Shore Bancshares Reports 2015 Results

Ad blocking detected

Thank you for visiting CanadianInsider.com. We have detected you cannot see ads being served on our site due to blocking. Unfortunately, due to the high cost of data, we cannot serve the requested page without the accompanied ads.

If you have installed ad-blocking software, please disable it (sometimes a complete uninstall is necessary). Private browsing Firefox users should be able to disable tracking protection while visiting our website. Visit Mozilla support for more information. If you do not believe you have any ad-blocking software on your browser, you may want to try another browser, computer or internet service provider. Alternatively, you may consider the following if you want an ad-free experience.

Canadian Insider Ultra Club
$432/ year*
Daily Morning INK newsletter
+3 months archive
Canadian Market INK weekly newsletter
+3 months archive
30 publication downloads per month from the PDF store
Top 20 Gold, Top 30 Energy, Top 40 Stock downloads from the PDF store
All benefits of basic registration
No 3rd party display ads
JOIN THE CLUB

* Price is subject to applicable taxes.

Paid subscriptions and memberships are auto-renewing unless cancelled (easily done via the Account Settings Membership Status page after logging in). Once cancelled, a subscription or membership will terminate at the end of the current term.

Shore Bancshares Reports 2015 Results

PR Newswire

EASTON, Md., Jan. 21, 2016 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $2.163 million or $0.17 per diluted common share for the fourth quarter of 2015, compared to net income of $1.909 million or $0.15 per diluted common share for the third quarter of 2015, and net income of $1.226 million or $0.10 per diluted common share for the fourth quarter of 2014.  The Company reported net income of $7.108 million or $0.56 per diluted common share for fiscal year 2015, compared to net income of $5.051 million or $0.46 per diluted common share for fiscal year 2014. 

When comparing the fourth quarter of 2015 to the third quarter of 2015, net income increased due to higher net interest income due to increased loan volume and lower noninterest expenses.  When comparing the fourth quarter of 2015 to the fourth quarter of 2014, the improved results were driven by an increase in net interest income due to higher loan volume, resulting in a shift from lower to higher yielding assets coupled with a decrease in provision for credit losses and a decline in operating expenses.  When comparing fiscal year 2015 to fiscal year 2014, improved earnings were due to an increase in net interest income of $1.5 million, a decline in provision for credit losses of $1.3 million, and the reduction of noninterest expenses of $2.0 million.  These improvements were partially offset by a decrease in noninterest income of $1.4 million.

"2015 was an exciting year for our Company," said Lloyd L "Scott" Beatty Jr. "The removal of the Consent Order from The Talbot Bank was a significant achievement that has enabled us to once again focus on the future. We have already produced consistent quarterly earnings growth and we were able to restore our shareholder dividend during the year.  As we look forward to 2016 we have put plans in place to strengthen our core deposits, continue to grow our loan portfolio and expand our insurance and wealth management businesses thereby reasserting Shore Bancshares as the dominant financial services company in our market."

Balance Sheet Review
Total assets were $1.135 billion at December 31, 2015, a $34.7 million, or 3.2%, increase when compared to $1.100 billion at the end of 2014.  The higher amount of total assets is the result of significant loan growth of $84.4 million, primarily in the consumer and commercial real estate loan portfolios of $44.5 and $29.8 million, respectively.  The significant growth in the loan portfolio was partially funded by deposit growth of $26.5 million and a decrease in investment securities of $24.4 million.        

Total deposits at December 31, 2015 increased $26.5 million, or 2.8%, when compared to December 31, 2014.  The increase in total deposits was mainly due to an increase in noninterest-bearing deposits of $35.9 million, partially offset by a decrease in interest-bearing transaction accounts of $9.4 million.  Total stockholders' equity increased $6.5 million, or 4.6%, when compared to the end of 2014 due to current year's earnings, partially offset by common stock dividends paid to shareholders of $506 thousand.  At December 31, 2015, the ratio of total equity to total assets was 12.95% and the ratio of total tangible equity to total tangible assets was 11.93%, higher than the 12.77% and 11.70%, respectively, at December 31, 2014.

Review of Quarterly Financial Results
Net interest income was $9.3 million for the fourth quarter of 2015, compared to $9.0 million for the third quarter of 2015 and $8.6 million for the fourth quarter of 2014.  The increase in net interest income for the fourth quarter of 2015 when compared to the third quarter of 2015 was the direct result of increased loan volume and lower rates paid on interest-bearing deposits.  When comparing the fourth quarter of 2015 to the fourth quarter of 2014, significant loan growth resulted in an increase in average loans of $78.1 million.   The Company's net interest margin was 3.45% for the fourth quarter of 2015, compared to 3.43% for the third quarter of 2015 and 3.35% for the fourth quarter of 2014. The increase in net interest margin was primarily due to the increase in loan volume which was partially funded by short term lower yielding investments.

The provision for credit losses was $475 thousand for the fourth quarter of 2015, $410 thousand for the third quarter of 2015 and $650 thousand for the fourth quarter of 2014.  The higher level of provision for credit losses when comparing the fourth quarter of 2015 to the third quarter of 2015 was primarily due to growth in the loan portfolio.  The level of provision for credit losses decreased when comparing the fourth quarter of 2015 to the fourth quarter of 2014, despite the growth in the loan portfolio, primarily due to declines in nonaccrual loans and troubled debt restructurings ("TDRs") as well as net charge-offs.  Net charge-offs were $257 thousand for the fourth quarter of 2015, $229 thousand for the third quarter of 2015 and $1.6 million for the fourth quarter of 2014.  The ratio of annualized net charge-offs to average loans was 0.13% for the fourth quarter of 2015, 0.12% for the third quarter of 2015 and 0.88% for the fourth quarter of 2014.  The ratio of the allowance for credit losses to period-end loans was 1.05% at December 31, 2015, higher than the 1.04% at September 30, 2015 and lower than the 1.08% at December 31, 2014. 

At December 31, 2015, nonperforming assets, excluding TDRs, were $16.4 million, an increase of $321 thousand, or 2.0%, when compared to September 30, 2015 and a decrease of $893 thousand, or 5.2%, when compared to December 31, 2014.  Additionally, accruing TDRs were $15.5 million at December 31, 2015, a decrease of $936 thousand, or 5.7%, when compared to September 30, 2015 and a decrease of $1.2 million, or 7.1% when compared to December 31, 2014.  The positive trend in nonperforming assets and TDRs when comparing December 31, 2015 to both September 30, 2015 and December 31, 2014 was mainly accomplished through continued workout efforts and charge-offs over the last 12 months.  At December 31, 2015, the ratio of nonperforming assets to total assets was 1.44%, slightly higher than the 1.43% at September 30, 2015 and lower than the 1.57% at December 31, 2014.  In addition, the ratio of accruing TDRs to total assets at December 31, 2015 was 1.37%, compared to 1.47% at September 30, 2015 and 1.52% at December 31, 2014, which reflects improved credit quality in the loan portfolio.

Total noninterest income for the fourth quarter of 2015 decreased $267 thousand, or 6.8%, when compared to the third quarter of 2015 and increased $167 thousand, or 4.8%, when compared to the fourth quarter of 2014.  The decrease from the third quarter of 2015 was primarily due to lower retail insurance commissions which are typically higher in the first and third quarters of the Company's fiscal year, resulting in a decline of $347 thousand.  The decline in retail commissions was partially offset by increases in service charges on deposit accounts and a gain on sale of other real estate owned "OREO" property.  The increase from the fourth quarter of 2014 of $167 thousand was the result of increases in service charges on deposit accounts, bank service fees, and a gain on sale of OREO property, offset by a decline in trust and investment fee income.      

Total noninterest expense for the fourth quarter of 2015 decreased $446 thousand, or 4.7%, when compared to the third quarter of 2015 and decreased $560 thousand, or 5.9%, when compared to the fourth quarter of 2014.  The decrease from the third quarter of 2015 was due to decreases in salary and wages which resulted from lower insurance commission expense and lower legal and professional fees.   The decrease from the fourth quarter of 2014 was primarily due to lower legal and professional fees, lower FDIC insurance assessments, lower costs associated with customer collections and decreased write-downs on OREO properties.      

Review of 2015 Financial Results
Net interest income for 2015 was $35.5 million, an increase of $1.5 million, or 4.4%, when compared to 2014 due to an increase in average earning assets of $41.9 million.  The increase in interest income was primarily due to higher average balances on loans and lower average balances and rates paid on time deposits. Although the yields on loans declined compared to 2014, the funding of loan growth with lower cost liabilities partially offset the decrease in yields on interest earning assets.  The increase in the average balance of loans along with the decrease in rates on interest bearing deposits resulted in the net interest margin remaining unchanged at 3.43% for both 2015 and 2014.  

The provision for credit losses for 2015 and 2014 was $2.1 million and $3.4 million, respectively, while net charge-offs were $1.5 million and $6.4 million, respectively.  The ratio of annualized net charge-offs to average loans was 0.19% for 2015 and 0.90% 2014.

Total noninterest income for 2015 decreased $1.4 million, or 8.1%, when compared to 2014.  The decrease was primarily due to the loss of wholesale insurance commissions and fees of $2.1 million from the formerly owned Tri-State General Insurance Agency ("Tri-State") which was sold late in the second quarter of 2014 for a gain of $114 thousand.  Excluding Tri-State and the gain on sale, noninterest income increased $777 thousand in 2015 compared to 2014.  The increases in noninterest income consisted of service charges on deposit accounts of $460 due to an initiative to raise bank fees and retail insurance commissions and contingencies of $504 thousand, offset by a decrease in trust and investment fee income of $233 thousand.    

Total noninterest expense for 2015 decreased $2.0 million, or 5.1%, when compared to 2014.  The sale of Tri-State reduced noninterest expenses by $1.9 million, primarily insurance agency commissions.  In addition, lower write-downs on OREO property, lower FDIC insurance premium expense due to the upgraded regulatory status and financial performance of The Talbot Bank in the second quarter of 2015, and lower credit costs, almost entirely offset by increases in salary and wages, data processing and legal and professional fees contributed to the decrease in noninterest expense.   

Shore Bancshares Information
Shore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore.  It is the parent company of two Maryland chartered commercial banks, The Talbot Bank of Easton, Maryland, and CNB; one retail insurance producer firm, The Avon-Dixon Agency, LLC, with two specialty lines, Elliot Wilson Insurance (Trucking), and Jack Martin and Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC.  Shore Bancshares, Inc. engages in the trust services business through the trust department at CNB under the name "Wye Financial & Trust".  Additional information is available at www.shorebancshares.com.

Forward-Looking Statements
The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company.  Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company.  There can be no assurance that future developments affecting the Company will be the same as those anticipated by management.  These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions.  Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".

The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

Shore Bancshares, Inc.











Page 5 of 12


Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2015


2014

 Change


2015


2014

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$            9,293


$             8,636


7.6

%

$       35,525


$       34,042


4.4

%

     Provision for credit losses

475


650


(26.9)


2,075


3,350


(38.1)


     Noninterest income

3,638


3,471


4.8


15,416


16,781


(8.1)


     Noninterest expense

8,950


9,510


(5.9)


37,350


39,361


(5.1)


     Income before income taxes

3,506


1,947


80.1


11,516


8,112


42.0


     Income tax expense 

1,343


721


86.3


4,408


3,061


44.0


     Net income 

$            2,163


$             1,226


76.4


$         7,108


$         5,051


40.7




























     Return on average assets 

0.75

%

0.44

%

31

bp

0.64

%

0.47

%

17

bp

     Return on average equity 

5.85


3.48


237


4.93


4.04


89


     Return on average tangible equity (1)

6.49


3.91


258


5.49


4.68


81


     Net interest margin

3.45


3.35


10


3.43


3.43


-


     Efficiency ratio - GAAP 

69.10


78.40


(930)


73.21


77.31


(410)


     Efficiency ratio - Non-GAAP (1)

68.84


78.28


(944)


72.95


77.12


(417)




























PER SHARE DATA













     Basic net income per common share

$              0.17


$               0.10


70.0

%

$           0.56


$           0.46


21.7

%

     Diluted net income per common share

0.17


0.10


70.0


0.56


0.46


21.7


     Dividends paid per common share

0.02


-


100.0


0.04


-


100.0


     Book value per common share at period end

11.64


11.13


4.6








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

10.59


10.08


5.1








     Market value at period end

10.88


9.34


16.5








     Market range:













       High

11.00


9.34


17.8


9.94


10.49


(5.2)


       Low

10.64


9.34


13.9


8.51


8.57


(0.7)




























AVERAGE BALANCE SHEET DATA













     Loans

$       785,572


$        707,484


11.0

%

$     748,101


$     707,381


5.8

%

     Investment securities

213,307


232,803


(8.4)


232,288


198,639


16.9


     Earning assets

1,072,728


1,026,061


4.5


1,036,839


994,898


4.2


     Assets

1,137,430


1,103,355


3.1


1,105,666


1,072,622


3.1


     Deposits

978,049


950,720


2.9


949,132


932,546


1.8


     Stockholders' equity

146,597


139,676


5.0


144,176


125,094


15.3




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$               257


$             1,561


(83.5)

%

$         1,454


$         6,380


(77.2)

%














     Nonaccrual loans 

$          12,093


$          13,467


(10.2)








     Loans 90 days past due and still accruing

7


87


100.0








     Other real estate owned

4,252


3,691


15.2








     Total nonperforming assets 

16,352


17,245


(5.2)








     Accruing troubled debt restructurings (TDRs) 

15,495


16,674


(7.1)








     Total nonperforming assets and accruing TDRs 

$          31,847


$          33,919


(6.1)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

12.95

%

12.77

%

18

bp







     Period-end tangible equity to tangible assets (1)

11.93


11.70


23





















     Annualized net charge-offs to average loans

0.13


0.88


(75)


0.19

%

0.90

%

(71)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

1.05


1.08


(3)








     Nonaccrual loans 

68.77


57.14


1,163








     Nonperforming assets 

50.86


44.62


624








     Accruing TDRs 

53.67


46.15


752








     Nonperforming assets and accruing TDRs 

26.11


22.69


342





















     As a percent of total loans:













     Nonaccrual loans 

1.52


1.89


(37)








     Accruing TDRs  

1.95


2.35


(40)








     Nonaccrual loans and accruing TDRs 

3.47


4.24


(77)





















     As a percent of total loans+other real estate owned:













     Nonperforming assets

2.05


2.41


(36)








     Nonperforming assets and accruing TDRs 

3.98


4.75


(77)





















     As a percent of total assets:













     Nonaccrual loans 

1.07


1.22


(15)








     Nonperforming assets 

1.44


1.57


(13)








     Accruing TDRs 

1.37


1.52


(15)








     Nonperforming assets and accruing TDRs 

2.81


3.09


(28)





















(1)  See the reconciliation table on page 12 of 12.


























 

 

Shore Bancshares, Inc.





Page 6 of 12


Consolidated Balance Sheets







(In thousands, except per share data)


























December 31, 2015



December 31,


December 31,


compared to



2015


2014


December 31, 2014


ASSETS







    Cash and due from banks

$          15,080


$            24,211


(37.7)

%

    Interest-bearing deposits with other banks

54,223


68,460


(20.8)


    Federal funds sold

4,508


3,552


26.9


  Cash and cash equivalents

73,811


96,223


(23.3)









    Investment securities available for sale (at fair value)

212,165


236,108


(10.1)


    Investment securities held to maturity 

4,191


4,630


(9.5)









    Loans

795,114


710,746


11.9


    Less: allowance for credit losses

(8,316)


(7,695)


8.1


    Loans, net

786,798


703,051


11.9









    Premises and equipment, net

16,864


16,275


3.6


    Goodwill

11,931


11,931


-


    Other intangible assets, net

1,211


1,331


(9.0)


    Other real estate owned, net

4,252


3,691


15.2


    Other assets

23,920


27,162


(11.9)









                         Total assets

$    1,135,143


$       1,100,402


3.2









LIABILITIES







    Noninterest-bearing deposits

$        229,686


$          193,814


18.5


    Interest-bearing deposits

745,778


755,190


(1.2)


                Total deposits

975,464


949,004


2.8









    Short-term borrowings

6,672


4,808


38.8


    Accrued expenses and other liabilities

6,040


6,121


(1.3)


                          Total liabilities

988,176


959,933


2.9









STOCKHOLDERS' EQUITY







    Common stock, par value $0.01; authorized  







       35,000,000 shares

126


126


-


    Additional paid in capital

63,816


63,532


0.4


    Retained earnings

83,097


76,495


8.6


    Accumulated other comprehensive (loss) income

(72)


316


(122.8)


                          Total stockholders' equity

146,967


140,469


4.6









                          Total liabilities and stockholders' equity

$    1,135,143


$       1,100,402


3.2









Period-end common shares outstanding

12,631


12,618


0.1


Book value per common share

$            11.64


$              11.13


4.6









 

 

Shore Bancshares, Inc.









Page 7 of 12


Consolidated Statements of Operations











(In thousands, except per share data)


































For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2015


2014

% Change


2015


2014

% Change


INTEREST INCOME











    Interest and fees on loans 

$      9,142


$      8,665

5.5

%

$    35,126


$    35,140

(0.0)

%

    Interest and dividends on investment securities:











        Taxable

854


917

(6.9)


3,602


2,957

21.8


        Tax-exempt 

2


3

(33.3)


10


12

(16.7)


    Interest on federal funds sold

1


-

100.0


3


1

200.0


    Interest on deposits with other banks

48


40

20.0


130


179

(27.4)


                   Total interest income

10,047


9,625

4.4


38,871


38,289

1.5













INTEREST EXPENSE











    Interest on deposits

750


985

(23.9)


3,331


4,229

(21.2)


    Interest on short-term borrowings

4


4

-


15


18

(16.7)


                   Total interest expense

754


989

(23.8)


3,346


4,247

(21.2)













NET INTEREST INCOME

9,293


8,636

7.6


35,525


34,042

4.4


Provision for credit losses

475


650

(26.9)


2,075


3,350

(38.1)













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

8,818


7,986

10.4


33,450


30,692

9.0













NONINTEREST INCOME











    Service charges on deposit accounts

806


629

28.1


2,867


2,407

19.1


    Trust and investment fee income

348


478

(27.2)


1,627


1,860

(12.5)


    Investment securities gains 

-


23

(100.0)


-


23

(100.0)


    Insurance agency commissions

1,760


1,736

1.4


8,274


9,525

(13.1)


    Other noninterest income

724


605

19.7


2,648


2,966

(10.7)


                      Total noninterest income

3,638


3,471

4.8


15,416


16,781

(8.1)













NONINTEREST EXPENSE











    Salaries and wages

4,366


4,305

1.4


17,540


17,600

(0.3)


    Employee benefits

890


956

(6.9)


3,905


4,092

(4.6)


    Occupancy expense 

583


570

2.3


2,420


2,339

3.5


    Furniture and equipment expense

215


234

(8.1)


926


975

(5.0)


    Data processing

809


766

5.6


3,260


3,006

8.4


    Directors' fees

114


99

15.2


470


474

(0.8)


    Amortization of intangible assets

33


33

-


133


201

(33.8)


    Insurance agency commissions expense

-


-

-


-


906

(100.0)


    FDIC insurance premium expense

281


402

(30.1)


1,214


1,636

(25.8)


    Write-downs of other real estate owned

39


192

(79.7)


127


658

(80.7)


    Legal and professional fees

440


619

(28.9)


2,380


2,055

15.8


    Other noninterest expenses

1,180


1,334

(11.5)


4,975


5,419

(8.2)


                      Total noninterest expense

8,950


9,510

(5.9)


37,350


39,361

(5.1)













Income before income taxes

3,506


1,947

80.1


11,516


8,112

42.0


Income tax expense 

1,343


721

86.3


4,408


3,061

44.0













NET INCOME 

$      2,163


$      1,226

76.4


$      7,108


$      5,051

40.7













Weighted average shares outstanding - basic

12,631


12,615

0.1


12,629


10,945

15.4


Weighted average shares outstanding - diluted

12,645


12,625

0.2


12,639


10,956

15.4













Basic net income per common share

$        0.17


$        0.10

70.0


$        0.56


$        0.46

21.7


Diluted net income per common share

0.17


0.10

70.0


0.56


0.46

21.7


Dividends paid per common share

0.02


-

-


0.04


-

-













 

 

Shore Bancshares, Inc.














Page 8 of 12

Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2015


2014


2015


2014



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans 

$     785,572


4.63

%

$     707,484


4.87

%

$     748,101


4.71

%

$     707,381


4.98

%

  Investment securities

















   Taxable

213,097


1.60


232,371


1.58


231,960


1.55


198,207


1.49


   Tax-exempt

210


5.30


432


4.19


328


4.54


432


4.20


  Federal funds sold

3,886


0.12


2,962


0.07


2,991


0.10


1,883


0.06


  Interest-bearing deposits

69,963


0.27


82,812


0.19


53,459


0.24


86,995


0.21


    Total earning assets

1,072,728


3.72

%

1,026,061


3.73

%

1,036,839


3.76

%

994,898


3.86

%

Cash and due from banks

16,628




24,329




18,497




22,973




Other assets

56,512




61,370




58,502




64,200




Allowance for credit losses

(8,438)




(8,405)




(8,172)




(9,449)




Total assets

$ 1,137,430




$ 1,103,355




$ 1,105,666




$ 1,072,622






































Interest-bearing liabilities

















  Demand deposits

$     190,237


0.13

%

$     183,251


0.13

%

$     180,810


0.13

%

$     177,828


0.14

%

  Money market and savings deposits 

255,974


0.14


233,441


0.12


243,731


0.14


225,616


0.12


  Certificates of deposit $100,000 or more

139,663


0.80


163,813


1.06


149,181


0.93


170,252


1.10


  Other time deposits

158,011


0.80


173,695


0.95


164,239


0.84


180,848


1.01


    Interest-bearing deposits

743,885


0.40


754,200


0.52


737,961


0.45


754,544


0.56


  Short-term borrowings

6,199


0.23


6,356


0.23


6,226


0.24


8,061


0.22


    Total interest-bearing liabilities

750,084


0.40

%

760,556


0.52

%

744,187


0.45

%

762,605


0.56

%

Noninterest-bearing deposits

234,164




196,520




211,171




178,002




Accrued expenses and other liabilities

6,585




6,603




6,132




6,921




Stockholders' equity

146,597




139,676




144,176




125,094




Total liabilities and stockholders' equity

$ 1,137,430




$ 1,103,355




$ 1,105,666




$ 1,072,622





















Net interest spread



3.32

%



3.21

%



3.31

%



3.30

%

Net interest margin



3.45

%



3.35

%



3.43

%



3.43

%


















 

 

Shore Bancshares, Inc.













Page 9 of 12


Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































4th quarter


3rd quarter


2nd quarter


1st quarter


4th quarter


4Q 15


4Q 15



2015


2015


2015


2015


2014


compared to


compared to



(4Q 15)


(3Q 15)


(2Q 15)


(1Q 15)


(4Q 14)


3Q 15


4Q 14


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$             9,315


$            9,027


$            8,701


$            8,560


$              8,659


3.2

%

7.6

%

     Less:  Taxable-equivalent adjustment

22


17


18


21


23


41.2


4.3


     Net interest income

9,293


9,010


8,683


8,539


8,636


3.1


7.6


     Provision for credit losses

475


410


540


650


650


15.9


(26.9)


     Noninterest income

3,638


3,905


3,788


4,085


3,471


(6.8)


4.8


     Noninterest expense

8,950


9,396


9,300


9,704


9,510


(4.7)


(5.9)


     Income before income taxes

3,506


3,109


2,631


2,270


1,947


12.8


80.1


     Income tax expense 

1,343


1,200


1,004


861


721


11.9


86.3


     Net income

$             2,163


$            1,909


$            1,627


$            1,409


$              1,226


13.3


76.4
































     Return on average assets 

0.75

%

0.68

%

0.60

%

0.53

%

0.44

%

7

bp

31

bp

     Return on average equity 

5.85


5.23


4.56


4.03


3.48


62


237


     Return on average tangible equity (1)

6.49


5.81


5.08


4.50


3.91


68


258


     Net interest margin

3.45


3.43


3.43


3.43


3.35


2


10


     Efficiency ratio - GAAP 

69.10


72.66


74.47


76.74


78.40


(356)


(930)


     Efficiency ratio - Non-GAAP (1)

68.84


72.39


74.20


76.48


78.28


(355)


(944)
































PER SHARE DATA















     Basic net income per common share

$               0.17


$              0.15


$              0.13


$              0.11


$                0.10


13.3

%

70.0

%

     Diluted net income per common share

0.17


0.15


0.13


0.11


0.10


13.3


70.0


     Dividends paid per common share

0.02


0.02


-


-


-


100.0


100.0


     Book value per common share at period end

11.64


11.55


11.35


11.31


11.13


0.8


4.6


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

10.59


10.51


10.31


10.26


10.08


0.8


5.1


     Market value at period end

10.88


9.72


9.43


9.18


9.34


11.9


16.5


     Market range:















        High

11.00


9.72


9.55


9.30


9.34


13.2


17.8


        Low

10.64


9.37


9.43


9.03


9.34


13.6


13.9
































AVERAGE BALANCE SHEET DATA















     Loans

$        785,572


$       763,306


$       727,800


$       714,780


$          707,484


2.9

%

11.0

%

     Investment securities

213,307


230,222


241,684


244,300


232,803


(7.3)


(8.4)


     Earning assets

1,072,728


1,044,230


1,016,172


1,013,490


1,026,061


2.7


4.5


     Assets

1,137,430


1,111,361


1,085,857


1,087,401


1,103,355


2.3


3.1


     Deposits

978,049


953,826


931,637


932,460


950,720


2.5


2.9


     Stockholders' equity

146,597


144,897


143,266


141,884


139,676


1.2


5.0
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$                257


$               229


$               421


$               547


$              1,561


12.2

%

(83.5)

%
















     Nonaccrual loans 

$           12,093


$          13,143


$          14,009


$          12,913


$            13,467


(8.0)


(10.2)


     Loans 90 days past due and still accruing

7


4


35


36


87


75.0


100.0


     Other real estate owned

4,252


2,884


2,498


3,469


3,691


47.4


15.2


     Total nonperforming assets 

$           16,352


$          16,031


$          16,542


$          16,418


$            17,245


2.0


(5.2)

















     Accruing troubled debt restructurings (TDRs) 

$           15,495


$          16,431


$          18,353


$          16,644


$            16,674


(5.7)


(7.1)

















     Total nonperforming assets and accruing TDRs 

$           31,847


$          32,462


$          34,895


$          33,062


$            33,919


(1.9)


(6.1)
































CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

12.95

%

13.05

%

13.22

%

13.05

%

12.77

%

(10)

bp

18

bp

     Period-end tangible equity to tangible assets (1)

11.93


12.02


12.16


11.98


11.70


(9)


23

















     Annualized net charge-offs to average loans

0.13


0.12


0.23


0.31


0.88


1


(75)

















     Allowance for credit losses as a percent of:















     Period-end loans      

1.05


1.04


1.07


1.08


1.08


1


(3)


     Nonaccrual loans 

68.77


61.61


56.51


60.39


54.14


716


1,463


     Nonperforming assets 

50.86


50.51


47.86


47.50


44.62


35


624


     Accruing TDRs 

53.67


49.28


43.14


46.85


46.15


439


752


     Nonperforming assets and accruing TDRs 

26.11


24.95


22.69


23.59


22.69


116


342

















    As a percent of total loans:















    Nonaccrual loans 

1.52


1.69


1.89


1.79


1.89


(17)


(37)


    Accruing TDRs 

1.95


2.11


2.48


2.31


2.35


(16)


(40)


    Nonaccrual loans and accruing TDRs 

3.47


3.80


4.37


4.10


4.24


(33)


(77)

















    As a percent of total loans+other real estate owned:















    Nonperforming assets 

2.05


2.06


2.22


2.26


2.41


(1)


(36)


    Nonperforming assets and accruing TDRs 

3.98


4.16


4.69


4.56


4.75


(18)


(77)
































    As a percent of total assets:















    Nonaccrual loans 

1.07


1.18


1.29


1.18


1.22


(11)


(15)


    Nonperforming assets 

1.44


1.43


1.53


1.50


1.57


1


(13)


    Accruing TDRs 

1.37


1.47


1.69


1.52


1.52


(10)


(15)


    Nonperforming assets and accruing TDRs 

2.81


2.90


3.22


3.02


3.09


(9)


(28)

















(1)  See the reconciliation table on page 12 of 12.






























 

 

Shore Bancshares, Inc.













Page 10 of 12


Consolidated Statements of Operations By Quarter















(In thousands, except per share data)
























































4Q 15


4Q 15













compared to


compared to



4Q 15


3Q 15


2Q 15


1Q 15


4Q 14


3Q 15


4Q 14


INTEREST INCOME















    Interest and fees on loans 

$         9,142


$         8,912


$         8,581


$         8,491


$         8,665


2.6

%

5.5

%

    Interest and dividends on investment securities:















        Taxable

854


892


932


924


917


(4.3)


(6.9)


        Tax-exempt

2


2


3


3


3


-


(33.3)


    Interest on federal funds sold

1


1


-


1


-


-


100.0


    Interest on deposits with other banks

48


30


26


26


40


60.0


20.0


                   Total interest income

10,047


9,837


9,542


9,445


9,625


2.1


4.4

















INTEREST EXPENSE















    Interest on deposits

750


824


856


901


985


(9.0)


(23.9)


    Interest on short-term borrowings

4


3


3


5


4


33.3


-


                   Total interest expense

754


827


859


906


989


(8.8)


(23.8)

















NET INTEREST INCOME

9,293


9,010


8,683


8,539


8,636


3.1


7.6


Provision for credit losses

475


410


540


650


650


15.9


(26.9)

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

8,818


8,600


8,143


7,889


7,986


2.5


10.4

















NONINTEREST INCOME















    Service charges on deposit accounts

806


769


658


634


629


4.8


28.1


    Trust and investment fee income

348


360


450


469


478


(3.3)


(27.2)


    Investment securities gains 

-


-


-


-


23


-


(100.0)


    Insurance agency commissions 

1,760


2,107


1,932


2,475


1,736


(16.5)


1.4


    Other noninterest income

724


669


748


507


605


8.2


19.7


                      Total noninterest income

3,638


3,905


3,788


4,085


3,471


(6.8)


4.8

















NONINTEREST EXPENSE















    Salaries and wages

4,366


4,468


4,393


4,313


4,305


(2.3)


1.4


    Employee benefits

890


935


924


1,156


956


(4.8)


(6.9)


    Occupancy expense 

583


600


611


626


570


(2.8)


2.3


    Furniture and equipment expense

215


223


233


255


234


(3.6)


(8.1)


    Data processing

809


800


868


783


766


1.1


5.6


    Directors' fees

114


117


116


123


99


(2.6)


15.2


    Amortization of intangible assets

33


34


33


33


33


(2.9)


-


    FDIC insurance premium expense

281


243


306


384


402


15.6


(30.1)


    Write-downs of other real estate owned

39


7


54


27


192


457.1


(79.7)


    Legal and professional fees

440


642


573


725


619


(31.5)


(28.9)


    Other noninterest expenses

1,180


1,327


1,189


1,279


1,334


(11.1)


(11.5)


                      Total noninterest expense

8,950


9,396


9,300


9,704


9,510


(4.7)


(5.9)

















Income before income taxes

3,506


3,109


2,631


2,270


1,947


12.8


80.1


Income tax expense 

1,343


1,200


1,004


861


721


11.9


86.3

















NET INCOME 

$         2,163


$         1,909


$         1,627


$         1,409


$         1,226


13.3


76.4

















Weighted average shares outstanding - basic

12,631


12,630


12,629


12,625


12,617


0.0


0.1


Weighted average shares outstanding - diluted

12,645


12,640


12,638


12,633


12,626


0.0


0.2

















Basic net income per common share

$            0.17


$            0.15


$            0.13


$            0.11


$            0.10


13.3


70.0


Diluted net incomeper common share

0.17


0.15


0.13


0.11


0.10


13.3


70.0


Dividends paid per common share

0.02


0.02


-


-


-


-


-

















 

 

Shore Bancshares, Inc.























Page 11 of 12


Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























4Q 15


4Q 15























compared to


compared to



4Q 15


3Q 15


2Q 15


1Q 15


4Q 14


3Q 15


4Q 14



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$       785,572


4.63

%

$       763,306


4.64

%

$       727,800


4.74

%

$       714,780


4.83

%

$       707,484


4.87

%

2.9

%

11.0

%

  Investment securities

























   Taxable

213,097


1.60


229,979


1.55


241,254


1.55


243,869


1.52


232,371


1.58


(7.3)


(8.3)


   Tax-exempt

210


5.30


243


5.01


430


4.21


431


4.19


432


4.19


(13.6)


(51.4)


  Federal funds sold

3,886


0.12


2,341


0.10


2,931


0.09


2,801


0.09


2,962


0.07


66.0


31.2


  Interest-bearing deposits

69,963


0.27


48,361


0.25


43,757


0.24


51,609


0.20


82,812


0.19


44.7


(15.5)


    Total earning assets

1,072,728


3.72

%

1,044,230


3.74

%

1,016,172


3.77

%

1,013,490


3.79

%

1,026,061


3.73

%

2.7


4.5


Cash and due from banks

16,628




17,434




18,723




21,268




24,329




(4.6)


(31.7)


Other assets

56,512




57,891




59,045




60,611




61,370




(2.4)


(7.9)


Allowance for credit losses

(8,438)




(8,194)




(8,083)




(7,968)




(8,405)




3.0


0.4


Total assets

$    1,137,430




$    1,111,361




$    1,085,857




$    1,087,401




$    1,103,355




2.3


3.1




















































Interest-bearing liabilities

























  Demand deposits

$       190,237


0.13

%

$       184,471


0.13

%

$       171,274


0.12

%

$       177,071


0.13

%

$       183,251


0.13

%

3.1


3.8


  Money market and savings deposits 

255,974


0.14


242,830


0.14


238,173


0.14


237,755


0.14


233,441


0.12


5.4


9.7


  Certificates of deposit $100,000 or more

139,663


0.80


148,617


0.92


152,478


0.97


156,154


1.00


163,813


1.06


(6.0)


(14.7)


  Other time deposits

158,011


0.80


163,224


0.82


166,277


0.85


169,584


0.90


173,695


0.95


(3.2)


(9.0)


    Interest-bearing deposits

743,885


0.40


739,142


0.44


728,202


0.47


740,564


0.49


754,200


0.52


0.6


(1.4)


  Short-term borrowings

6,199


0.23


6,501


0.24


4,872


0.23


7,340


0.27


6,356


0.23


(4.6)


(2.5)


    Total interest-bearing liabilities

750,084


0.40

%

745,643


0.44

%

733,074


0.47

%

747,904


0.49

%

760,556


0.52

%

0.6


(1.4)


Noninterest-bearing deposits

234,164




214,684




203,435




191,896




196,520




9.1


19.2


Accrued expenses and other liabilities

6,585




6,137




6,082




5,717




6,603




7.3


(0.3)


Stockholders' equity

146,597




144,897




143,266




141,884




139,676




1.2


5.0


Total liabilities and stockholders' equity

$    1,137,430




$    1,111,361




$    1,085,857




$    1,087,401




$    1,103,355




2.3


3.1



























Net interest spread



3.32

%



3.30

%



3.30

%



3.30

%



3.21

%





Net interest margin



3.45

%



3.43

%



3.43

%



3.43

%



3.35

%






























 

 

Shore Bancshares, Inc.













Page 12 of 12


Reconciliation of Generally Accepted Accounting Principles (GAAP) 















  and Non-GAAP Measures















(In thousands, except per share data)









































YTD


YTD



4Q 15


3Q 15


2Q 15


1Q 15


4Q 14


12/31/2015


12/31/2014

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$          2,163


$         1,909


$         1,627


$         1,409


$         1,226


$         7,108


$        5,051


Net income - annualized (A)

$          8,581


$         7,574


$         6,526


$         5,714


$         4,864


$         7,108


$        5,051

















Net income, excluding net amortization of intangible assets

$          2,183


$         1,930


$         1,647


$         1,429


$         1,246


$         7,189


$        5,173

















Net income, excluding net amortization of intangible 















  assets - annualized (B)

$          8,661


$         7,657


$         6,606


$         5,795


$         4,943


$         7,189


$        5,173

















Average stockholders' equity (C)

$       146,597


$     144,897


$     143,266


$     141,884


$     139,676


$     144,176


$    125,094


Less:  Average goodwill and other intangible assets

(13,155)


(13,182)


(13,215)


(13,248)


(13,281)


(13,200)


(14,448)


Average tangible equity (D)

$       133,442


$     131,715


$     130,051


$     128,636


$     126,395


$     130,976


$    110,646

















Return on average equity (GAAP)  (A)/(C)

5.85

%

5.23

%

4.56

%

4.03

%

3.48

%

4.93

%

4.04

%

Return on average tangible equity (Non-GAAP)  (B)/(D)

6.49

%

5.81

%

5.08

%

4.50

%

3.91

%

5.49

%

4.68

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$          8,950


$         9,396


$         9,300


$         9,704


$         9,510


$       37,350


$      39,361


Less:  Amortization of intangible assets

(33)


(34)


(33)


(33)


(33)


(133)


(201)


Adjusted noninterest expense (F)

$          8,917


$         9,362


$         9,267


$         9,671


$         9,477


$       37,217


$      39,160

















Taxable-equivalent net interest income (G)

$          9,315


$         9,027


$         8,701


$         8,560


$         8,659


$       35,604


$      34,134


Taxable-equivalent net interest income excluding nonrecurring adjustment (H)

$          9,315


$         9,027


$         8,701


$         8,560


$         8,659


$       35,604


$      34,134

















Noninterest income (I)

$          3,638


$         3,905


$         3,788


$         4,085


$         3,471


$       15,416


$      16,781


Less:  Investment securities (gains)/losses

-


-


-


-


(23)


-


(23)


          Other nonrecurring (gains)/losses

-


-


-


-


-


-


(114)


Adjusted noninterest income (J)

$          3,638


$         3,905


$         3,788


$         4,085


$         3,448


$       15,416


$      16,644

















Efficiency ratio (GAAP)  (E)/(G)+(I) 

69.10

%

72.66

%

74.47

%

76.74

%

78.40

%

73.21

%

77.31

%

Efficiency ratio (Non-GAAP)  (F)/(H)+(J)

68.84

%

72.39

%

74.20

%

76.48

%

78.28

%

72.95

%

77.12

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (K)

$       146,967


$     145,887


$     143,402


$     142,746


$     140,469






Less:  Goodwill and other intangible assets

(13,142)


(13,162)


(13,195)


(13,228)


(13,262)






Tangible equity (L)

$       133,825


$     132,725


$     130,207


$     129,518


$     127,207





















Shares outstanding (M)

12,631


12,630


12,630


12,625


12,618





















Book value per common share (GAAP)  (K)/(M)

$          11.64


$         11.55


$         11.35


$         11.31


$         11.13






Tangible book value per common share (Non-GAAP)  (L)/(M)

$          10.59


$         10.51


$         10.31


$         10.26


$         10.08




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (N)

$       146,967


$     145,887


$     143,402


$     142,746


$     140,469






Less:  Goodwill and other intangible assets

(13,142)


(13,162)


(13,195)


(13,228)


(13,262)






Tangible equity (O)

$       133,825


$     132,725


$     130,207


$     129,518


$     127,207





















Assets (P)

$    1,135,143


$  1,117,813


$  1,084,352


$  1,094,128


$  1,100,402






Less:  Goodwill and other intangible assets

(13,142)


(13,162)


(13,195)


(13,228)


(13,262)






Tangible assets (Q)

$    1,122,001


$  1,104,651


$  1,071,157


$  1,080,900


$  1,087,140





















Period-end equity/assets (GAAP)  (N)/(P)

12.95

%

13.05

%

13.22

%

13.05

%

12.77

%





Period-end tangible equity/tangible assets (Non-GAAP)  (O)/(Q)

11.93

%

12.02

%

12.16

%

11.98

%

11.70

%



































Note 1:  Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes.























Note 2:  Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities.  




































 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/shore-bancshares-reports-2015-results-300207769.html

SOURCE Shore Bancshares, Inc.

Copyright CNW Group 2016

Comment On!

140
Upload limit is up to 1mb only
To post messages to your Socail Media account, you must first give authorization from the websites. Select the platform you wish to connect your account to CanadianInsider.com (via Easy Blurb).