk ratings 5 (Special Mention) is assigned to risks in need of close monitoring.  These are defined as classified assets.  Loans generally in this category may have either inadequate information, lack sufficient cash flow or some other problem that requires close scrutiny.  The current worth and debt service capacity of the borrower or of any pledged collateral are insufficient to ensure repayment of the loan.  These risk ratings may also apply to an improving credit previously criticized but some risk factors remain.  All loans in this classification or below should have an action plan.
 
 
 
118

 
 

 
7.
Loans (Continued)


o  
Risk rating 6 (Substandard) is assigned to loans where there is insufficient debt service capacity.  These obligations, even if apparently protected by collateral value, have well defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended.  There is also the possibility that the bank will sustain some future loss if the weaknesses are not corrected.  Clear loss potential, however, does not have to exist in any individual loan we may classify as substandard.

o  
Risk rating 7 (Doubtful) corresponds to the doubtful asset categories defined by regulatory authorities. A loan classified as doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full improbable.  The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to strengthening of the asset we have deferred its classification as loss until we may determine a more exact status and estimation of the potential loss.

o  
Risk rating 8 (Loss) is assigned to charged off loans. We consider assets classified as loss as uncollectible and of such little value that their continuance as bankable assets is not warranted.  This classification does not mean that the asset has no recovery value, but that it is not practical to defer writing off the worthless assets, even though partial recoveries may occur in the future.  We charge off assets in this category.
 
 
 
 
119

 
 

 
7.
Loans (Continued)

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.  The following table outlines the allocation of allowance for loan losses by risk rating.


                                     
                                     
December 31, 2012
 
Account Balance
   
Allocation of Allowance for Loan Losses
 
Risk Rating
 
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
Pass (1-4)
  $ 445,568,013     $ 121,201,919     $ 566,769,932     $ 3,131,046     $ -     $ 3,131,046  
Special Mention (5)
    14,182,357       3,716,126       17,898,483       392,677       -       392,677  
Substandard (6)
    5,494,540       7,853,337       13,347,877       125,000       316,624       441,624  
Doubtful (7)
    -       -       -       -       -       -  
Loss (8)
    -       -       -       -       -       -  
Total
  $ 465,244,910     $ 132,771,382     $ 598,016,292     $ 3,648,723     $ 316,624     $ 3,965,347  
                                                 
December 31, 2011
 
Account Balance
   
Allocation of Allowance for Loan Losses
 
Risk Rating
 
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
Pass (1-4)
  $ 362,692,416     $ 154,318,105     $ 517,010,521     $ 3,219,376     $ -     $ 3,219,376  
Special Mention (5)
    8,982,637       2,107,707       11,090,344       272,606       47,635       320,241  
Substandard (6)
    5,478,169       8,708,214       14,186,383       201,654       -       201,654  
Doubtful (7)
    -       -       -       -       -       -  
Loss (8)
    -       -       -       -       -       -  
Total
  $ 377,153,222     $ 165,134,026     $ 542,287,248     $ 3,693,636     $ 47,635     $ 3,741,271  
                                                 
December 31, 2010
 
Account Balance
   
Allocation of Allowance for Loan Losses
 
Risk Rating
 
Legacy
   
Acquired
   
Total
   
Legacy
   
Acquired
   
Total
 
Pass (1-4)
  $ 281,901,972     $ -     $ 281,901,972     $ 1,529,356     $ -     $ 1,529,356  
Special Mention (5)
    13,777,303       -       13,777,303       489,120       -       489,120  
Substandard (6)
    5,909,655       -       5,909,655       450,000       -       450,000  
Doubtful (7)
    -       -       -       -       -       -  
Loss (8)
    -       -       -       -       -       -  
Total
  $ 301,588,930     $ -     $ 301,588,930     $ 2,468,476     $ -     $ 2,468,476  
 
 
 
 
120

 

 
7.
Loans (Continued)

The following table details activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2012 and 2011.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

                               
December 31, 2012
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Beginning balance
  $ 2,123,068     $ 922,310     $ 565,240     $ 130,653     $ 3,741,271  
Provision for loan losses
    1,056,287       (181,118 )     (224,359 )     40,007       690,817  
Provision for loan losses for loans acquired with deteriorated credit quality
    584,928       249,255       -       -       834,183  
Recoveries
    32,636       82,260       -       107,260       222,156  
      3,796,919       1,072,707       340,881       277,920       5,488,427  
Loans charged off
    (970,335 )     (316,753 )     (91,953 )     (144,039 )     (1,523,080 )
Ending Balance
  $ 2,826,584     $ 755,954     $ 248,928     $ 133,881     $ 3,965,347  
Amount allocated to:
                                       
Legacy Loans:
                                       
Individually evaluated for impairment
  $ 125,000     $ -     $ -     $ -     $ 125,000  
Collectively evaluated for impairment
    2,384,960       755,954       248,928       133,881       3,523,723  
Acquired Loans:
                                       
Individually evaluated for impairment
    316,624       -       -       -       316,624  
Ending balance
  $ 2,826,584     $ 755,954     $ 248,928     $ 133,881     $ 3,965,347  
                                         
December 31, 2011
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Beginning balance
  $ 1,748,122     $ 417,198     $ 294,723     $ 8,433     $ 2,468,476  
Provision for loan losses
    967,036       303,839       317,778       130,544       1,719,197  
Provision for loan losses for loans acquired with deteriorated credit quality
    -       80,803       -       -       80,803  
Recoveries
    13,701       154,523       -       66,834       235,058  
      2,728,859       956,363       612,501       205,811       4,503,534  
Loans charged off
    (605,791 )     (34,053 )     (47,261 )     (75,158 )     (762,263 )
Ending Balance
  $ 2,123,068     $ 922,310     $ 565,240     $ 130,653     $ 3,741,271  
Amount allocated to:
                                       
Legacy Loans:
                                       
Individually evaluated for impairment
  $ 175,118     $ 77,976     $ 70,000     $ -     $ 323,094  
Collectively evaluated for impairment
    1,947,950       796,699       495,240       130,653       3,370,542  
Acquired Loans:
                                       
Individually evaluated for impairment
    -       47,635       -       -       47,635  
Ending balance
  $ 2,123,068     $ 922,310     $ 565,240     $ 130,653     $ 3,741,271  
 
 
 
 
121

 
 

 
7.
Loans (Continued)

The following table details activity in the allowance for loan losses by portfolio segment for the year ended December 31, 2010.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

                               
December 31, 2010
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Beginning balance
  $ 1,845,126     $ 544,854     $ 81,417     $ 10,319     $ 2,481,716  
Provision for loan losses
    857,818       9,495       213,306       1,381       1,082,000  
Recoveries
    3,650       -       -       927       4,577  
      2,706,594       554,349       294,723       12,627       3,568,293  
Loans charged off
    (958,472 )     (137,151 )     -       (4,194 )     (1,099,817 )
Ending Balance
  $ 1,748,122     $ 417,198     $ 294,723     $ 8,433     $ 2,468,476  
Amount allocated to:
                                       
Individually evaluated for impairment
  $ 475,000     $ -     $ -     $ -     $ 475,000  
Collectively evaluated for impairment
    1,273,122       417,198       294,723       8,433       1,993,476  
Ending balance
  $ 1,748,122     $ 417,198     $ 294,723     $ 8,433     $ 2,468,476  

We individually evaluate all legacy substandard loans risk rated six, certain legacy special mention loans risk rated five and all legacy TDRs, for impairment. We individually evaluate all acquired loans that we risk rated substandard six subsequent to the acquisition, certain acquired special mention loans risk rated five and all acquired TDRs for impairment. We also evaluate all loans acquired and recorded at fair value under ASC 310-30 for impairment.

Our recorded investment in loans as of December 31, 2012, 2011 and 2010 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:

                               
December 31, 2012
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Legacy loans:
                             
Individually evaluated for impairment with specific reserve
  $ 849,462     $ -     $ -     $ -     $ 849,462  
Individually evaluated for impairment without specific reserve
    2,780,419       1,864,659       -       -       4,645,078  
Collectively evaluated for impairment with reserve
    363,364,261       86,441,643       7,029,940       2,914,526       459,750,370  
Acquired loans:
                                       
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)
    1,603,144       -       -       -       1,603,144  
Individually evaluated for impairment without  specific reserve (ASC 310-30 at acquisition)
    -       -       -       -       -  
Collectively evaluated for  impairment without reserve (ASC 310-20 at acquisition)
    120,038,013       10,070,234       -       1,059,991       131,168,238  
Ending balance
  $ 488,635,299     $ 98,376,536     $ 7,029,940     $ 3,974,517     $ 598,016,292  
 
 
 
 
122

 

 

7.
Loans (Continued)


                               
December 31, 2011
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Legacy loans:
                             
Individually evaluated for impairment with specific reserve
  $ 5,924,354     $ 89,019     $ 142,671     $ -     $ 6,156,044  
Individually evaluated for impairment without specific reserve
    1,720,458       1,887,986       -       -       3,608,444  
Collectively evaluated for impairment with reserve
    267,059,878       88,818,899       8,717,775       2,792,182       367,388,734  
Acquired loans:
                                       
Individually evaluated for impairment with specific reserve (ASC 310-30)
    -       47,635       -       -       47,635  
Individually evaluated for impairment without specific reserve (ASC 310-20)
    14,830,285       1,460,185       -       -       16,290,470  
Collectively evaluated for impairment without reserve (ASC 310-20)
    131,952,352       14,822,172       -       2,021,397       148,795,921  
Ending balance
  $ 421,487,327     $ 107,125,896     $ 8,860,446     $ 4,813,579     $ 542,287,248  
                                         
December 31, 2010
 
Real
Estate
   
Commercial
   
Boats
   
Other
Consumer
   
Total
 
Individually evaluated for impairment with specific reserve
  $ 1,616,317     $ -     $ -     $ -     $ 1,616,317  
Individually evaluated for impairment without specific reserve
    2,273,029       2,020,309       -       -       4,293,338  
Collectively evaluated for impairment with reserve
    201,096,650       81,502,747       11,621,392       1,458,486       295,679,275  
Ending balance
  $ 204,985,996     $ 83,523,056     $ 11,621,392     $ 1,458,486     $ 301,588,930  

The following table outlines the maturity and rate repricing distribution of the loan portfolio.  For purposes of this disclosure, we have classified non-accrual loans as immediately repricing or maturing.


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Within one year
  $ 194,007,785     $ 182,242,860     $ 124,914,560  
Over one to five years
    318,094,237       292,507,248       149,488,074  
Over five years
    85,914,270       67,537,140       27,186,296  
    $ 598,016,292     $ 542,287,248     $ 301,588,930  

As of December 31, 2012, the Bank has pledged loans totaling $199,096,105 to support Federal Home Loan Bank borrowings.

The Bank makes loans to customers located in the Maryland suburbs of Washington D.C.  Residential and commercial real estate secure substantial portions of the Bank’s loans.  Although the loan portfolio is diversified, the regional real estate market and economy will influence its performance.
 
 
 
123

 
 

 
8.
Equity Securities

 
We own the following equity securities:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Federal Reserve Bank stock
  $ 1,553,250     $ 1,572,900     $ 827,050  
Atlantic Central Bankers Bank stock
    119,500       119,500       12,000  
Federal Home Loan Bank stock
    1,520,400       1,739,300       1,548,700  
SLMA stock
    269,798       261,845       -  
Maryland Financial Bank stock
    152,497       152,497       175,000  
Total
  $ 3,615,445     $ 3,846,042     $ 2,562,750  

With the exception of the SLMA stock, which we carry at fair value based on current quoted market prices, we carry these securities at cost and have evaluated them for other than temporary impairment.   For the twelve months ended December 31, 2011, we recorded a permanent impairment on the Maryland Financial Bank stock of $122,500 and charged off acquired Federal National Mortgage Association stock in the amount of $539.  In 2012 and 2010, we did not record any such impairment.

9.
Pointer Ridge Office Investment, LLC

We own 62.5% of Pointer Ridge and consolidate its results of operations with ours.  The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge.

                   
Pointer Ridge Office Investment, LLC
                 
December 31,
 
2012
   
2011
   
2010
 
Balance Sheets
                 
Current assets
  $ 313,165     $ 429,611     $ 758,257  
Non-current assets
    6,938,990       7,088,001       7,252,413  
Liabilities
    6,208,029       6,299,819       6,397,360  
Equity
    1,044,126       1,217,793       1,613,310  
                         
Statements of Income
                       
Revenue
  $ 842,230     $ 765,044     $ 822,920  
Expenses
    1,015,897       1,160,562       1,017,184  
Net loss
  $ (173,667 )   $ (395,518 )   $ (194,264 )

We purchased Chesapeake Custom Homes, L.L.C.’s 12.5% membership interest at the book value which was equivalent to the fair value.  Accordingly, we did not record any goodwill with this purchase.
 
 
 
 
124

 
 
 
10.           Premises and Equipment

 
A summary of our premises and equipment and the related depreciation follows:


                     
December 31,
Useful lives
 
2012
   
2011
   
2010
 
                     
Land
 
  $ 4,460,943     $ 4,300,943     $ 3,207,423  
Building
5-50 years
    16,158,842       15,244,033       12,085,285  
Leasehold improvements
3-30 years
    5,494,997       4,268,268       2,225,181  
Furniture and equipment
3-23 years
    4,616,397       3,725,355       2,623,752  
        30,731,179       27,538,599       20,141,641  
Accumulated depreciation
      5,598,166       4,323,170       3,274,080  
Net premises and equipment
    $ 25,133,013     $ 23,215,429     $ 16,867,561  
                           
Depreciation expense
    $ 1,374,866     $ 1,080,364     $ 794,494  

 
Computer software included in other assets, and related amortization, are as follows:


                     
December 31,
Useful lives
 
2012
   
2011
   
2010
 
                     
Cost
3 years
  $ 273,020     $ 339,744     $ 224,028  
Accumulated amortization
      157,907       235,423       217,519  
Net computer software
    $ 115,113     $ 104,321     $ 6,509  
                           
Amortization expense
    $ 55,259     $ 17,904     $ 13,239  

11.
Deposits

 
Major classifications of interest bearing deposits are as follows:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Money market and NOW
  $ 171,477,751     $ 123,906,736     $ 70,997,729  
Savings
    64,312,830       60,653,977       9,504,226  
Other time deposits-$100,000 and over
    189,590,952       205,589,956       67,580,248  
Other time deposits
    121,181,022       130,478,787       124,950,239  
    $ 546,562,555     $ 520,629,456     $ 273,032,442  

Time deposits mature as follows:

                   
December 31,
 
2012
   
2011
   
2010
 
                   
Within three months
  $ 76,827,590     $ 93,800,169     $ 59,635,580  
Over three to twelve months
    150,721,575       124,512,418       71,565,952  
Over one to three years
    66,549,304       102,217,412       52,512,370  
Over three to five years
    16,673,505       15,538,744       8,816,585  
    $ 310,771,974     $ 336,068,743     $ 192,530,487  
 
 
 
125

 
 

 
11.
Deposits (Continued)

Interest on deposits for the years ended December 31, 2012, 2011 and 2010, consisted of the following:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Money market and NOW
  $ 549,234     $ 615,337     $ 480,613  
Savings
    193,036       154,573       27,487  
Other time deposits - $100,000 and over
    1,758,131       1,898,868       1,464,554  
Other time deposits
    1,734,706       1,720,916       1,947,684  
    $ 4,235,107     $ 4,389,694     $ 3,920,338  

12.
Short Term Borrowings

 
Bancshares has available an unsecured $3.0 million line of credit. The Bank has available lines of credit including overnight federal funds and reverse repurchase agreements from its correspondent banks totaling $29.5 million as of December 31, 2012.  The Bank has an additional secured line of credit from the Federal Home Loan Bank of Atlanta (FHLB) of $250.1 million.  Prior to allowing the Bank to borrow under the line of credit, the FHLB requires that the Bank provide collateral to support borrowings.  At December 31, 2012, we had provided $97.2 million in collateral value and as outlined below have borrowed $7.0 million.  We have additional available borrowing capacity of $90.2 million.  We may increase this availability by pledging additional collateral.  As a condition of obtaining the line of credit from the FHLB, the FHLB also requires that the Bank purchase shares of capital stock in the FHLB.

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.

 
The Bank sells short term promissory notes to its customers. These notes re-price daily and have maturities of 270 days or less.  Federal funds purchased are unsecured, overnight borrowings from other financial institutions.  Short term borrowings from the FHLB have a remaining maturity of less than one year.
 
 
 
126

 
 

 
12.
Short Term Borrowings (Continued)

 
Information related to short term borrowings is as follows:


                               
December 31,
 
2012
   
2011
   
2010
 
                               
   
Amount
 
Rate
   
Amount
 
Rate
   
Amount
 
Rate
 
Amount outstanding at year end
                             
  Short term promissory notes
$
 6,332,804
 
 0.15
%
$
 7,784,561
 
 0.20
%
$
 5,669,332
 
 0.50
%
  Repurchase agreements
 
 24,572,663
 
 0.10
 
 
 20,888,096
 
 0.50
 
 
-
     
  FHLB overnight advance
 
 7,000,000
 
 0.35
   
-
       
-
     
  FHLB advance due  Nov. 2010
 
-
 
 
   
-
 
 
   
-
 
 
 
  FHLB advance due Dec. 2012
 
-
   
 
 
 5,000,000
 
 3.36
 
 
-
     
  FHLB advance due Dec. 2012
 
-
   
 
 
 5,000,000
 
 3.12
 
 
-
     
Total
$
 37,905,467
     
$
 38,672,657
     
$
 5,669,332
     
                               
Average for the year
                             
  Short term promissory notes
$
 7,877,649
 
 0.17
%
$
 8,917,822
 
 0.13
%
$
 17,103,742
 
 0.68
%
  Repurchase agreements
 
 23,704,406
 
 0.44
 
 
 20,888,096
 
 0.50
 
 
-
     
  FHLB overnight advance
 
 19,126
 
 0.39
   
-
       
-
     
  FHLB advance due Nov. 2010
 
-
       
-
       
 4,566,438
 
 3.66
 
  FHLB advance due Dec. 2012
 
 4,734,740
 
 3.36
 
 
 260,274
 
 3.36
 
 
-
     
  FHLB advance due Dec. 2012
 
 4,929,184
 
 3.12
 
 
 164,384
 
 3.12
 
 
-
     
Total
$
 41,265,105
     
$
 30,230,576
     
$
 21,670,180
     

At December 31, 2012, the book and market values of securities pledged as collateral for repurchase agreements were $33,063,241 and $33,833,776, respectively.

13.
Long Term Borrowings

 
The Senior note is an obligation of Pointer Ridge.  It has a 10 year fixed interest rate of 6.28% and matures on September 5, 2016.


                                 
December 31,
 
2012
   
2011
   
2010
   
                               
   
Amount
 
Rate
   
Amount
 
Rate
   
Amount
 
Rate
 
Amount outstanding at year end
                             
  FHLB advance due Dec. 2012
$
-
 
-
%
$
-
 
-
%
$
 5,000,000
 
 3.358
%
  FHLB advance due Dec. 2012
 
-
 
-
   
-
 
-
   
 5,000,000
 
 3.119
 
  Senior note
 
 6,192,350
 
 6.280
   
 6,284,479
 
 6.280
   
 6,371,947
 
 6.280
 
Total
$
 6,192,350
     
$
 6,284,479
     
$
 16,371,947
     
                               
Average for the year
                             
  FHLB advance due Dec. 2012
$
-
 
-
%
$
 4,739,726
 
 3.358
%
$
 5,000,000
 
 3.358
%
  FHLB advance due Dec. 2012
 
-
 
-
   
 4,835,616
 
 3.119
   
 5,000,000
 
 3.119
 
  Senior note, fixed at 6.28%
 
 6,235,309
 
 6.280
   
 6,324,792
 
 6.280
   
 6,409,188
 
 6.280
 
Total
$
 6,235,309
     
$
 15,900,134
     
$
 16,409,188
     
 
 
 
127

 
 
 
13.
Long Term Borrowings (Continued)

Principal payments on long term debt obligations are due as follows:


       
Year
 
Amount
 
2013
  $ 99,330  
2014
    105,843  
2015
    112,782  
2016
    5,874,395  
    $ 6,192,350  



14.
Related Party Transactions

 
The Bank has entered into various transactions with firms in which owners are also members of the Board of Directors.  Fees charged for these services are at similar rates charged by unrelated parties for similar work.  Amounts paid to these related parties totaled $261,234, $188,250 and $369, during the years ended December 31, 2012, 2011 and 2010, respectively.

 
Effective November 1, 2008, we purchased Chesapeake Custom Homes, L.L.C.’s 12.5% membership interest in Pointer Ridge for the book value of $205,000.  This purchase increased Bancshares’ membership interest from 50.0% to 62.5%.  Frank Lucente, a director of Bancshares and the Bank, is the President and 52.0% stockholder of Lucente Enterprises, Inc.  Lucente Enterprises, Inc. is the manager and majority member of Chesapeake Custom Homes, L.L.C.  Lucente Enterprises has retained its 12.5% membership interest in Pointer Ridge.  In 2012, 2011 and 2010, the Bank paid Pointer Ridge $704,128, $558,558 and $542,290 in lease payments, respectively.

The directors, executive officers and their affiliated companies maintained deposits with the Bank of $9,876,152, $5,955,165, and $8,721,286 at December 31, 2012, 2011 and 2010, respectively.

The schedule below summarizes changes in amounts of loans outstanding to directors and executive officers or their affiliated companies:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Balance at beginning of year
  $ 1,833,294     $ 2,002,458     $ 1,464,115  
Additions
    672,561       138,477       683,400  
Repayments
    (1,269,106 )     (307,641 )     (145,057 )
Balance at end of year
  $ 1,236,749     $ 1,833,294     $ 2,002,458  

In addition to the outstanding balances, the directors and executive officers or affiliated companies have $608,040 in unused commitments as of December 31, 2012.  In the opinion of management, these transactions were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated parties.
 
 
 
128

 
 

 
15.             Income Taxes

The components of income tax expense are as follows:

                   
December 31,
 
2012
   
2011
   
2010
 
                   
Current
                 
  Federal
  $ 1,815,517     $ 1,797,275     $ 824,005  
  State
    603,376       641,007       197,239  
      2,418,893       2,438,282       1,021,244  
Deferred
    301,553       (511,658 )     (24,494 )
    $ 2,720,446     $ 1,926,624     $ 996,750  

The components of deferred income taxes are as follows:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Provision for loan losses
  $ (175,245 )   $ (531,583 )   $ 110,234  
Non-accrual interest
    (112,470 )     (194,030 )     (50,423 )
Impairment losses and expenses on other real estate owned
    22,592       190,619       (20,670 )
Director stock options
    (13,605 )     (15,247 )     (5,648 )
Deferred compensation plans
    (100,634 )     4,450       (86,832 )
Deferred loan origination costs, net
    138,741       97,363       17,571  
Depreciation
    101,583       421,006       11,274  
Mark-to-market tax accounting for acquired securities
    (60,282 )     (818,015 )     -  
Net operating loss carryover
    307,597       255,117       -  
Accretion of fair value adjustments for acquired assets
and liabilities
    1,383,679       869,554       -  
Investment impairment loss
    -       (48,320 )     -  
Non-compete and consulting agreements
    (36,815 )     54,237       -  
Core deposit intangible amortization
    (286,932 )     (230,368 )     -  
Defined benefit plan
    (320,717 )     (65,041 )     -  
Other
    -       (1,400 )     -  
Reduction of valuation allowance
    (545,939 )     (500,000 )     -  
    $ 301,553     $ (511,658 )   $ (24,494 )

The provision for income taxes includes taxes payable for the current year and deferred income taxes. We determine deferred tax assets and liabilities based on the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which we expect the differences to reverse.  We allocate tax expense and tax benefits to Old Line Bank and Old Line Bancshares based on their proportional share of taxable income.

 

 
 
129

 

15.
Income Taxes (Continued)

We initially recorded a valuation allowance of $1.2 million for the deferred tax asset with the acquisition of Maryland Bankcorp because of our uncertainty about our ability to utilize its net operating loss (NOL) carryover and built in losses, and because of uncertainty about the status of the tax return filings and related accounting for income taxes at the April 1, combination date.  We applied $154,000 of the allowance to tax liabilities associated with the defined benefit plan.  From April 1, 2011 through December 31, 2011, management took several actions to enhance the combined company’s profitability.  The profitability of the combined company from April 1, 2011 through December 31, 2011 became sufficient evidence to support the use of at least a portion of the NOL.  This was not new information about facts and circumstances that existed at the acquisition date.  Therefore, we reduced the valuation allowance by $500,000 and credited income tax expense during the fourth quarter of 2011.

During the fourth quarter of 2012, we reversed the remaining $545,939 valuation allowance for deferred tax asset that we recorded at the acquisition of Maryland Bankcorp due to uncertainties about the status of the tax return filings and related accounting for income taxes at the April 1, 2011 combination.  During the fourth quarter of 2012, we received acknowledgement from the Internal Revenue Service of the final amended tax returns filed for Maryland Bankcorp during the third quarter of 2012.  The completion of the tax returns and our profitability in 2012 provided sufficient evidence to support the use of the remaining net operating loss.

Maryland Bankcorp had NOL carryovers of $3.54 million at the time of our business combination.  We succeed to these carryovers and may take limited annual deductions allowed by the Internal Revenue Code.  We were able to deduct $779,812 for 2012 and $571,713 for 2011 and may deduct up to $856,459 per year thereafter until we have fully used the NOL.  The amount we may deduct in any year will be reduced if we recognize a built in loss in such year or if our taxable income is lower than the statutory NOL deduction.  If the NOL is not used by the limited annual deductions, $2.34 million will expire in 2030 and $1.18 million will expire in 2031.

 
The components of net deferred tax assets and liabilities are as follows:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Deferred tax assets
                 
  Allowance for loan losses
  $ 1,154,307     $ 948,828     $ 823,454  
  Non-accrual interest
    776,633       664,164       78,120  
  Impairment losses and expenses on other real estate owned
    2,131,510       1,916,766       20,670  
  Director stock options
    59,415       45,811       26,087  
  Deferred compensation plans
    1,732,927       1,632,293       265,484  
  Net operating loss carryover
    1,098,769       1,142,158       -  
  Fair value adjustments for acquired assets and liabilities
    4,456,480       6,107,727       -  
  Investment impairment loss
    48,320       48,320       -  
  Non-compete agreements
    64,427       103,543       -  
    $ 11,522,788     $ 12,609,610     $ 1,213,815  
                         
Deferred tax liabilities
                       
  Deferred loan origination costs
    546,554       407,813       310,450  
  Depreciation
    1,406,527       1,346,627       460,012  
  Core deposit intangible
    1,456,101       1,743,032       -  
  Defined benefit plan
    85,784       406,501       -  
  Net unrealized gain on securities available for sale
    888,277       915,669       177,802  
      4,383,243       4,819,642       948,264  
Net deferred tax asset before valuation allowance
    7,139,545       7,789,968       265,551  
Valuation allowance for deferred tax asset
    -       545,939       -  
Net deferred tax asset
  $ 7,139,545     $ 7,244,029     $ 265,551  
 
 
 
 
 
130

 

 

15.
Income Taxes (Continued)

The following table reconciles the differences between the federal income tax rate of 34 percent and our effective tax rate:


                   
December 31,
 
2012
   
2011
   
2010
 
                   
Statutory federal income tax rate
    34.0 %     34.0 %     34.0 %
Increase (decrease) resulting from
                       
  State income taxes, net of federal income tax benefit
    4.9       5.1       5.7  
  Bank owned life insurance
    (1.4 )     (2.9 )     (3.9 )
  Other tax exempt income
    (7.3 )     (4.4 )     (3.1 )
  Stock based compensation awards
    0.4       0.4       1.3  
  Other non-deductible expenses
    1.3       1.0       6.1  
  Reduction of valuation allowance for deferred tax asset
    (5.4 )     (7.0 )        
  Net income attributable to the non-controlling interest
    0.2       0.7       1.0  
Effective tax rate
    26.7 %     26.9 %     41.1 %


16.
Retirement and Employee Stock Ownership Plans

Eligible employees participate in a profit sharing plan that qualifies under Section 401(k) of the Internal Revenue Code.  The plan allows for elective employee deferrals and the Bank makes matching contributions of up to 4% of eligible employee compensation.  Our contributions to the plan, included in employee benefit expenses, were $297,213, $302,615 and $158,523 for 2012, 2011, and 2010, respectively.

The Bank also offers Supplemental Executive Retirement Plans (SERPs) to its executive officers providing for retirement income benefits.  We accrue the present value of the SERPs over the remaining number of years to the executives’ expected retirement dates. The Bank’s expenses for the SERPs were $497,709, ($11,282) and $221,814 in 2012, 2011, and 2010, respectively.

 
MB&T had an employee benefit plan entitled the Maryland Bankcorp, N.A. KSOP (KSOP).  The KSOP included a profit sharing plan that qualified under section 401(k) of the Internal Revenue Code and an employee stock ownership plan.  We have discontinued any future contributions to the employee stock ownership plan.  At December 31, 2012, the employee stock ownership plan owned 148,863 shares of Bancshares’ stock, had $19,000 invested in Old Line Bank Certificates of Deposit, and  $7,906 in an Old Line Bank money market account.  We have transferred the MB&T KSOP assets into the Old Line 401(k) plan discussed above.

 
MB&T had an employee pension plan (MB&T Pension Plan) that was frozen on June 9, 2003 and no additional benefits accrued subsequent to that date.  We notified all plan participants that we terminated this plan effective August 1, 2011.  We liquidated the securities the plan held, and deposited the proceeds into interest bearing certificates of deposit and a money market account.  On October 1, 2012, we purchased an annuity contract to transfer the remaining $2,116,489 pension liability, effective November 1, 2012 and expensed $700,884 in pension expense to recognized the final cost associated with termination of the pension plan.  We transferred the remaining pension plan assets to the employee 401(k) plan after we recorded all remaining expenses associated with audits, actuarial and consulting fees to the plan.
 
 
 
131

 

 

16.
Retirement and Employee Stock Ownership Plans (Continued)

Net period pension cost (income) for the Pension Plan is as follows:


                   
Years Ended December 31,
 
2012
   
2011
   
2010
 
Interest cost
  $ 811,879     $ 164,889     $ -  
Settlement cost
    22,339       27,023       -  
Net periodic pension cost
  $ 834,218     $ 191,912     $ -  

 
The following table outlines the financial status of the Pension Plan since the acquisition date and years end December 31, 2012 and 2011:


             
Change in Benefit Obligations
 
Termination
of
Plan
   
December 31,
2011
 
Projected benefit obligation at beginning of year
  $ 1,877,678     $ 3,757,870  
Service Cost
    -       -  
Interest Cost
    811,879       164,889  
Actual return
    (50,327 )     -  
Actuarial (gain) loss
    (16,668 )     1,734  
Purchase of annuity contracts
    (2,116,489 )     -  
Benefits paid
    (506,073 )     (2,046,815 )
Projected benefit obligation at end of year
    -       1,877,678  
Change in Plan Assets
               
Fair value of plan assets at beginning of year
    2,908,229       5,002,673  
Actual return on plan assets
    (50,327 )     (47,629 )
Employer contribution
    -       -  
Purchase of annuity contracts
    (2,116,488 )     -  
Benefits paid
    (506,073 )     (2,046,815 )
Assets transferred to 401K
    (235,341 )     -  
Fair value of plan assets at end of year
    -       2,908,229  
Funded status at end of year
  $ -     $ 1,030,551  
                 
Amounts recognized in balance sheet
               
Non-current assets
  $ -     $ 1,030,551  
Current liabilities
    -       -  
Non-current liabilities
    -       -  
    $ -     $ 1,030,551  
                 
Amounts recognized in accumulated other comprehensive income
               
Net (gain) loss
  $ 22,339     $ 49,363  
Acquisition effect
    -       -  
Settlement effect
    (22,339 )     (27,024 )
Prior service cost (credit)
    -       -  
Total
  $ -     $ 22,339  

 
 
 
132

 

 
16.
Retirement and Employee Stock Ownership Plans (Continued)

The weighted average assumptions used to determine net periodic pension costs and the accumulated benefits are as follows:


             
   
December 31,
2011
   
April 1,
2011
 
Discount rate
    5.50 %     6.00 %
Long term rate of return on assets
    - %     - %
Salary increases
    - %     - %

 
 
 

 
 
133

 


17.
Capital Standards

 
The Federal Deposit Insurance Corporation and the Federal Reserve Board have adopted risk based capital standards for banking organizations.  These standards require ratios of capital to assets for minimum capital adequacy and to be classified as well capitalized under prompt corrective action provisions.  As of December 31, 2012, 2011 and 2010, the capital ratios and the capital requirements to remain adequately and well capitalized are as follows:


               
Minimum capital
   
To be well
 
   
Actual
   
adequacy
   
capitalized
 
December 31, 2012
 
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
 
   
(Dollars in 000's)
 
Total capital (to risk weighted assets)
                           
 
 
          Consolidated
  $ 72,031       11.4 %   $ 50,569       8.0 %   $ 63,211       10.0 %
          Old Line Bank
  $ 70,871       11.2 %   $ 50,500       8.0 %   $ 63,125       10.0 %
Tier 1 capital (to risk weighted assets)
                                         
          Consolidated
  $ 68,066       10.8 %   $ 25,284       4.0 %   $ 37,926       6.0 %
          Old Line Bank
  $ 66,906       10.6 %   $ 25,250       4.0 %   $ 37,875       6.0 %
Tier 1 capital (to average assets)
                                         
          Consolidated
  $ 68,066       7.9 %   $ 34,286       4.0 %   $ 42,858       5.0 %
          Old Line Bank
  $ 66,906       7.8 %   $ 34,286       4.0 %   $ 42,858       5.0 %
                                                 
December 31, 2011
 
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
 
                                                 
Total capital (to risk weighted assets)
                                         
          Consolidated
  $ 64,339       11.3 %   $ 45,715       8.0 %   $ 57,143       10.0 %
          Old Line Bank
  $ 63,467       11.1 %   $ 45,651       8.0 %   $ 57,064       10.0 %
Tier 1 capital (to risk weighted assets)
                                         
          Consolidated
  $ 60,597       10.6 %   $ 22,857       4.0 %   $ 34,286       6.0 %
          Old Line Bank
  $ 59,726       10.5 %   $ 22,825       4.0 %   $ 34,238       6.0 %
Tier 1 capital (to average assets)
                                         
          Consolidated
  $ 60,597       7.8 %   $ 31,155       4.0 %   $ 38,943       5.0 %
          Old Line Bank
  $ 59,726       7.7 %   $ 31,155       4.0 %   $ 38,943       5.0 %
                                                 
December 31, 2010
 
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
 
                                                 
Total capital (to risk weighted assets)
                                         
          Consolidated
  $ 39,249       12.4 %   $ 25,362       8.0 %   $ 31,703       10.0 %
          Old Line Bank
  $ 37,960       12.0 %   $ 25,232       8.0 %   $ 31,540       10.0 %
Tier 1 capital (to risk weighted assets)
                                         
          Consolidated
  $ 36,781       11.6 %   $ 12,681       4.0 %   $ 19,022       6.0 %
          Old Line Bank
  $ 35,492       11.3 %   $ 12,616       4.0 %   $ 18,924       6.0 %
Tier 1 capital (to average assets)
                                         
          Consolidated
  $ 36,781       9.2 %   $ 16,057       4.0 %   $ 20,071       5.0 %
          Old Line Bank
  $ 35,492       8.9 %   $ 15,991       4.0 %   $ 19,989       5.0 %

Tier 1 capital consists of common and preferred stock, additional paid-in capital and retained earnings.  Total capital includes a limited amount of the allowance for loan losses.  In calculating risk weighted assets, specified risk percentages are applied to each category of asset and off balance sheet items.

 
Failure to meet the capital requirement could affect our ability to pay dividends and accept deposits and may significantly affect our operations.
 
 
 
 
134

 
 

 
17.
Capital Standards (Continued)

In the most recent regulatory report, we were categorized as well capitalized under the prompt corrective action regulations.  Management knows of no events or conditions that should change this classification.

 
18.
Commitments and Contingencies

 
As of December 31, 2012, we leased 13 branch locations and 5 loan production offices from non-related parties under lease agreements expiring through 2040.  We lease our corporate headquarters and one branch location from Pointer Ridge.  Each of the leases provides extension options.
 
The approximate future minimum lease commitments under the operating leases as of December 31, 2012, are presented below.  We have eliminated 62.5% of lease commitments to Pointer Ridge in consolidation.
 

       
Year
 
Amount
 
       
2013
  $ 1,467,267  
2014
    1,433,157  
2015
    1,430,266  
2016
    1,433,833  
2017
    1,298,841  
Remaining
    5,544,202  
    $ 12,607,566  

 
Rent expense was $1,373,490, $1,172,843 and $521,637 for the years ended December 31, 2012, 2011, and 2010, respectively.

On August 25, 2006, Pointer Ridge entered into a loan agreement with an unrelated bank, in an original principal amount of $6.6 million to finance the commercial office building located at 1525 Pointer Ridge Place, Bowie, Maryland.  We lease approximately 65% of this building for our main office and operate a branch from this address.  Pursuant to the terms of a guaranty between the bank and Bancshares dated August 25, 2006, Bancshares has guaranteed up to 62.5% of the loan amount plus costs incurred by the lender resulting from any acts, omissions or alleged acts or omissions.

19.
Fair Value Measures

FASB ASC Topic 820 Fair Value Measurements and Disclosures defines fair value as the price that would be received to sell an asset or paid 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 Bank values investment securities classified as available for sale at fair value.  The fair value hierarchy established in FASB ASC Topic 820 defines three input levels for fair value measurement.  Level 1 is based on quoted market prices in active markets for identical assets.  Level 2 is based on significant observable inputs other than those in Level 1.  Level 3 is based on significant unobservable inputs.
 
 
 
 
135

 
 

 
19.
Fair Value Measures (Continued)

We value investment securities classified as available for sale at fair value on a recurring basis.  We value treasury securities, municipalities, government sponsored entity securities, and some agency securities under Level 1, and collateralized mortgage obligations and some agency securities under Level 2.  At December 31, 2012, we established values for available for sale investment securities as follows (000’s);

                   
December 31,
 
2012
   
2011
   
2010
 
Level 1 inputs
  $ 1,251     $ 24,450     $ 2,111  
Level 2 inputs
    170,290       137,335       30,939  
Level 3 inputs
    -       -       -  
Investment securities available for sale
  $ 171,541     $ 161,785     $ 33,050  

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.

We value other real estate owned at fair value on a non-recurring basis.  We measure other real estate owned at fair value less cost to sell.  As of December 31, 2012, the fair value of foreclosed assets was estimated to be $3,719,449.  We determined fair value based on offers to purchase and/or appraisals.  We based the cost to sell real estate on standard market factors.  We categorize foreclosed real estate as Level 3.  As a result of the acquisition of Maryland Bankcorp, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by the Bank (legacy) and other real estate owned acquired from MB&T or obtained as a result of loans originated by MB&T (acquired).

The following outlines the transactions in other real estate owned for the year ended December 31, 2012.


Other Real Estate Owned
 
   
Legacy
   
Acquired
   
Total
 
Beginning balance
  $ 1,871,832     $ -     $ 1,871,832  
Beginning acquired
    -       2,132,777       2,132,777  
Transferred in
    -       849,921       849,921  
Investment in improvements
    -       15,525       15,525  
Write down in value
    (220,000 )     (61,000 )     (281,000 )
Sales
    (604 )     (869,002 )     (869,606 )
Total end of period
  $ 1,651,228     $ 2,068,221     $ 3,719,449  

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

Time deposits-The fair value of time deposits in other banks is an estimate determined by discounting future cash flows using current rates offered for deposits of similar remaining maturities.

Investment securities-The fair values of investment securities are based upon quoted market prices or dealer quotes.
 
 
 
136

 
 
 
19.           Fair Value Measures (Continued)

Loans-The fair value of fixed rate loans is an estimate determined by discounting future cash flows using current rates for which the Bank would make similar loans to borrowers with similar credit histories. The book value of variable rate loans equals the fair value.

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

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.

Loan commitments, Standby and Commercial letters of credit-Lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates.  Therefore, the fair value of these items is insignificant and is not included in the following table.

   
December 31, 2012
   
December 31, 2011
   
December 31, 2010
 
   
Carrying amount
   
Fair value
   
Carrying amount
   
Fair value
   
Carrying amount
   
Fair value
 
Financial assets:
                                   
Level 1 inputs:
                                   
Investment securities
  $ 1,251,250     $ 1,251,250     $ 24,450,070     $ 24,450,070     $ 2,111,250     $ 2,111,250  
Level 2 inputs:
                                               
Time deposits
    -       -       -       -       297,000       297,482  
Investment securities
    170,289,972       170,289,972       137,334,765       137,334,765       52,675,014       52,904,126  
Level 3 inputs:
                                               
Loans, net
    595,144,928       599,320,353       539,297,666       547,218,763       299,606,430       301,862,245  
                                                 
Financial liabilities:
                                               
Level 3 inputs:
                                               
Interest bearing deposits
  $ 546,562,555     $ 554,778,445     $ 520,629,456     $ 522,248,781     $ 273,032,242     $ 274,003,958  
Short term borrowings
    37,905,467       37,905,467       38,672,657       38,967,244       5,669,332       5,669,332  
Long term borrowing
    6,192,350       6,488,481       6,284,479       6,452,391       16,371,947       10,618,094  

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.  We did not have any financial assets or liabilities measured at fair value on a non-recurring basis during the twelve months ended December 31, 2012 or year ended December 31, 2011.
 
 

 
 
137

 

20.           Other Operating Expenses

 
Other operating expenses that are significant are as follows:


                   
December 31,
 
2012
   
2011
   
2010
 
Business development
  $ 327,703     $ 202,878     $ 138,360  
Consulting fees
    222,520       120,741       -  
Director fees
    239,667       244,016       220,533  
Internet banking
    238,690       267,503       64,033  
Organizational & legal expenses
    413,013       342,400       79,305  
Other real estate owned expense
    594,348       339,646       72,153  
Pointer Ridge other operating
    422,127       562,223       413,484  
Telephone
    460,308       464,786       60,683  
Network Services
    266,382       143,899       950  
Pension Plan Expense
    133,334       191,913       -  
Other
    2,858,344       2,259,149       1,126,299  
Total
  $ 6,176,436     $ 5,139,154     $ 2,175,800  




21.
Parent Company Financial Information

The balance sheets, statements of income, and statements of cash flows for Bancshares (Parent Company) follow:

                   
Old Line Bancshares, Inc.
                 
Balance Sheets
                 
December 31,
 
2012
   
2011
   
2010
 
Assets
 
   Cash and due from banks
  $ 207,687     $ 35,146     $ 12,097  
   Loans
    -       -       272,889  
   Investment in real estate LLC
    652,579       761,121       1,008,319  
   Investment in Old Line Bank
    73,699,992       67,167,822       35,765,610  
   Other assets
    341,328       107,806       132,952  
    $ 74,901,586     $ 68,071,895     $ 37,191,867  
 
                       
Liabilities and Stockholders' Equity
 
   Accounts payable
  $ 39,972     $ 31,929     $ 138,109  
                         
Stockholders' equity
                       
   Common stock
    68,454       68,177       38,917  
   Additional paid-in capital
    53,792,015       53,489,075       29,206,617  
   Retained earnings
    18,531,387       12,093,742       7,535,268  
   Accumulated other comprehensive income
    2,469,758       2,388,972       272,956  
 
    74,861,614       68,039,966       37,053,758  
 
  $ 74,901,586     $ 68,071,895     $ 37,191,867  

 
 
 
138

 

 
21.         Parent Company Financial Information (Continued)

                   
Old Line Bancshares, Inc.
                 
Statements of Income
                 
Years Ended December 31,
 
2012
   
2011
   
2010
 
                   
Interest and dividend revenue
                 
   Dividend from Old Line Bank
  $ 1,592,819     $ 821,496     $ 465,844  
   Interest on money market and certificates of deposit
    325       4,794       797  
   Interest on loans
    -       5,787       20,867  
Total interest and dividend revenue
    1,593,144       832,077       487,508  
                         
Non-interest revenue
    (108,542 )     (247,198 )     (121,416 )
                         
Non-interest expense
    496,963       460,034       491,938  
                         
Income before income taxes
    987,639       124,845       (125,846 )
Income tax expense (benefit)
    (91,441 )     (175,662 )     (98,394 )
      1,079,080       300,507       (27,452 )
                         
Undistributed net income of Old Line Bank
    6,451,384       5,079,464       1,530,116  
                         
Net income
  $ 7,530,464     $ 5,379,971     $ 1,502,664  
 
 
 
 
139

 

 
21.
Parent Company Financial Information (Continued)


                   
Old Line Bancshares, Inc.
                 
Statements of Cash Flows
                 
Years Ended December 31,
 
2012
   
2011
   
2010
 
                   
Cash flows from operating activities
                 
   Interest and dividends received
  $ 1,593,144     $ 833,271     $ 487,521  
   Income taxes (refund received)
    -       52,161       -  
   Reimbursement received (cash paid) for operating expenses
    (454,977 )     (286,601 )     (183,983 )
 
    1,138,167       598,831       303,538  
Cash flows from investing activities
                       
   Principal collected on loans made
    -       272,889       3,031  
   Investment in Old Line Bank
    -       -       -  
   Return of principal from (investment in) real estate LLC
    -       -       22,309  
      -       272,889       25,340  
Cash flows from financing activities
                       
  Cash and cash equivalents of acquired company
    -       25,239       -  
   Proceeds from stock options exercised, including tax benefit
    127,193       40,788       53,829  
   Proceeds from issuance of common stock
    -       6,332,844       -  
   Acquisition cash consideration
    -       (1,022,162 )     -  
   Repayment of acquired bank debt
    -       (5,403,883 )     -  
   Cash dividends paid-common stock
    (1,092,819 )     (821,497 )     (465,842 )
 
    (965,626 )     (848,671 )     (412,013 )
Net increase (decrease) in cash and cash equivalents
    172,541       23,049       (83,135 )
Cash and cash equivalents at beginning of year
    35,146       12,097       95,232  
Cash and cash equivalents at end of year
  $ 207,687     $ 35,146     $ 12,097  
                         
Reconciliation of net income to net cash
provided by operating activities
                       
   Net income
  $ 7,530,464     $ 5,379,971     $ 1,502,664  
   Adjustments to reconcile net income to net cash  provided by operating activities
                       
       Undistributed net income of Old Line Bank
    (6,451,384 )     (5,079,464 )     (1,530,116 )
       Stock based compensation awards
    176,024       132,661       118,127  
       (Income) loss from investment in real estate LLC
    108,542       247,198       121,416  
       Increase (decrease) in other liabilities
    8,043       (106,680 )     103,481  
       (Increase) decrease in other assets
    (233,522 )     25,145       (12,034 )
    $ 1,138,167     $ 598,831     $ 303,538  






 
140

 







22.           Stockholders’ Equity

 
Stock Options

We have two stock option plans under which we may issue options, the 2004 and 2010 Equity Incentive Plans.  Our Compensation Committee administers the stock option plans.  As the plans outline, the Compensation Committee approves stock option grants to directors and employees, determines the number of shares, the type of option, the option price, the term (not to exceed 10 years from the date of issuance) and the vesting period of options issued.  The Compensation Committee has approved and we have granted options vesting immediately as well as over periods of two, three and five years.  We recognize the compensation expense associated with these grants over their respective vesting period.  As of December 31, 2012, there were 147,677 shares remaining available for future issuance under the stock option plans.  The source of shares exercised is authorized but unissued shares.

The intrinsic value of the options that directors and officers exercised for the years ended
December 31, 2012, 2011, and 2010 was $81,693, $29,259 and $55,659, respectively.

A summary of the status of the outstanding options follows:


   
2012
 
2011
 
2010
         
Weighted
         
Weighted
         
Weighted
 
   
Number
   
average
   
Number
   
average
   
Number
   
average
 
   
of shares
 
exercise price
 
of shares
 
exercise price
 
of shares
 
exercise price
                                     
Outstanding, beginning of year
    325,331     $ 8.65       310,151     $ 8.60       299,270     $ 8.50  
Options granted
    94,627       8.47       23,280       7.82       22,581       7.13  
Options exercised
    (17,500 )     6.55       (8,100 )     4.39       (11,700 )     3.44  
Options forfeited
    (3,500 )     7.49                                  
Options expired
    -       -       -       -       -       -  
Outstanding, end of year
    398,958     $ 8.71       325,331     $ 8.65       310,151     $ 8.60  

           
Outstanding Options
 
Exercisable Options
                         
Exercise price
Number of shares at December 31, 2012
 
Weighted average remaining term in years
 
Weighted average exercise price
 
Number of shares at December 31, 2012
 
Weighted average exercise price
                         
$
 4.94 
-
 6.25 
 -
 
 -
$
 -
 
 -
$
 -
$
 6.26 
-
 7.50 
 82,231 
 
 6.34 
 
 6.53 
 
 82,231 
 
 6.53 
$
 7.51 
-
 8.75 
 136,207 
 
 7.88 
 
 7.90 
 
 86,861 
 
 7.86 
$
 8.76 
-
 9.95 
 44,520 
 
 1.64 
 
 9.74 
 
 44,520 
 
 9.74 
$
 9.96 
-
 11.31 
 136,000 
 
 4.01 
 
 10.49 
 
 121,000 
 
 10.43 
       
 398,958 
 
 5.55 
$
 8.71 
 
 334,612 
$
 8.71 
                         
Intrinsic value of vested exercisable options where the market value exceeds the exercise price
$
 862,751 
           
                         
Intrinsic value of outstanding options where the market value exceeds the exercise price
$
 1,031,206 
           

 
 
 
141

 
 
 
22.           Stockholders’ Equity (Continued)

 
At December 31, 2012, there was $91,514 of total unrecognized compensation cost related to non-vested stock options that we expect to realize over the next two years.   The following table summarizes the fair values of the options granted and weighted-average assumptions used to calculate the fair values.  We used the Black-Scholes option pricing model.


               
Years Ended December 31,
 
2012
 
2011
 
2010
 
   
 
 
 
 
 
 
Expected dividends
 
 1.00
%
 1.00
%
 2.00
%
Risk free interest rate
 
 1.36
%
 3.00
%
 3.04
%
Expected volatility
 
 30.30
%
 28.40
%
 27.60
%
Weighted average volatility
 
 29.64
%
 28.45
%
 27.64
%
Expected life in years
 
 6.50
 
 6.50
 
 6.00
 
Weighted average fair value of options granted
$
 2.47
$
 3.00
$
 1.90
 

During the twelve months ended December 31, 2012, we granted 10,947 restricted common stock awards.  Of these, 3,640 vested on December 31, 2012, 2,437 will vest on January 26, 2013, 2,437 will vest on January 26, 2014 and 2,435 will vest on January 26, 2015.  During the twelve months ended December 31, 2011, we granted 8,786 restricted common stock awards.  Of these, 2,457 vested on December 31, 2011, 2,110 will vest on January 27, 2012, 2,110 will vest on January 28, 2013 and 2,108 will vest on January 27, 2014.  During the twelve months ended December 31, 2010, we granted 17,641 restricted common stock awards.  Of these, 3,600 vested on December 31, 2010, 4,680 vested on January 31, 2011, 4,681 will vest on January 28, 2012 and 4,680 will vest on January 28, 2013.  At December 31, 2012, there was $56,840 of total unrecognized compensation cost related to non-vested restricted stock awards that we expect to realize over the next two years.  A summary of the restricted stock awards during the year follows:


 
 
December 31,
 
December 31,
 
December 31,
   
2012
 
2011
 
2010
                         
   
Number of shares
 
Weighted average grant date fair value
 
Number of shares
 
Weighted average grant date fair value
 
Number of shares
 
Weighted average grant date fair value
Nonvested, beginning of period
 
 15,691
$
 7.41
 
 17,641
$
 7.13
 
-
$
-
Restricted stock granted
 
 10,947
 
 8.00
 
 8,786
 
 7.82
 
 17,641
 
 7.13
Restricted stock vested
 
 (9,908)
 
 7.55
 
 (10,736)
 
 7.29
 
-
 
-
Restricted stock forfeited
 
 (520)
 
 8.00
 
-
 
-
 
-
 
-
Nonvested, end of period
 
 16,210
$
 7.70
 
 15,691
$
 7.41
 
 17,641
$
 7.13
                         
Total fair value of shares vested
$
 74,813
 
 
$
 78,243
 
 
$
-
 
 
                         
Intrinsic value of non-vested restricted
$
 183,011
   
$
 127,097
   
$
 142,186
Intrinsic value of vested restricted
$
 111,861
   
$
 86,962
   
$
-

 
 
 
142

 

 

23.           Quarterly Results of Operations (Unaudited)

 
The following is a summary of the unaudited quarterly results of operations

 
Three months ended
 
(Dollars in thousands except per share data)


                         
2012
 
December 31,
   
September 30,
   
June 30,
   
March 31,
 
Interest revenue
  $ 9,555     $ 9,801     $ 9,764     $ 9,102  
Interest expense
    1,154       1,264       1,300       1,340  
Net interest income
    8,402       8,537       8,463       7,762  
Provision for loan losses
    400       375       375       375  
Net income available to common stockholders
    1,717       2,028       2,029       1,756  
Basic earnings per common share
    0.25       0.30       0.30       0.26  
Diluted earnings per common share
    0.25       0.29       0.29       0.26  
                                 
2011
 
December 31,
   
September 30,
   
June 30,
   
March 31,
 
Interest revenue
  $ 9,062     $ 9,737     $ 8,874     $ 4,648  
Interest expense
    1,362       1,393       1,403       1,061  
Net interest income
    7,700       8,344       7,471       3,587  
Provision for loan losses
    800       800       50       150  
Net income available to common stockholders
    1,967       1,707       1,183       523  
Basic earnings per common share
    0.29       0.25       0.17       0.12  
Diluted earnings per common share
    0.29       0.25       0.17       0.12  
                                 
2010
 
December 31,
   
September 30,
   
June 30,
   
March 31,
 
Interest revenue
  $ 4,786     $ 4,759     $ 4,574     $ 4,390  
Interest expense
    1,179       1,234       1,281       1,248  
Net interest income
    3,607       3,525       3,293       3,142  
Provision for loan losses
    642       200       170       70  
Net income available to common stockholders
    195       313       530       465  
Basic earnings per common share
    0.05       0.08       0.14       0.12  
Diluted earnings per common share
    0.05       0.08       0.13       0.12  






 
143

 


 
24.
Litigation

The Bank has a collection case pending before the Superior Court for the District of Columbia, which arises from a $1,776,350 commercial loan issued to Ngozika Nwaneri, M.D. by MB&T.  That loan was to be secured by deeds of trust against one commercial property and four residential building lots jointly owned by Dr. Nwaneri and his wife, Chinyere Nwaneri.  Dr. Nwaneri executed the deeds of trust on behalf of Mrs. Nwaneri under the authority of two separate powers of attorney executed by Mrs. Nwaneri.

This loan has matured and Dr. Nwaneri has defaulted on his repayment obligations.  The outstanding balance on this loan is approximately $1.6 million.  In an effort to avoid Dr. Nwaneri’s payment obligations and to avoid foreclosure under the deed of trust, on October 22, 2010, Mrs. Nwaneri initiated a case in the Superior Court of the District of Columbia claiming that she did not sign the powers of attorneys and that the deeds of trust are void.  The Bank interpleaded Dr. Nwaneri in the case and asserted claims against him for fraud and breach of contract, among other causes of action.  In response, Dr. Nwaneri counter-sued the Bank and has asserted claims of fraud and breach of fiduciary duty. Dr. Nwaneri is seeking $2.5 million in compensatory damages and $2.5 million in punitive damages.  On March 12, 2013, mediation proceedings with the borrower failed and a pre-trial hearing is scheduled for the end of May 2013.  A trial date has not been scheduled in the case.  We believe that Dr. and Mrs. Nwaneri’s claims are entirely without merit.

On September 27, 2012, Rosalie Jones, both individually and on behalf of a putative class of WSB Holdings, Inc.’s (WSB Holdings) stockholders filed a complaint in the Circuit Court for Prince George’s County, Maryland against WSB Holdings and its directors as well as Bancshares.  The complaint seeks to enjoin the proposed merger and alleges, among other things, that the members of WSB Holdings’ board of directors breached their fiduciary duties by agreeing to sell WSB Holdings for inadequate and unfair consideration and pursuant to an unfair process.  The complaint also alleges that WSB Holdings directors agreed to provisions in the merger agreement that constitute “onerous and preclusive deal protection devices,” and that certain officers and directors of WSB Holdings will receive personal benefits from the merger not shared in by other WSB Holdings stockholders.  The complaint further alleges that WSB Holdings and Bancshares aided and abetted such alleged breaches.

On February 5, 2013, the defendants entered into a memorandum of understanding with the plaintiff regarding settlement of all claims asserted on behalf of the alleged class of WSB Holdings stockholders.  In connection with the settlement contemplated by the memorandum of understanding, the litigation and all claims asserted in such litigation will be dismissed subject to court approval.  The proposed settlement terms require Bancshares and WSB Holdings to make certain additional disclosures related to the merger, which disclosures are included in the joint proxy statement/prospectus of Old Line Bancshares and WSB dated February 15, 2013, and sent to their respective stockholders.  The parties also agreed that plaintiffs may seek attorneys’ fees and costs in an as yet undetermined amount, with the defendants to pay such fees and costs if and to the extent they are approved by the court.  The memorandum of understanding further contemplates that the parties will enter into a stipulation of settlement, which will be subject to customary conditions, including confirmatory discovery and court approval following notice to WSB Holdings’ stockholders.  If the parties enter into a stipulation of settlement, a hearing will be scheduled at which the court will consider the fairness, reasonableness and adequacy of the settlement.  There can be no assurance that the parties will ultimately enter into a stipulation of settlement, that the court will approve any proposed settlement, or that any eventual settlement will be under the same terms as those contemplated by the memorandum of understanding.


 
144

 


25.
WSB Acquisition

On September 10, 2012, Bancshares and WSB Holdings, the parent company of The Washington Savings Bank, announced the execution of a definitive merger agreement (“the Merger Agreement”) that provides for the acquisition of WSB Holdings by Bancshares for approximately $48.7 million, or approximately $6.09 per share, in cash and stock, subject to adjustment (the “total consideration”).

Pursuant to the terms of the Merger Agreement, WSB Holdings will be merged with and into Bancshares with Bancshares surviving the merger.  Immediately after the merger, The Washington Savings Bank will merge with and into the Bank, with the Bank being the surviving bank.

The acquisition will increase Bancshares’ total assets by more than $356 million for total assets immediately after closing of approximately $1.2 billion. We plan to complete the merger during the second quarter of 2013.  This combination will create a $1.2 billion banking institution and will allow us to expand our financial services with the addition of a successful and growing mortgage origination team.

Under the terms of the Merger Agreement, stockholders of WSB Holdings will receive at their election cash or shares of Bancshares in a dollar amount generally equal to the total consideration divided by the number of outstanding shares of common stock of WSB Holdings, provided that the aggregate cash consideration to be paid to stockholders of WSB Holdings will not exceed $17 million unless increased by Bancshares in its sole discretion, and subject to further adjustments as described in the Merger Agreement.  During 2012, we incurred $354,333 in expenses associated with this merger.

 
 
 
145

 

 

Item 9.
Changes In and Disagreements With Accountants on Accounting and Financial Disclosure

There were no disagreements with accountants on accounting matters and financial disclosures for the reporting periods presented.

Item 9A.
Controls and Procedures

As of the end of the period covered by this annual report on Form 10-K, Old Line Bancshares’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of Old Line Bancshares, Inc.’s disclosure controls and procedures.  Based upon that evaluation, Old Line Bancshares, Inc.’s Chief Executive Officer and Chief Financial Officer concluded that Old Line Bancshares, Inc.’s disclosure controls and procedures are effective as of December 31, 2012.  Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by Old Line Bancshares, Inc. in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

In addition, there were no changes in Old Line Bancshares, Inc.’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended) during the quarter ended December 31, 2012, that have materially affected, or are reasonably likely to materially affect, Old Line Bancshares, Inc.’s internal control over financial reporting.

Management’s Report On Internal Control Over Financial Reporting

The management of Old Line Bancshares, Inc. (“the Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. The internal control over financial reporting has been designed under our supervision to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s consolidated financial statements for external reporting purposes in accordance with accounting principles generally accepted in the United States of America.
 
Management has conducted an assessment of the effectiveness of the Company’s internal control over financial reporting as of December 31, 2012, utilizing the framework established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management has determined that the Company’s internal control over financial reporting as of December 31, 2012 is effective.
 
Item 9B.
Other Information

None
 
 
 
146

 
 

 
PART III

Item 10.
Directors, Executive Officers and Corporate Governance

Below is certain information with respect to the members of the board of directors, executive officers and certain key employees of Old Line Bancshares and Old Line Bank as of February 15, 2013.
 
Directors of Old Line Bancshares, Inc.
 
James W. Cornelsen, 58, is the President and Chief Executive Officer of Old Line Bancshares and Old Line Bank.  He joined Old Line Bank and became a member of its board of directors in 1994.  He has been a member of the board of directors of Old Line Bancshares since its incorporation in April 2003.  He currently serves as Chair of the Loan and Asset and Liability Committees.  He has over 30 years of commercial banking experience.  Prior to joining Old Line Bank, Mr. Cornelsen was a Senior Vice President at Sequoia National Bank and Vice President of Commercial Lending at Citizens Bank of Maryland.  Mr. Cornelsen resides in LaPlata, Maryland.  The board of directors believes that Mr. Cornelsen’s qualifications to sit on the board of directors, serve as President and Chief Operating Officer of Old Line Bancshares and Old Line Bank and Chair of the Loan and Asset and Liability Committees include his many years of banking experience and proven leadership in the success of these companies.
 
Craig E. Clark, 71, retired in 2006 as President of Waldorf Carpets, Inc., a wholesale and retail flooring company, which he established in 1969.  Mr. Clark is a founder of Old Line Bank.  He has served as Chairman of the board of directors of Old Line Bank since 1994 and of Old Line Bancshares since its incorporation in 2003 and has served as a member of the board of directors of Old Line Bank since 1988.  Mr. Clark is a member of each of the board of directors’ committees.  Mr. Clark resides in Lusby, Maryland.  The board of directors of Old Line Bancshares and Old Line Bank believe that Mr. Clark’s experience managing and operating his own business, his affiliations within the local community and his active involvement in the founding and oversight of Old Line Bank uniquely qualify him to be Chairman and a member of the board of directors.  Mr. Clark demonstrates his commitment through his involvement in all levels of Board governance.  He additionally lends his expertise and experience to a myriad of special projects including but not limited to business development, branch expansion and overall asset growth.
 
Frank Lucente, Jr., 71, is Chairman of Chesapeake Custom Homes, a suburban Maryland residential home builder and developer, and Chairman of Lucente Enterprises, a land development holding company.  Mr. Lucente resides in Tequesta, Florida.  He has been a member of the board of directors of Old Line Bank since 2002 and Old Line Bancshares since its incorporation in 2003.  He has served as Vice Chairman of the board of directors of Old Line Bancshares and Old Line Bank since 2003.  He is currently a member of the Loan Committee.  The board of directors believes Mr. Lucente’s qualifications for these positions include business affiliations in our market area, his knowledge of the real estate industry and his operational and management expertise gained from several years as a business owner and previous director at other banking affiliations.
 
G. Thomas Daugherty, 67, was the President of Maryland Bankcorp and MB&T from 2001 through April 1, 2011 when they merged into Old Line Bancshares and Old Line Bank, respectively.  He was a Director of MB&T from 1995 through the April 1, 2011 effective date of the merger.  From 1995 to 2001, Mr. Daugherty was an attorney at the law firm of G. Thomas Daugherty, Chartered (formerly, Daugherty and Daugherty, PA), a law firm specializing in real estate and business law.  He is a member of the Maryland Bar Association and the District of Columbia Bar Association.  He holds a Juris Doctorate from the University of Baltimore.  He has served as Vice President of St. Mary’s College of Maryland Foundation and is presently a member of the Board of Trustees of St. Mary’s College of Maryland.  He also serves as a board member of the Southern Maryland Navy Alliance.  Prior community activities include the Economic Development Commission, the Lexington Park Redevelopment Commission, the Rotary Club and he served twelve years (including four years as President) of the St. Mary’s Housing Authority Board. He is currently a member of the Asset and Liability Committee.  The board of directors of Old Line Bancshares and Old Line Bank believes that Mr. Daugherty’s qualifications to serve on the boards of Old Line Bancshares and Old Line Bank include his many years of banking experience, his community contacts, and his knowledge of the former MB&T’s customer base and market area.
 
 
 
 
147

 
 
 
Daniel W. Deming, 63, is a Director of Deming Associates, Inc., in Accokeek, Maryland.  He is also a Director of Kanawha Roxalana Company, in West Virginia and is a Vice President of Livingston, Ltd.  All three of these companies engage in various aspects of real estate. Mr. Deming resides in Accokeek, Maryland.  He has been a member of the board of directors of Old Line Bank since 1992 and Old Line Bancshares since its incorporation in 2003.  He is currently a member of the Audit and Asset and Liability Committees.  The board of directors believes that Mr. Deming’s real estate industry knowledge and his management and operations experience obtained through business ownership as well as his many years of active involvement with Old Line Bank and Old Line Bancshares’ board of directors qualify him to serve as a Director of Old Line Bank and Old Line Bancshares.
 
James F. Dent, 75, retired in 2006 as an owner and operator of a State Farm Insurance Agency that he established in 1961.  He resides in LaPlata, Maryland.  Mr. Dent is a founder of Old Line Bank and has served as a member of the board of directors of Old Line Bank since 1988 and Old Line Bancshares since its incorporation in 2003.  He currently serves on the Loan and Compensation Committees.  The board of directors believes that Mr. Dent’s qualifications for his membership on the board of directors of Old Line Bancshares and Old Line Bank include his many years of experience in the insurance industry in our market area as well as his active involvement in the founding and oversight of Old Line Bank.
 
Andre' J. Gingles, 55, has been the owner of Gingles, LLC, a law firm located in Calverton, Maryland since 2003.  Mr. Gingles’ practice concentrates on large mixed use projects involving land use, zoning and government relations.  He has been a member of the board of directors of Old Line Bancshares and Old Line Bank since June 23, 2011.  Mr. Gingles is an accomplished and effective senior executive with extensive management and leadership experience in the public and private sectors.  Mr. Gingles has served in the Prince George’s County Government in multiple capacities and provides counsel to several African-American and minority owned firms on a variety of business and land use issues.  He holds a bachelor’s degree from Howard University, Washington, D.C. and a Juris Doctorate degree from Southern University Law Center, Baton Rouge, LA.  He holds membership in a number of professional and community organizations to include serving as Chairman of the Foundation Schools and Past Chairman of Trial Courts Judicial Nominating Commission for District 13, Prince Georges County, Maryland.  The board of directors believes that Mr. Gingles’ extensive knowledge of Old Line Bank’s target market areas and familiarity with businesses located in those areas provides significant assistance to Old Line Bank in achieving business development goals and market growth.  Currently, he is a member of the Asset and Liability and the Corporate Governance/Nominating Committees.  His experience working with local government and his extensive legal background provide additional insight to the Board with regard to future planning and strategic development.
 
Gail D. Manuel, 57, is the owner and a Director of Trinity Memorial Gardens and Mausoleum in Waldorf, Maryland.  She is a past member of the board of directors of the Charles County Chamber of Commerce, past member of the Charles County Planning Commission and past President of Charles County Zonta Club.  She resides in Welcome, Maryland.  She has been a member of the board of directors of Old Line Bank since 1992 and Old Line Bancshares since its incorporation in 2003.  Ms. Manuel serves on the Asset and Liability and Compensation Committees.  The board of directors of Old Line Bancshares and Old Line Bank believes that Ms. Manual’s qualifications for serving on the board of directors of Old Line Bank and Old Line Bancshares include her many years of active involvement with the board of directors, her experience owning and operating a small business in our market area and her long standing affiliations with the local business community.
 
John D. Mitchell, Jr., 64, is a partner in Johel LTD Partnership, a commercial development company located in LaPlata, Maryland.  Mr. Mitchell was formerly the President of JCV, Inc. a petroleum equipment company located in Hughesville, Maryland.  Jones & Frank Corporation acquired JCV, Inc. in 2007.  Mr. Mitchell resides in Berlin, Maryland.  He has been a member of the board of directors of Old Line Bank since 1992 and Old Line Bancshares since its incorporation in 2003.  He is currently a member of the Audit and Asset and Liability Committees.  The board of directors believes that Mr. Mitchell’s qualifications to be a Director of Old Line Bank and Old Line Bancshares include his entrepreneurial, financial and operational expertise, knowledge of the local business community and his many years of active involvement with the board of directors.
 
 
 
148

 

Gregory S. Proctor Jr., 48, is President and Chief Executive Officer of G.S. Proctor & Associates, Inc., a Maryland registered lobbying and consulting firm, which he established in 1995.  He resides in Upper Marlboro, Maryland.  He has been a member of the board of directors of Old Line Bancshares and Old Line Bank since 2004.  He currently serves on the Loan and Corporate Governance/Nominating Committees.  The board of directors believes his qualifications to serve as a Director of Old Line Bank and Old Line Bancshares include his legislative knowledge, his management and consulting skills and his business affiliations in our market area.
 
Jeffrey A. Rivest, 59, was appointed to the board of directors of Old Line Bancshares and Old Line Bank on September 26, 2012.  Mr. Rivest is the President and Chief Executive Officer of the University of Maryland Medical Center in Baltimore, Maryland (“UMMC”).  Prior to joining UMMC, Mr. Rivest held key leadership roles at Children’s Hospital of Philadelphia, Johns Hopkins Hospital, Johns Hopkins School of Medicine and Georgetown University Hospital.  He is a fellow of the American College of Health Care Executives.  He currently serves on numerous boards including the United Way of Central Maryland, the Maryland Medicine Comprehensive Insurance Program and the University Health System Consortium.  Mr. Rivest serves on the Asset and Liability and Corporate Governance/Nominating Committees.  The board of directors believes that Mr. Rivest’s qualifications to serve as a director include his in depth business acumen, knowledge and business contacts in the markets in which we currently operate (Prince George’s County) as well as northern markets in which we intend to expand into.
 
Suhas R. Shah, CPA, 57, is a principal and member of Source One Business Services, LLC, and has served in that capacity since 1986 and is a principal and shareholder of Regan, Russell, Schickner & Shah, P.A. and has served in that capacity since 1986.  Source One Business Services, LLC provides cash flow and budgeting analysis, computer consulting and tax planning and preparation for corporations, individuals, estates and trusts, as well as litigation support, financial forecasts and merger and acquisitions advisory services to a variety of clients. Regan, Russell, Schickner & Shah, P.A. is a certified public accounting firm.  Mr. Shah resides in Marriottsville, Maryland. He has been a member of the board of directors of Old Line Bancshares and Old Line Bank since January 2006.  He currently serves on the Asset and Liability Committee and as Chair of the Audit Committee.  The board of directors believes that Mr. Shah’s qualifications for these positions include his educational background, extensive experience with public and financial accounting matters, his financial expertise, his accounting certification and his affiliations with the business community in our market area.
 
John M. Suit, II, 68, served as Senior Vice President for Branch Banking and Trust from 2003 through his retirement in 2006.  From 1996 until 2003, Mr. Suit served as Chairman of the Board of Farmers Bank of Maryland.  Mr. Suit also served as President, CEO and Director of Farmers National Bancorp and Farmers National Bank of Maryland from 1989 to 1996.  Mr. Suit lives in Annapolis, Maryland.  He has served on the board of directors of Old Line Bancshares and Old Line Bank since January 2007.  He currently serves on the Audit, Corporate Governance/Nominating, Loan and Compensation Committees.  The board of directors believes his qualifications for these positions include his financial expertise resulting from his Chair and executive officer positions and his leadership in the banking industry.
 
Frank E. Taylor, 63, is the President of Taylor Gas Company, Inc., a family business founded in 1950 which markets propane throughout the lower part of Southern Maryland.  Mr. Taylor has held the position of President since 1982.  He served on the board of directors for Maryland Bank and Trust Company, N.A. from 1995 until its merger with Old Line Bank in 2011.  He currently serves on the Board of Governors of the Calvert Marine Museum.  He has also served on a variety of other Boards and Commissions including the United States Navy League, Three Oaks Center, Mid-Atlantic Propane Gas Association, National Propane Gas Association, St. Mary’s County Chamber of Commerce and The St. Mary’s County Planning Commission.  He began serving on the board of directors of Old Line Bancshares and Old Line Bank in August 2011 and is currently a member of the Asset and Liability Committee.  The board of directors believes his qualifications to serve as a director include his extensive community banking experience as a director as well as his experience on numerous other Boards.  His extensive knowledge of Old Line Bank’s Southern Maryland market and familiarity with businesses located in that area provides invaluable insight with regard to future planning and strategic development in that market.
 
 
 
149

 
 
 
Executive Officers of Old Line Bancshares Who are not Directors and Key Employees
 
Executive Officers
 
Joseph E. Burnett, 67, joined Old Line Bank as a Senior Vice President and Chief Lending Officer in August 2001 and was promoted to Executive Vice President in May 2006.  He is also an Executive Vice President of Old Line Bancshares.  He has over 46 years of banking experience in the Washington, D.C. metropolitan area specializing in commercial transactions.  Prior to joining Old Line Bank, Mr. Burnett was a Senior Vice President in Commercial Lending at Farmers Bank for two years (1999-2001) and at Suburban Bank for twelve years (1987-1999).
 
Sandi F. Burnett, 55, Executive Vice President and Chief Credit Officer of Old Line Bank, joined Old Line Bank in 2005 as Senior Vice President and the team leader for the College Park loan production office.  In January 2010, she was promoted to Executive Vice President and in June 2011 she assumed the additional responsibility of Chief Credit Officer.  Prior to joining Old Line Bank, she was employed by BB&T, a major southeastern regional bank, most recently as a City Executive, Senior Vice President.  In this capacity, she was responsible for supervising the overall team management, portfolio quality and growth within suburban Maryland, principally Prince George’s County.  Prior to this position, she was employed by Commerce Bank, a local bank that merged into BB&T in 1999.  She started with Commerce Bank in 1994.  Ms. Burnett is a career banker with over 32 years of commercial banking experience.
 
Christine M. Rush, 57, joined Old Line Bank in 1998.  She is an Executive Vice President, the Chief Financial Officer and the Secretary of Old Line Bank.  She is also an Executive Vice President, Chief Financial Officer and the Secretary of Old Line Bancshares.  Prior to joining Old Line Bank, Ms. Rush was a Vice President in Commercial Lending and Cash Management at Signet Bank.  She has over 34 years banking and financial management experience.
 
Key Employees
 
William J. Bush, CPA, 48, Senior Vice President of Old Line Bank, has been the team leader for the Anne Arundel County market since May 2007.  Prior to joining Old Line Bank, he served as Senior Vice President of the Commercial Banking Group of Annapolis Banking and Trust Company, an affiliate of Mercantile Bankshares Corporation, where he was responsible for the production, quality and growth of the division.  He is licensed as a Certified Public Accountant and has over 22 years of experience in the banking industry.  He resides in Arnold, Maryland.
 
Jeffrey Franklin, 47, Senior Vice President of Old Line Bank, has been in charge of branch operations of Old Line Bank since March 2002.  Prior to joining Old Line Bank, he was a Vice President at The Columbia Bank where he was responsible for various aspects of branch operations for six years.  Prior to his tenure at The Columbia Bank, he held various positions at First Virginia Bank.  Mr. Franklin has over 23 years of banking experience.
 
Erin G. Lyddane, 38, Senior Vice President of Old Line Bank, has been in charge of the daily operations of the bank since February 2000.  She has worked in various positions at the bank, including Vice President, Assistant Vice President, Branch Manager, Treasurer, Assistant Treasurer and Cashier.  She joined Old Line Bank in 1992.
 
Thomas Mee, 51, Senior Vice President, joined Old Line Bank in September 2012 as team leader for our new Montgomery and Howard County loan production office.  Prior to joining Old Line Bank, he served as Senior Vice President and Senior Real Estate Lender for Eagle Bank, where he oversaw the production, quality and growth of the commercial real estate department from 2003-2013.  He is a graduate of the American Banker Association’s Stonier Graduate School of Banking and has over 20 years of experience in the banking industry.  He has been a resident of Howard County, Maryland since 1993. 
 
M. John Miller, 62, Senior Vice President of Old Line Bank, joined us in 2011.  He is responsible for managing the special assets at Old Line Bank.  Prior to joining Old Line Bank, he was a Senior Vice President for Commercial Real Estate Lending and Special Assets at Bank Annapolis from 2007-2010.  From 1998-2007, he was a Senior Vice President of Commercial Real Estate Lending at Annapolis Bank & Trust.  Mr. Miller has also developed residential property to include custom waterfront homes.  He has over 36 years of banking and real estate development experience.
 
 
 
150

 
 
 
Mark A. Semanie, 49, joined Old Line Bank on January 30, 2013, and serves as Executive Vice President of Old Line Bank and Old Line Bancshares.  Prior to joining Old Line Bank, Mr. Semanie had served as Chief Financial Officer of Carrollton Bancorp and Senior Vice President and Chief Financial Officer of Carrollton Bank, located in Columbia, Maryland, since January 2010.   Prior to that he was a self-employed business consultant specializing in the financial services industry from January – December 2009 and was Executive Vice President and Chief Financial Officer for Bay National Bank from October 2000 through December 2008.  Mr. Semanie passed the CPA exam in 1985 and worked in public accounting from 1985 until 1993.
 
Lawrence H. Wright, 64, Senior Vice President and Treasurer of Old Line Bank, is responsible for the treasury management and financial operations of Old Line Bank.  Prior to joining Old Line Bank in April 2011, he was a Senior Vice President and Chief Financial Officer of MB&T, where he served in multiple capacities since 1990.
 
Keven B. Zinn, 43, Senior Vice President, joined Old Line Bank in April 2011, as the team leader of our Southern Maryland market.  Prior to joining Old Line Bank, for the prior ten years he was a Vice President, Commercial Lending at Community Bank of Tri-County where he was responsible for management of a loan portfolio, business development and training of junior and branch loan officers.
 
The respective board of directors of Old Line Bancshares and Old Line Bank annually elect the officers following the annual meeting of stockholders and the officers serve for terms of one year or until their successors are duly elected and qualified except where a longer term is expressly provided in an employment contract duly authorized and approved by the board of directors.  See “Item 11. Executive Compensation-Employment Agreements.”
 
Old Line Bancshares Audit Committee members are Craig E. Clark, Daniel W. Deming, John M. Suit, II, John D. Mitchell, Jr. and Suhas R. Shah.  The Board of Directors has determined that each of these individuals is independent, as defined under the applicable rules and listing standards of the NASDAQ Stock Market LLC and the rules and regulations of the Securities and Exchange Commission.  In addition, the Board of Directors has determined that each committee member is able to read and understand fundamental financial statements, including Old Line Bancshares, Inc.’s consolidated balance sheet, income statement and cash flow statement.  In addition, the Board of Directors has determined that Mr. Shah is an “audit committee financial expert” as the rules and regulations of the Securities and Exchange Commission define that term
 
Audit Committee

 The Board of Directors has established an Audit Committee in accordance with Section 3(a)(58)(A) of the Securities Exchange Act of 1934, as amended. The Audit Committee members are Craig E. Clark, Daniel W. Deming, John M. Suit, II, John D. Mitchell, Jr. and Suhas R. Shah, all of whom meet the independence and experience requirements of the NASDAQ Stock Market LLC.  The Board of Directors has determined that Mr. Shah is an “audit committee financial expert” as the rules and regulations of the Securities and Exchange Commission define that term.
 
Code of Ethics

Old Line Bancshares, Inc.’s Board of Directors has adopted a code of ethics that applies to its principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions. That Code of Ethics for Senior Financial Officers is posted on Old Line Bancshares, Inc.’s internet website at www.oldlinebank.com.  A copy of the Code of Conduct that applies to all of Old Line Bancshares’ and Old Line Bank’s officers, directors and employees is also available on Old Line Bancshares, Inc.’s internet website.
 
 
 
151

 

Item 11.
Executive Compensation

The following table sets forth the compensation paid by Old Line Bank to its three most highly compensated executive officers, including its Chief Executive Officer, who received total compensation in excess of $100,000 during 2012.

Summary Compensation Table
                               
Name and principle position
Year
 
Salary
 
Stock awards(4)
 
Option awards(5)
 
Non-equity incentive plan
compensation(6)
 
Non-qualified deferred compensation earnings
 
All other compensation
 
Total
James W. Cornelsen
2011
$
 284,625 
$
 25,616 
$
 59,772 
$
 142,313 
$
 79,389 
$
 14,487 
$
 606,202 
President & CEO(1)
2012
 
 318,000 
 
 27,761 
 
 64,777 
 
 164,247 
 
 84,270 
 
 14,687 
 
 673,742 
                               
Joseph E. Burnett
2011
 
 186,430 
 
 11,186 
 
 26,100 
 
 74,572 
 
 12,895 
 
 10,594 
 
 321,777 
Executive Vice President & CLO(2)
2012
 
 203,000 
 
 8,861 
 
 20,676 
 
 87,371 
 
 13,700 
 
 11,280 
 
 344,888 
                               
Christine M. Rush
2011
 
 187,335 
 
 11,240 
 
 26,227 
 
 74,934 
 
 31,446 
 
 10,326 
 
 341,508 
Executive Vice President & CFO(3)
2012
$
 204,000 
$
 8,905 
$
 20,777 
$
 87,802 
$
 33,377 
$
 11,012 
$
 365,873 

(1)
Other compensation includes $9,800 and $10,000 in contributions to Old Line Bank’s 401(k) retirement plan in 2011 and 2012, respectively; $3,957 in long term disability insurance premiums paid on Mr. Cornelsen’s behalf in each of 2011 and 2012; and $730 in short term disability insurance premiums paid on Mr. Cornelsen’s behalf in each of 2011 and 2012.
(2)
Other compensation includes $7,461 and $8,108 in contributions to Old Line Bank’s 401(k) retirement plan in 2011 and 2012, respectively; $2,403 and $2,442 in long term disability premiums paid by Old Line Bank on Mr. Burnett’s behalf in 2011 and 2012, respectively; and $730 in short term disability premiums paid by Old Line Bank on Mr. Burnett’s behalf in each of 2011 and 2012.
(3)
Other compensation includes $7,498 and $8,147 in contributions to Old Line Bank’s 401(k) retirement plan in 2011 and 2012, respectively; $2,098 and $2,135 in long term disability insurance premiums paid by Old Line Bank on Ms. Rush’s behalf in 2011 and 2012, respectively; and $730 in short term disability insurance premiums paid by Old Line Bank on Ms. Rush’s behalf in each of 2011 and 2012.
(4)
Consists of restricted stock awards.  The 2011 restricted stock value is based on the closing share price at the date of grant of $8.00.  Restricted stock for the year ended December 31, 2011 was granted in March 2012 based on the previous year’s performance under Old Line Bancshares, Inc.’s Incentive Plan Model.  The 2012 restricted stock value is based on the closing share price at the date of grant of $12.04.  Restricted stock for the year ended December 31, 2012 was granted in February 2013 based on the prior year’s performance under Old Line Bancshares, Inc.’s Incentive Plan Model.
(5)
For 2011, we estimated the weighted average fair value of the options granted at $2.08 using the Black-Scholes option pricing model as outlined in footnote 21 of our audited financial statements included herein. In 2012, we used the Black-Scholes option pricing model and estimated the weighted average fair value at $3.39.
(6)
2011 compensation paid in March 2012 and 2012 compensation paid in March 2013, based on the previous year’s performance under Old Line Bancshares’ Incentive Plan Model.

 
Employment Agreements
 
Old Line Bank has entered into employment agreements with each of James W. Cornelsen, Joseph W. Burnett and Christine M. Rush.
 
On January 28, 2011, Old Line Bank entered into an amended and restated employment agreement with Mr. Cornelsen (replacing a 2003 agreement) to serve as the President and Chief Executive Officer of Old Line Bank and Old Line Bancshares.  This agreement provides for an initial term of four years which may be extended by the board of directors, in its sole discretion, for one additional year or such greater term as the board of directors deems appropriate.  The board of directors has extended the term of Mr. Cornelsen’s then existing employment agreement by one additional year in each December or January subsequent to execution of the 2003 agreement.  Mr. Cornelsen’s employment agreement is currently set to expire in March 2016.
 
Mr. Cornelsen’s agreement, as amended, provides for an annual salary of $318,000, subject to annual review and increase at the board of directors’ discretion.  Mr. Cornelsen may also receive an annual bonus to be determined by the board of directors.  Mr. Cornelsen’s salary is currently set at $400,000.  In addition, Mr. Cornelsen is entitled to receive an annual grant of options to purchase at least 3,750 shares of common stock of Old Line Bancshares, assuming such options are available for grant under a stockholder approved stock option plan.  The agreement also provides that Mr. Cornelsen will not be compensated for his attendance at board of directors’ meetings and that he is entitled to an automobile provided by Old Line Bank and to participate in such other bonus, incentive and other executive compensation programs as are made available to senior management of Old Line Bank from time to time.
 
 
 
152

 
 
 
The agreement terminates upon Mr. Cornelsen’s death or by mutual written agreement.  In addition, Mr. Cornelsen may terminate the agreement within six months following (or in certain circumstances, in anticipation of) a “change in control,” as described below, or for good reason as defined in the agreement.  Old Line Bank may terminate the agreement for certain events constituting cause as defined in the agreement.  Either party may also terminate the agreement without cause or good reason or upon Mr. Cornelsen’s permanent disability provided that such party provides 60 days prior written notice to the other party.
 
If Mr. Cornelsen terminates the agreement for good reason or because of his permanent disability, or if Old Line Bank terminates Mr. Cornelsen’s employment agreement without cause or because of permanent disability, and a change in control has not occurred, Mr. Cornelsen will receive severance pay for the remaining term of the agreement in an amount equal to his average annual compensation over the prior five years.  Mr. Cornelsen is not entitled to any severance pay under the agreement if he terminates the agreement without good reason.
 
If Mr. Cornelsen is terminated or terminates his employment in anticipation of or within six months following a change in control, he is entitled to a single payment equal to 2.99 times his average annual compensation over the prior five years, minus any other payments he receives that are contingent on the change in control.   If the change in control payments were required to be paid in 2012, Mr. Cornelsen would have received approximately $816,046.
 
Pursuant to the employment agreement, a “change in control” will occur if:
 
·  
any person or persons acting in concert acquires, voting securities of Old Line Bancshares or Old Line Bank, if after the transaction the acquiring person or persons own, control or hold the power to vote 30% or more of any class of voting securities of Old Line Bancshares or Old Line Bank, as the case may be;
 
·  
within any twelve month period (beginning on or after March 31, 2003) the persons who were directors of Old Line Bancshares or Old Line Bank immediately before the beginning of such twelve month period (the “Incumbent Directors”) cease to constitute at least a majority of such board of directors; provided that any director who was not a director as of the effective date of the employment agreement will be deemed to be an Incumbent Director if that director was elected to such board of directors by, or on the recommendation of or with the approval of, at least two thirds of the directors who then qualified as Incumbent Directors;
 
·  
the stockholders of Old Line Bancshares or Old Line Bank approve a reorganization, merger or consolidation with respect to which persons who were the stockholders of Old Line Bancshares or Old Line Bank immediately prior to such reorganization, merger or consolidation do not, immediately thereafter, own more than 50% of the combined voting power entitled to vote in the election of directors of the reorganized, merged or consolidated company’s then outstanding voting securities; or
 
·  
all or substantially all of the assets of Old Line Bancshares or Old Line Bank are sold, transferred or assigned to any third party.
 
The agreement also contains non-compete, non-solicitation and confidentiality provisions.
 
On January 26, 2011, Old Line Bank entered into amended and restated employment agreements with Mr. Burnett and Ms. Rush to serve as Executive Vice Presidents of Old Line Bank.  Each agreement has an initial term of two years, which beginning in 2012 may be extended by the board of directors, in its sole discretion, for one additional year, or such greater term as Old Line Bank deems appropriate.
 
 
 
153

 
 
 
Mr. Burnett’s agreement, as amended January 1, 2012 provides an annual salary of $203,000.  Ms. Rush’s agreement, as amended January 1, 2012, provides an annual salary of $204,000.  Mr. Burnett’s salary is currently set at $215,180 and Ms. Rush’s salary is currently set at $216,240.  Each of these two officers may receive an annual discretionary bonus.  In addition, these officers are each entitled to receive an annual grant of options to purchase at least 2,250 shares of common stock of Old Line Bancshares, assuming such options are available for grant under a stockholder approved stock option plan.
 
Each such agreement terminates upon the employee’s death, in which case all non-vested stock options will immediately vest, or physical or mental incapacitation that has left the employee unable to perform his or her duties for a period of 60 consecutive days.  In addition, the employee may terminate his or her agreement voluntarily.  Old Line Bank may terminate each agreement for certain events constituting cause as defined in the agreements or without cause.  If Old Line Bank terminates the agreements other than for cause, the employee is entitled to be paid his or her salary and benefits, including options provided for in the agreement (which shall vest upon grant), for the remaining term of the agreement, and all unvested stock options shall immediately vest.  In addition, each employee is entitled to receive the remaining balance of his or her unused vacation and personal leave at the termination of employment unless the employee is terminated for cause.  The agreements also contain non-compete, non-solicitation and confidentiality provisions.

Other Executive Benefits
 
Incentive Plan Model and Stock Option Model
 
In 2005, our board of directors approved an Incentive Plan Model and a Stock Option Model for Messrs. Cornelsen and Burnett and Ms. Rush.  The Incentive Plan Model and the Stock Option Model provide mechanisms under which the Compensation Committee can, in its discretion, authorize cash and equity compensation bonuses to the executive officers.
 
The models provide the Compensation Committee with guidelines for determining discretionary bonuses. When granted, the cash bonus under the Incentive Plan Model is calculated by multiplying the named executive’s base salary by a percentage factor calculated based on our return on assets, return on equity and earnings per share at a threshold, target and stretch level.  The options to be granted under the Stock Option Model depend on whether Old Line Bancshares met the cumulative threshold, target and stretch levels for our return on assets, return on equity and earnings per share.  If met, options with a value equal on the date of grant to a percentage of the executive’s base salary based on the Black-Scholes pricing model are issued to the executives.
 
Under the 2005 Incentive Plan Model, at the target levels, Mr. Cornelsen would be eligible to receive a bonus equal to 25% of his base salary and Mr. Burnett and Ms. Rush would be eligible to receive a bonus equal to 20% of their base salaries.  Under the Stock Option Model, at the target levels, the officers would be eligible to receive options with a value equal on the date of grant to 20% (for Mr. Cornelsen) or 10% (for Mr. Burnett and Ms. Rush) of base salary based on the Black-Scholes pricing model.
 
The Compensation Committee designed the incentive structure to reward achievement based on Old Line Bancshares’ return on assets, return on equity and earnings per share, and to discourage the achievement of one metric at the expense of the others. The board of directors and the Compensation Committee of the board of directors are authorized to adjust, modify or terminate the models, in full or in part, at any time in their sole discretion.
 
In October 2009, the Compensation Committee retained the services of a compensation consultant for the purpose of conducting an analysis of peer bank executive compensation as well as to conduct a review of our existing compensation structure for compliance and competitiveness.  Based on their findings, in January 2010 our board of directors approved a modification to the Incentive Plan Model and Stock Option Model for our named Executive Officers and added a new metric for the calculation of incentives.  In addition to return on assets, return on equity and earnings per share, a threshold, target and stretch goal for non-performing assets will be included in the calculation going forward.  Incentives will be provided to our executives in the form of restricted stock used in conjunction with a combination of cash and stock options in order to encourage focus on long term objectives as well as short term goals.
 
 
 
154

 
 
 
Under the 2011 Incentive Plan Model, at the target levels, Mr. Cornelsen would be eligible to receive a bonus equal to 25% of his base salary and Mr. Burnett and Ms. Rush would be eligible to receive a bonus equal to 20% of their base salaries.  Under the Equity Incentive Model, at the target levels, the officers would be eligible to receive shares of restricted stock and/or options with a total value equal on the date of grant to 20% (for Mr. Cornelsen) or 10% (for Mr. Burnett and Ms. Rush) of base salary based on the Black-Scholes pricing model.
 
The Stock Option Model does not affect the minimum number of options that the executives are entitled to receive as provided for in their employment agreements, subject to the terms of those agreements.
 
On February 27, 2013, the Board of Directors in conjunction with the Compensation Committee of the board of directors of Old Line Bancshares and Old Line Bank reviewed the financial performance of Old Line Bancshares and Old Line Bank for the fiscal year ended December 31, 2012 in order to determine what, if any, cash bonus or incentive stock option bonus should be paid to the executive officers pursuant to the Incentive Plan Model and Stock Option Model.  In making its review, the Compensation Committee reviewed Old Line Bancshares’ actual financial performance.
 
Based on this review, effective February 27, 2013, we issued cash bonuses and incentive stock awards to Mr. Cornelsen, Mr. Burnett and Ms. Rush that consisted of stock options and restricted stock as follows:
 
Name of Officer
 
Non-Equity
Incentive Plan
Compensation
 
James W. Cornelsen
  $ 164,270  
Joseph E. Burnett
    87,371  
Christine M. Rush
    87,802  

Name of Officer
 
Number of
Options
   
Exercise
Price
 
James W. Cornelsen
    19,097     $ 12.04  
Joseph E. Burnett
    6,095       12.04  
Christine M. Rush
    6,125       12.04  

 
One third of the option grant will vest on February 27, 2014, one third of the option grant will vest on February 27, 2015 and one third of the option grant will vest on February 17, 2016.  Vesting requires that the officer be employed by Old Line Bank on the vesting date.
 
As noted above, on February 27, 2013, we issued shares of restricted stock to Mr. Cornelsen, Mr. Burnett and Ms. Rush as follows:
 
Name of Officer
 
Number of
Restricted
Shares
   
Grant
Date
Fair Value
 
James W. Cornelsen
    2,306     $ 12.04  
Joseph E. Burnett
    736       12.04  
Christine M. Rush
    740       12.04  
 
 
 
155

 
 
 
One third of the restricted stock grant will vest on February 27, 2014, one third of the restricted stock grant will vest on February 27, 2015 and one third of the restricted stock grant will vest on February 27, 2016. Vesting requires that the officer be employed by Old Line Bank on the vesting date.
 
The options and restricted stock were issued from the 2004 and 2010 Equity Incentive Plans.
 
Salary Continuation Agreements and Supplemental Life Insurance Agreements
 
On January 3, 2006, Old Line Bank entered into Supplemental Life Insurance Agreements and Salary Continuation Agreements and started accruing for a related annual expense, with Mr. Cornelsen, Mr. Burnett and Ms. Rush.  On February 26, 2010, the Salary Continuation Agreements were modified to include an increased benefit to each executive.  Effective October 1, 2012, Old Line Bank entered into two additional Salary Continuation Plan Agreements with Mr. Cornelsen pursuant to which Mr. Cornelsen will receive additional benefits.
 
Under the Supplemental Life Insurance Agreements, Old Line Bank is obligated to cause the payment of death benefits to the executives’ designated beneficiaries in the following amounts: Mr. Cornelsen— $1.4 million; Mr. Burnett -$729,275 and Ms. Rush — $746,965.
 
Under the Salary Continuation Agreements, and in accordance with the conditions specified therein, benefits accrue over time from the date of the agreement until the executive reaches the age of 65. Upon full vesting of the benefit, the executives will be paid the following annual amounts for 15 years: Mr. Cornelsen — $159,738; Mr. Burnett — $23,177; and Ms. Rush — $77,773.  Mr. Burnett will receive an additional $5,895 per year if he continues his employment with us until he reaches age 68.  The agreements provide for early termination and disability benefits.  The agreements also provide for 100% vesting in the event of a separation from service (defined as the termination of the executive’s employment for any reason other than death or disability) following a change in control (as defined in the agreements).  Change in control is defined in the agreements by reference to the definition in Section 409A of the Internal Revenue Code of 1986 and the regulations promulgated thereunder.
 
On October 2, 2012, Old Line Bank entered into two Salary Continuation Plan Agreements with Mr. Cornelsen, effective October 1, 2012.
 
The first 2012 Salary Continuation Plan Agreement provides that if Mr. Cornelsen remains employed by the Bank until he reaches the age of 65, he will be entitled to receive, beginning on the first day of the second month following his 65th birthday, an annual payment of $63,991.  Such payment shall continue for the remainder of Mr. Cornelsen’s life but will be paid for a guaranteed minimum of five years (such payments to be made to his beneficiary if he dies prior to such five-year period).  If on or after October 1, 2013, Mr. Cornelsen dies before reaching age 65 or becomes disabled, as defined in the agreement, while employed by the Bank, or he becomes no longer employed by the Bank other than for death, disability or within 24 months after a change in control, he or his beneficiary will be paid an annual amount ranging from between $6,444 and $51,745, depending on the date of the event, for a period of 15 years.  Such benefits are generally payable beginning on the first day of the second month following Mr. Cornelsen’s 65th birthday (or, with respect to the disability payment, following the date of Mr. Cornelsen’s death if earlier).  All payments under the agreement are paid in monthly installments except as noted below.  The agreement also provides for change in control payments to be paid to Mr. Cornelsen if he is employed with the Bank upon a change in control (as defined in the agreement) of the Bank.  The change in control payments range from $46,554 to $63,991 annually, depending on the date of the change in control, and will be paid to Mr. Cornelsen or his beneficiary, as applicable, for a period of 15 years beginning (in most cases) on the first day of the second month following the date of termination of Mr. Cornelsen’s employment with the Bank.  If, however, Mr. Cornelsen’s employment with the Bank is terminated for any reason (whether voluntarily or involuntarily) within 24 months following a change in control, he may instead opt to be paid the change in control payments in (i) a lump sum, (ii) monthly installments over two years, or (iii) monthly installments over five years.
 
 
 
156

 
 
 
The second 2012 Salary Continuation Plan Agreement provides that if Mr. Cornelsen remains employed by the Bank until he reaches the age of 65, he will be entitled to receive, beginning on the first day of the second month following his 80th birthday, an annual payment of $223,729.  If on or after October 1, 2013, Mr. Cornelsen dies before reaching age 65 or becomes disabled, as defined in the agreement, while employed by the Bank, or he becomes no longer employed by the Bank other than for death, disability or within 24 months after a change in control, he or his beneficiary will be paid an annual amount ranging from between $22,531 and $180,913, depending on the date of the event, for a period of five years.  Such death benefit is payable to Mr. Cornelsen’s beneficiary beginning on the first day of the second month following the 15th anniversary of his death, while the other payments begin on the first day of the second month following Mr. Cornelsen’s 80th birthday.  All payments under the agreement are paid in monthly installments except as noted below.  The agreement also provides for change in control payments to be paid to Mr. Cornelsen if he is employed with the Bank upon a change in control (as defined in the agreement) of the Bank.  The change in control payments range from $162,764 to $223,729 annually, depending on the date of the change of control, and will be paid for a period of five years beginning on the 15th anniversary of the first day of the second month following the date of termination of Mr. Cornelsen’s employment with the Bank.  If, however, Mr. Cornelsen’s employment with the Bank is terminated for any reason (whether voluntarily or involuntarily) within 24 months following a change in control, he may instead opt to be paid the change in control payments in (i) a lump sum or (ii) monthly installments over two years.  All payments under this agreement will be paid to Mr. Cornelsen’s beneficiary if he should die before five years of payments are made.
 
The following charts show the annual amount of payments that will be made to the executives pursuant to the Salary Continuation Agreements:

James W. Cornelsen
Assumed
Separation
Date
Age
Early
Termination
Annual
Benefit(1)
Disability
Annual
Benefit(1)
Change in
Control Annual
Benefit(2)
1/1/2013
58
76,783
76,783
116,634
1/1/2014
59
89,446
89,446
122,465
1/1/2015
60
102,109
102,109
128,589
1/1/2016
61
114,774
114,774
135,018
1/1/2017
62
127,437
127,437
141,769
1/1/2018
63
140,100
140,100
148,858
1/1/2019
64
152,763
152,763
156,301
6/23/2019(3)
65
159,738
159,738
159,738

(1)  
Payments are made in 180 equal monthly installments commencing within 60 days following normal retirement age.
(2)  
Payments are made in 180 equal monthly installments commencing at separation of service.
 
(3)  
This is the date the executive reaches normal retirement age.
 
 
 
 
 
157

 

 
James. W Cornelsen
Age 65 Payment with 15 Year Guarantee
Assumed
Separation
Date
Age
Early
Termination
Annual
Benefit(1)
Disability
Annual
Benefit(1)
Change in
Control Annual
Benefit(2)
10/1/2013
59
6,444
6,444
48,881
10/1/2014
60
13,662
13,662
51,325
10/1/2015
61
21,723
21,723
53,892
10/1/2016
62
30,702
30,702
56,586
10/1/2017
63
40,680
40,680
59,416
10/1/2018
64
51,745
51,745
62,386
6/23/2019(3)
65
63,991
63,991
63,991

 
 
(1)
 The early termination benefit or disability benefit under the plan shall be the annual benefit amount determined for the year in which termination or disability occurs, as applicable multiplied by 15.
 
(2)
The change in control benefit shall be the change in control annual benefit amount determined for the year in which the change in control occurs, multiplied by 15.
 
(3)
This is the date that the executive reaches normal retirement age.
 
 
James. W Cornelsen
Age 80 Payment with 5 Year Guarantee
Assumed
Separation
Date
Age
Early
Termination
Annual
Benefit(1)
Disability
Annual
Benefit(1)
Change in
Control Annual
Benefit(2)
10/1/2013
59
22,531
22,531
170,902
10/1/2014
60
47,767
47,767
179,447
10/1/2015
61
75,979
75,949
188,419
10/1/2016
62
107,341
107,341
197,840
10/1/2017
63
142,227
142,227
207,732
10/1/2018
64
180,913
180,913
218,119
6/23/2019(3)
65
223,729
223,729
223,729

 
(1) 
The early termination benefit or disability benefit under the plan shall be the annual benefit amount determined for the year in which termination or disability occurs, as applicable multiplied by five.
 
(2)
The change in control benefit shall be the change in control annual benefit amount determined for the year in which the change in control occurs, multiplied by five.
 
(3)
This is the date that the executive reaches normal retirement age and becomes vested in the normal retirement benefit.
 
 
 
 
158

 
 

 
Joseph E. Burnett
Assumed
Separation
Date
Age
Early
Termination
Annual
Benefit(1)
Disability
Annual
Benefit(1)
Change in
Control Annual
Benefit(2)
12/10/2010(3)
65
24,651
24,651
28,269
1/1/2013
67
4,421
4,421
5,614
12/10/2013(3)
68
5,895
5,895
5,895
 
 
Christine M. Rush
Assumed
Separation
Date
Age
Early
Termination
Annual
Benefit(1)
Disability
Annual
Benefit(1)
Change in
Control Annual
Benefit(2)
1/1/2013
56
31,507
31,507
52,156
1/1/2014
57
37,081
37,081
54,764
1/1/2015
58
42,655
42,655
57,502
1/1/2016
59
48,229
48,229
60,377
1/1/2017
60
53,804
53,804
63,396
1/1/2018
61
59,378
59,378
66,566
1/1/2019
62
64,952
64,952
69,894
1/1/2020
63
70,526
70,526
73,389
1/1/2021
64
76,101
76,101
77,058
3/6/2021(3)
65
77,773
77,773
77,773
 
 
(1)
Payments are made in 180 equal monthly installments commencing within 60 days following normal retirement age.
  (2)   
Payments are made in 180 equal monthly installments commencing at separation of service.
(3)   
This is the date the executive reaches normal retirement age.
 
 
 

 
 
159

 

Outstanding Equity Awards at December 31, 2012
 
The following table discloses information about unexercised options and equity incentive plan awards outstanding as of the end of our last fiscal year.
 
                   
                   
Outstanding Equity Awards at Fiscal Year-End December 31, 2012
 
Option Awards
     
Stock Awards
 
Number of Securities Underlying Unexcerised Options: Exercisable
Number of Securities Underlying Unexcerised Options: Unexercisable(1)
 
Option Exercise Price
Option Expiration Date
Grant Date
Number of Shares that have not Vested(2)
 
Market Value of Shares that have not Vested
James W. Cornelsen
 9,588 
 19,176 
$
8.0000
12/31/2021
3/5/2012
 3,203 
$
 36,162 
 
 5,717 
 2,859 
 
7.8200
1/27/2021
1/27/2011
 2,157 
 
 24,352 
 
 11,823 
-
 
7.1300
1/28/2020
1/28/2010
 2,451 
 
 27,672 
 
 33,800 
-
 
6.3000
1/22/2019
 
-
 
-
 
 18,200 
-
 
7.7500
1/31/2018
 
-
 
-
 
 15,000 
-
 
10.4800
1/25/2017
 
-
 
-
 
 19,700 
-
 
10.4400
12/31/2015
 
-
 
-
 
 10,800 
-
 
9.8250
12/31/2014
 
-
 
-
 
 4,500 
-
 
9.5833
12/31/2013
 
-
 
-
Total
 129,128 
 22,035 
       
 7,811 
$
 88,186 
                   
Joseph E. Burnett
 4,186 
 8,374 
$
8.0000
12/31/2021
3/5/2012
 1,398 
$
 15,783 
 
 1,876 
 938 
 
7.8200
1/27/2021
1/27/2011
 708 
 
 7,994 
 
 5,441 
-
 
7.1300
1/28/2020
1/28/2010
 1,128 
 
 12,735 
 
 8,700 
-
 
6.3000
1/22/2019
 
-
 
-
 
 9,800 
-
 
7.7500
1/31/2018
 
-
 
-
 
 5,200 
-
 
10.4800
1/25/2017
 
-
 
-
 
 8,800 
-
 
10.4400
12/31/2015
 
-
 
-
 
 3,960 
-
 
9.8250
12/31/2014
 
-
 
-
 
 2,700 
-
 
9.5833
12/31/2013
 
-
 
-
Total
 50,663 
 9,312 
       
 3,234 
$
 36,512 
                   
Christine M. Rush
 4,207 
 8,414 
$
8.0000
12/31/2021
3/5/2012
 1,405 
$
 15,862 
 
 1,876 
 938 
 
7.8200
1/27/2021
1/27/2011
 708 
 
 7,993 
 
 5,317 
-
 
7.1300
1/28/2020
1/28/2010
 1,103 
 
 12,453 
 
 8,150 
-
 
6.3000
1/22/2019
 
-
 
-
 
 9,300 
-
 
7.7500
1/31/2018
 
-
 
-
 
 5,000 
-
 
10.4800
1/25/2017
 
-
 
-
 
 8,300 
-
 
10.4400
12/31/2015
 
-
 
-
 
 3,960 
-
 
9.8250
12/31/2014
 
-
 
-
 
 2,700 
 -
 
9.5833
12/31/2013
 
-
 
-
Total
 48,810 
 9,352 
       
 3,216 
$
 36,308 
(1)  
1/2 of unexercisable options with an expiration date of 12/31/2021 will become exercisable on December 31, 2013 and ½ will become exercisable on December 31, 2014.  Unexercisable options with an expiration date of 01/27/2021 will become exercisable on January 27, 2013.
 
(2)  
1/3 of the shares granted on 03/05/2012 that had not vested as of 12/31/2012 will vest on 01/26/2013, 1/3 will vest on 01/26/2014 and 1/3 will vest on 01/26/2015.  ½ of the shares granted on 1/27/2011 that had not vested as of 12/31/2012 will vest on 1/27/2013 and ½ will vest on 1/27/2014.  The shares granted on 1/28/2010 that had not vested as of 12/31/2012 will vest on 1/28/2013
 
 
 
160

 
 
 
Director Compensation

The following table discloses all fees and other payments to each director for the fiscal year ended December 31, 2012.

 
Director Compensation

                         
Name
 
Fees earned or paid in cash
   
Stock awards(1)
   
Options awards(2)(3)
   
Total
 
Charles A. Bongar(4)
  $ 31,267     $ -     $ 2,080     $ 33,347  
Craig E. Clark
    40,000       2,080       2,080       44,160  
James W. Cornelsen(5)
    -       -       -       -  
G. Thomas Daugherty(6)
    114,300       2,080       2,080       118,460  
Daniel W. Deming
    14,900       2,080       2,080       19,060  
James F. Dent
    17,600       2,080       2,080       21,760  
Nancy Gasparovic(4)
    28,867       -       2,080       30,947  
Andre' J. Gingles
    14,100       2,080       2,080       18,260  
Frank Lucente
    20,000       2,080       2,080       24,160  
Gail D. Manuel
    14,000       2,080       2,080       18,160  
John D. Mitchell
    14,800       2,080       2,080       18,960  
Gregory S. Proctor
    17,800       2,080       2,080       21,960  
Jeffrey A. Rivest
    2,134       -       -       2,134  
Suhas R. Shah
    16,200       2,080       2,080       20,360  
John M. Suit, II
    22,600       2,080       2,080       26,760  
Frank E. Taylor
    13,400       2,080       2,080       17,560  
Total
  $ 381,968     $ 24,960     $ 29,120     $ 436,048  

(1)
We estimated the fair value of the 260 restricted stock awards granted at $8.00 using the closing stock price on January 23, 2012.  There were no unvested Director stock awards outstanding as of December 31, 2012.
(2)
We estimated the fair value of the stock option awards granted at $2.08 per option using the Black-Scholes valuation model as outlined in Footnote 21-Stockholders’ Equity of our audited financial statements.
(3)
The aggregate number of vested options outstanding is disclosed in the Security Ownership of Management and Certain Security Holders table.  There were no unvested Director stock option awards outstanding at December 31, 2012.
(4)
Mr. Bongar and Ms. Gasparovic’s compensation includes a $16,667 retirement payment.
(5)
Mr. Cornelsen is an executive officer and is not compensated for his services as a director.
(6)
Fee includes payment pursuant to the Executive Noncompetition Agreement between Old Line Bancshares and Mr. Daugherty entered into in connection with our acquisition of Maryland Bankcorp.
 
 
 
 
161

 

 
For 2012, each non-employee Director of Old Line Bank, other than the Chairman of the Board and the Vice Chairman of the Board, received $400 for each attended meeting of the board of directors, $200 for each attended meeting of the Loan/Loan review Committee and the Nominating Committee and $300 for each attended meeting of the Asset & Liability Committee.  Each non-employee Director of Old Line Bank, other than the Chairman of the Board and the Vice Chairman of the Board, also received $300 for each attended meeting of the Compensation Committee, the Corporate Governance/Nominating Committee and the Audit Committee.  The Chairmen of the Audit Committee, the Corporate Governance/Nominating Committee and the Compensation Committee also received an additional $300 for each attended meeting of their respective committees.  Each non-employee Director of Old Line Bank, other than the Chairman of the Board and the Vice Chairman of the Board, also received a $2,000 quarterly retainer.  During 2012, the Chairman of the Board received an annual compensation of $40,000 and the Vice Chairman received an annual compensation of $20,000 in lieu of attendance fees.
 
In September 2012, the board of directors adopted a resolution providing directors who retire from the board of directors with at least seven years of service a payment of $50,000, payable in three annual installments.
 
Old Line Bancshares has paid no cash remuneration, direct or otherwise, to its directors since its incorporation.  It is expected that unless and until Old Line Bancshares becomes actively involved in additional businesses other than owning all the capital stock of Old Line Bank, it will pay no separate cash compensation to the directors of Old Line Bancshares in addition to that paid to them by Old Line Bank in their capacities as directors of Old Line Bank.  However, Old Line Bancshares may determine in the future that such separate cash compensation is appropriate.
 
In March 2012, Old Line Bancshares granted 260 shares of restricted stock in addition to options to purchase 1,000 shares of our common stock to each non-employee director.  The options, which were approved by the board of directors in January 2012 subject to the release of year end financial results, have an exercise price of $8.00, the closing price of the common stock on the NASDAQ Stock Market on January 23, 2012.  The options and restricted stock vested on December 31, 2012.

In February 2013, Old Line Bancshares granted 300 shares of restricted stock in addition to options to purchase 1,200 shares of our common stock to each non-employee director.  The options have an exercise price of $12.04, the closing price of the common stock on the NADSAQ Stock Market on February 27, 2013.  The options and restricted stock vested on December 31, 2013.

The Board of Directors also approved new compensation rates for the Board of Directors.  In 2013, the Chairman will receive $56,000 annually and the Vice Chairman will receive $28,000 annually.  Each member of the Board of Directors, excluding the Chairman and Vice Chairman will receive a quarterly retainer of $3,000 plus $700 for each attended meeting of the Board of Directors, plus $400 for each attended meeting of the Asset & Liability Committee, Audit Committee, Governance Committee, Compensation Committee and Strategic Operations Committee and $300 for each attended meeting of the Loan Committee.  If the Director attends any of these meetings via teleconference in lieu of in person, the Director will receive $200 instead of the regular in person payment.  The Chairman of the Audit Committee, Compensation Committee and the Governance Committee will receive an additional $400 for each attended meeting of these committees.

 
 
 
162

 

 
Item 12.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The following table sets forth, as of March 15, 2013, information with respect to the beneficial ownership of Old Line Bancshares’ common stock by each director, by its executive officers and by all of its directors and executive officers as a group, as well as information regarding each other person that Old Line Bancshares believes owns in excess of 5% of the outstanding common stock.  Unless otherwise noted below, Old Line Bancshares believes that each person named in the table has or will have the sole voting and sole investment power with respect to each of the securities reported as owned by such person.

Directors and Executive Officers
 
Name of beneficial owner and addresses of 5% owners
 
Number
 of
shares owned
   
Number
 of
options owned(1)
   
Total number
 of shares
beneficially owned(2)
   
Percent
 of
class owned(3)
 
                         
Joseph E. Burnett(4)
    31,498       51,601       82,363       1.19 %
Sandi F. Burnett
    33,473       18,470       51,243       0.75 %
Craig E. Clark(5)
    163,783       1,000       164,483       2.40 %
James W. Cornelsen(6)
    103,134       131,987       232,815       3.34 %
G. Thomas Daugherty(7)
    558,507       1,000       563,507       8.24 %
Daniel W. Deming(8)
    39,349       6,600       45,649       0.67 %
James F. Dent
    62,519       6,600       68,819       1.01 %
Andre' J. Gingles
    37,994       1,500       31,000       0.45 %
Frank Lucente
    136,900       6,600       143,100       2.09 %
Gail D. Manuel(9)
    26,846       6,600       33,146       0.48 %
John D. Mitchell(10)
    24,677       6,600       30,977       0.45 %
Gregory S. Proctor, Jr.(11)
    34,673       5,700       40,073       0.59 %
Jeffrey A. Rivest
    7,300       -       7,300       0.07 %
Christine M. Rush(12)
    13,213       49,748       62,221       0.90 %
Suhas R. Shah(13)
    18,686       3,500       20,971       0.31 %
John M. Suit, II(14)
    31,304       2,500       31,504       0.46 %
Frank E. Taylor(15)
    8,235       1,000       8,935       0.13 %
All directors and executives officers as a group (17 people)
    1,332,091       301,006       1,615,806       22.62 %

(1)
Indicates options exercisable within 60 days of March 15, 2013.
(2)
The total number of shares beneficially owned includes shares of common stock owned by the named persons as of March 15, 2013 and shares of common stock subject to options held by the named persons that are exercisable as of, or within 60 days of March 15, 2013.
(3)
The shares of common stock subject to options are deemed outstanding for the purpose of computing the percentage ownership of the person holding the options, but are not deemed outstanding for the purpose of computing the percentage ownership of any other person.
(4)
Includes 1,620 shares of common stock held jointly with his spouse.
(5)
Includes 68,971 shares of common stock held jointly with his spouse.  Does not include 16,716 shares of common stock an individual retirement account owns for the benefit of his spouse and 1,334 shares of common stock his spouse owns individually.  Mr. Clark disclaims beneficial ownership in such shares.
(6)
Includes 12,122 shares of common stock held jointly with his spouse.
(7)
Includes 246,467 shares of common stock The Daugherty, LLC owns.  Mr. Daugherty is managing member of The Daugherty, LLC.  Excludes 54,729 shares of common stock owned by a trust for the benefit of his spouse.  Mr. Daugherty’s address is c/o Old Line Bank, 1525 Pointer Ridge Place, Bowie, Maryland 20716.
(8)
Includes 25,800 shares owned by Madeleine H. Deming and Daniel W. Deming TTEE.  Mr. Deming is trustee and beneficiary of the trust.  Also includes 10,000 shares of common stock owned by Deming Associates, Inc. of which Mr. Deming is President and sole owner, and 1,000 shares of common stock owned by Livingston, Ltd. of which Mr. Deming is Vice President and 50% owner.
(9)
Includes 10,256 shares of common stock owned jointly with her spouse and 4,848 shares of common stock Trinity Memorial Gardens owns.  Ms. Manuel is the owner and a Director of Trinity Memorial Gardens.
(10)
Includes 400 shares of common stock held for the benefit of his grandchildren.
(11)
Includes 2,000 shares of common stock held jointly with his spouse.
 
 
 
163

 
 
 
 
(12)
Includes 2,500 shares of common stock held jointly with Mark O. Posten.
(13)
Includes 12,122 shares of common stock held jointly with his spouse.
(14)
Includes 14,205 shares of common stock owned by the John M. Suit II Revocable Trust and 14,050 shares owned by the Joan Marie Suit Revocable Trust.  Mr. Suit is trustee and beneficiary of these trusts.
(15)
Includes 3,464 shares of common stock owned jointly with his spouse and 424 shares of common stock owned with his adult son, 424 shares of common stock owned with his adult daughter and 424 shares of common stock owned with another adult daughter.
 

Others With Ownership in Excess of 5%
 
Name of beneficial owner and addresses of 5% ownership
 
Number
 of
shares owned
   
Percent
 of
class owned
 
             
Thomas B. Watts(1)
           
46595 Millstone Landing Road
    343,092       5.02 %
Lexington Park, MD 20653
               
                 
Wellington Management Company, LLP(2)
               
280 Congress Street
    547,172       8.01 %
Boston, MA 02210
               
                 
Banc Fund, VI L.P.(3)
               
20 North Wacker Drive, Suite 3300
    498,406       7.30 %
Chicago, Illinois 60606
               

(1)           Source: SNL Financial, LLC.
(2)
Wellington Management Company, LLP, a Massachusetts based Limited Liability Partnership, reported in a Schedule 13G/A filed with the Securities & Exchange Commission on February 14, 2013 that Wellington Management, in its capacity as an investment adviser, may be deemed to beneficially own 547,172 shares of common stock which are held of record by clients of Wellington Management.
(3)
Banc Fund VI L.P. an Illinois Limited partnership, Banc Fund VII L.P., an Illinois Limited Partnership and Banc Fund VIII L.P. an Illinois Limited Partnership jointly reported in a Schedule 13G/A filed with the Securities & Exchange Commission on February 11, 2013 that Banc Fund VI, L.P. has sole voting and investment power of 175,400 shares of common stock, that Banc Fund VII L.P. has sole voting and investment power of 203,789 shares of common stock and that Banc Fund VIII, L.P. has sole voting and investment power of 119,217 shares of common stock.  The general partner of Banc Fund VI is MidBanc VI L.P., whose principal business is to be a general partner of Banc Fund VI.  The general partner of Banc Fund VII is MidBanc VII L.P., whose principal business is to be a general partner of Banc Fund VII.  The general partner of Banc Fund VIII is MidBanc VIII L.P., whose principal business is to be a general partner of Banc Fund VIII.  The general partner of MidBanc VI, MidBanc VII and MidBanc VIII is The Banc Funds Company, L.L.C. (“TBFC”), whose principal business is to be a general partner of MidBanc VI, MidBanc VII and MidBanc VIII.  TBFC is an Illinois corporation whose principal shareholder is Charles J. Moore.  Mr. Moore has voting and dispositive power over the securities of the issuer held by each of the previously named entities.
 
 
 
 
164

 

 
Securities Authorized For Issuance Under Equity Compensation Plans

     The following table sets forth certain information as of December 31, 2012, with respect to compensation plans under which equity securities of Old Line Bancshares are authorized for issuance.

Equity Compensation Plan Information
December 31, 2012

         
Plan Category
Number of securities to be issued upon exercise of outstanding options,
warrants and rights
 
 
Weighted average exercise price of outstanding options, warrants and rights
Number of securities remaining available for future issuance under
Equity compensation plans(1)
         
Equity Compensation plans approved by securities holders(1)
 398,958 
$
 5.55 
 147,677 

(1)  
Includes the 2004 Equity Incentive Plan and the 2010 Equity Incentive Plan.

Item 13.
Certain Relationships and Related Transactions, and Director Independence

Certain Relationships and Related Transactions
 
Old Line Bank has had in the past, and expects to have in the future, banking transactions with directors and executive officers and the business and professional organizations in which they are associated in the ordinary course of business.  Any loans and loan commitments are made in accordance with all applicable laws and on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans to unrelated persons.  In the opinion of management, these transactions do not and will not involve more than the normal risk of collectability or present other unfavorable features.  Directors or officers with any personal interest in any loan application are excluded from considering any such loan application.  The aggregate amount of loans outstanding to Old Line Bank’s directors, executive officers and their affiliates at December 31, 2012 was approximately $1.2 million.
 
Old Line Bank has entered into various transactions with firms in which owners are also members of the board of directors.  Fees charged for these services are at similar rates charged by unrelated parties for similar products or services.  Old Line Bank leases two branch office facilities from G. Thomas Daugherty or companies owned by Mr. Daugherty.  In 2012, Old Line Bank paid lease payments for these facilities of $261,234.
 
Old Line Bancshares has a 62.50% or an approximately $653,000 investment in Pointer Ridge.  Frank Lucente, a director of Old Line Bancshares and Old Line Bank, controls 12.50% of Pointer Ridge.  Old Line Bank paid Pointer Ridge $704,128 during 2012.

Director Independence
 
Old Line Bancshares’ board of directors has determined that each of Directors Craig E. Clark, Daniel W. Deming, James F. Dent, André Gingles, Gail D. Manuel, John D. Mitchell, Gregory S. Proctor, Jr., Jeffrey A. Rivest, Suhas R. Shah, John M. Suit, II and Frank Taylor is an “independent director” as defined in Rule 5605(a)(2) of The NASDAQ Stock Market Rules.
 

 
165

 

Item 14.
Principal Accounting Fees and Services

Audit and Non-Audit Fees
 
The following table presents fees for professional audit services rendered by Rowles & Company, LLP for the audit of Old Line Bancshares, Inc.’s annual consolidated financial statements for the years ended December 31, 2012 and 2011 and fees billed for other services rendered by Rowles & Company, LLP during those periods.
 
   
Years Ended
 
   
December 31,
 
   
2012
   
2011
 
Audit fees (1)
  $ 84,784     $ 38,080  
Tax fees (2)
    56,714       2,360  
All other fees (3)
    3,180       15,633  
Total
  $ 144,678     $ 56,073  


(1)
Audit fees consist of fees billed for professional services rendered for the audit of the Old Line Bancshares, Inc.’s consolidated (or Old Line Bank’s) annual financial statements and review of the interim consolidated financial statements included in quarterly reports, and services that Rowles & Company, LLP normally provides in connection with statutory and regulatory filings or engagements.

(2)
Tax fees consist of fees billed for professional services rendered for federal and state tax compliance, tax advice and tax planning.

(3)
All other fees in 2012 and 2011 are for reviewing filings and for 2011 assistance related to the acquisition of Maryland Bankcorp, Inc.

Policy on Audit Committee Pre-Approval of Audit and Non-Audit Services of Independent Auditor
 
Old Line Bancshares, Inc.’s audit committee approves the engagement before Old Line Bancshares, Inc. or Old Line Bank engages the independent auditor to render any audit or non-audit services.
 
 
 
166

 
 
 

 
PART IV

Item 15.
Exhibits, Financial Statement Schedules

Exhibit No.
                   Description of Exhibits
2.1(V)
Agreement and Plan of Merger by and between Old Line Bancshares, Inc. and Maryland Bankcorp, Inc., dated as of September 1, 2010, and Amendment No. 1 thereto
2.2(R)
Agreement and Plan of Merger by and between Old Line Bancshares, Inc. and WSB Holdings, Inc., dated as of September 10, 2012, and Amendment No. 1 thereto
3.1(A)
Articles of Amendment and Restatement of Old Line Bancshares, Inc.
3.1.1(L)
Articles of Amendment of Old Line Bancshares, Inc.
3.1.2(L)
Articles of Amendment of Old Line Bancshares, Inc.
3.2(A)
Amended and Restated Bylaws of Old Line Bancshares, Inc.
3.2.1(B)
Amendment to the Amended and Restated Bylaws of Old Line Bancshares, Inc.
3.2.2 (C)
Second Amendment to the Amended and Restated Bylaws of Old Line Bancshares, Inc.
4(A)
Specimen Stock Certificate for Old Line Bancshares, Inc.
10.1(W)*
Amended and Restated Executive Employment Agreement between Old Line Bank and James W. Cornelsen dated January 28, 2011
10.2(D)*
First Amendment to Amended and Restated Employment Agreement between Old Line Bank and James W. Cornelsen dated as of January 1, 2012
10.2.1(I)*
Second Amendment to Amended and Restated Employment Agreement between Old Line Bank and James W. Cornelsen dated April 30, 2012
10.3(K)*
Salary Continuation Agreement dated January 3, 2006 between Old Line Bank and James W. Cornelsen
10.4(O) *
First Amendment dated December 31, 2007 to the Salary Continuation Agreement between Old Line Bank and James W. Cornelsen
10.5(K) *
Supplemental Life Insurance Agreement dated January 3, 2006 between Old Line Bank and James W. Cornelsen
10.6(O) *
First Amendment dated December 31, 2007 to the Supplemental Life Insurance Agreement between Old Line Bank and James W. Cornelsen
10.7(W)*
Amended and Restated Executive Employment Agreement dated January 28, 2011 between Old Line Bank and Joseph Burnett
10.8(D)*
First Amendment to Amended and Restated Employment Agreement between Old Line Bank and Joseph Burnett dated as of January 1, 2012
10.9(K) *
Salary Continuation Agreement dated January 3, 2006 between Old Line Bank and Joseph Burnett
10.10(O) *
First Amendment dated December 31, 2007 to the Salary Continuation Agreement between Old Line Bank and Joseph Burnett
10.11(K) *
Supplemental Life Insurance Agreement dated January 3, 2006 between Old Line Bank and Joseph Burnett
10.12(O) *
First Amendment dated December 31, 2007 to the Supplemental Life Insurance Agreement between Old Line Bank and Joseph Burnett
10.13(W)*
Amended and Restated Executive Employment Agreement dated January 28, 2011 between Old Line Bank and Christine M. Rush
10.14(D)*
First Amendment to Amended and Restated Employment Agreement between Old Line Bank and Christine M. Rush dated as of January 1, 2012
10.15(K) *
Salary Continuation Agreement dated January 3, 2006 between Old Line Bank and Christine M. Rush
10.16(O) *
First Amendment dated December 31, 2007 to the Salary Continuation Agreement between Old Line Bank and Christine Rush
10.17(K) *
Supplemental Life Insurance Agreement dated January 3, 2006 between Old Line Bank and Christine M. Rush
10.18(O) *
First Amendment dated December 31, 2007 to the Supplemental Life Insurance Agreement between Old Line Bank and Christine Rush
10.19(E) *
2004 Equity Incentive Plan
10.20(G) *
Form of Incentive Stock Option Agreement for 2004 Equity Incentive Plan
10.21(X) *
Form of Nonqualified Stock Option Agreement for 2004 Equity Incentive Plan
10.22(U) *
Form of Restricted Stock Agreement for the 2004 Equity Incentive Plan
10.23(G) *
Old Line Bancshares, Inc. and Old Line Bank Director Compensation Policy
 
 
 
167

 
 
10.24(F)
Operating Agreement for Pointer Ridge Office Investment, LLC among J. Webb Group, Inc., Michael M. Webb, Lucente Enterprises, Inc., Chesapeake Custom Homes, L.L.C. and Old Line Bancshares, Inc., all as Members and Chesapeake Pointer Ridge Manager, LLC.
10.25(H)*
Incentive Plan Model and Stock Option Model
10.26(N)
Deed of Trust note dated November 3, 2005 between Pointer Ridge Office Investment, LLC and Manufacturers and Traders Trust Company.
10.27(N)
Completion Guaranty Agreement dated November 3, 2005 between Pointer Ridge Office Investment, LLC and Manufacturers and Traders Trust Company.
10.28(L)
Indemnity Agreement between Old Line Bancshares, Inc. and Prudential Mortgage Capital Company, LLC dated August 25, 2006.
10.29(S)
Third Amendment to Operating Agreement For Pointer Ridge Office Investment, LLC by and between Old Line Bancshares, Inc. J. Webb, Inc., Michael M. Webb Revocable Trust, and Lucente Enterprises, Inc. dated as of November 1, 2008
10.30(Z)*
Old Line Bancshares, Inc. 2010 Equity Incentive Plan
10.31(Z) *
Form of Restricted Stock Agreement under 2010 Equity Incentive Plan
10.32(Z) *
Form of Non-Qualified Stock Option Grant Agreement under 2010 Equity Incentive Plan
10.33(Z) *
Form of Incentive Stock Option Grant Agreement under 2010 Equity Incentive Plan
10.34(W)*
Employment Agreement dated January 28, 2011 between Old Line Bank and Sandra F. Burnett
10.35(D)*
First Amendment to Amended and Restated Employment Agreement between Old Line Bank and Sandra F. Burnett dated as of January 1, 2012
10.36(W)*
Salary Continuation Plan Agreement (2010 Plan) by and between Old Line Bank and Sandra Burnett dated as of February 14, 2011
10.37(P)*
Non-Compete Agreement by and between Old Line Bancshares, Inc. and G. Thomas Daugherty dated April 11, 2011
10.38(J)
Agreement of Lease by and between Pointer Ridge Office Investment, LLC, a Maryland limited liability company (Landlord) and Old Line Bank (Tenant) dated December 29, 2011 (Suite 101)
10.39(J)
Agreement of Lease by and between Pointer Ridge Office Investment, LLC, a Maryland limited liability company (Landlord) and Old Line Bank (Tenant) dated December 29, 2011 (Suite 301)
10.40(M)*
Salary Continuation Plan Agreement (2012-A Plan) by and between Old Line Bank and James W. Cornelsen dated as of October 1, 2012, and form of Change in Control Benefit Election Form thereunder
10.41(M)*
Salary Continuation Plan Agreement (2012-B Plan) by and between Old Line Bank and James W. Cornelsen dated as of October 1, 2012, and form of Change in Control Benefit Election Form thereunder
10.42(T)*
Salary Continuation Plan Agreement (2010 Plan) by and between Old Line Bank and James W. Cornelsen dated as of February 26, 2010
10.43(T)*
Salary Continuation Plan Agreement (2010 Plan) by and between Old Line Bank and Joseph E. Burnett dated as of February 26, 2010
10.44(T)*
Salary Continuation Plan Agreement (2010 Plan) by and between Old Line Bank and Christine M. Rush dated as of February 26, 2010
21(A)
Subsidiaries of Registrant
99.1(A)
Agreement and Plan of Reorganization between Old Line Bank and Old Line Bancshares, Inc., including form of Articles of Share Exchange attached as Exhibit A thereto
 
 
101   Interactive Data Files pursuant to Rule 405 of Regulation S-T.**

*   Management compensatory plan, contract or arrangement.
** Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections
 
 
 
168

 

 
(A)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Registration Statement on Form 10-SB, as amended, under the Securities Exchange Act of 1934, as amended (File Number 000-50345).

(B)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on March 24, 2011.

(C)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Quarterly Report on Form 10-Q filed on August 10, 2012.

(D)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2011, filed on March 30, 2012.

(E)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Registration Statement on Form S-8, under the Securities Act of 1933, as amended (Registration Number 333-116845).

(F)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Quarterly Report on Form 10-QSB filed on November 8, 2004.

(G)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on January 5, 2005.

(H)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Quarterly Report on Form 10-QSB filed on August 10, 2005.

(I)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Quarterly Report on Form 10-Q filed on May 11, 2012.

(J)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on January 4, 2012.

(K)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on January 6, 2006.

(L)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Quarterly Report on Form 10-QSB filed on November 9, 2006.

(M)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on October 4, 2012.

(N)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Annual Report on Form 10-KSB filed on March 28, 2006.

(O)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on January 7, 2008.

(P)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Quarterly Report on Form 10-Q filed on August 15, 2011.

(Q)
Previously filed by Old Line Bancshares, Inc. as a part of, and incorporated by reference from, Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on February 2, 2010.
 
 
 
169

 
 
 
(R)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from, Annex A to Old Line Bancshares, Inc.’s Registration Statement on Form S-4 under the Securities Act of 1933, as amended (Registration Number 333-184924).

(S)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on November 19, 2008.

(T)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Amendment No. 1 to Old Line Bancshares, Inc.’s Registration Statement on Form S-4 under the Securities Act of 1933, as amended (Registration Number 333-184924).

(U)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Current Report on Form 8-K filed on January 28, 2010.

(V)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Annex A to Old Line Bancshares, Inc.’s Registration Statement on Form S-4 under the Securities Act of 1933, as amended (Registration Number 333-170464).

(W)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2010 filed on March 30, 2011.

(X)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Old Line Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2009, filed on March 27, 2010.

 (Z)
Previously filed by Old Line Bancshares, Inc. as part of, and incorporated by reference from Appendix A Old Line Bancshares, Inc.’s Proxy Statement on Schedule 14A, filed with the Commission on April 19, 2010.
 
 
 
 
170

 

 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 

       
   
Old Line Bancshares, Inc.
     
       
Date:  ­­­March 29, 2013
 
By:
/s/ James W. Cornelsen
     
James W. Cornelsen, President
     
(Principal Executive Officer)
       
       
       
       
       
       


















 
171

 



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
 
Name
Title
Date
     
/s/James W. Cornelsen
Director, President and
 
James W. Cornelsen
Chief Executive Officer
March 29, 2013
 
(Principal Executive Officer)
 
     
/s/Christine M. Rush
Chief Financial Officer
 
Christine M. Rush
(Principal Accounting and
 
 
Financial Officer)
March 29, 2013
     
/s/Craig E. Clark
Director and
 
Craig E. Clark
Chairman of the Board
March 29, 2013
     
/s/G. Thomas Daugherty
Director
March 29, 2013
G. Thomas Daugherty
   
     
/s/Daniel W. Deming
Director
March 29, 2013
Daniel W. Deming
   
     
/s/James F. Dent
Director
March 29, 2013
James F. Dent
   
     
/s/Andre' J. Gingles
Director
March 29, 2013
Andre' J. Gingles
   
     
/s/Frank Lucente, Jr.
Director
March 29, 2013
Frank Lucente, Jr.
   
     
/s/Gail D. Manuel
Director
March 29, 2013
Gail D. Manuel
   
     
/s/John D. Mitchell
Director
March 29, 2013
John D. Mitchell
   
     
/s/Gregory S. Proctor, Jr.
Director
March 29, 2013
Gregory S. Proctor, Jr.
   
     
/s/Jeffrey A. Rivest
Director
March 29, 2013
     
/s/Suhas R. Shah
Director
March 29, 2013
Suhas R. Shah
   
     
/s/John M. Suit, II
Director
March 29, 2013
John M. Suit, II
   
     
/s/Frank E. Taylor
Director
March 29, 2013
Frank E. Taylor