• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Howard Bancorp, Inc. Reports Second Quarter 2021 Results

    7/21/21 4:01:00 PM ET
    $FNB
    $HBMD
    Major Banks
    Finance
    Major Banks
    Finance
    Get the next $FNB alert in real time by email

    Howard Bancorp, Inc. (NASDAQ:HBMD) ("Howard Bancorp" or the "Company"), the parent company of Howard Bank ("Howard Bank" or the "Bank"), today reported its financial results for the quarter ended June 30, 2021.

    Second Quarter 2021 Highlights

    • Net income:
      • Net income of $7.5 million for the quarter, up 20% from first quarter of 2021
      • Core net income 1 of $7.5 million for the quarter, up 100% from second quarter of 2020 and up 20% from first quarter of 2021
    • Earnings per share:
      • Earnings per share ("EPS"), both basic and diluted, of $0.40 for the quarter, up 20% from first quarter of 2021
      • Core EPS, 1 both basic and diluted, of $0.40 for the quarter, up 100% from second quarter of 2020 and up 20% from first quarter of 2021
    • Pre-provision net revenue ("PPNR") 1:
      • PPNR, 1 at $10.1 million for the quarter, up 8% from first quarter of 2021
      • Core PPNR, 1 at $10.1 million for the quarter, up 28% from second quarter of 2020 and up 8% from first quarter of 2021
      • Core PPNR, as a percentage of average assets, 1 1.57% for the quarter, up 31 basis points ("BP") from second quarter of 2020 and up 7 BP from first quarter of 2021
    • Loans:
      • Total loans declined by $4.9 million during the quarter, with Paycheck Protection Program ("PPP") loans down $58.9 million
      • Portfolio loan 1 growth (which excludes PPP loans) of $54.0 million during the quarter (12.4% annualized growth rate)
    • Net interest margin:
      • Net interest margin, at 3.39% for the quarter, was down 4 BP from first quarter of 2021 due to a decline in PPP loan net interest income
      • Operating net interest margin, 1 which excludes the impact of loan fair value accretion and net interest income from PPP lending, was 3.25% for the quarter, up 5 BP from first quarter of 2021
    • Asset quality:
      • COVID-19 related loan deferrals of $30.4 million at June 30, 2021 (1.6% of total loans and 1.7% of portfolio loans)
      • Nonperforming assets to total assets was 0.65% as of June 30, 2021, down 19 BP from second quarter of 2020 and up 3 BP from first quarter of 2021
      • No provision for credit losses was recorded during the quarter, compared to $3.0 million in the second quarter of 2020 and $1.0 million in the first quarter of 2021
      • Net charge-offs were $80 thousand for the quarter, or 0.02% of average total loans (annualized)
      • Allowance for loan losses was 0.94% of total loans and 1.02% of portfolio loans 1 as of June 30, 2021; compared to 0.86% and 0.96%, respectively, at June 30, 2020, and 0.94% and 1.05%, respectively, at March 31, 2021
    • Noninterest expense management:
      • Noninterest expenses were $12.3 million for the quarter, down 74% from second quarter of 2020 (second quarter of 2020 included a $34.5 million goodwill impairment charge) and unchanged from first quarter of 2021
      • Core noninterest expenses, 1 were $12.3 million for the quarter, up 3% from second quarter of 2020 and unchanged from first quarter of 2021
    • PPP update:
      • $4.8 million of PPP loans funded during the quarter
      • $64.9 million of PPP loans forgiven during the quarter ($62.5 million from 2020 originations)

    1 These are financial measures not calculated in accordance with generally accepted accounting principles ("GAAP"). Please refer to the section entitled "Reconciliation of Non-GAAP Financial Measures" in this press release and to the financial tables entitled "GAAP to Non-GAAP reconciliation" for a reconciliation to the most directly comparable GAAP financial measures.

    Net Income and EPS

    The Company reported net income of $7.5 million, or $0.40 per both basic and diluted common share, for the second quarter of 2021. This compares to a net loss of $29.4 million, or a loss of $1.57 per both basic and diluted common share, for the second quarter of 2020 and net income of $6.2 million, or $0.33 per both basic and diluted common share, for the first quarter of 2021.

    Second quarter 2021 basic and diluted EPS increased by $1.97 when compared to the second quarter of 2020 and $0.07 when compared to the first quarter of 2021. The following table presents an EPS rollforward for the second quarter of 2021 compared to both the second quarter of 2020 and the first quarter of 2021. The column noted as "FN" references each item in the rollforward to a footnote with additional information; reconciling items are presented on an after tax basis.

    Second Quarter 2021

    Compared to:
    FN Q2 2020 Q1 2021
    EPS, Second Quarter 2020 / First Quarter 2021

    $

    (1.57

    )

    $

    0.33

     

    Goodwill impairment charge (second quarter 2020; no tax impact)

    1

     

    1.84

     

     

    -

     

    Decrease in the provision for credit losses

    2

     

    0.12

     

     

    0.04

     

    Pretax income from SBA Paycheck Protection Program ("PPP")

    3

     

    0.02

     

     

    (0.02

    )

    Litigation accrual (second quarter 2020)

    4

     

    0.04

     

     

    -

     

    Securities gains (second quarter 2020)

    5

     

    (0.12

    )

     

    -

     

    Prepayment penalties on FHLB advances (second quarter 2020)

    6

     

    0.01

     

     

    -

     

    All other, net

     

    0.06

     

     

    0.05

     

     
    EPS, Second Quarter 2021

    $

    0.40

     

    $

    0.40

     

     
    CHANGE

    $

    1.97

     

    $

    0.07

     

    1. The second quarter of 2020 included a $34.5 million goodwill impairment charge, included within noninterest expense. There were no goodwill impairment charges in the first or second quarters of 2021.
    2. No provision for credit losses was recorded in the second quarter of 2021, a decrease of $3.0 million from the second quarter of 2020, and a decrease of $1.0 million from the first quarter of 2021.
    3. The Company commenced originating loans under the SBA's PPP program in the second quarter of 2020 and began the process of loan forgiveness in the fourth quarter of 2020. Second quarter 2021 pretax income of $1.6 million from this program represented an increase of $613 thousand from the second quarter of 2020 and a decrease of $486 thousand from the first quarter of 2021.
    4. The second quarter of 2020 included a $1.0 million accrual, included within noninterest expense, for potential litigation claims stemming from certain mortgages originated by First Mariner Bank before its merger with Howard Bank. The settlement of this potential litigation was completed in January 2021. There were no litigation accruals in the first or second quarters of 2021.
    5. The second quarter of 2020 included securities gains of $3.0 million, which increased second quarter 2020 earnings per share. There were no securities gains recognized in the first or second quarters of 2021.
    6. The second quarter of 2020 included prepayment penalties on Federal Home Loan Bank of Atlanta ("FHLB") advances of $224 thousand, which reduced second quarter 2020 earnings per share. There were no prepayment penalties on FHLB advances in the first or second quarters of 2021.

    Core net income is a non-GAAP financial measure that excludes, if applicable, goodwill impairment charges and certain other items to provide a picture of ongoing activities deemed core to the Company's strategy. Core net income for the second quarter of 2021, which is unchanged from reported net income, was $7.5 million, or $0.40 per both basic and diluted common share. This compares to core net income of $3.7 million, or $0.20 per both basic and diluted common share, for the second quarter of 2020. The $0.20 per share increase in core EPS in the second quarter of 2021, when compared to the second quarter of 2020, was primarily the result of a lower provision for credit losses, which was down $3.0 million (+$0.12 after tax per share), and an increase in the pretax contribution from PPP lending activities of $613 thousand (+$0.02 after tax per share). This also compares to core net income, which was unchanged from reported net income, of $6.2 million, or $0.33 per both basic and diluted common share, for the first quarter of 2021. The $0.07 per share increase in core earnings per share in the second quarter of 2021, when compared to the first quarter of 2021, included the result of a lower provision for credit losses, which was down $1.0 million (+$0.04 after tax per share), and a lower pretax contribution from PPP lending activities of $486 thousand (-$0.02 after tax per share). *

    Core pre-provision net revenue ("core PPNR"), a non-GAAP financial measure that adds back the provision for credit losses to GAAP pretax income and excludes, if applicable, goodwill impairment charges and certain other items, was $10.1 million for the second quarter of 2021. The second quarter of 2021 core PPNR was up $2.2 million, or 27.8%, from $7.9 million for the second quarter of 2020, and was up $723 thousand, or 7.7%, when compared to $9.4 million for the first quarter of 2021. *

    The Company reported net income of $13.7 million, or $0.73 and $0.72 per basic and diluted share, respectively, for the six months ended June 30, 2021. This compared to a net loss of $26.1 million, or a loss of $1.39 per both basic and diluted share, for the six months ended June 30, 2020. Core net income for the six months ended June 30, 2021 was also $13.7 million, or $0.73 and $0.72 per basic and diluted share, respectively, compared to $6.4 million, or $0.34 per both basic and diluted share, for the six months ended June 30, 2020. Core PPNR for the six months ended June 30, 2021 was $19.6 million, a $4.7 million, or 31.0% increase from $14.9 million for the six months ended June 30, 2020.

    Paycheck Protection Program Loans

    After the SBA relaunched the program on January 19, 2021, the Company originated $100.5 million of PPP loans in the first and second quarters of 2021, consisting of 591 loans with an average loan size of $170 thousand; $4.8 million of this total were originated in the second quarter of 2021 before the program ended. Of these 2021 originations, 36 loans, with an aggregate principal balance of $2.4 million, were forgiven during the second quarter of 2021. While the PPP program ended on May 31, 2021, the Company is now focused on assisting our customers through the loan forgiveness process.

    During the second and third quarters of 2020, the Company originated a total of $201.0 million in PPP loans, consisting of 1,062 loans with an average loan size of $189 thousand. A total of 329 loans, with an aggregate principal balance of $62.5 million, were forgiven during the second quarter of 2021. Of the 1,062 loans originated in 2020, 887 have been forgiven totaling $152.7 million through June 30, 2021, representing 83.5% of the number of 2020 PPP loans and 76.0% of 2020 principal balances.

    During 2020, the Company deferred total processing fees of $6.7 million from the SBA for originated PPP loans. In addition, $782 thousand of origination costs were deferred. The PPP originations in the first and second quarters of 2021 resulted in $4.2 million of additional deferred processing fees from the SBA and $547 thousand of additional deferred origination costs. The net deferred fees are being accreted as a yield adjustment over the contractual term of the underlying PPP loans, with accelerated accretion upon forgiveness. PPP lending generated pretax income of $1.6 million, or $0.06 after tax per share, in the second quarter of 2021, an increase of $613 thousand, or $0.02 after tax per share, from the second quarter of 2020 and a decrease of $486 thousand, or $0.02 after tax per share, from the first quarter of 2021. PPP loans, net of unaccreted net deferred fees, totaled $142.7 million at June 30, 2021, a decrease of $51.1 million from $193.7 million at June 30, 2020 and a decrease of $58.9 million from $201.6 million at March 31, 2021. PPP loan principal balances were $146.3 million at June 30, 2021 while unaccreted net deferred fees were $3.6 million at June 30, 2021.

    Certain information in this earnings release is presented with respect to "portfolio loans," a non-GAAP financial measure defined as total loans and leases, but excluding the PPP loans. The Company believes that portfolio loan related measures provide additional useful information for purposes of evaluating the Company's results of operations and financial condition with respect to the second quarter of 2021 when comparing to other periods, since the PPP loans are 100% guaranteed, were not subject to traditional loan underwriting standards, and a substantial portion of these loans are expected to be forgiven and repaid by the SBA within the next 12 months. *

    COVID-19 Loan Modifications

    COVID-19 related loan modifications to both commercial and retail customers that the Company provided on a case by case basis, in the form of payment deferrals for periods up to six months, continue to trend favorably from their peak of $315 million (17.9% of both total loans and portfolio loans) on April 24, 2020. As of June 30, 2021, deferrals were $30.4 million, or 1.6% of total loans and 1.7% of portfolio loans, down from $47.9 million as of May 6, 2021, the most recent date when the Company previously disclosed deferral data. Included in total deferrals at June 30, 2021 are second deferrals (including deferrals where the cumulative inception to date deferral is greater than six months) of $17.6 million. Full payment deferrals represent 5% of total deferrals while principal only deferrals represent 95% of total deferrals. *

    Asset Quality and Allowance for Loan and Lease Losses

    Nonperforming assets ("NPAs") totaled $16.8 million at June 30, 2021, an increase of $0.4 million from March 31, 2021 and a decrease of $3.8 million from June 30, 2020. NPAs consisted of $16.2 million of nonperforming loans ("NPLs") and $629 thousand of other real estate owned ("OREO") at June 30, 2021. NPLs were 0.83% of total loans and 0.90% of portfolio loans at June 30, 2021. NPAs represented 0.65% of total assets, 0.87% of total loans and OREO, and 0.94% of portfolio loans and OREO at June 30, 2021. *

    • This compares to NPAs of $20.6 million at June 30, 2020 that consisted of $18.5 million in NPLs and $2.1 million of OREO. NPLs were 0.97% of total loans and 1.08% of portfolio loans at June 30, 2020 while nonperforming assets represented 0.84% of total assets, 1.08% of total loans and OREO, and 1.21% of portfolio loans and OREO at June 30, 2020.
    • This compares to NPAs of $16.4 million at March 31, 2021 that consisted of $15.7 million in NPLs and $629 thousand of OREO. NPLs were 0.81% of total loans and 0.90% of portfolio loans at March 31, 2021 while NPAs represented 0.62% of total assets, 0.84% of total loans and OREO, and 0.94% of portfolio loans and OREO at March 31, 2021.

    Net charge-offs were $80 thousand in the second quarter of 2021 and represented 0.02% of average loans (annualized). This compares to net charge-offs of $28 thousand, or 0.01% of average loans (annualized) in the second quarter of 2020 and $1.8 million, or 0.43% of average loans (annualized) in the first quarter of 2021. The allowance for loan and lease losses (the "allowance") was $18.3 million on June 30, 2021. No provision for credit losses was recorded in the second quarter of 2021.

    Because the Company is a smaller reporting company under SEC rules, the allowance was determined under the incurred loss model. The $18.3 million allowance represented 0.94% of total loans, 1.02% of portfolio loans, and 112.8% of NPLs at June 30, 2021. *

    • This compares to an allowance of $16.4 million at June 30, 2020. The June 30, 2020 allowance represented 0.86% of total loans, 0.96% of portfolio loans, and 88.6% of NPLs. The $1.9 million increase in the allowance at June 30, 2021 was the result of aggregate provisions for credit losses attributable to the allowance of $4.1 million partially offset by aggregate net charge-offs of $2.2 million during the four-quarter period ending June 30, 2021.
    • This compares to an allowance of $18.4 million at March 31, 2021. The March 31, 2021 allowance represented 0.94% of total loans, 1.05% of portfolio loans, and 116.8% of NPLs. The $80 thousand decrease in the allowance at June 30, 2021 was the result of net charge-offs of $80 thousand during the quarter ended June 30, 2021 and no provision for credit losses.

    The Company's allowance as a percentage of total loans has historically been lower than certain of our peers due to the accounting for acquired loans and their initial impact on the allowance. The allowance and unamortized fair value marks as a percentage of portfolio loans, a non-GAAP measure used by management to assess credit coverage, adds the unamortized fair value marks to total loans, portfolio loans, and the allowance. The fair value marks, unlike the allowance, are not available to absorb general losses but are only available to absorb losses for the specific loan to which they apply. However, this measure provides the Company with an additional indicator of potential loss absorption capacity. The allowance and unamortized fair value marks as a percentage of total loans plus fair value marks was 1.18% at June 30, 2021, a decrease of 10 BP from June 30, 2020 and a decrease of 3 BP from March 31, 2021. The allowance and unamortized fair value marks as a percentage of portfolio loans plus fair value marks was 1.27% at June 30, 2021, a decrease of 16 BP from June 30, 2020 and a decrease of 8 BP from March 31, 2021. *

    The Company's asset quality trends indicate very modest additional stress in the loan portfolio; we believe our ongoing active management of the portfolio, COVID-19 related loan modifications, and PPP loan relief have reduced the risk in the portfolio. Management will continue to closely monitor portfolio conditions and reevaluate the adequacy of the allowance. While the level of payment deferrals and PPP loan assistance have reduced the short-term risk in the Company's loan portfolio and traditional lagging indicators of delinquencies and nonperforming loans remain historically modest, management believes there still is the potential for additional risk rating downgrades and an increase in charge-offs in future periods.

    Stockholders' Equity and Regulatory Capital Ratios

    Stockholders' equity at June 30, 2021 was $303.3 million, an increase of $10.6 million from March 31, 2021. The increase was primarily due to second quarter 2021 net income of $7.5 million and a $3.0 million increase in accumulated other comprehensive income ("AOCI"), which represents the after tax impact of changes in the fair value of available-for-sale securities. Book value per common share was $16.14 at June 30, 2021, an increase of $0.56 per share since March 31, 2021, with second quarter EPS of $0.40 per share and the change in AOCI representing a $0.16 per share increase.

    Tangible stockholders' equity, a non-GAAP financial measure that deducts goodwill and other intangible assets, net of any applicable deferred tax liabilities, was $268.3 million at June 30, 2021. This compares to $257.3 million at March 31, 2021, with the $11.0 million increase primarily due to second quarter net income of $7.5 million, a $3.0 million increase in AOCI, and $594 thousand of core deposit intangible amortization. Tangible book value per common share, a non-GAAP measure that divides tangible stockholders' equity by the number of shares outstanding, was $14.28 per share at June 30, 2021, an increase of $0.58 per share since March 31, 2021. *

    The Company's regulatory capital ratios are all well in excess of regulatory "well-capitalized" and internal target minimum levels. Note that the Company had adopted the regulatory AOCI opt-out election; as a result, AOCI is not a component of regulatory capital and, therefore, changes in AOCI do not impact regulatory capital ratios. The total capital ratio was 14.62% while both the Common Equity Tier 1 ("CET 1") and Tier 1 capital ratios were 12.26% at June 30, 2021. The Tier 1 to average assets ("leverage") ratio was 9.74%. A comparison of the Company's June 30, 2021 regulatory capital ratios to June 30, 2020 and March 31, 2021 is as follows:

    • Regulatory capital ratios at June 30, 2020 consisted of a total capital ratio of 14.09% while both the CET 1 and Tier 1 capital ratios were 11.66%. The leverage ratio was 8.73%. All June 30, 2021 regulatory capital ratios were above the June 30, 2020 levels.
    • Regulatory capital ratios at March 31, 2021 consisted of a total capital ratio of 14.47% while both the CET 1 and Tier 1 capital ratios were 12.06%. The leverage ratio was 9.53%. All June 30, 2021 regulatory capital ratios were above the March 31, 2021 levels.

    Net Interest Income and Net Interest Margin

    Net interest income was $20.1 million for the second quarter of 2021, an increase of $394 thousand from $19.7 million for the first quarter of 2021, and an increase of $2.0 million, or 10.8%, from $18.1 million in the second quarter of 2020. PPP net interest income decreased by $421 thousand from the first quarter of 2021 but increased by $849 thousand from the second quarter of 2020. Non-PPP related changes in net interest income were attributable to the impact of portfolio loan growth and lower funding costs, partially offset by lower yields on earning assets.

    The following table presents selected yields and rates for the second quarters of 2021 and 2020 as well as the first quarter of 2021. Changes in the second quarter 2021 yields and rates from the second quarter of 2020 and the first quarter of 2021 are also included in the table.

     

     

     

     

     

     

    Second Quarter 2021

    Change from:

    Second

    Quarter

    2021

     

    Second

    Quarter

    2020

     

    First

    Quarter

    2021

     

    Second

    Quarter

    2020

     

    First

    Quarter

    2021

     
    Selected yields and rates:
    Net interest margin

    3.39%

    3.22%

    3.43%

    0.17%

    -0.04%

    Operating net interest margin *

    3.25%

    3.20%

    3.20%

    0.05%

    0.05%

    Earning asset yield

    3.61%

    3.81%

    3.70%

    -0.20%

    -0.09%

    Total loan yield

    4.07%

    4.18%

    4.22%

    -0.11%

    -0.15%

    Cost of total IBL + demand deposits

    0.23%

    0.62%

    0.28%

    -0.39%

    -0.05%

    Impact of fair value adjustments on acquired loans:
    Net interest margin

    0.12%

    0.10%

    0.14%

    0.02%

    -0.02%

    Earning asset yield

    0.12%

    0.10%

    0.15%

    0.02%

    -0.03%

    Total loan yield

    0.13%

    0.12%

    0.17%

    0.01%

    -0.04%

    Impact of PPP loans:
    Net interest margin

    0.02%

    -0.08%

    0.09%

    0.10%

    -0.07%

    Earning asset yield

    0.03%

    -0.09%

    0.09%

    0.12%

    -0.06%

    Total loan yield

    -0.01%

    -0.13%

    0.07%

    0.12%

    -0.08%

    The second quarter 2021 net interest margin of 3.39% was up 17 BP from the second quarter of 2020 and down 4 BP from the first quarter of 2021. The impact of the accretion of fair value adjustments on acquired loans ("FV accretion") and net interest income from PPP lending had a significant impact on the reported net interest margin. Operating net interest margin is a non-GAAP financial measure defined as net interest income excluding both FV accretion and net interest income from PPP lending divided by average earning assets excluding both the average balance of fair value adjustments on acquired loans and the average balance of PPP loans. The Company believes that operating net interest margin related measures provide additional useful information for purposes of evaluating the Company's results of operations, by eliminating the non-sustainable contribution from PPP lending and the volatility from FV accretion. *

    The second quarter 2021 operating net interest margin of 3.25% was up 5 BP from the second quarter of 2020. While the cost of funds (defined as average total interest-bearing liabilities ("IBL") + demand deposits) decreased by 39 BP, the yield on earning assets, as adjusted for FV accretion and interest income from PPP lending, decreased by 34 BP, with these decreases due to the significant drop in market interest rates. The second quarter 2021 operating net interest margin of 3.25% is also up 5 BP from 3.20% in the first quarter of 2021. The cost of funds decreased by 5 BP while the yield on earning assets, as adjusted for FV accretion and interest income from PPP lending, was unchanged.

    Noninterest Income

    Noninterest income was $2.4 million for the second quarter of 2021, a decrease of $2.4 million from the $4.8 million reported in the second quarter of 2020, and an increase of $284 thousand from the $2.1 million reported in the first quarter of 2021. There were no securities gains in either the first or second quarters of 2021 compared to $3.0 million in the second quarter of 2020.

    Core noninterest income, a non-GAAP financial measure that excludes noninterest income attributable to securities gains in the second quarter of 2020, was $2.4 million for the first quarter of 2021, a $638 thousand increase from $1.7 million for the second quarter of 2020, and a $284 thousand increase from the first quarter of 2021. *

    • The $638 thousand increase when compared to the second quarter of 2020 primarily consisted of the following: an increase in interchange fees, as card activity volumes continue to improve, included in other income (+$225 thousand), an increase in service charges on deposit accounts (+$221 thousand), and an increase in loan related fees and service charges (+$96 thousand).



      The $284 thousand increase when compared to the first quarter of 2021 was primarily due to an increase in interchange fees (+$147 thousand), and an increase in service charges on deposit accounts (+$115 thousand).

    Noninterest Expenses

    Noninterest expenses totaled $12.3 million for the second quarter of 2021, a decrease of $35.3 million from the $47.6 million reported in the second quarter of 2020, and a decrease of $45 thousand from the $12.3 million reported in the first quarter of 2021. A goodwill impairment charge of $34.5 million was included in noninterest expenses in the second quarter of 2020.

    Core noninterest expenses is a non-GAAP financial measure that, with respect to the second quarter of 2020, excludes noninterest expenses attributable to the following: the $34.5 million goodwill impairment charge, a $1.0 million accrual for potential litigation claims stemming from certain mortgages originated by First Mariner Bank before its merger with Howard Bank (included within other operating expense), and prepayment penalties on FHLB advances of $224 thousand (included within other operating expense). There were no related adjustments to reported noninterest expense in the first and second quarter of 2021.

    Core noninterest expenses were $12.3 million for the second quarter of 2021, a $393 thousand increase from $11.9 million in the second quarter of 2020, and a $45 thousand decrease from $12.3 million in the first quarter of 2021. *

    • The $393 thousand increase when compared to the second quarter of 2020 resulted primarily from higher compensation and benefits expenses (+$884 thousand) partially offset by lower other real estate owned expenses (-$268 thousand), and lower expenses in the aggregate in all other categories (-$221 thousand). The higher level of compensation and benefits expense included an increase in staff costs and benefits (+$544 thousand), resulting from talent acquisitions since the second quarter of 2020, including staff increases in connection with the Company's Greater Washington initiative. In addition, the second quarter of 2021 included a lower level of loan origination internal cost deferrals (+$231 thousand), as the second quarter of 2020 included $242 thousand of internal cost deferrals attributable to the PPP program.
    • The $45 thousand decrease when compared to the first quarter of 2021 resulted primarily from higher compensation and benefits expenses (+$221 thousand), partially driven by staff increases in connection with the Greater Washington initiative, more than offset by lower expenses in the aggregate in all other categories (-$266 thousand).

    Loans

    Loans totaled $1.94 billion at June 30, 2021, a decrease of $4.9 million, or 0.3%, from total loans at March 31, 2021. Compared to June 30, 2020, total loans grew by $43.9 million, or 2.3%.

    Portfolio loans, a non-GAAP measure defined as total loans and leases, but excluding PPP loans, totaled $1.80 billion at June 30, 2021, an increase of $54.0 million, or 3.1%, from portfolio loans at March 31, 2021. Compared to June 30, 2020, portfolio loans increased by $94.9 million, or 5.6%. Changes in portfolio loans were as follows: *

    • Compared to March 31, 2021, the $54.0 million increase (12.4% annualized growth rate) in portfolio loans was primarily driven by growth in our commercial lending portfolio totaling $1.25 billion at June 30, 2021, a $20.9 million increase (6.8% annualized growth rate) from $1.23 billion at March 31, 2021:
      • Commercial real estate ("CRE") loans were up $23.7 million, or 3.2%, while commercial and industrial ("C&I") loans and construction and land loans were down slightly. New loan originations of $88.2 million during the second quarter of 2021 were partially offset by $67.3 million in loan maturities, payoffs, partial paydowns, and lower line utilization.
      • Consumer loans were up $10.7 million, or 14.3%, reflecting continued growth in some niche lending activities.
      • Residential real estate loans were up $22.4 million, or 5.1%. Secondary market loan purchases were $58.6 million during the second quarter of 2021, partially offset by $36.2 million of prepayments.
    • Compared to June 30, 2020, the $94.9 million increase in portfolio loans was a result of the following:
      • The commercial lending portfolio increased by $69.5 million, or 5.9%, with CRE loans up $74.9 million, or 10.7%, C&I loans up $4.8 million, or 1.3%, despite lower line utilization, and construction and land loans down $10.1 million, or 7.9%, due partially to transfers to CRE upon completion of construction.
      • Consumer loans were up $38.7 million, or 83.0%, reflecting strong growth in some niche lending activities such as marine lending.
      • Residential real estate loans were down $13.3 million, or 2.8%.

    Average total loans were $1.94 billion for the second quarter of 2021, an increase of $44.8 million, or 2.4%, over average loans for the first quarter of 2021, and an increase of $56.5 million, or 3.0%, over average loans for the second quarter of 2020. Average portfolio loans were $1.76 billion for the second quarter of 2021, an increase of $54.0 million, or 3.2%, from average loans for the first quarter of 2021. Compared to the second quarter of 2020, average portfolio loans increased by $21.6 million, or 1.2%.

    Deposits

    Total deposits were $2.03 billion at June 30, 2021, a decrease of $19.4 million, or 0.9%, from the March 31, 2021 balance of $2.04 billion. Compared to June 30, 2020, total deposits grew by $194.9 million, or 10.6%. Changes in deposits were as follows:

    • Customer deposits, which exclude brokered and other non-customer deposits, were $1.79 billion at June 30, 2021, compared to $1.78 billion at March 31, 2021, an increase of $17.5 million, or 1.0%.
      • Low-cost, non-maturity deposits increased by $27.3 million, or 1.7%, during the second quarter of 2021. $17.9 million of the growth was in transaction accounts, with noninterest-bearing transaction accounts up $51.7 million, or 7.1%.
      • The increase in non-maturity deposits was partially offset by the continued managed decline in customer CD balances, down $9.8 million, or 5.0%. The Company continues to manage for lower retention rates on maturing CDs that have substantially higher rates than current market rates. Management's strategy is to not offer above-market renewal rates on non-transactional, non-relationship deposits.
    • Compared to June 30, 2020, customer deposits increased by $124.9 million, or 7.5%.
      • The increase in customer deposits was primarily the result of strong growth in low-cost, non-maturity deposits, which increased by $219.0 million, or 15.8%. $129.1 million of the growth was in transaction accounts, with noninterest-bearing transaction accounts up $106.8 million, or 15.9%.
      • Customer CD balances declined by $94.2 million, or 33.5%.
    • Brokered and other non-customer deposits were $231.8 million at June 30, 2021, compared to $268.7 million at March 31, 2021 and $161.8 million at June 30, 2020. Non-customer deposits continue to be the Company's lowest-cost incremental funding source.

    Average customer deposits for the second quarter of 2021 were $1.80 billion, an increase of $82.1 million, or 4.8%, from the first quarter 2021 average balance. Customer non-maturity deposit balances increased by $102.1 million, or 6.8%, with transaction accounts up $84.0 million; $74.8 million of the transaction account growth was in noninterest-bearing deposits. Compared to the second quarter of 2020, average customer deposits were up by $189.5 million, or 11.7%. Customer non-maturity deposit balances increased by $284.8 million, or 21.5%, with transaction accounts up $182.2 million; $141.7 million of the transaction account growth was in noninterest-bearing deposits.

    * Please refer to the section entitled "Reconciliation of Non-GAAP Financial Measures" in this press release and to the financial tables entitled "GAAP to Non-GAAP reconciliation" for a reconciliation to the most directly comparable GAAP financial measures.

    Pending Merger

    On July 13, 2021, the boards of directors of F.N.B. Corporation (NYSE:FNB), the holding company for First National Bank of Pennsylvania, and the Company announced the execution of a definitive merger agreement for F.N.B. Corporation to acquire Howard Bancorp, including its wholly-owned banking subsidiary, Howard Bank, in an all-stock transaction. The completion of the merger remains subject to receipt of regulatory approvals, approval of the Company's stockholders and satisfaction of other customary closing conditions.

    Due to the pending merger, the Company will not be holding an earnings call to review its second quarter 2021 financial results.

    About the Company

    Howard Bancorp, Inc. is the parent company of Howard Bank, a Maryland-chartered trust company operating as a commercial bank. Headquartered in Baltimore City, Maryland, Howard Bank operates a general commercial banking business through its 13 branches located throughout the Greater Baltimore Metropolitan Area. Additional information about Howard Bancorp, Inc. and Howard Bank are available on its website at www.HowardBank.com.

    Cautionary Note Regarding Forward-Looking Statements

    This press release and statements by the Company's management contains "forward-looking statements" as that phrase is defined in the Private Securities Litigation Reform Act of 1995. Forward looking statements can be identified by words such as "anticipated," "expects," "intends," "believes," "may," "likely," "will," "look forward" or other statements that indicate future periods. Such statements include, without limitation, statements regarding management's predictions or expectations about future economic conditions, statements about the Company's business or financial performance, as well as management's outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. Such forward-looking statements are based on various assumptions (some of which may be beyond the Company's control) and are subject to risks and uncertainties which change over time and other factors which could cause actual results to differ materially from those currently anticipated. These risks and uncertainties include, but are not limited to: the impact of the global COVID-19 pandemic on our business, including the impact of the actions taken by governmental authorities to try and contain the virus or address the impact of the virus on the United States economy (including, without limitation, the CARES Act and the Consolidated Appropriations Act, 2021), and the resulting effect of these items on our operations, liquidity and capital position, and on the financial condition of the Company's borrowers and other customers; risks related to the Company's proposed merger with F.N.B. Corporation, conditions in the financial markets and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market areas, including the effects of declines in housing markets, an increase in unemployment levels and slowdowns in economic growth; the Company's level of nonperforming assets and the costs associated with resolving problem loans including litigation and other costs; the potential inability to replace income lost from exiting our mortgage banking activities with new revenues; the impact of changes in interest rates; credit quality and strength of underlying collateral; the credit risk associated with the substantial amount of commercial real estate, construction and land development, and commercial and industrial loans in the Company's loan portfolio; the extensive federal and state regulation, supervision and examination governing almost every aspect of the Company's operations and potential expenses associated with complying with such regulations; possible additional loan losses and impairment of the collectability of loans; the Company's ability to comply with applicable capital and liquidity requirements; any further impairment of the Company's goodwill or other intangible assets; losses resulting from pending or potential litigation claims may exceed amounts accrued with respect to such matters; system failure or cybersecurity breaches of the Company's network security; the Company's ability to recruit and retain key employees; the effects of weather and natural disasters such as floods, droughts, wind, tornadoes and hurricanes as well as effects from geopolitical instability and man-made disasters including terrorist attacks; the effects of any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory and compliance risk resulting from developments related to any of the risks discussed above; and other risks and uncertainties. Additional risks and uncertainties are contained in the "Risk Factors" and forward-looking statements disclosure in the Company's most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. The inclusion of this forward-looking information should not be construed as a representation by us or any person that future events, plans, or expectations contemplated by us will be achieved. Forward-looking statements are as of the date they are made, and the Company does not undertake to update any forward-looking statement, whether written or oral, whether as a result of new information, future events, or otherwise, except as required by law.

    Additional information is available at www.HowardBank.com.

    HOWARD BANCORP, INC. AND SUBSIDIARY
    Selected Unaudited Financial Data
    (in thousands except per share data)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

    Income Statement Data:          
    Interest income  

    $

    42,617

     

     

    $

    43,700

     

     

    $

    21,382

     

     

    $

    21,235

     

     

    $

    21,474

     

    Interest expense  

     

    2,847

     

     

     

    8,055

     

     

     

    1,300

     

     

     

    1,547

     

     

     

    3,354

     

    Net interest income  

     

    39,770

     

     

     

    35,645

     

     

     

    20,082

     

     

     

    19,688

     

     

     

    18,120

     

    Provision for credit losses  

     

    1,000

     

     

     

    6,445

     

     

     

    -

     

     

     

    1,000

     

     

     

    3,000

     

    Net interest income after provision for credit losses  

     

    38,770

     

     

     

    29,200

     

     

     

    20,082

     

     

     

    18,688

     

     

     

    15,120

     

    Noninterest income  

     

    4,422

     

     

     

    8,125

     

     

     

    2,353

     

     

     

    2,069

     

     

     

    4,759

     

    Noninterest expense  

     

    24,639

     

     

     

    62,187

     

     

     

    12,297

     

     

     

    12,342

     

     

     

    47,628

     

    Income (loss) before income taxes  

     

    18,553

     

     

     

    (24,862

    )

     

     

    10,138

     

     

     

    8,415

     

     

     

    (27,749

    )

    Income tax expense (benefit)  

     

    4,895

     

     

     

    1,204

     

     

     

    2,682

     

     

     

    2,213

     

     

     

    1,660

     

    Net income (loss)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    (29,409

    )

             
    Per Share Data and Shares Outstanding:          
    Net income (loss) per common share - basic  

    $

    0.73

     

     

    $

    (1.39

    )

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    (1.57

    )

    Net income (loss) per common share - diluted  

    $

    0.72

     

     

    $

    (1.39

    )

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    (1.57

    )

    Book value per common share, at period end  

    $

    16.14

     

     

    $

    15.14

     

     

    $

    16.14

     

     

    $

    15.58

     

     

    $

    15.14

     

    Tangible book value per common share, at period end (1)  

    $

    14.28

     

     

    $

    13.17

     

     

    $

    14.28

     

     

    $

    13.70

     

     

    $

    13.17

     

    Average common shares outstanding  

     

    18,777

     

     

     

    18,791

     

     

     

    18,787

     

     

     

    18,768

     

     

     

    18,716

     

    Diluted average common shares outstanding  

     

    18,847

     

     

     

    18,791

     

     

     

    18,871

     

     

     

    18,797

     

     

     

    18,716

     

    Shares outstanding, at period end  

     

    18,795

     

     

     

    18,716

     

     

     

    18,795

     

     

     

    18,782

     

     

     

    18,716

     

             
    Balance Sheet Data:          
    Total assets  

    $

    2,599,541

     

     

    $

    2,463,450

     

     

    $

    2,599,541

     

     

    $

    2,625,550

     

     

    $

    2,463,450

     

             
    Portfolio loans, net of unearned income (1)  

     

    1,799,847

     

     

     

    1,704,911

     

     

     

    1,799,847

     

     

     

    1,745,862

     

     

     

    1,704,911

     

    Paycheck Protection Program loans, net of unearned income  

     

    142,660

     

     

     

    193,719

     

     

     

    142,660

     

     

     

    201,588

     

     

     

    193,719

     

    Total loans and leases, net of unearned income  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,898,630

     

             
    Allowance for loan losses  

     

    18,288

     

     

     

    16,356

     

     

     

    18,288

     

     

     

    18,368

     

     

     

    16,356

     

    Other interest-earning assets  

     

    442,583

     

     

     

    343,149

     

     

     

    442,583

     

     

     

    461,818

     

     

     

    343,149

     

    Total deposits  

     

    2,025,557

     

     

     

    1,830,674

     

     

     

    2,025,557

     

     

     

    2,044,926

     

     

     

    1,830,674

     

    Total borrowings  

     

    247,126

     

     

     

    312,173

     

     

     

    247,126

     

     

     

    263,838

     

     

     

    312,173

     

    Common and total stockholders' equity  

     

    303,263

     

     

     

    283,281

     

     

     

    303,263

     

     

     

    292,675

     

     

     

    283,281

     

             
    Average total assets  

     

    2,563,631

     

     

     

    2,449,822

     

     

     

    2,587,151

     

     

     

    2,539,849

     

     

     

    2,529,797

     

    Average common and total stockholders' equity  

     

    298,765

     

     

     

    316,980

     

     

     

    300,234

     

     

     

    297,280

     

     

     

    319,152

     

             
    Selected Performance Metrics:          
    Return on average assets (2)  

     

    1.07

    %

     

     

    (2.14

    )%

     

     

    1.16

    %

     

     

    0.99

    %

     

     

    (4.68

    )%

    Return on average common equity (2)  

     

    9.22

    %

     

     

    (16.54

    )%

     

     

    9.96

    %

     

     

    8.46

    %

     

     

    (37.06

    )%

    Pre-provision net revenue ("PPNR") (1)  

    $

    19,553

     

     

    $

    (18,417

    )

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    (24,749

    )

    PPNR to average assets (1)  

     

    1.54

    %

     

     

    1.22

    %

     

     

    1.57

    %

     

     

    1.50

    %

     

     

    1.26

    %

    Net interest margin (2),(3)  

     

    3.41

    %

     

     

    3.28

    %

     

     

    3.39

    %

     

     

    3.43

    %

     

     

    3.22

    %

    Efficiency ratio (4)  

     

    55.75

    %

     

     

    142.08

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    208.17

    %

    Core efficiency ratio (1)  

     

    55.75

    %

     

     

    61.90

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    60.01

    %

             
    Asset Quality Ratios:          
    Nonperforming loans to portfolio loans (1)  

     

    0.90

    %

     

     

    1.08

    %

     

     

    0.90

    %

     

     

    0.90

    %

     

     

    1.08

    %

    Nonperforming assets to portfolio loans and OREO (1)  

     

    0.94

    %

     

     

    1.21

    %

     

     

    0.94

    %

     

     

    0.94

    %

     

     

    1.21

    %

    Nonperforming assets to total assets  

     

    0.65

    %

     

     

    0.84

    %

     

     

    0.65

    %

     

     

    0.62

    %

     

     

    0.84

    %

    Allowance for loan losses to total loans  

     

    0.94

    %

     

     

    0.86

    %

     

     

    0.94

    %

     

     

    0.94

    %

     

     

    0.86

    %

    Allowance for loan losses to portfolio loans (1)  

     

    1.02

    %

     

     

    0.96

    %

     

     

    1.02

    %

     

     

    1.05

    %

     

     

    0.96

    %

    Allowance for loan losses to nonperforming loans  

     

    112.76

    %

     

     

    88.56

    %

     

     

    112.76

    %

     

     

    116.82

    %

     

     

    88.56

    %

    Net chargeoffs to average total loans and leases (2)  

     

    0.20

    %

     

     

    0.05

    %

     

     

    0.02

    %

     

     

    0.43

    %

     

     

    0.01

    %

             
    Capital Ratios (Bancorp):          
    Tier 1 capital to average assets (leverage ratio)  

     

    9.74

    %

     

     

    8.73

    %

     

     

    9.74

    %

     

     

    9.53

    %

     

     

    8.73

    %

    Common equity tier 1 capital to risk-weighted assets  

     

    12.26

    %

     

     

    11.66

    %

     

     

    12.26

    %

     

     

    12.06

    %

     

     

    11.66

    %

    Tier 1 capital to risk-weighted assets  

     

    12.26

    %

     

     

    11.66

    %

     

     

    12.26

    %

     

     

    12.06

    %

     

     

    11.66

    %

    Total capital to risk-weighted assets  

     

    14.62

    %

     

     

    14.09

    %

     

     

    14.62

    %

     

     

    14.47

    %

     

     

    14.09

    %

    Average equity to average assets  

     

    11.65

    %

     

     

    12.94

    %

     

     

    11.60

    %

     

     

    11.70

    %

     

     

    12.62

    %

             
    (1) This is a non-GAAP measure. See the GAAP to Non-GAAP Reconciliation at the end of the financial statements.
    (2) Annualized
    (3) Net interest income divided by average earning assets
    (4) Noninterest expense divided by the sum of net interest income and noninterest income
    HOWARD BANCORP, INC. AND SUBSIDIARY
    Unaudited Consolidated Statements of Income (Loss)
    (in thousands except per share data)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

    Interest income  

    $

    42,617

     

     

    $

    43,700

     

     

    $

    21,382

     

     

    $

    21,235

     

     

    $

    21,474

     

    Interest expense  

     

    2,847

     

     

     

    8,055

     

     

     

    1,300

     

     

     

    1,547

     

     

     

    3,354

     

    Net interest income  

     

    39,770

     

     

     

    35,645

     

     

     

    20,082

     

     

     

    19,688

     

     

     

    18,120

     

    Provision for credit losses  

     

    1,000

     

     

     

    6,445

     

     

     

    -

     

     

     

    1,000

     

     

     

    3,000

     

    Net interest income after provision for credit losses  

     

    38,770

     

     

     

    29,200

     

     

     

    20,082

     

     

     

    18,688

     

     

     

    15,120

     

    Noninterest income:          
    Service charges on deposit accounts  

     

    1,193

     

     

     

    1,075

     

     

     

    654

     

     

     

    539

     

     

     

    433

     

    Realized and unrealized gains from mortgage banking  

     

    -

     

     

     

    1,036

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Gain (loss) on sale of securities  

     

    -

     

     

     

    3,044

     

     

     

    -

     

     

     

    -

     

     

     

    3,044

     

    Gain (loss) on the disposal of premises & equipment  

     

    -

     

     

     

    6

     

     

     

    -

     

     

     

    -

     

     

     

    6

     

    Income from bank owned life insurance  

     

    845

     

     

     

    886

     

     

     

    421

     

     

     

    424

     

     

     

    441

     

    Loan related fees and service charges  

     

    568

     

     

     

    755

     

     

     

    271

     

     

     

    297

     

     

     

    175

     

    Other income  

     

    1,816

     

     

     

    1,323

     

     

     

    1,007

     

     

     

    809

     

     

     

    660

     

    Total noninterest income  

     

    4,422

     

     

     

    8,125

     

     

     

    2,353

     

     

     

    2,069

     

     

     

    4,759

     

    Noninterest expense:          
    Compensation and benefits  

     

    14,065

     

     

     

    14,700

     

     

     

    7,143

     

     

     

    6,922

     

     

     

    6,259

     

    Occupancy and equipment  

     

    2,643

     

     

     

    2,275

     

     

     

    1,318

     

     

     

    1,325

     

     

     

    1,242

     

    Marketing and business development  

     

    638

     

     

     

    903

     

     

     

    341

     

     

     

    297

     

     

     

    453

     

    Professional fees  

     

    1,543

     

     

     

    1,360

     

     

     

    809

     

     

     

    734

     

     

     

    634

     

    Data processing fees  

     

    1,866

     

     

     

    1,776

     

     

     

    982

     

     

     

    884

     

     

     

    849

     

    FDIC assessment  

     

    466

     

     

     

    499

     

     

     

    171

     

     

     

    295

     

     

     

    236

     

    Other real estate owned  

     

    40

     

     

     

    346

     

     

     

    -

     

     

     

    40

     

     

     

    268

     

    Loan production expense  

     

    335

     

     

     

    660

     

     

     

    181

     

     

     

    154

     

     

     

    192

     

    Amortization of core deposit intangible  

     

    1,209

     

     

     

    1,379

     

     

     

    594

     

     

     

    615

     

     

     

    680

     

    Goodwill impairment charge  

     

    -

     

     

     

    34,500

     

     

     

    -

     

     

     

    -

     

     

     

    34,500

     

    Other operating expense  

     

    1,834

     

     

     

    3,789

     

     

     

    758

     

     

     

    1,076

     

     

     

    2,315

     

    Total noninterest expense  

     

    24,639

     

     

     

    62,187

     

     

     

    12,297

     

     

     

    12,342

     

     

     

    47,628

     

    Income (loss) before income taxes  

     

    18,553

     

     

     

    (24,862

    )

     

     

    10,138

     

     

     

    8,415

     

     

     

    (27,749

    )

    Income tax expense (benefit)  

     

    4,895

     

     

     

    1,204

     

     

     

    2,682

     

     

     

    2,213

     

     

     

    1,660

     

    Net income (loss)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    (29,409

    )

               
    Net income (loss) per common share:          
    Basic  

    $

    0.73

     

     

    $

    (1.39

    )

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    (1.57

    )

    Diluted  

    $

    0.72

     

     

    $

    (1.39

    )

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    (1.57

    )

               
    Average common shares outstanding:          
    Basic  

     

    18,777

     

     

     

    18,791

     

     

     

    18,787

     

     

     

    18,768

     

     

     

    18,716

     

    Diluted  

     

    18,847

     

     

     

    18,791

     

     

     

    18,871

     

     

     

    18,797

     

     

     

    18,716

     

               
    Selected Performance Metrics:          
    Return on average assets  

     

    1.07

    %

     

     

    -2.14

    %

     

     

    1.16

    %

     

     

    0.99

    %

     

     

    -4.68

    %

    Return on average common equity  

     

    9.22

    %

     

     

    -16.54

    %

     

     

    9.96

    %

     

     

    8.46

    %

     

     

    -37.06

    %

    Core Pre-provision net revenue ("PPNR") (1)  

    $

    19,553

     

     

    $

    14,921

     

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    7,931

     

    Core PPNR to average assets (1)  

     

    1.54

    %

     

     

    1.22

    %

     

     

    1.57

    %

     

     

    1.50

    %

     

     

    1.26

    %

    Net interest margin  

     

    3.41

    %

     

     

    3.28

    %

     

     

    3.39

    %

     

     

    3.43

    %

     

     

    3.22

    %

    Efficiency ratio  

     

    55.75

    %

     

     

    142.08

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    208.17

    %

    Core efficiency ratio (1)  

     

    55.75

    %

     

     

    61.90

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    60.01

    %

               
    (1) This is a non-GAAP measure. See the GAAP to Non-GAAP Reconciliation at the end of the financial statements.
    HOWARD BANCORP, INC. AND SUBSIDIARY
    Unaudited Consolidated Balance Sheets
    (in thousands except per share data)
     

    PERIOD ENDED

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

    ASSETS          
    Cash and due from banks  

    $

    12,681

     

     

    $

    10,750

     

     

    $

    9,415

     

     

    $

    11,043

     

     

    $

    12,652

     

    Interest bearing deposits with banks  

     

    59,754

     

     

     

    68,822

     

     

     

    65,204

     

     

     

    59,539

     

     

     

    46,418

     

    Total cash and cash equivalents  

     

    72,435

     

     

     

    79,572

     

     

     

    74,619

     

     

     

    70,582

     

     

     

    59,070

     

    Securities available for sale, at fair value  

     

    367,873

     

     

     

    377,040

     

     

     

    375,397

     

     

     

    377,471

     

     

     

    276,889

     

    Securities held to maturity, at amortized cost  

     

    6,000

     

     

     

    6,250

     

     

     

    7,250

     

     

     

    7,250

     

     

     

    7,250

     

    Federal Home Loan Bank of Atlanta stock, at cost  

     

    8,956

     

     

     

    9,706

     

     

     

    10,637

     

     

     

    10,637

     

     

     

    12,592

     

    Portfolio loans, net of unearned income (1)  

     

    1,799,847

     

     

     

    1,745,862

     

     

     

    1,698,322

     

     

     

    1,688,030

     

     

     

    1,704,911

     

    Paycheck Protection Program loans, net of unearned inc  

     

    142,660

     

     

     

    201,588

     

     

     

    167,639

     

     

     

    196,375

     

     

     

    193,719

     

    Total loans and leases, net of unearned income  

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

    Allowance for loan losses  

     

    (18,288

    )

     

     

    (18,368

    )

     

     

    (19,162

    )

     

     

    (17,657

    )

     

     

    (16,356

    )

    Net loans and leases  

     

    1,924,219

     

     

     

    1,929,082

     

     

     

    1,846,799

     

     

     

    1,866,748

     

     

     

    1,882,274

     

    Bank premises and equipment, net  

     

    40,290

     

     

     

    40,700

     

     

     

    41,142

     

     

     

    42,147

     

     

     

    42,434

     

    Goodwill  

     

    31,449

     

     

     

    31,449

     

     

     

    31,449

     

     

     

    31,449

     

     

     

    31,449

     

    Core deposit intangible  

     

    4,586

     

     

     

    5,180

     

     

     

    5,795

     

     

     

    6,431

     

     

     

    7,090

     

    Bank owned life insurance  

     

    78,443

     

     

     

    78,021

     

     

     

    77,597

     

     

     

    77,157

     

     

     

    76,716

     

    Other real estate owned  

     

    629

     

     

     

    629

     

     

     

    743

     

     

     

    1,155

     

     

     

    2,137

     

    Deferred tax assets, net  

     

    28,324

     

     

     

    32,175

     

     

     

    31,254

     

     

     

    34,687

     

     

     

    35,034

     

    Interest receivable and other assets  

     

    36,337

     

     

     

    35,746

     

     

     

    35,309

     

     

     

    33,470

     

     

     

    30,515

     

    Total assets  

    $

    2,599,541

     

     

    $

    2,625,550

     

     

    $

    2,537,991

     

     

    $

    2,559,184

     

     

    $

    2,463,450

     

               
    LIABILITIES          
    Noninterest-bearing deposits  

    $

    778,388

     

     

    $

    726,643

     

     

    $

    676,801

     

     

    $

    657,028

     

     

    $

    671,598

     

    Interest-bearing deposits  

     

    1,247,169

     

     

     

    1,318,283

     

     

     

    1,298,613

     

     

     

    1,315,710

     

     

     

    1,159,076

     

    Total deposits  

     

    2,025,557

     

     

     

    2,044,926

     

     

     

    1,975,414

     

     

     

    1,972,738

     

     

     

    1,830,674

     

    FHLB advances  

     

    205,000

     

     

     

    225,000

     

     

     

    200,000

     

     

     

    200,000

     

     

     

    246,000

     

    Fed funds and repos  

     

    13,436

     

     

     

    10,353

     

     

     

    13,634

     

     

     

    41,473

     

     

     

    37,834

     

    Subordinated debt  

     

    28,690

     

     

     

    28,485

     

     

     

    28,437

     

     

     

    28,388

     

     

     

    28,339

     

    Total borrowings  

     

    247,126

     

     

     

    263,838

     

     

     

    242,071

     

     

     

    269,861

     

     

     

    312,173

     

    Accrued expenses and other liabilities  

     

    23,595

     

     

     

    24,111

     

     

     

    25,874

     

     

     

    27,085

     

     

     

    37,322

     

    Total liabilities  

     

    2,296,278

     

     

     

    2,332,875

     

     

     

    2,243,359

     

     

     

    2,269,684

     

     

     

    2,180,169

     

               
    STOCKHOLDERS' EQUITY          
    Common stock - $0.01 par value  

     

    188

     

     

     

    188

     

     

     

    187

     

     

     

    187

     

     

     

    187

     

    Additional paid in capital  

     

    271,086

     

     

     

    270,934

     

     

     

    270,591

     

     

     

    270,445

     

     

     

    270,057

     

    Retained earnings  

     

    31,825

     

     

     

    24,369

     

     

     

    18,167

     

     

     

    13,696

     

     

     

    9,090

     

    Accumulated other comprehensive income  

     

    164

     

     

     

    (2,816

    )

     

     

    5,687

     

     

     

    5,172

     

     

     

    3,947

     

    Total stockholders' equity  

     

    303,263

     

     

     

    292,675

     

     

     

    294,632

     

     

     

    289,500

     

     

     

    283,281

     

    Total liabilities and stockholders' equity  

    $

    2,599,541

     

     

    $

    2,625,550

     

     

    $

    2,537,991

     

     

    $

    2,559,184

     

     

    $

    2,463,450

     

               
    Capital Ratios (Bancorp)          
    Tier 1 capital to average assets (leverage ratio)  

     

    9.74

    %

     

     

    9.53

    %

     

     

    9.26

    %

     

     

    9.07

    %

     

     

    8.73

    %

    Common equity tier 1 capital to risk-weighted assets  

     

    12.26

    %

     

     

    12.06

    %

     

     

    11.83

    %

     

     

    11.65

    %

     

     

    11.66

    %

    Tier 1 capital to risk-weighted assets  

     

    12.26

    %

     

     

    12.06

    %

     

     

    11.83

    %

     

     

    11.65

    %

     

     

    11.66

    %

    Total capital to risk-weighted assets  

     

    14.62

    %

     

     

    14.47

    %

     

     

    14.32

    %

     

     

    14.11

    %

     

     

    14.09

    %

               
    Asset Quality Measures          
    Nonperforming loans  

    $

    16,219

     

     

    $

    15,723

     

     

    $

    19,430

     

     

    $

    16,984

     

     

    $

    18,469

     

    Other real estate owned (OREO)  

     

    629

     

     

     

    629

     

     

     

    743

     

     

     

    1,155

     

     

     

    2,137

     

    Total nonperforming assets  

    $

    16,848

     

     

    $

    16,352

     

     

    $

    20,173

     

     

    $

    18,139

     

     

    $

    20,606

     

               
    Nonperforming loans to portfolio loans (1)  

     

    0.90

    %

     

     

    0.90

    %

     

     

    1.14

    %

     

     

    1.01

    %

     

     

    1.08

    %

    Nonperforming assets to portfolio loans and OREO (1)  

     

    0.94

    %

     

     

    0.94

    %

     

     

    1.19

    %

     

     

    1.07

    %

     

     

    1.21

    %

    Nonperforming assets to total assets  

     

    0.65

    %

     

     

    0.62

    %

     

     

    0.79

    %

     

     

    0.71

    %

     

     

    0.84

    %

    Allowance for loan losses to total loans  

     

    0.94

    %

     

     

    0.94

    %

     

     

    1.03

    %

     

     

    0.94

    %

     

     

    0.86

    %

    Allowance for loan losses to portfolio loans (1)  

     

    1.02

    %

     

     

    1.05

    %

     

     

    1.13

    %

     

     

    1.05

    %

     

     

    0.96

    %

    Allowance for loan losses to nonperforming loans  

     

    112.76

    %

     

     

    116.82

    %

     

     

    98.62

    %

     

     

    103.96

    %

     

     

    88.56

    %

    Net chargeoffs to average portfolio loans and leases (1), (2)  

     

    0.02

    %

     

     

    0.43

    %

     

     

    0.05

    %

     

     

    0.02

    %

     

     

    0.01

    %

    Provision for credit losses to average portfolio loans (1), (2)  

     

    0.00

    %

     

     

    0.24

    %

     

     

    0.40

    %

     

     

    0.40

    %

     

     

    0.69

    %

               
    (1) This is a non-GAAP measure. See the GAAP to Non-GAAP Reconciliation at the end of the financial statements.
    (2) Annualized
    HOWARD BANCORP, INC. AND SUBSIDIARY
    Average Balances, Yields, and Rates
    (in thousands)
     

    Three Months Ended June 30, 2021

     

    Three Months Ended March 31, 2021

     

    Three Months Ended June 30, 2020

     

    Average

    Balance

     

    Income /

    Expense

     

    Yield /

    Rate

     

    Average

    Balance

     

    Income /

    Expense

     

    Yield /

    Rate

     

    Average

    Balance

     

    Income /

    Expense

     

    Yield /

    Rate

    Earning assets  
    Loans and leases:  
    Commercial loans and leases  

    $

    358,980

     

    $

    3,271

    3.65

    %

    $

    344,841

     

    $

    3,085

    3.63

    %

    $

    375,835

     

    $

    3,730

    3.99

    %

    Commercial real estate  

     

    755,815

     

     

    8,528

    4.53

     

    736,282

     

     

    8,556

    4.71

     

    694,613

     

     

    8,143

    4.71

    Construction and land  

     

    118,704

     

     

    1,116

    3.77

     

    117,251

     

     

    1,109

    3.84

     

    132,899

     

     

    1,287

    3.89

    Residential real estate  

     

    446,784

     

     

    4,249

    3.81

     

    443,225

     

     

    4,072

    3.73

     

    490,110

     

     

    4,948

    4.06

    Consumer  

     

    80,418

     

     

    748

    3.73

     

    65,136

     

     

    658

    4.09

     

    45,619

     

     

    536

    4.73

    Total portfolio loans  

     

    1,760,701

     

     

    17,912

    4.08

     

    1,706,735

     

     

    17,479

    4.15

     

    1,739,076

     

     

    18,644

    4.31

    Paycheck Protection Program loans  

     

    177,546

     

     

    1,776

    4.01

     

    186,728

     

     

    2,203

    4.79

     

    142,715

     

     

    896

    2.53

    Total loans and leases  

     

    1,938,247

     

     

    19,688

    4.07

     

    1,893,463

     

     

    19,682

    4.22

     

    1,881,791

     

     

    19,540

    4.18

    Securities available for sale:  
    U.S Gov agencies  

     

    45,256

     

     

    274

    2.43

     

    48,253

     

     

    288

    2.42

     

    80,217

     

     

    532

    2.67

    Mortgage-backed  

     

    320,960

     

     

    1,088

    1.36

     

    319,063

     

     

    929

    1.18

     

    189,419

     

     

    945

    2.01

    Corporate debentures  

     

    9,294

     

     

    139

    6.00

     

    9,152

     

     

    140

    6.20

     

    5,507

     

     

    92

    6.72

    Total available for sale securities  

     

    375,510

     

     

    1,501

    1.60

     

    376,467

     

     

    1,357

    1.46

     

    275,143

     

     

    1,569

    2.29

    Securities held to maturity  

     

    6,206

     

     

    88

    5.69

     

    6,283

     

     

    89

    5.72

     

    7,745

     

     

    112

    5.82

    FHLB Atlanta stock, at cost  

     

    9,008

     

     

    99

    4.39

     

    10,687

     

     

    101

    3.85

     

    13,015

     

     

    220

    6.80

    Interest bearing deposits in banks  

     

    45,741

     

     

    6

    0.06

     

    38,297

     

     

    6

    0.06

     

    86,181

     

     

    20

    0.09

    Loans held for sale  

     

    -

     

     

    -

    -

     

    -

     

     

    -

    -

     

    1,365

     

     

    13

    3.83

    Total earning assets  

     

    2,374,712

     

     

    21,382

    3.61

    %

     

    2,325,198

     

     

    21,235

    3.70

    %

     

    2,265,240

     

     

    21,474

    3.81

    %

    Cash and due from banks  

     

    10,781

     

     

    10,586

     

     

    16,056

     

    Bank premises and equipment, net  

     

    40,593

     

     

    40,993

     

     

    42,431

     

    Goodwill  

     

    31,449

     

     

    31,449

     

     

    65,570

     

    Core deposit intangible  

     

    4,956

     

     

    5,563

     

     

    7,522

     

    Other assets  

     

    143,052

     

     

    145,158

     

     

    146,395

     

    Less: allowance for loan losses  

     

    (18,392

    )

     

    (19,098

    )

     

    (13,417

    )

    Total assets  

    $

    2,587,151

     

    $

    2,539,849

     

    $

    2,529,797

     

       
    Interest-bearing liabilities  
    Deposits:  
    Interest-bearing demand accounts  

    $

    227,272

     

    $

    19

    0.03

    %

    $

    218,053

     

    $

    22

    0.04

    %

    $

    186,781

     

    $

    57

    0.12

    %

    Money market  

     

    428,169

     

     

    66

    0.06

     

    442,930

     

     

    83

    0.08

     

    365,658

     

     

    342

    0.38

    Savings  

     

    180,992

     

     

    15

    0.03

     

    171,508

     

     

    12

    0.03

     

    140,904

     

     

    25

    0.07

    Time deposits  

     

    409,404

     

     

    310

    0.30

     

    438,545

     

     

    543

    0.50

     

    557,401

     

     

    1,959

    1.41

    Total interest-bearing deposits  

     

    1,245,837

     

     

    410

    0.13

     

    1,271,036

     

     

    660

    0.21

     

    1,250,744

     

     

    2,383

    0.77

    Borrowings:  
    FHLB advances  

     

    206,231

     

     

    443

    0.86

     

    207,696

     

     

    441

    0.86

     

    255,945

     

     

    506

    0.80

    Fed funds and repos  

     

    10,751

     

     

    1

    0.04

     

    12,983

     

     

    1

    0.03

     

    16,747

     

     

    13

    0.31

    Subordinated debt  

     

    28,608

     

     

    446

    6.25

     

    28,455

     

     

    446

    6.35

     

    28,307

     

     

    452

    6.42

    Total borrowings  

     

    245,590

     

     

    890

    1.45

     

    249,133

     

     

    888

    1.44

     

    300,999

     

     

    971

    1.30

    Total interest-bearing funds  

     

    1,491,427

     

     

    1,300

    0.35

    %

     

    1,520,169

     

     

    1,547

    0.41

    %

     

    1,551,743

     

     

    3,354

    0.87

    %

    Noninterest-bearing deposits  

     

    773,825

     

     

    699,021

     

     

    632,080

     

    Other liabilities  

     

    21,665

     

     

    23,379

     

     

    26,822

     

    Total liabilities  

     

    2,286,917

     

     

    2,242,569

     

     

    2,210,645

     

    Stockholders' equity  

     

    300,234

     

     

    297,280

     

     

    319,152

     

    Total liabilities & equity  

    $

    2,587,151

     

    $

    2,539,849

     

    $

    2,529,797

     

    Net interest rate spread (1)  

    $

    20,082

    3.26

    %

    $

    19,688

    3.29

    %

    $

    18,120

    2.94

    %

    Effect of noninterest-bearing funds  

    0.13

    0.14

    0.27

    Net interest margin on earning assets (2)  

    3.39

    %

    3.43

    %

    3.22

    %

       
    (1) The difference between the annualized yield on average total earning assets and the annualized cost of average total interest-bearing liabilities
    (2) Annualized net interest income divided by average total earning assets
    HOWARD BANCORP, INC. AND SUBSIDIARY
    Average Balances, Yields, and Rates
    (in thousands)
     

    Six Months Ended June 30, 2021

     

    Six Months Ended June 30, 2020

     

    Average

    Balance

     

    Income /

    Expense

     

    Yield /

    Rate

     

    Average

    Balance

     

    Income /

    Expense

     

    Yield /

    Rate

    Earning assets  
    Loans and leases:  
    Commercial loans and leases  

    $

    351,950

     

    $

    6,356

    3.64

    %

    $

    376,517

     

    $

    8,034

    4.29

    %

    Commercial real estate  

     

    746,102

     

     

    17,084

    4.62

     

    692,772

     

     

    16,589

    4.82

    Construction and land  

     

    117,982

     

     

    2,225

    3.80

     

    132,194

     

     

    2,750

    4.18

    Residential real estate  

     

    445,014

     

     

    8,321

    3.77

     

    499,572

     

     

    10,193

    4.10

    Consumer  

     

    72,819

     

     

    1,405

    3.89

     

    45,641

     

     

    1,056

    4.65

    Total portfolio loans  

     

    1,733,867

     

     

    35,391

    4.12

     

    1,746,696

     

     

    38,622

    4.45

    Paycheck Protection Program loans  

     

    182,112

     

     

    3,979

    4.41

     

    71,357

     

     

    896

    2.53

    Total loans and leases  

     

    1,915,979

     

     

    39,370

    4.14

     

    1,818,053

     

     

    39,518

    4.37

    Securities available for sale:  
    U.S Gov agencies  

     

    46,746

     

     

    562

    2.42

     

    75,523

     

     

    1,024

    2.73

    Mortgage-backed  

     

    320,017

     

     

    2,017

    1.27

     

    170,409

     

     

    1,923

    2.27

    Corporate debentures  

     

    9,224

     

     

    279

    6.11

     

    5,515

     

     

    184

    6.71

    Total available for sale securities  

     

    375,986

     

     

    2,858

    1.53

     

    251,447

     

     

    3,131

    2.50

    Securities held to maturity  

     

    6,244

     

     

    177

    5.71

     

    7,747

     

     

    225

    5.84

    FHLB Atlanta stock, at cost  

     

    9,843

     

     

    200

    4.09

     

    14,361

     

     

    393

    5.50

    Interest bearning deposits in banks  

     

    42,039

     

     

    12

    0.06

     

    85,521

     

     

    254

    0.60

    Loans held for sale  

     

    -

     

     

    -

    -

     

    9,894

     

     

    179

    3.64

    Total earning assets  

     

    2,350,092

     

     

    42,617

    3.66

    %

     

    2,187,023

     

     

    43,700

    4.02

    %

    Cash and due from banks  

     

    10,684

     

     

    14,833

     

    Bank premises and equipment, net  

     

    40,792

     

     

    42,560

     

    Goodwill  

     

    31,449

     

     

    65,760

     

    Core deposit intangible  

     

    5,258

     

     

    7,871

     

    Other assets  

     

    144,099

     

     

    143,843

     

    Less: allowance for loan losses  

     

    (18,743

    )

     

    (12,068

    )

    Total assets  

    $

    2,563,631

     

    $

    2,449,822

     

       
    Interest-bearing liabilities  
    Deposits:  
    Interest-bearing demand accounts  

    $

    222,688

     

    $

    41

    0.04

    %

    $

    185,043

     

    $

    214

    0.23

    %

    Money market  

     

    435,509

     

     

    149

    0.07

     

    367,218

     

     

    1,047

    0.57

    Savings  

     

    176,276

     

     

    27

    0.03

     

    137,240

     

     

    70

    0.10

    Time deposits  

     

    423,894

     

     

    853

    0.41

     

    540,691

     

     

    4,262

    1.59

    Total interest-bearing deposits  

     

    1,258,367

     

     

    1,070

    0.17

     

    1,230,192

     

     

    5,593

    0.91

    Borrowings:  
    FHLB advances  

     

    206,959

     

     

    884

    0.86

     

    288,407

     

     

    1,532

    1.07

    Fed funds and other borrowings  

     

    11,860

     

     

    2

    0.03

     

    11,707

     

     

    17

    0.29

    Subordinated debt  

     

    28,532

     

     

    891

    6.30

     

    28,282

     

     

    913

    6.49

    Total borrowings  

     

    247,351

     

     

    1,777

    1.45

     

    328,396

     

     

    2,462

    1.51

    Total interest-bearing funds  

     

    1,505,718

     

     

    2,847

    0.38

    %

     

    1,558,588

     

     

    8,055

    1.04

    %

    Noninterest-bearing deposits  

     

    736,630

     

     

    548,390

     

    Other liabilities  

     

    22,518

     

     

    25,864

     

    Total liabilities  

     

    2,264,866

     

     

    2,132,842

     

    Stockholders' equity  

     

    298,765

     

     

    316,980

     

    Total liabilities & equity  

    $

    2,563,631

     

    $

    2,449,822

     

    Net interest rate spread (1)  

    $

    39,770

    3.28

    %

    $

    35,645

    2.98

    %

    Effect of noninterest-bearing funds  

    0.13

    0.30

    Net interest margin on earning assets (2)  

    3.41

    %

    3.28

    %

       
    (1) The difference between the annualized yield on average total earning assets and the annualized cost of average total interest-bearing liabilities
    (2) Annualized net interest income divided by average total earning assets

    Reconciliation of Non-GAAP Financial Measures

    This press release contains references to financial measures that are not defined in generally accepted accounting principles ("GAAP"). Such non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this press release may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures we have discussed in this press release when comparing such non-GAAP financial measures.

    The Company considers the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. The Company believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results. We believe these measures provide investors with information regarding balance sheet profitability, and we believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

    The Company has excluded the after tax impact of its former mortgage banking activities, the goodwill impairment charge, and certain other items, as well as the income tax benefit of the change in net operating loss carryback rules as a result of the CARES Act. The reconciliation is presented on the following pages.

    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - CORE NET INCOME AND EPS
    (in thousands except per share data)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

    Adjustments:  

     

     

     

     

     

     

     

     

     

     

     

     

     

    Mortgage banking activities:  

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income  

     

    -

     

     

     

    (143

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Noninterest income  

     

    -

     

     

     

    (1,425

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Noninterest expenses  

     

    -

     

     

     

    1,438

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total pretax - mortgage banking activities  

     

    -

     

     

     

    (130

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Certain other items:  

     

     

     

     

     

     

     

     

     

     

     

     

     

    Securities gains  

     

    -

     

     

     

    (3,044

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Prepayment penalty - FHLB advances  

     

    -

     

     

     

    224

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    224

     

    Branch optimization charge  

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    554

     

     

     

    -

     

     

     

    -

     

    Litigation expense  

     

    -

     

     

     

    1,000

     

     

     

    -

     

     

     

    -

     

     

     

    980

     

     

     

    -

     

     

     

    1,000

     

    CFO departure  

     

    -

     

     

     

    788

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Goodwill impairment charge  

     

    -

     

     

     

    34,500

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    34,500

     

    Total pretax - certain other items  

     

    -

     

     

     

    33,468

     

     

     

    -

     

     

     

    -

     

     

     

    1,534

     

     

     

    -

     

     

     

    32,680

     

    Total core pretax income adjustments  

     

    -

     

     

     

    33,338

     

     

     

    -

     

     

     

    -

     

     

     

    1,534

     

     

     

    -

     

     

     

    32,680

     

    Income tax expense (benefit) of adjustments  

     

    -

     

     

     

    (276

    )

     

     

    -

     

     

     

    -

     

     

     

    414

     

     

     

    -

     

     

     

    (454

    )

    Total core pretax income adjustments, net of tax  

     

    -

     

     

     

    33,614

     

     

     

    -

     

     

     

    -

     

     

     

    1,120

     

     

     

    -

     

     

     

    33,134

     

    Less: One-time benefit of NOL carryback (CARES Act)  

     

    -

     

     

     

    (1,177

    )

     

     

    -

     

     

     

    -

     

     

     

    (94

    )

     

     

    -

     

     

     

    -

     

    Total core adjustments to net income  

     

    -

     

     

     

    32,437

     

     

     

    -

     

     

     

    -

     

     

     

    1,026

     

     

     

    -

     

     

     

    33,134

     

    Core net income (Non-GAAP)  

    $

    13,658

     

     

    $

    6,371

     

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    5,497

     

     

    $

    4,604

     

     

    $

    3,725

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Diluted average common shares  

     

    18,847

     

     

     

    18,791

     

     

     

    18,871

     

     

     

    18,797

     

     

     

    18,748

     

     

     

    18,737

     

     

     

    18,716

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Diluted EPS (GAAP)  

    $

    0.72

     

     

    $

    (1.39

    )

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    0.24

     

     

    $

    0.25

     

     

    $

    (1.57

    )

    Total core adjustments to net income  

    $

    -

     

     

     

    1.73

     

     

     

    -

     

     

     

    -

     

     

     

    0.05

     

     

     

    -

     

     

     

    1.77

     

    Core diluted EPS (Non-GAAP)  

    $

    0.72

     

     

    $

    0.34

     

     

    $

    0.40

     

     

    $

    0.33

     

     

    $

    0.29

     

     

    $

    0.25

     

     

    $

    0.20

     

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - PRE-PROVISION NET REVENUE ("PPNR")
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

    Plus: provision for credit losses  

     

    1,000

     

     

     

    6,445

     

     

     

    -

     

     

     

    1,000

     

     

     

    1,700

     

     

     

    1,700

     

     

     

    3,000

     

    Plus: income tax expense  

     

    4,895

     

     

     

    1,204

     

     

     

    2,682

     

     

     

    2,213

     

     

     

    1,093

     

     

     

    1,348

     

     

     

    1,660

     

    Pre-provision net revenue (Non-GAAP)  

    $

    19,553

     

     

    $

    (18,417

    )

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    7,264

     

     

    $

    7,652

     

     

    $

    (24,749

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments to net revenue:  

     

     

     

     

     

     

     

     

     

     

     

     

     

    Mortgage banking activities  

     

    -

     

     

     

    (130

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Securities gains  

     

    -

     

     

     

    (3,044

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Prepayment penalty - FHLB advances  

     

    -

     

     

     

    224

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    224

     

    Branch optimization charge  

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    554

     

     

     

    -

     

     

     

    -

     

    Litigation accrual  

     

    -

     

     

     

    1,000

     

     

     

    -

     

     

     

    -

     

     

     

    980

     

     

     

    -

     

     

     

    1,000

     

    CFO departure  

     

    -

     

     

     

    788

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Goodwill impairment charge  

     

    -

     

     

     

    34,500

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    34,500

     

    Total core pretax net revenue adjustments  

     

    -

     

     

     

    33,338

     

     

     

    -

     

     

     

    -

     

     

     

    1,534

     

     

     

    -

     

     

     

    32,680

     

    Core pre-provision net revenue (PPNR)  

    $

    19,553

     

     

    $

    14,921

     

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    8,798

     

     

    $

    7,652

     

     

    $

    7,931

     

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - PPNR / AVERAGE TANGIBLE COMMON EQUITY
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Core PPNR (Non-GAAP)  

    $

    19,553

     

     

    $

    14,921

     

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    8,798

     

     

    $

    7,652

     

     

    $

    7,931

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average common equity (GAAP)  

    $

    298,765

     

     

    $

    316,980

     

     

    $

    300,234

     

     

    $

    297,280

     

     

    $

    294,285

     

     

    $

    288,727

     

     

    $

    319,152

     

    Less average goodwill  

     

    (31,449

    )

     

     

    (65,760

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (65,570

    )

    Less average core deposit intangible, net  

     

    (4,018

    )

     

     

    (5,921

    )

     

     

    (3,795

    )

     

     

    (4,246

    )

     

     

    (4,716

    )

     

     

    (5,076

    )

     

     

    (5,671

    )

    Average tangible common equity (Non-GAAP)  

    $

    263,297

     

     

    $

    245,299

     

     

    $

    264,991

     

     

    $

    261,584

     

     

    $

    258,120

     

     

    $

    252,202

     

     

    $

    247,911

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Core PPNR / average tangible common equity (Non-GAAP)  

     

    14.98

    %

     

     

    12.23

    %

     

     

    15.35

    %

     

     

    14.60

    %

     

     

    13.56

    %

     

     

    12.07

    %

     

     

    12.87

    %

                   
    Annualized ratio based on days in quarter divided by days in year
    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - PPNR / AVERAGE TOTAL ASSETS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Core PPNR (Non-GAAP)  

    $

    19,553

     

     

    $

    14,921

     

     

    $

    10,138

     

     

    $

    9,415

     

     

    $

    8,798

     

     

    $

    7,652

     

     

    $

    7,931

     

                   
    Average total assets (GAAP)  

     

    2,563,631

     

     

     

    2,449,822

     

     

     

    2,587,151

     

     

     

    2,539,849

     

     

     

    2,527,869

     

     

     

    2,524,773

     

     

     

    2,529,797

     

                   
    Core PPNR / average total assets (Non-GAAP)  

     

    1.54

    %

     

     

    1.22

    %

     

     

    1.57

    %

     

     

    1.50

    %

     

     

    1.38

    %

     

     

    1.21

    %

     

     

    1.26

    %

                   
    Annualized ratio based on days in quarter divided by days in year
                   
                   
    GAAP TO NON-GAAP RECONCILIATION - EFFICIENCY RATIO
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net interest income (GAAP)  

    $

    39,770

     

     

    $

    35,645

     

     

    $

    20,082

     

     

    $

    19,688

     

     

    $

    19,686

     

     

    $

    18,272

     

     

    $

    18,120

     

    Adjustments:              
    Mortgage banking activities  

     

    -

     

     

     

    (143

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total core net interest income adjustments  

     

    -

     

     

     

    (143

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Core net interest income (Non-GAAP)  

    $

    39,770

     

     

    $

    35,502

     

     

    $

    20,082

     

     

    $

    19,688

     

     

    $

    19,686

     

     

    $

    18,272

     

     

    $

    18,120

     

                   
    Noninterest income (GAAP)  

    $

    4,422

     

     

    $

    8,125

     

     

    $

    2,353

     

     

    $

    2,069

     

     

    $

    2,145

     

     

    $

    2,089

     

     

    $

    4,759

     

    Adjustments:              
    Mortgage banking activities  

     

    -

     

     

     

    (1,425

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Securities gains  

     

    -

     

     

     

    (3,044

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Total core noninterest income adjustments  

     

    -

     

     

     

    (4,469

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Core noninterest income (Non-GAAP)  

    $

    4,422

     

     

    $

    3,656

     

     

    $

    2,353

     

     

    $

    2,069

     

     

    $

    2,145

     

     

    $

    2,089

     

     

    $

    1,715

     

                   
    Total net interest income and noninterest income (GAAP)  

    $

    44,192

     

     

    $

    43,770

     

     

    $

    22,435

     

     

    $

    21,757

     

     

    $

    21,831

     

     

    $

    20,361

     

     

    $

    22,879

     

    Adjustments:              
    Total core net interest income adjustments  

     

    -

     

     

     

    (143

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total core noninterest income adjustments  

     

    -

     

     

     

    (4,469

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Total core net interest income and noninterest income adjustments  

     

    -

     

     

     

    (4,612

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (3,044

    )

    Core net interest income + noninterest income (Non-GAAP)  

    $

    44,192

     

     

    $

    39,158

     

     

    $

    22,435

     

     

    $

    21,757

     

     

    $

    21,831

     

     

    $

    20,361

     

     

    $

    19,835

     

                   
    Noninterest expense (GAAP)  

    $

    24,639

     

     

    $

    62,187

     

     

    $

    12,297

     

     

    $

    12,342

     

     

    $

    14,567

     

     

    $

    12,709

     

     

    $

    47,628

     

    Adjustments:              
    Mortgage banking activities  

     

    -

     

     

     

    (1,438

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Prepayment penalty - FHLB advances  

     

    -

     

     

     

    (224

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (224

    )

    Branch optimization charge  

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (554

    )

     

     

    -

     

     

     

    -

     

    Litigation accrual  

     

    -

     

     

     

    (1,000

    )

     

     

    -

     

     

     

    -

     

     

     

    (980

    )

     

     

    -

     

     

     

    (1,000

    )

    CFO departure  

     

    -

     

     

     

    (788

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Goodwill impairment charge  

     

    -

     

     

     

    (34,500

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (34,500

    )

    Total core noninterest expense adjustments  

     

    -

     

     

     

    (37,950

    )

     

     

    -

     

     

     

    -

     

     

     

    (1,534

    )

     

     

    -

     

     

     

    (35,724

    )

    Core noninterest expense (Non-GAAP)  

    $

    24,639

     

     

    $

    24,237

     

     

    $

    12,297

     

     

    $

    12,342

     

     

    $

    13,033

     

     

    $

    12,709

     

     

    $

    11,904

     

                   
    Efficiency ratio (GAAP)  

     

    55.75

    %

     

     

    142.08

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    66.73

    %

     

     

    62.42

    %

     

     

    208.17

    %

                   
    Core efficiency ratio (Non-GAAP)  

     

    55.75

    %

     

     

    61.90

    %

     

     

    54.81

    %

     

     

    56.73

    %

     

     

    59.70

    %

     

     

    62.42

    %

     

     

    60.01

    %

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - TANGIBLE BOOK VALUE PER COMMON SHARE
    (in thousands except per share data)
                   
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Common and total stockholder's equity (GAAP)  

    $

    303,263

     

     

    $

    283,281

     

     

    $

    303,263

     

     

    $

    292,675

     

     

    $

    294,632

     

     

    $

    289,500

     

     

    $

    283,281

     

                   
    Total shares outstanding at period end  

     

    18,795

     

     

     

    18,716

     

     

     

    18,795

     

     

     

    18,782

     

     

     

    18,745

     

     

     

    18,742

     

     

     

    18,716

     

                   
    Book value per common share at period end (GAAP)  

    $

    16.14

     

     

    $

    15.14

     

     

    $

    16.14

     

     

    $

    15.58

     

     

    $

    15.72

     

     

    $

    15.45

     

     

    $

    15.14

     

                   
    Common and total stockholder's equity (GAAP)  

    $

    303,263

     

     

    $

    283,281

     

     

    $

    303,263

     

     

    $

    292,675

     

     

    $

    294,632

     

     

    $

    289,500

     

     

    $

    283,281

     

    Less goodwill  

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

    Less deposit intangible, net of deferred tax liability  

     

    (3,501

    )

     

     

    (5,358

    )

     

     

    (3,501

    )

     

     

    (3,942

    )

     

     

    (4,398

    )

     

     

    (4,869

    )

     

     

    (5,358

    )

    Tangible common equity (Non-GAAP)  

    $

    268,313

     

     

    $

    246,474

     

     

    $

    268,313

     

     

    $

    257,284

     

     

    $

    258,785

     

     

    $

    253,182

     

     

    $

    246,474

     

                   
    Total shares outstanding at period end  

     

    18,795

     

     

     

    18,716

     

     

     

    18,795

     

     

     

    18,782

     

     

     

    18,745

     

     

     

    18,742

     

     

     

    18,716

     

                   
    Tangible book value per common share (Non GAAP)  

    $

    14.28

     

     

    $

    13.17

     

     

    $

    14.28

     

     

    $

    13.70

     

     

    $

    13.81

     

     

    $

    13.51

     

     

    $

    13.17

     

    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - TANGIBLE COMMON EQUITY / TANGIBLE ASSETS
    (in thousands except per share data)
                   
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Common (and total) stockholder's equity (GAAP)  

    $

    303,263

     

     

    $

    283,281

     

     

    $

    303,263

     

     

    $

    292,675

     

     

    $

    294,632

     

     

    $

    289,500

     

     

    $

    283,281

     

    Less goodwill  

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

    Less deposit intangible, net of deferred tax liability  

     

    (3,501

    )

     

     

    (5,358

    )

     

     

    (3,501

    )

     

     

    (3,942

    )

     

     

    (4,398

    )

     

     

    (4,869

    )

     

     

    (5,358

    )

    Tangible common equity (Non-GAAP)  

    $

    268,313

     

     

    $

    246,474

     

     

    $

    268,313

     

     

    $

    257,284

     

     

    $

    258,785

     

     

    $

    253,182

     

     

    $

    246,474

     

                   
    Total assets (GAAP)  

    $

    2,599,541

     

     

    $

    2,463,450

     

     

    $

    2,599,541

     

     

    $

    2,625,550

     

     

    $

    2,537,991

     

     

    $

    2,559,184

     

     

    $

    2,463,450

     

    Less goodwill  

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

    Less deposit intangible, net of deferred tax liability  

     

    (3,501

    )

     

     

    (5,358

    )

     

     

    (3,501

    )

     

     

    (3,942

    )

     

     

    (4,398

    )

     

     

    (4,869

    )

     

     

    (5,358

    )

    Tangible assets (Non-GAAP)  

    $

    2,564,591

     

     

    $

    2,426,643

     

     

    $

    2,564,591

     

     

    $

    2,590,159

     

     

    $

    2,502,144

     

     

    $

    2,522,866

     

     

    $

    2,426,643

     

                   
    Tangible common equity / tangible assets (period end)  

     

    10.46

    %

     

     

    10.16

    %

     

     

    10.46

    %

     

     

    9.93

    %

     

     

    10.34

    %

     

     

    10.04

    %

     

     

    10.16

    %

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - RETURN ON AVERAGE COMMON EQUITY
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

                   
    Average common (and total) equity (GAAP)  

     

    298,765

     

     

     

    316,980

     

     

     

    300,234

     

     

     

    297,280

     

     

     

    294,285

     

     

     

    288,727

     

     

     

    319,152

     

                   
    Return on average common equity (GAAP)  

     

    9.22

    %

     

     

    -16.54

    %

     

     

    9.96

    %

     

     

    8.46

    %

     

     

    6.04

    %

     

     

    6.34

    %

     

     

    -37.06

    %

                   
    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

    Total core adjustments to net income (loss)  

     

    -

     

     

     

    32,437

     

     

     

    -

     

     

     

    -

     

     

     

    1,026

     

     

     

    -

     

     

     

    33,134

     

    Core net income (Non-GAAP)  

    $

    13,658

     

     

    $

    6,371

     

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    5,497

     

     

    $

    4,604

     

     

    $

    3,725

     

                   
    Average common equity  

     

    298,765

     

     

     

    316,980

     

     

     

    300,234

     

     

     

    297,280

     

     

     

    294,285

     

     

     

    288,727

     

     

     

    319,152

     

                   
    Core return on average common equity (Non-GAAP)  

     

    9.22

    %

     

     

    4.04

    %

     

     

    9.96

    %

     

     

    8.46

    %

     

     

    7.43

    %

     

     

    6.34

    %

     

     

    4.69

    %

                   
    Annualized ratio based on days in quarter divided by days in year
                   
                   
    GAAP TO NON-GAAP RECONCILIATION - TANGIBLE RETURN ON AVERAGE TANGIBLE COMMON EQUITY
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

                   
    Goodwill impairment charge  

     

    -

     

     

     

    34,500

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    34,500

     

                   
    CDI amortization  

     

    1,209

     

     

     

    1,379

     

     

     

    594

     

     

     

    615

     

     

     

    636

     

     

     

    659

     

     

     

    680

     

    Income tax expense on pretax total  

     

    (326

    )

     

     

    (372

    )

     

     

    (160

    )

     

     

    (166

    )

     

     

    (172

    )

     

     

    (178

    )

     

     

    (184

    )

    CDI amortization, net of tax  

     

    883

     

     

     

    1,007

     

     

     

    434

     

     

     

    449

     

     

     

    464

     

     

     

    481

     

     

     

    496

     

    Total adjustments to net income  

     

    883

     

     

     

    35,507

     

     

     

    434

     

     

     

    449

     

     

     

    464

     

     

     

    481

     

     

     

    34,996

     

    Tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    9,441

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    4,936

     

     

    $

    5,085

     

     

    $

    5,587

     

                   
    Average common equity (GAAP)  

    $

    298,765

     

     

    $

    316,980

     

     

    $

    300,234

     

     

    $

    297,280

     

     

    $

    294,285

     

     

    $

    288,727

     

     

    $

    319,152

     

    Less average goodwill  

     

    (31,449

    )

     

     

    (65,760

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (65,570

    )

    Less average core deposit intangible, net  

     

    (4,018

    )

     

     

    (5,921

    )

     

     

    (3,795

    )

     

     

    (4,246

    )

     

     

    (4,716

    )

     

     

    (5,076

    )

     

     

    (5,671

    )

    Average tangible common equity (Non-GAAP)  

    $

    263,297

     

     

    $

    245,299

     

     

    $

    264,991

     

     

    $

    261,584

     

     

    $

    258,120

     

     

    $

    252,202

     

     

    $

    247,911

     

                   
    Tangible return on average tangible common equity (Non-GAAP)  

     

    11.14

    %

     

     

    7.74

    %

     

     

    11.94

    %

     

     

    10.31

    %

     

     

    7.61

    %

     

     

    8.02

    %

     

     

    9.06

    %

                   
    Tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    9,441

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    4,936

     

     

    $

    5,085

     

     

    $

    5,587

     

    Total core adjustments to net income (loss) (ex goodwill impairment)  

     

    -

     

     

     

    (2,063

    )

     

     

    -

     

     

     

    -

     

     

     

    1,026

     

     

     

    -

     

     

     

    (1,366

    )

    Core tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    7,378

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    5,961

     

     

    $

    5,085

     

     

    $

    4,222

     

                   
    Average tangible common equity (Non-GAAP)  

    $

    263,297

     

     

    $

    245,299

     

     

    $

    264,991

     

     

    $

    261,584

     

     

    $

    258,120

     

     

    $

    252,202

     

     

    $

    247,911

     

                   
    Core tangible return on average tangible common equity (Non-GAAP)  

     

    11.14

    %

     

     

    6.05

    %

     

     

    11.94

    %

     

     

    10.31

    %

     

     

    9.19

    %

     

     

    8.02

    %

     

     

    6.85

    %

                   
    Annualized ratio based on days in quarter divided by days in year
    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - RETURN ON AVERAGE ASSETS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

                   
    Average total assets (GAAP)  

     

    2,563,631

     

     

     

    2,449,822

     

     

     

    2,587,151

     

     

     

    2,539,849

     

     

     

    2,527,869

     

     

     

    2,524,773

     

     

     

    2,529,797

     

                   
    Return on average assets (GAAP)  

     

    1.07

    %

     

     

    -2.14

    %

     

     

    1.16

    %

     

     

    0.99

    %

     

     

    0.70

    %

     

     

    0.73

    %

     

     

    -4.68

    %

                   
    Net income (loss) (GAAP)  

     

    13,658

     

     

     

    (26,066

    )

     

     

    7,456

     

     

     

    6,202

     

     

     

    4,471

     

     

     

    4,604

     

     

     

    (29,409

    )

    Total core adjustments to net income (loss)  

     

    -

     

     

     

    32,437

     

     

     

    -

     

     

     

    -

     

     

     

    1,026

     

     

     

    -

     

     

     

    33,134

     

    Core net income (Non-GAAP)  

    $

    13,658

     

     

    $

    6,371

     

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    5,497

     

     

    $

    4,604

     

     

    $

    3,725

     

                   
    Average total assets (GAAP)  

     

    2,563,631

     

     

     

    2,449,822

     

     

     

    2,587,151

     

     

     

    2,539,849

     

     

     

    2,527,869

     

     

     

    2,524,773

     

     

     

    2,529,797

     

                   
    Core return on average assets (Non-GAAP)  

     

    1.07

    %

     

     

    0.52

    %

     

     

    1.16

    %

     

     

    0.99

    %

     

     

    0.87

    %

     

     

    0.73

    %

     

     

    0.59

    %

                   
    Annualized ratio based on days in quarter divided by days in year
                   
                   
    GAAP TO NON-GAAP RECONCILIATION - TANGIBLE RETURN ON AVERAGE TANGIBLE ASSETS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net income (loss) (GAAP)  

    $

    13,658

     

     

    $

    (26,066

    )

     

    $

    7,456

     

     

    $

    6,202

     

     

    $

    4,471

     

     

    $

    4,604

     

     

    $

    (29,409

    )

                   
    Goodwill impairment charge  

     

    -

     

     

     

    34,500

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    34,500

     

                   
    CDI amortization  

     

    1,209

     

     

     

    1,379

     

     

     

    594

     

     

     

    615

     

     

     

    636

     

     

     

    659

     

     

     

    680

     

    Income tax expense on pretax total  

     

    (326

    )

     

     

    (372

    )

     

     

    (160

    )

     

     

    (166

    )

     

     

    (172

    )

     

     

    (178

    )

     

     

    (184

    )

    CDI amortization, net of tax  

     

    883

     

     

     

    1,007

     

     

     

    434

     

     

     

    449

     

     

     

    464

     

     

     

    481

     

     

     

    496

     

    Total adjustments to net income  

     

    883

     

     

     

    35,507

     

     

     

    434

     

     

     

    449

     

     

     

    464

     

     

     

    481

     

     

     

    34,996

     

    Tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    9,441

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    4,936

     

     

    $

    5,085

     

     

    $

    5,587

     

                   
    Average total assets (GAAP)  

     

    2,563,631

     

     

     

    2,449,822

     

     

     

    2,587,151

     

     

     

    2,539,849

     

     

     

    2,527,869

     

     

     

    2,524,773

     

     

     

    2,529,797

     

    Less average goodwill  

     

    (31,449

    )

     

     

    (65,760

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (31,449

    )

     

     

    (65,570

    )

    Less average core deposit intangible, net  

     

    (4,018

    )

     

     

    (5,921

    )

     

     

    (3,795

    )

     

     

    (4,246

    )

     

     

    (4,716

    )

     

     

    (5,076

    )

     

     

    (5,671

    )

    Average tangible assets (Non-GAAP)  

    $

    2,528,163

     

     

    $

    2,378,141

     

     

    $

    2,551,908

     

     

    $

    2,504,154

     

     

    $

    2,491,704

     

     

    $

    2,488,248

     

     

    $

    2,458,556

     

                   
    Tangible return on average tangible assets (Non-GAAP)  

     

    1.16

    %

     

     

    0.80

    %

     

     

    1.24

    %

     

     

    1.08

    %

     

     

    0.79

    %

     

     

    0.81

    %

     

     

    0.91

    %

                   
    Tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    9,441

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    4,936

     

     

    $

    5,085

     

     

    $

    5,587

     

    Total core adjustments to net income (loss) (ex goodwill impairment)  

     

    -

     

     

     

    (2,063

    )

     

     

    -

     

     

     

    -

     

     

     

    1,026

     

     

     

    -

     

     

     

    (1,366

    )

    Core tangible net income (Non-GAAP)  

    $

    14,541

     

     

    $

    7,378

     

     

    $

    7,890

     

     

    $

    6,651

     

     

    $

    5,961

     

     

    $

    5,085

     

     

    $

    4,222

     

                   
    Average tangible assets (Non-GAAP)  

    $

    2,528,163

     

     

    $

    2,378,141

     

     

    $

    2,551,908

     

     

    $

    2,504,154

     

     

    $

    2,491,704

     

     

    $

    2,488,248

     

     

    $

    2,458,556

     

                   
    Core tangible return on average tangible assets (Non-GAAP)  

     

    1.16

    %

     

     

    0.62

    %

     

     

    1.24

    %

     

     

    1.08

    %

     

     

    0.95

    %

     

     

    0.81

    %

     

     

    0.69

    %

                   
    Annualized ratio based on days in quarter divided by days in year
                   
                   
    GAAP TO NON-GAAP RECONCILIATION - ALLOWANCE FOR LOAN LOSSES AS A % OF PORTFOLIO LOANS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Allowance for loan losses (GAAP)  

    $

    18,288

     

     

    $

    16,356

     

     

    $

    18,288

     

     

    $

    18,368

     

     

    $

    19,162

     

     

    $

    17,657

     

     

    $

    16,356

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

                   
    Allowance as a % of total loans and leases (GAAP)  

     

    0.94

    %

     

     

    0.86

    %

     

     

    0.94

    %

     

     

    0.94

    %

     

     

    1.03

    %

     

     

    0.94

    %

     

     

    0.86

    %

                   
    Allowance for loan losses (GAAP)  

    $

    18,288

     

     

    $

    16,356

     

     

    $

    18,288

     

     

    $

    18,368

     

     

    $

    19,162

     

     

    $

    17,657

     

     

    $

    16,356

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

    Less PPP loans outstanding  

     

    (142,660

    )

     

     

    (193,719

    )

     

     

    (142,660

    )

     

     

    (201,588

    )

     

     

    (167,639

    )

     

     

    (196,375

    )

     

     

    (193,719

    )

    Portfolio loans (Non-GAAP)  

     

    1,799,847

     

     

     

    1,704,911

     

     

     

    1,799,847

     

     

     

    1,745,862

     

     

     

    1,698,322

     

     

     

    1,688,030

     

     

     

    1,704,911

     

                   
    Allowance as a % of portfolio loans (Non-GAAP)  

     

    1.02

    %

     

     

    0.96

    %

     

     

    1.02

    %

     

     

    1.05

    %

     

     

    1.13

    %

     

     

    1.05

    %

     

     

    0.96

    %

                   
    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - NONPERFORMING LOANS AS A % OF PORTFOLIO LOANS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Nonperforming loans  

    $

    16,219

     

     

    $

    18,469

     

     

    $

    16,219

     

     

    $

    15,723

     

     

    $

    19,430

     

     

    $

    16,984

     

     

    $

    18,469

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

                   
    Nonperforming loans as a % of total loans and leases (GAAP)  

     

    0.83

    %

     

     

    0.97

    %

     

     

    0.83

    %

     

     

    0.81

    %

     

     

    1.04

    %

     

     

    0.90

    %

     

     

    0.97

    %

                   
    Nonperforming loans  

    $

    16,219

     

     

    $

    18,469

     

     

    $

    16,219

     

     

    $

    15,723

     

     

    $

    19,430

     

     

    $

    16,984

     

     

    $

    18,469

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

    Less PPP loans outstanding  

     

    (142,660

    )

     

     

    (193,719

    )

     

     

    (142,660

    )

     

     

    (201,588

    )

     

     

    (167,639

    )

     

     

    (196,375

    )

     

     

    (193,719

    )

    Portfolio loans (Non-GAAP)  

     

    1,799,847

     

     

     

    1,704,911

     

     

     

    1,799,847

     

     

     

    1,745,862

     

     

     

    1,698,322

     

     

     

    1,688,030

     

     

     

    1,704,911

     

                   
    Nonperforming loans as a % of portfolio loans (Non-GAAP)  

     

    0.90

    %

     

     

    1.08

    %

     

     

    0.90

    %

     

     

    0.90

    %

     

     

    1.14

    %

     

     

    1.01

    %

     

     

    1.08

    %

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - NONPERFORMING ASSETS AS A % OF PORTFOLIO LOANS + OREO
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Nonperforming assets  

    $

    16,848

     

     

    $

    20,606

     

     

    $

    16,848

     

     

    $

    16,352

     

     

    $

    20,173

     

     

    $

    18,139

     

     

    $

    20,606

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

    OREO  

     

    629

     

     

     

    2,137

     

     

     

    629

     

     

     

    629

     

     

     

    743

     

     

     

    1,155

     

     

     

    2,137

     

    Total loans and leases + OREO  

     

    1,943,136

     

     

     

    1,900,767

     

     

     

    1,943,136

     

     

     

    1,948,079

     

     

     

    1,866,704

     

     

     

    1,885,560

     

     

     

    1,900,767

     

                   
    Nonperforming assets as a % of total loans and leases + OREO (GAAP)  

     

    0.87

    %

     

     

    1.08

    %

     

     

    0.87

    %

     

     

    0.84

    %

     

     

    1.08

    %

     

     

    0.96

    %

     

     

    1.08

    %

                   
    Nonperforming assets  

    $

    16,848

     

     

    $

    20,606

     

     

    $

    16,848

     

     

    $

    16,352

     

     

    $

    20,173

     

     

    $

    18,139

     

     

    $

    20,606

     

                   
    Total loans and leases (GAAP)  

     

    1,942,507

     

     

     

    1,898,630

     

     

     

    1,942,507

     

     

     

    1,947,450

     

     

     

    1,865,961

     

     

     

    1,884,405

     

     

     

    1,898,630

     

    OREO  

     

    629

     

     

     

    2,137

     

     

     

    629

     

     

     

    629

     

     

     

    743

     

     

     

    1,155

     

     

     

    2,137

     

    Total loans and leases + OREO  

     

    1,943,136

     

     

     

    1,900,767

     

     

     

    1,943,136

     

     

     

    1,948,079

     

     

     

    1,866,704

     

     

     

    1,885,560

     

     

     

    1,900,767

     

    Less PPP loans outstanding  

     

    (142,660

    )

     

     

    (193,719

    )

     

     

    (142,660

    )

     

     

    (201,588

    )

     

     

    (167,639

    )

     

     

    (196,375

    )

     

     

    (193,719

    )

    Portfolio loans + OREO  

    $

    1,800,476

     

     

    $

    1,707,048

     

     

    $

    1,800,476

     

     

    $

    1,746,491

     

     

    $

    1,699,065

     

     

    $

    1,689,185

     

     

    $

    1,707,048

     

                   
    Nonperforming assets as a % of portfolio loans + OREO (Non-GAAP)  

     

    0.94

    %

     

     

    1.21

    %

     

     

    0.94

    %

     

     

    0.94

    %

     

     

    1.19

    %

     

     

    1.07

    %

     

     

    1.21

    %

                   
                   
    GAAP TO NON-GAAP RECONCILIATION - ALLOWANCE FOR LOAN LOSSES + FV MARKS AS A % OF
    PORTFOLIO LOANS + FV MARKS
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Allowance for loan losses (GAAP)  

    $

    18,288

     

     

    $

    16,356

     

     

    $

    18,288

     

     

    $

    18,368

     

     

    $

    19,162

     

     

    $

    17,657

     

     

    $

    16,356

     

    Add: Fair value marks  

     

    4,634

     

     

     

    8,105

     

     

     

    4,634

     

     

     

    5,302

     

     

     

    6,454

     

     

     

    7,365

     

     

     

    8,105

     

                   
    Allowance + fair value marks (Non-GAAP)  

    $

    22,922

     

     

    $

    24,461

     

     

    $

    22,922

     

     

    $

    23,670

     

     

    $

    25,616

     

     

    $

    25,022

     

     

    $

    24,461

     

                   
    Total loans and leases (GAAP)  

    $

    1,942,507

     

     

    $

    1,898,630

     

     

    $

    1,942,507

     

     

    $

    1,947,450

     

     

    $

    1,865,961

     

     

    $

    1,884,405

     

     

    $

    1,898,630

     

    Add: fair value marks  

     

    4,634

     

     

     

    8,105

     

     

     

    4,634

     

     

     

    5,302

     

     

     

    6,454

     

     

     

    7,365

     

     

     

    8,105

     

                   
    Total loans and leases + fair value marks (Non-GAAP)  

    $

    1,947,141

     

     

    $

    1,906,735

     

     

    $

    1,947,141

     

     

    $

    1,952,752

     

     

    $

    1,872,415

     

     

    $

    1,891,770

     

     

    $

    1,906,735

     

                   
    Allowance + fair value marks as a % of total loans and leases + fair value marks (Non-GAAP)  

     

    1.18

    %

     

     

    1.28

    %

     

     

    1.18

    %

     

     

    1.21

    %

     

     

    1.37

    %

     

     

    1.32

    %

     

     

    1.28

    %

                   
    Allowance for loan losses (GAAP)  

    $

    18,288

     

     

    $

    16,356

     

     

    $

    18,288

     

     

    $

    18,368

     

     

    $

    19,162

     

     

    $

    17,657

     

     

    $

    16,356

     

    Add: Fair value marks  

     

    4,634

     

     

     

    8,105

     

     

     

    4,634

     

     

     

    5,302

     

     

     

    6,454

     

     

     

    7,365

     

     

     

    8,105

     

                   
    Allowance + fair value marks (Non-GAAP)  

    $

    22,922

     

     

    $

    24,461

     

     

    $

    22,922

     

     

    $

    23,670

     

     

    $

    25,616

     

     

    $

    25,022

     

     

    $

    24,461

     

                   
    Total loans and leases (GAAP)  

    $

    1,942,507

     

     

    $

    1,898,630

     

     

    $

    1,942,507

     

     

    $

    1,947,450

     

     

    $

    1,865,961

     

     

    $

    1,884,405

     

     

    $

    1,898,630

     

    Less PPP loans outstanding  

     

    (142,660

    )

     

     

    (193,719

    )

     

     

    (142,660

    )

     

     

    (201,588

    )

     

     

    (167,639

    )

     

     

    (196,375

    )

     

     

    (193,719

    )

    Portfolio loans (Non-GAAP)  

    $

    1,799,847

     

     

    $

    1,704,911

     

     

    $

    1,799,847

     

     

    $

    1,745,862

     

     

    $

    1,698,322

     

     

    $

    1,688,030

     

     

    $

    1,704,911

     

    Add: fair value marks  

     

    4,634

     

     

     

    8,105

     

     

     

    4,634

     

     

     

    5,302

     

     

     

    6,454

     

     

     

    7,365

     

     

     

    8,105

     

                   
    Portfolio loans + fair value marks (Non-GAAP)  

    $

    1,804,481

     

     

    $

    1,713,016

     

     

    $

    1,804,481

     

     

    $

    1,751,164

     

     

    $

    1,704,776

     

     

    $

    1,695,395

     

     

    $

    1,713,016

     

                   
    Allowance + fair value marks as a % of portfolio loans and leases + fair value marks (Non-GAAP)  

     

    1.27

    %

     

     

    1.43

    %

     

     

    1.27

    %

     

     

    1.35

    %

     

     

    1.50

    %

     

     

    1.48

    %

     

     

    1.43

    %

                   
    HOWARD BANCORP, INC. AND SUBSIDIARY
    GAAP TO NON-GAAP RECONCILIATION - NET INTEREST MARGIN
    (in thousands)
     

    FOR THE SIX MONTHS ENDED

     

    FOR THE THREE MONTHS ENDED

     

    June 30,

     

    June 30,

     

    June 30,

     

    March 31,

     

    December 31,

     

    September 30,

     

    June 30,

     

    2021

     

    2020

     

    2021

     

    2021

     

    2020

     

    2020

     

    2020

                   
    Net interest income (GAAP)  

    $

    39,770

     

     

    $

    35,645

     

     

    $

    20,082

     

     

    $

    19,688

     

     

    $

    19,686

     

     

    $

    18,272

     

     

    $

    18,120

     

                   
    Average earning assets (GAAP)  

     

    2,350,092

     

     

     

    2,187,023

     

     

     

    2,374,712

     

     

     

    2,325,198

     

     

     

    2,309,928

     

     

     

    2,305,205

     

     

     

    2,265,240

     

                   
    Net interest margin (GAAP)  

     

    3.41

    %

     

     

    3.28

    %

     

     

    3.39

    %

     

     

    3.43

    %

     

     

    3.39

    %

     

     

    3.15

    %

     

     

    3.22

    %

                   
    Net interest income (GAAP)  

     

    39,770

     

     

     

    35,645

     

     

    $

    20,082

     

     

    $

    19,688

     

     

    $

    19,686

     

     

    $

    18,272

     

     

    $

    18,120

     

    Less net accretion of net fair value discounts on acquired loans  

     

    (1,340

    )

     

     

    (667

    )

     

     

    (616

    )

     

     

    (725

    )

     

     

    (888

    )

     

     

    (548

    )

     

     

    (448

    )

    Less PPP net interest income (implied cost of funds at 0.35%)  

     

    (3,663

    )

     

     

    (743

    )

     

     

    (1,621

    )

     

     

    (2,042

    )

     

     

    (1,633

    )

     

     

    (1,038

    )

     

     

    (743

    )

    Operating net interest income (Non-GAAP)  

    $

    34,767

     

     

    $

    34,235

     

     

    $

    17,845

     

     

    $

    16,921

     

     

    $

    17,165

     

     

    $

    16,686

     

     

    $

    16,929

     

                   
    Average earning assets (GAAP)  

     

    2,350,092

     

     

     

    2,187,023

     

     

     

    2,374,712

     

     

     

    2,325,198

     

     

     

    2,309,928

     

     

     

    2,305,205

     

     

     

    2,265,240

     

    Add net fair value discounts on acquired loans  

     

    5,437

     

     

     

    8,727

     

     

     

    4,918

     

     

     

    5,956

     

     

     

    6,921

     

     

     

    7,696

     

     

     

    8,408

     

    Less PPP loans  

     

    (182,112

    )

     

     

    (71,357

    )

     

     

    (177,546

    )

     

     

    (186,728

    )

     

     

    (186,267

    )

     

     

    (195,588

    )

     

     

    (142,715

    )

    Operating average earning assets (Non-GAAP)  

    $

    2,173,417

     

     

    $

    2,124,393

     

     

    $

    2,202,084

     

     

    $

    2,144,426

     

     

    $

    2,130,582

     

     

    $

    2,117,313

     

     

    $

    2,130,933

     

                   
    Operating net interest margin (Non-GAAP)  

     

    3.23

    %

     

     

    3.24

    %

     

     

    3.25

    %

     

     

    3.20

    %

     

     

    3.21

    %

     

     

    3.14

    %

     

     

    3.20

    %

                   
    Annualized ratio based on days in quarter divided by days in year

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20210721005272/en/

    Get the next $FNB alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $FNB
    $HBMD

    CompanyDatePrice TargetRatingAnalyst
    F.N.B. Corporation
    $FNB
    5/13/2025$16.50Buy
    Truist
    F.N.B. Corporation
    $FNB
    4/21/2025$16.50Mkt Perform → Outperform
    Keefe Bruyette
    F.N.B. Corporation
    $FNB
    1/11/2024$15.00Buy
    BofA Securities
    F.N.B. Corporation
    $FNB
    4/4/2023$15.00Overweight
    Stephens
    F.N.B. Corporation
    $FNB
    12/13/2022$16.00 → $15.50Outperform → Mkt Perform
    Keefe Bruyette
    F.N.B. Corporation
    $FNB
    1/24/2022$14.00 → $15.00Outperform
    Raymond James
    F.N.B. Corporation
    $FNB
    1/4/2022$13.50 → $14.50Overweight
    Wells Fargo
    F.N.B. Corporation
    $FNB
    10/7/2021$14.00 → $13.50Overweight
    Wells Fargo
    More analyst ratings

    $FNB
    $HBMD
    SEC Filings

    See more
    • F.N.B. Corporation filed SEC Form 8-K: Submission of Matters to a Vote of Security Holders

      8-K - FNB CORP/PA/ (0000037808) (Filer)

      5/12/25 10:20:23 AM ET
      $FNB
      Major Banks
      Finance
    • SEC Form 10-Q filed by F.N.B. Corporation

      10-Q - FNB CORP/PA/ (0000037808) (Filer)

      5/7/25 2:08:21 PM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corporation filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - FNB CORP/PA/ (0000037808) (Filer)

      4/17/25 7:30:40 AM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Truist initiated coverage on F.N.B. Corp with a new price target

      Truist initiated coverage of F.N.B. Corp with a rating of Buy and set a new price target of $16.50

      5/13/25 9:43:05 AM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corp upgraded by Keefe Bruyette with a new price target

      Keefe Bruyette upgraded F.N.B. Corp from Mkt Perform to Outperform and set a new price target of $16.50

      4/21/25 8:28:54 AM ET
      $FNB
      Major Banks
      Finance
    • BofA Securities initiated coverage on F.N.B. Corp with a new price target

      BofA Securities initiated coverage of F.N.B. Corp with a rating of Buy and set a new price target of $15.00

      1/11/24 6:51:11 AM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Strimbu William J was granted 6,295 shares, increasing direct ownership by 4% to 155,774 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      5/9/25 12:15:41 PM ET
      $FNB
      Major Banks
      Finance
    • Director Stanik John S was granted 5,925 shares, increasing direct ownership by 6% to 101,434 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      5/9/25 12:15:30 PM ET
      $FNB
      Major Banks
      Finance
    • Director Nicholas Heidi A was granted 6,295 shares, increasing direct ownership by 9% to 79,216 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      5/9/25 12:15:20 PM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • F.N.B. Corporation Declares Cash Dividend of $0.12 on Common Stock

      PITTSBURGH, May 5, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced its Board of Directors declared a quarterly cash dividend of $0.12 per share on its common stock. The dividend is payable on June 15, 2025, to shareholders of record as of the close of business on June 2, 2025. About F.N.B. CorporationF.N.B. Corporation (NYSE:FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in seven states and the District of Columbia. FNB's market coverage spans several major metropolitan areas including: Pittsburgh, Pennsylvania; Baltimore, Maryland; Cleveland, Ohio; Washington, D.C.; Charlotte, Raleigh, Durham and the Piedmont Triad (Winsto

      5/5/25 4:00:00 PM ET
      $FNB
      Major Banks
      Finance
    • FNB Receives National Accolades for CEO Leadership and Differentiated Culture

      Builds on Delie's Recent CEO of The Year Award PITTSBURGH, April 23, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced today that Chief Executive Officer Vincent J. Delie, Jr. was named one of the top 50 CEOs in the U.S. by Brand Finance. Delie appeared among leaders of the most respected and well-known companies in the country in the global brand valuation consultant's Brand Guardianship Index, which assesses CEOs on their leadership qualities, brand stewardship and ability to create long-term shareholder value. Delie was in the top five bank CEOs in the U.S. In addition to being listed alongside the individuals steering the nation's largest financial institutions, he also outper

      4/23/25 9:00:00 AM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corporation Reports First Quarter Earnings

      Record CET1 Ratio of 10.7% with Strong Tangible Book Value per Share (non-GAAP) Growth of 12.3% and Net Interest Income Growth of 1.5% PITTSBURGH, April 16, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) reported earnings for the first quarter of 2025 with net income available to common shareholders of $116.5 million, or $0.32 per diluted common share. Comparatively, first quarter of 2024 net income available to common shareholders totaled $116.3 million, or $0.32 per diluted common share, and fourth quarter of 2024 net income available to common shareholders totaled $109.9 million, or $0.30 per diluted common share. On an operating basis, first quarter of 2025 earnings per diluted commo

      4/16/25 4:30:00 PM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Financials

    Live finance-specific insights

    See more
    • F.N.B. Corporation Declares Cash Dividend of $0.12 on Common Stock

      PITTSBURGH, May 5, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced its Board of Directors declared a quarterly cash dividend of $0.12 per share on its common stock. The dividend is payable on June 15, 2025, to shareholders of record as of the close of business on June 2, 2025. About F.N.B. CorporationF.N.B. Corporation (NYSE:FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in seven states and the District of Columbia. FNB's market coverage spans several major metropolitan areas including: Pittsburgh, Pennsylvania; Baltimore, Maryland; Cleveland, Ohio; Washington, D.C.; Charlotte, Raleigh, Durham and the Piedmont Triad (Winsto

      5/5/25 4:00:00 PM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corporation Reports First Quarter Earnings

      Record CET1 Ratio of 10.7% with Strong Tangible Book Value per Share (non-GAAP) Growth of 12.3% and Net Interest Income Growth of 1.5% PITTSBURGH, April 16, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) reported earnings for the first quarter of 2025 with net income available to common shareholders of $116.5 million, or $0.32 per diluted common share. Comparatively, first quarter of 2024 net income available to common shareholders totaled $116.3 million, or $0.32 per diluted common share, and fourth quarter of 2024 net income available to common shareholders totaled $109.9 million, or $0.30 per diluted common share. On an operating basis, first quarter of 2025 earnings per diluted commo

      4/16/25 4:30:00 PM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corporation Schedules First Quarter 2025 Earnings Report and Conference Call

      PITTSBURGH, March 27, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced today that it plans to issue financial results for the first quarter of 2025 after the market close on Wednesday, April 16, 2025. Chairman, President and Chief Executive Officer, Vincent J. Delie, Jr., Chief Financial Officer, Vincent J. Calabrese, Jr., and Chief Credit Officer, Gary L. Guerrieri, plan to host a conference call to discuss the Company's financial results on Thursday, April 17, 2025, at 8:30 AM ET. Participants are encouraged to pre-register for the conference call at: https://dpregister.com/sreg/10198322/fed3b79bbe. Callers who pre-register will be provided a conference passcode and unique PIN

      3/27/25 3:30:00 PM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by F.N.B. Corporation

      SC 13G/A - FNB CORP/PA/ (0000037808) (Subject)

      11/12/24 3:31:29 PM ET
      $FNB
      Major Banks
      Finance
    • SEC Form SC 13G/A filed by F.N.B. Corporation (Amendment)

      SC 13G/A - FNB CORP/PA/ (0000037808) (Subject)

      2/12/24 6:08:44 PM ET
      $FNB
      Major Banks
      Finance
    • SEC Form SC 13G/A filed by F.N.B. Corporation (Amendment)

      SC 13G/A - FNB CORP/PA/ (0000037808) (Subject)

      2/9/24 9:59:10 AM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Campbell William B bought $46,700 worth of shares (3,000 units at $15.57), increasing direct ownership by 2% to 158,834 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      2/6/25 11:26:26 AM ET
      $FNB
      Major Banks
      Finance
    • Campbell William B bought $33,712 worth of shares (2,500 units at $13.48), increasing direct ownership by 2% to 149,458 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      4/23/24 1:24:11 PM ET
      $FNB
      Major Banks
      Finance
    • Campbell William B bought $20,274 worth of shares (1,500 units at $13.52), increasing direct ownership by 1% to 146,888 units (SEC Form 4)

      4 - FNB CORP/PA/ (0000037808) (Issuer)

      2/28/24 4:28:12 PM ET
      $FNB
      Major Banks
      Finance

    $FNB
    $HBMD
    Leadership Updates

    Live Leadership Updates

    See more
    • FNB Receives National Accolades for CEO Leadership and Differentiated Culture

      Builds on Delie's Recent CEO of The Year Award PITTSBURGH, April 23, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced today that Chief Executive Officer Vincent J. Delie, Jr. was named one of the top 50 CEOs in the U.S. by Brand Finance. Delie appeared among leaders of the most respected and well-known companies in the country in the global brand valuation consultant's Brand Guardianship Index, which assesses CEOs on their leadership qualities, brand stewardship and ability to create long-term shareholder value. Delie was in the top five bank CEOs in the U.S. In addition to being listed alongside the individuals steering the nation's largest financial institutions, he also outper

      4/23/25 9:00:00 AM ET
      $FNB
      Major Banks
      Finance
    • F.N.B. Corporation Expands Capital Markets Capabilities with the Addition of Corporate Investment Banking and Advisory Services

      PITTSBURGH, April 8, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) and its wholly owned broker dealer subsidiary announced today that it has entered into a definitive agreement to acquire Raptor Partners LLC (Raptor), an independent investment banking firm focused on delivering financial advisory services to public and private companies. Raptor, a Pittsburgh-based company, is comprised of a team of experienced professionals with an emphasis in mergers and acquisitions, corporate finance, valuation advisory, and private capital raising. Upon closing, Raptor will contribute to FNB's ongoing strategy to grow and diversify non-interest income with significant capital markets capabilities. "

      4/8/25 10:30:00 AM ET
      $FNB
      Major Banks
      Finance
    • FNB Achieves Fifth Consecutive Top Workplace USA Honor

      National Award Based on Employee Feedback Highlights Company's Strong Leadership and People-Centric Culture PITTSBURGH, March 20, 2025 /PRNewswire/ -- F.N.B. Corporation (NYSE:FNB) announced that its largest subsidiary, First National Bank, has been named a Top Workplace USA for a fifth consecutive year. FNB has received the national award, which is presented by Energage and USA Today, each year since it was launched in 2021. Energage, an independent research firm specializing in workplace engagement and organizational health, has honored FNB numerous times based entirely on employee feedback. Among the national accolades are repeated recognition as a Top Workplace for Financial Services and

      3/20/25 10:15:00 AM ET
      $FNB
      Major Banks
      Finance