Shore Bancshares Reports First Quarter 2017 Financial Results
Shore Bancshares Reports First Quarter 2017 Financial Results
PR Newswire
EASTON, Md., April 20, 2017
EASTON, Md., April 20, 2017 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $2.800 million or $0.22 per diluted common share for the first quarter of 2017, compared to net income of $2.495 million or $0.20 per diluted common share for the fourth quarter of 2016, and net income of $2.460 million or $0.19 per diluted common share for the first quarter of 2016.
When comparing the first quarter of 2017 to the fourth quarter of 2016, the primary reason for the improved results was a $753 thousand increase in noninterest income partially offset by an increase in noninterest expense of $427 thousand. When comparing the first quarter of 2017 to the first quarter of 2016, the primary reasons for the improved results were increases in net interest income of $690 thousand and noninterest income of $268 thousand, partially offset by an increase in noninterest expenses of $314 thousand.
"We are pleased to report our continuing improved earnings over the linked quarter and the first quarter of 2016," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "2017 is off to a great start as we outpaced loan growth goals for the quarter and increased deposits by $4.1 million, since December 31, 2016. The next few months will be an exciting time for Shore United Bank as we have already opened a new loan production office in West Ocean City, MD and will be expanding our market with three new branches in the greater metropolitan area of Baltimore, MD in May."
Balance Sheet Review
Total assets were $1.167 billion at March 31, 2017, a $6.6 million, or less than 1%, increase when compared to $1.160 billion at the end of 2016. The increase in total assets included increases in gross loans of $20.3 million and investment securities of $14.1 million, almost entirely funded by a decrease in interest-bearing deposits with other banks of $27.4 million.
Total deposits increased $4.1 million, or less than 1%, when compared to December 31, 2016. The increase in total deposits was mainly due to an increase in noninterest-bearing accounts of $5.0 million and money market and savings deposits of $6.7 million, which were offset by a decrease in time deposits of $6.9 million. Total stockholders' equity increased $3.3 million, or 2.2%, when compared to the end of 2016. At March 31, 2017, the ratio of total equity to total assets was 13.51% and the ratio of total tangible equity to total tangible assets was 12.54%.
Total assets at March 31, 2017 increased $35.7 million, or 3.2%, when compared to total assets at March 31, 2016. The increase in total assets was primarily due to significant loan growth of $92.9 million, partially funded by a decrease in investment securities of $28.7 million and cash and cash equivalents of $24.8 million. Total deposits at March 31, 2017 increased $31.8 million, or 3.3%, when compared to total deposits at March 31, 2016, further funding the additional loan growth.
Review of Quarterly Financial Results
Net interest income was $9.9 million for the first quarter of 2017, compared to $10.0 million for the fourth quarter of 2016 and $9.2 million for the first quarter of 2016. Net interest income when compared to the fourth quarter of 2016 was lower by $32 thousand due to two fewer earnings days as well as lower yields on loans. This was partially offset by a higher yield on taxable investment securities and an increase in the federal funds rate resulting in higher yield on deposits with other banks. The Company's net interest margin improved by 8 basis points to 3.71% over the fourth quarter of 2016. The increase in net interest income when compared to the first quarter of 2016 was primarily the result of significant loan growth, with average loans increasing $90.0 million. The Company's net interest margin when compared to the first quarter of 2016 increased 21 basis points from 3.50%, the result of transitioning lower yielding assets to fund loan volume, higher yields on investment securities, and an increase in the federal funds rate, partially offset by a decline in yields on loans. Additionally, average rates paid on deposits declined 8 basis points primarily related to time deposit repricing.
The provision for credit losses was $427 thousand for the three months ended March 31, 2017. The comparable amounts were $418 thousand and $450 thousand for the three months ended December 31, 2016 and March 31, 2016, respectively. The provision for credit losses slightly increased in the first quarter of 2017 over the fourth quarter of 2016, due to an increase in outstanding loans. The lower level of provision for credit losses when comparing the first quarter of 2017 to the first quarter of 2016 was primarily due to decreases in loan charge-offs and nonaccrual loans. Net charge-offs were $226 thousand for the first quarter of 2017, $306 thousand for the fourth quarter of 2016 and $457 thousand for the first quarter of 2016. The ratio of annualized net charge-offs to average loans was 0.10% for the first quarter of 2017, 0.14% for the fourth quarter of 2016 and 0.23% for the first quarter of 2016. The ratio of the allowance for credit losses to period-end loans at March 31, 2017 and December 31, 2016 was 1.00%, lower than the 1.04% at March 31, 2016.
Nonperforming assets excluding accruing troubled debt restructurings (TDRs) were $11.2 million at March 31, 2017, $11.5 million at December 31, 2016 and $15.9 million at March 31, 2016. Nonperforming assets including accruing TDRs at March 31, 2017 were $24.0 million, compared to $24.5 million at December 31, 2016 and $30.6 million at March 31, 2016. The decreases in nonperforming assets and TDRs are the result of the continued work out efforts and charge-offs period over period. At March 31, 2017, the ratio of nonaccrual loans to total assets was 0.75%, compared to 0.77% and 1.05% at December 31, 2016 and March 31, 2016, respectively. In addition, the ratio of accruing TDRs to total assets at March 31, 2017 was 1.10%, improving from 1.12% and 1.30% at December 31, 2016 and March 31, 2016.
Total noninterest income for the first quarter of 2017 increased $753 thousand when compared to the fourth quarter of 2016 and increased $268 thousand when compared to the first quarter of 2016. The increase from the fourth quarter of 2016 was the result of higher insurance agency commissions, mainly from contingency payments which are typically received in the first quarter of each year and are based on the prior year's performance. The increase from the first quarter of 2016 was due to increases in an insurance investment of $152 thousand, increase in retail insurance commissions of $60 thousand, and other bank service charges and fees of $40 thousand.
Total noninterest expense for the first quarter of 2017 increased $427 thousand when compared to the fourth quarter of 2016 and increased $314 thousand when compared to the first quarter of 2016. The increase in noninterest expense compared to the fourth quarter of 2016 was primarily due to higher costs associated with employee benefits of $334 thousand, which included higher insurance premiums for group insurance and federal unemployment insurance which is usually paid in the first two quarters of the year. Salaries and wages increased by $121 thousand in the first quarter due to pay increases implemented during the period. The remaining increases were related to merger and acquisition costs for the branch purchase which is presently scheduled to be completed in the second quarter of 2017 of $226 thousand, partially offset by decreases in write-downs of other real estate owned of $111 thousand, loan servicing costs of $62 thousand, and advertising of $36 thousand.
The increase from the first quarter of 2016 was primarily due to higher legal and professional fees of $275 thousand mainly due to the branch acquisition, and higher employee benefits of $126 thousand, partially offset by lower FDIC insurance premiums of $118 thousand, resulting from the consolidation of the two former bank subsidiaries.
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 Shore United Bank; one retail insurance producer firm, The Avon-Dixon Agency, LLC ("Avon-Dixon"), with two specialty lines, Elliott Wilson Insurance (Trucking) and Jack Martin Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC ("Mubell"). Shore Bancshares Inc. engages in trust and wealth management services through Wye Financial & Trust, a division of Shore United Bank. 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 4 of 11 |
|||||
|
Financial Highlights |
||||||
|
(Dollars in thousands, except per share data) |
||||||
|
For the Three Months Ended |
||||||
|
March 31, |
||||||
|
2017 |
2016 |
Change |
||||
|
Net interest income |
$ 9,933 |
$ 9,243 |
7.5 |
% | ||
|
Provision for credit losses |
427 |
450 |
(5.1) |
|||
|
Noninterest income |
4,809 |
4,541 |
5.9 |
|||
|
Noninterest expense |
9,653 |
9,339 |
3.4 |
|||
|
Income before income taxes |
4,662 |
3,995 |
16.7 |
|||
|
Income tax expense |
1,862 |
1,535 |
21.3 |
|||
|
Net income |
$ 2,800 |
$ 2,460 |
13.8 |
|||
|
Return on average assets |
0.99 |
% |
0.88 |
% |
11 |
bp |
|
Return on average equity |
7.27 |
6.64 |
63 |
|||
|
Return on average tangible equity (1) |
7.98 |
7.34 |
64 |
|||
|
Net interest margin |
3.71 |
3.50 |
21 |
|||
|
Efficiency ratio - GAAP |
65.21 |
67.61 |
(240) |
|||
|
Efficiency ratio - Non-GAAP (1) |
64.99 |
67.37 |
(238) |
|||
|
PER SHARE DATA |
||||||
|
Basic net income per common share |
$ 0.22 |
$ 0.19 |
15.8 |
% | ||
|
Diluted net income per common share |
0.22 |
0.19 |
15.8 |
|||
|
Dividends paid per common share |
0.05 |
0.03 |
66.7 |
|||
|
Book value per common share at period end |
12.44 |
11.88 |
4.7 |
|||
|
Tangible book value per common share at period end (1) |
11.41 |
10.84 |
5.3 |
|||
|
Market value at period end |
16.71 |
11.98 |
27.3 |
|||
|
Market range: |
||||||
|
High |
17.92 |
12.08 |
48.3 |
|||
|
Low |
14.64 |
11.95 |
22.5 |
|||
|
AVERAGE BALANCE SHEET DATA |
||||||
|
Loans |
$ 880,791 |
$ 790,777 |
11.4 |
% | ||
|
Investment securities |
178,074 |
214,988 |
(17.2) |
|||
|
Earning assets |
1,092,934 |
1,065,514 |
2.6 |
|||
|
Assets |
1,148,757 |
1,130,238 |
1.6 |
|||
|
Deposits |
982,956 |
968,991 |
1.4 |
|||
|
Stockholders' equity |
156,274 |
149,032 |
4.9 |
|||
|
CREDIT QUALITY DATA AT PERIOD END |
||||||
|
Net charge-offs |
$ 226 |
$ 457 |
(50.5) |
% | ||
|
Nonaccrual loans |
$ 8,729 |
$ 11,925 |
(26.8) |
|||
|
Loans 90 days past due and still accruing |
118 |
35 |
237.1 |
|||
|
Other real estate owned |
2,354 |
3,896 |
(39.6) |
|||
|
Total nonperforming assets |
11,201 |
15,856 |
(29.4) |
|||
|
Accruing troubled debt restructurings (TDRs) |
12,782 |
14,753 |
(13.4) |
|||
|
Total nonperforming assets and accruing TDRs |
$ 23,983 |
$ 30,609 |
(21.6) |
|||
|
CAPITAL AND CREDIT QUALITY RATIOS |
||||||
|
Period-end equity to assets |
13.51 |
% |
13.27 |
% |
24 |
bp |
|
Period-end tangible equity to tangible assets (1) |
12.54 |
12.25 |
29 |
|||
|
Annualized net charge-offs to average loans |
0.10 |
0.23 |
(13) |
|||
|
Allowance for credit losses as a percent of: |
||||||
|
Period-end loans |
1.00 |
1.04 |
(4) |
|||
|
Nonaccrual loans |
102.27 |
69.68 |
3,259 |
|||
|
Nonperforming assets |
79.70 |
52.40 |
2,730 |
|||
|
Accruing TDRs |
69.84 |
56.32 |
1,352 |
|||
|
Nonperforming assets and accruing TDRs |
37.22 |
27.15 |
1,007 |
|||
|
As a percent of total loans: |
||||||
|
Nonaccrual loans |
0.98 |
1.49 |
(51) |
|||
|
Accruing TDRs |
1.43 |
1.85 |
(42) |
|||
|
Nonaccrual loans and accruing TDRs |
2.41 |
3.34 |
(93) |
|||
|
As a percent of total loans+other real estate owned: |
||||||
|
Nonperforming assets |
1.25 |
1.98 |
(73) |
|||
|
Nonperforming assets and accruing TDRs |
2.68 |
3.81 |
(113) |
|||
|
As a percent of total assets: |
||||||
|
Nonaccrual loans |
0.75 |
1.05 |
(30) |
|||
|
Nonperforming assets |
0.96 |
1.40 |
(44) |
|||
|
Accruing TDRs |
1.10 |
1.30 |
(20) |
|||
|
Nonperforming assets and accruing TDRs |
2.06 |
2.70 |
(64) |
|||
|
(1) See the reconciliation table on page 11 of 11. |
||||||
|
Shore Bancshares, Inc. |
Page 5 of 11 | |||||||||
|
Consolidated Balance Sheets |
||||||||||
|
(In thousands, except per share data) |
||||||||||
|
March 31, 2017 |
March 31, 2017 |
|||||||||
|
March 31, |
December 31, |
March 31, |
compared to |
compared to |
||||||
|
2017 |
2016 |
2016 |
December 31, 2016 |
March 31, 2016 |
||||||
|
ASSETS |
||||||||||
|
Cash and due from banks |
$ 14,884 |
$ 14,596 |
$ 14,566 |
2.0 |
% |
2.2 |
% | |||
|
Interest-bearing deposits with other banks |
33,967 |
61,342 |
58,507 |
(44.6) |
(41.9) |
|||||
|
Federal funds sold |
- |
- |
553 |
- |
(100.0) |
|||||
|
Cash and cash equivalents |
48,851 |
75,938 |
73,626 |
(35.7) |
(33.6) |
|||||
|
Investment securities available for sale (at fair value) |
178,072 |
163,798 |
206,735 |
8.7 |
(13.9) |
|||||
|
Investment securities held to maturity |
6,615 |
6,808 |
3,996 |
(2.8) |
65.5 |
|||||
|
Loans |
891,864 |
871,525 |
798,921 |
2.3 |
11.6 |
|||||
|
Less: allowance for credit losses |
(8,927) |
(8,726) |
(8,309) |
2.3 |
7.4 |
|||||
|
Loans, net |
882,937 |
862,799 |
790,612 |
2.3 |
11.7 |
|||||
|
Premises and equipment, net |
16,831 |
16,558 |
16,813 |
1.6 |
0.1 |
|||||
|
Goodwill |
11,931 |
11,931 |
11,931 |
- |
- |
|||||
|
Other intangible assets, net |
1,047 |
1,079 |
1,178 |
(3.0) |
(11.1) |
|||||
|
Other real estate owned, net |
2,354 |
2,477 |
3,896 |
(5.0) |
(39.6) |
|||||
|
Other assets |
18,251 |
18,883 |
22,388 |
(3.3) |
(18.5) |
|||||
|
Total assets |
$ 1,166,889 |
$ 1,160,271 |
$ 1,131,175 |
0.6 |
3.2 |
|||||
|
LIABILITIES |
||||||||||
|
Noninterest-bearing deposits |
$ 266,611 |
$ 261,575 |
$ 229,646 |
1.9 |
16.1 |
|||||
|
Interest-bearing deposits |
734,931 |
735,914 |
740,087 |
(0.1) |
(0.7) |
|||||
|
Total deposits |
1,001,542 |
997,489 |
969,733 |
0.4 |
3.3 |
|||||
|
Short-term borrowings |
2,919 |
3,203 |
5,872 |
(8.9) |
(50.3) |
|||||
|
Accrued expenses and other liabilities |
4,802 |
5,280 |
5,461 |
(9.1) |
(12.1) |
|||||
|
Total liabilities |
1,009,263 |
1,005,972 |
981,066 |
0.3 |
2.9 |
|||||
|
STOCKHOLDERS' EQUITY |
||||||||||
|
Common stock, par value $0.01; authorized |
||||||||||
|
35,000,000 shares |
127 |
127 |
126 |
- |
0.8 |
|||||
|
Additional paid in capital |
64,619 |
64,201 |
63,929 |
0.7 |
1.1 |
|||||
|
Retained earnings |
93,131 |
90,964 |
85,178 |
2.4 |
9.3 |
|||||
|
Accumulated other comprehensive (loss) income |
(251) |
(993) |
876 |
74.7 |
(128.7) |
|||||
|
Total stockholders' equity |
157,626 |
154,299 |
150,109 |
2.2 |
5.0 |
|||||
|
Total liabilities and stockholders' equity |
$ 1,166,889 |
$ 1,160,271 |
$ 1,131,175 |
0.6 |
3.2 |
|||||
|
Period-end common shares outstanding |
12,673 |
12,665 |
12,640 |
0.1 |
0.3 |
|||||
|
Book value per common share |
$ 12.44 |
$ 12.18 |
$ 11.88 |
2.1 |
4.7 |
|||||
|
Shore Bancshares, Inc. |
Page 6 of 11 | ||||
|
Consolidated Statements of Operations |
|||||
|
(In thousands, except per share data) |
|||||
|
For the Three Months Ended |
|||||
|
March 31, |
|||||
|
2017 |
2016 |
% Change |
|||
|
INTEREST INCOME |
|||||
|
Interest and fees on loans |
$ 9,550 |
$ 8,961 |
6.6 |
% | |
|
Interest and dividends on investment securities: |
|||||
|
Taxable |
827 |
870 |
(4.9) |
||
|
Tax-exempt |
2 |
2 |
- |
||
|
Interest on federal funds sold |
- |
3 |
(100.0) |
||
|
Interest on deposits with other banks |
68 |
72 |
(5.6) |
||
|
Total interest income |
10,447 |
9,908 |
5.4 |
||
|
INTEREST EXPENSE |
|||||
|
Interest on deposits |
511 |
661 |
(22.7) |
||
|
Interest on short-term borrowings |
3 |
4 |
(25.0) |
||
|
Total interest expense |
514 |
665 |
(22.7) |
||
|
NET INTEREST INCOME |
9,933 |
9,243 |
7.5 |
||
|
Provision for credit losses |
427 |
450 |
(5.1) |
||
|
NET INTEREST INCOME AFTER PROVISION |
|||||
|
FOR CREDIT LOSSES |
9,506 |
8,793 |
8.1 |
||
|
NONINTEREST INCOME |
|||||
|
Service charges on deposit accounts |
834 |
813 |
2.6 |
||
|
Trust and investment fee income |
361 |
351 |
2.8 |
||
|
Insurance agency commissions |
2,819 |
2,759 |
2.2 |
||
|
Other noninterest income |
795 |
618 |
28.6 |
||
|
Total noninterest income |
4,809 |
4,541 |
5.9 |
||
|
NONINTEREST EXPENSE |
|||||
|
Salaries and wages |
4,502 |
4,477 |
0.6 |
||
|
Employee benefits |
1,240 |
1,114 |
11.3 |
||
|
Occupancy expense |
625 |
613 |
2.0 |
||
|
Furniture and equipment expense |
233 |
235 |
(0.9) |
||
|
Data processing |
872 |
809 |
7.8 |
||
|
Directors' fees |
80 |
104 |
(23.1) |
||
|
Amortization of intangible assets |
33 |
33 |
- |
||
|
FDIC insurance premium expense |
164 |
282 |
(41.8) |
||
|
Write-downs of other real estate owned |
56 |
7 |
700.0 |
||
|
Legal and professional fees |
660 |
385 |
71.4 |
||
|
Other noninterest expenses |
1,188 |
1,280 |
(7.2) |
||
|
Total noninterest expense |
9,653 |
9,339 |
3.4 |
||
|
Income before income taxes |
4,662 |
3,995 |
16.7 |
||
|
Income tax expense |
1,862 |
1,535 |
21.3 |
||
|
NET INCOME |
$ 2,800 |
$ 2,460 |
13.8 |
||
|
Weighted average shares outstanding - basic |
12,670 |
12,635 |
0.3 |
||
|
Weighted average shares outstanding - diluted |
12,707 |
12,649 |
0.5 |
||
|
Basic net income per common share |
$ 0.22 |
$ 0.19 |
15.8 |
||
|
Diluted net income per common share |
0.22 |
0.19 |
15.8 |
||
|
Dividends paid per common share |
0.05 |
0.03 |
66.7 |
||
|
Shore Bancshares, Inc. |
Page 7 of 11 | |||||||
|
Consolidated Average Balance Sheets |
||||||||
|
(Dollars in thousands) |
||||||||
|
For the Three Months Ended |
||||||||
|
March 31, |
||||||||
|
2017 |
2016 |
|||||||
|
Average |
Yield/ |
Average |
Yield/ |
|||||
|
balance |
rate |
balance |
rate |
|||||
|
Earning assets |
||||||||
|
Loans |
$ 880,791 |
4.43 |
% |
$ 790,777 |
4.57 |
% | ||
|
Investment securities |
||||||||
|
Taxable |
177,864 |
1.86 |
214,778 |
1.62 |
||||
|
Tax-exempt |
210 |
5.38 |
210 |
5.30 |
||||
|
Federal funds sold |
- |
- |
3,640 |
0.33 |
||||
|
Interest-bearing deposits |
34,069 |
0.80 |
56,109 |
0.51 |
||||
|
Total earning assets |
1,092,934 |
3.90 |
% |
1,065,514 |
3.75 |
% | ||
|
Cash and due from banks |
13,907 |
16,205 |
||||||
|
Other assets |
50,763 |
57,037 |
||||||
|
Allowance for credit losses |
(8,847) |
(8,518) |
||||||
|
Total assets |
$ 1,148,757 |
$ 1,130,238 |
||||||
|
Interest-bearing liabilities |
||||||||
|
Demand deposits |
$ 195,005 |
0.14 |
% |
$ 193,087 |
0.12 |
% | ||
|
Money market and savings deposits |
276,175 |
0.13 |
258,715 |
0.13 |
||||
|
Certificates of deposit $100,000 or more |
118,970 |
0.54 |
132,412 |
0.71 |
||||
|
Other time deposits |
137,832 |
0.58 |
153,774 |
0.74 |
||||
|
Interest-bearing deposits |
727,982 |
0.28 |
737,988 |
0.36 |
||||
|
Short-term borrowings |
4,150 |
0.27 |
6,242 |
0.24 |
||||
|
Total interest-bearing liabilities |
732,132 |
0.28 |
% |
744,230 |
0.36 |
% | ||
|
Noninterest-bearing deposits |
254,974 |
231,003 |
||||||
|
Accrued expenses and other liabilities |
5,377 |
5,973 |
||||||
|
Stockholders' equity |
156,274 |
149,032 |
||||||
|
Total liabilities and stockholders' equity |
$ 1,148,757 |
$ 1,130,238 |
||||||
|
Net interest spread |
3.62 |
% |
3.39 |
% | ||||
|
Net interest margin |
3.71 |
% |
3.50 |
% | ||||
|
Shore Bancshares, Inc. |
Page 8 of 11 | |||||||||||||
|
Financial Highlights By Quarter |
||||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||||
|
1st quarter |
4th quarter |
3rd quarter |
2nd quarter |
1st quarter |
1Q 17 |
1Q 17 |
||||||||
|
2017 |
2016 |
2016 |
2016 |
2016 |
compared to |
compared to |
||||||||
|
(1Q 17) |
(4Q 16) |
(3Q 16) |
(2Q 16) |
(1Q 16) |
4Q 16 |
1Q 16 |
||||||||
|
PROFITABILITY FOR THE PERIOD |
||||||||||||||
|
Taxable-equivalent net interest income |
$ 9,994 |
$ 10,029 |
$ 9,730 |
$ 9,415 |
$ 9,273 |
(0.3) |
% |
7.8 |
% | |||||
|
Less: Taxable-equivalent adjustment |
61 |
64 |
72 |
32 |
30 |
(4.7) |
103.3 |
|||||||
|
Net interest income |
9,933 |
9,965 |
9,658 |
9,383 |
9,243 |
(0.3) |
7.5 |
|||||||
|
Provision for credit losses |
427 |
418 |
605 |
375 |
450 |
2.2 |
(5.1) |
|||||||
|
Noninterest income |
4,809 |
4,056 |
4,007 |
4,041 |
4,541 |
18.6 |
5.9 |
|||||||
|
Noninterest expense |
9,653 |
9,226 |
9,217 |
9,365 |
9,339 |
4.6 |
3.4 |
|||||||
|
Income before income taxes |
4,662 |
4,377 |
3,843 |
3,684 |
3,995 |
6.5 |
16.7 |
|||||||
|
Income tax expense |
1,862 |
1,882 |
1,432 |
1,412 |
1,535 |
(1.1) |
21.3 |
|||||||
|
Net income |
$ 2,800 |
$ 2,495 |
$ 2,411 |
$ 2,272 |
$ 2,460 |
12.2 |
13.8 |
|||||||
|
Return on average assets |
0.99 |
% |
0.86 |
% |
0.83 |
% |
0.81 |
% |
0.88 |
% |
13 |
bp |
11 |
bp |
|
Return on average equity |
7.27 |
6.39 |
6.23 |
6.04 |
6.64 |
88 |
63 |
|||||||
|
Return on average tangible equity (1) |
7.98 |
7.03 |
6.86 |
6.67 |
7.34 |
95 |
64 |
|||||||
|
Net interest margin |
3.71 |
3.63 |
3.54 |
3.57 |
3.50 |
8 |
21 |
|||||||
|
Efficiency ratio - GAAP |
65.21 |
65.50 |
67.10 |
69.60 |
67.61 |
(29) |
(240) |
|||||||
|
Efficiency ratio - Non-GAAP (1) |
64.99 |
65.28 |
67.00 |
69.35 |
67.37 |
(29) |
(238) |
|||||||
|
PER SHARE DATA |
||||||||||||||
|
Basic net income per common share |
$ 0.22 |
$ 0.20 |
$ 0.19 |
$ 0.18 |
$ 0.19 |
10.0 |
% |
15.8 |
% | |||||
|
Diluted net income per common share |
0.22 |
0.20 |
0.19 |
0.18 |
0.19 |
10.0 |
15.8 |
|||||||
|
Dividends paid per common share |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
- |
100.0 |
|||||||
|
Book value per common share at period end |
12.44 |
12.18 |
12.23 |
12.04 |
11.88 |
2.1 |
4.7 |
|||||||
|
Tangible book value per common share at period end (1) |
11.41 |
11.16 |
11.20 |
11.00 |
10.84 |
2.2 |
5.3 |
|||||||
|
Market value at period end |
16.71 |
15.25 |
11.78 |
11.75 |
11.98 |
- |
27.3 |
|||||||
|
Market range: |
||||||||||||||
|
High |
17.92 |
16.90 |
11.95 |
12.50 |
12.08 |
6.0 |
48.3 |
|||||||
|
Low |
14.64 |
11.49 |
11.32 |
10.23 |
11.95 |
27.4 |
22.5 |
|||||||
|
AVERAGE BALANCE SHEET DATA |
||||||||||||||
|
Loans |
$ 880,791 |
$ 866,360 |
$ 836,955 |
$ 807,231 |
$ 790,777 |
1.7 |
% |
11.4 |
% | |||||
|
Investment securities |
178,074 |
175,417 |
190,475 |
204,357 |
214,988 |
1.5 |
(17.2) |
|||||||
|
Earning assets |
1,092,934 |
1,100,197 |
1,092,105 |
1,061,645 |
1,065,514 |
(0.7) |
2.6 |
|||||||
|
Assets |
1,148,757 |
1,159,131 |
1,152,309 |
1,122,568 |
1,130,238 |
(0.9) |
1.6 |
|||||||
|
Deposits |
982,956 |
993,918 |
984,940 |
959,397 |
968,991 |
(1.1) |
1.4 |
|||||||
|
Stockholders' equity |
156,274 |
155,367 |
153,985 |
151,270 |
149,032 |
0.6 |
4.9 |
|||||||
|
CREDIT QUALITY DATA AT PERIOD END |
||||||||||||||
|
Net charge-offs |
$ 226 |
$ 306 |
$ 349 |
$ 326 |
$ 457 |
(26.1) |
% |
(50.5) |
% | |||||
|
Nonaccrual loans |
$ 8,729 |
$ 8,972 |
$ 11,490 |
$ 13,531 |
$ 11,925 |
(2.7) |
(26.8) |
|||||||
|
Loans 90 days past due and still accruing |
118 |
20 |
64 |
6 |
35 |
490.0 |
237.1 |
|||||||
|
Other real estate owned |
2,354 |
2,477 |
2,197 |
1,897 |
3,896 |
(5.0) |
(39.6) |
|||||||
|
Total nonperforming assets |
$ 11,201 |
$ 11,469 |
$ 13,751 |
$ 15,434 |
$ 15,856 |
(2.3) |
(29.4) |
|||||||
|
Accruing troubled debt restructurings (TDRs) |
$ 12,782 |
$ 13,001 |
$ 13,273 |
$ 13,338 |
$ 14,753 |
(1.7) |
(13.4) |
|||||||
|
Total nonperforming assets and accruing TDRs |
$ 23,983 |
$ 24,470 |
$ 27,024 |
$ 28,772 |
$ 30,609 |
(2.0) |
(21.6) |
|||||||
|
CAPITAL AND CREDIT QUALITY RATIOS |
||||||||||||||
|
Period-end equity to assets |
13.51 |
% |
13.30 |
% |
13.37 |
% |
13.53 |
% |
13.27 |
% |
21 |
bp |
24 |
bp |
|
Period-end tangible equity to tangible assets (1) |
12.54 |
12.32 |
12.39 |
12.52 |
12.25 |
22 |
29 |
|||||||
|
Annualized net charge-offs to average loans |
0.10 |
0.14 |
0.17 |
0.16 |
0.23 |
(4) |
(13) |
|||||||
|
Allowance for credit losses as a percent of: |
||||||||||||||
|
Period-end loans |
1.00 |
1.00 |
1.00 |
1.02 |
1.04 |
- |
(4) |
|||||||
|
Nonaccrual loans |
102.27 |
97.26 |
74.97 |
61.77 |
69.68 |
501 |
3,259 |
|||||||
|
Nonperforming assets |
79.70 |
76.08 |
62.64 |
54.15 |
52.40 |
362 |
2,730 |
|||||||
|
Accruing TDRs |
69.84 |
67.12 |
64.90 |
62.66 |
56.32 |
272 |
1,352 |
|||||||
|
Nonperforming assets and accruing TDRs |
37.22 |
35.66 |
31.88 |
29.05 |
27.15 |
156 |
1,007 |
|||||||
|
As a percent of total loans: |
||||||||||||||
|
Nonaccrual loans |
0.98 |
1.03 |
1.34 |
1.65 |
1.49 |
(5) |
(51) |
|||||||
|
Accruing TDRs |
1.43 |
1.49 |
1.54 |
1.62 |
1.85 |
(6) |
(42) |
|||||||
|
Nonaccrual loans and accruing TDRs |
2.41 |
2.52 |
2.88 |
3.27 |
3.34 |
(11) |
(93) |
|||||||
|
As a percent of total loans+other real estate owned: |
||||||||||||||
|
Nonperforming assets |
1.25 |
1.31 |
1.59 |
1.88 |
1.98 |
(6) |
(73) |
|||||||
|
Nonperforming assets and accruing TDRs |
2.68 |
2.80 |
3.13 |
3.50 |
3.81 |
(12) |
(113) |
|||||||
|
As a percent of total assets: |
||||||||||||||
|
Nonaccrual loans |
0.75 |
0.77 |
0.99 |
1.20 |
1.05 |
(2) |
(30) |
|||||||
|
Nonperforming assets |
0.96 |
0.99 |
1.19 |
1.37 |
1.40 |
(3) |
(44) |
|||||||
|
Accruing TDRs |
1.10 |
1.12 |
1.15 |
1.18 |
1.30 |
(2) |
(20) |
|||||||
|
Nonperforming assets and accruing TDRs |
2.06 |
2.11 |
2.34 |
2.55 |
2.70 |
(5) |
(64) |
|||||||
|
(1) See the reconciliation table on page 11 of 11. |
||||||||||||||
|
Shore Bancshares, Inc. |
Page 9 of 11 | |||||||||||||
|
Consolidated Statements of Operations By Quarter |
||||||||||||||
|
(In thousands, except per share data) |
||||||||||||||
|
1Q 17 |
1Q 17 |
|||||||||||||
|
compared to |
compared to |
|||||||||||||
|
1Q 17 |
4Q 16 |
3Q 16 |
2Q 16 |
1Q 16 |
4Q 16 |
1Q 16 |
||||||||
|
INTEREST INCOME |
||||||||||||||
|
Interest and fees on loans |
$ 9,550 |
$ 9,679 |
$ 9,398 |
$ 9,117 |
$ 8,961 |
(1.3) |
% |
6.6 |
% | |||||
|
Interest and dividends on investment securities: |
||||||||||||||
|
Taxable |
827 |
747 |
754 |
824 |
870 |
10.7 |
(4.9) |
|||||||
|
Tax-exempt |
2 |
1 |
2 |
2 |
2 |
100.0 |
- |
|||||||
|
Interest on federal funds sold |
- |
- |
1 |
2 |
3 |
- |
(100.0) |
|||||||
|
Interest on deposits with other banks |
68 |
78 |
81 |
58 |
72 |
(12.8) |
(5.6) |
|||||||
|
Total interest income |
10,447 |
10,505 |
10,236 |
10,003 |
9,908 |
(0.6) |
5.4 |
|||||||
|
INTEREST EXPENSE |
||||||||||||||
|
Interest on deposits |
511 |
537 |
574 |
617 |
661 |
(4.8) |
(22.7) |
|||||||
|
Interest on short-term borrowings |
3 |
3 |
4 |
3 |
4 |
- |
(25.0) |
|||||||
|
Total interest expense |
514 |
540 |
578 |
620 |
665 |
(4.8) |
(22.7) |
|||||||
|
NET INTEREST INCOME |
9,933 |
9,965 |
9,658 |
9,383 |
9,243 |
(0.3) |
7.5 |
|||||||
|
Provision for credit losses |
427 |
418 |
605 |
375 |
450 |
2.2 |
(5.1) |
|||||||
|
NET INTEREST INCOME AFTER PROVISION |
||||||||||||||
|
FOR CREDIT LOSSES |
9,506 |
9,547 |
9,053 |
9,008 |
8,793 |
(0.4) |
8.1 |
|||||||
|
NONINTEREST INCOME |
||||||||||||||
|
Service charges on deposit accounts |
834 |
883 |
899 |
870 |
813 |
(5.5) |
2.6 |
|||||||
|
Trust and investment fee income |
361 |
369 |
358 |
364 |
351 |
(2.2) |
2.8 |
|||||||
|
Investment securities gains |
- |
- |
30 |
- |
- |
- |
- |
|||||||
|
Insurance agency commissions |
2,819 |
1,797 |
2,054 |
1,941 |
2,759 |
56.9 |
2.2 |
|||||||
|
Other noninterest income |
795 |
1,007 |
666 |
866 |
618 |
(21.1) |
28.6 |
|||||||
|
Total noninterest income |
4,809 |
4,056 |
4,007 |
4,041 |
4,541 |
18.6 |
5.9 |
|||||||
|
NONINTEREST EXPENSE |
||||||||||||||
|
Salaries and wages |
4,502 |
4,381 |
4,346 |
4,422 |
4,477 |
2.8 |
0.6 |
|||||||
|
Employee benefits |
1,240 |
906 |
1,009 |
964 |
1,114 |
36.9 |
11.3 |
|||||||
|
Occupancy expense |
625 |
613 |
643 |
583 |
613 |
2.0 |
2.0 |
|||||||
|
Furniture and equipment expense |
233 |
235 |
245 |
248 |
235 |
(0.9) |
(0.9) |
|||||||
|
Data processing |
872 |
857 |
976 |
854 |
809 |
1.8 |
7.8 |
|||||||
|
Directors' fees |
80 |
156 |
120 |
131 |
104 |
(48.7) |
(23.1) |
|||||||
|
Amortization of intangible assets |
33 |
32 |
33 |
33 |
33 |
3.1 |
- |
|||||||
|
FDIC insurance premium expense |
164 |
42 |
104 |
268 |
282 |
290.5 |
(41.8) |
|||||||
|
Write-downs of other real estate owned |
56 |
167 |
2 |
66 |
7 |
(66.5) |
700.0 |
|||||||
|
Legal and professional fees |
660 |
441 |
440 |
609 |
385 |
49.7 |
71.4 |
|||||||
|
Other noninterest expenses |
1,188 |
1,396 |
1,299 |
1,187 |
1,280 |
(14.9) |
(7.2) |
|||||||
|
Total noninterest expense |
9,653 |
9,226 |
9,217 |
9,365 |
9,339 |
4.6 |
3.4 |
|||||||
|
Income before income taxes |
4,662 |
4,377 |
3,843 |
3,684 |
3,995 |
6.5 |
16.7 |
|||||||
|
Income tax expense |
1,862 |
1,882 |
1,432 |
1,412 |
1,535 |
(1.1) |
21.3 |
|||||||
|
NET INCOME |
$ 2,800 |
$ 2,495 |
$ 2,411 |
$ 2,272 |
$ 2,460 |
12.2 |
13.8 |
|||||||
|
Weighted average shares outstanding - basic |
12,670 |
12,665 |
12,661 |
12,648 |
12,635 |
0.0 |
0.3 |
|||||||
|
Weighted average shares outstanding - diluted |
12,707 |
12,686 |
12,676 |
12,665 |
12,649 |
0.2 |
0.5 |
|||||||
|
Basic net income per common share |
$ 0.22 |
$ 0.20 |
$ 0.19 |
$ 0.18 |
$ 0.19 |
10.0 |
15.8 |
|||||||
|
Diluted net income per common share |
0.22 |
0.20 |
0.19 |
0.18 |
0.19 |
10.0 |
15.8 |
|||||||
|
Dividends paid per common share |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
- |
66.7 |
|||||||
|
Shore Bancshares, Inc. |
Page 10 of 11 |
|||||||||||||||||||||||
|
Consolidated Average Balance Sheets By Quarter |
||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||
|
Average balance |
||||||||||||||||||||||||
|
1Q 17 |
1Q 17 |
|||||||||||||||||||||||
|
compared to |
compared to |
|||||||||||||||||||||||
|
1Q 17 |
4Q 16 |
3Q 16 |
2Q 16 |
1Q 16 |
4Q 16 |
1Q 16 |
||||||||||||||||||
|
Average |
Yield/ |
Average |
Yield/ |
Average |
Yield/ |
Average |
Yield/ |
Average |
Yield/ |
|||||||||||||||
|
balance |
rate |
balance |
rate |
balance |
rate |
balance |
rate |
balance |
rate |
|||||||||||||||
|
Earning assets |
||||||||||||||||||||||||
|
Loans |
$ 880,791 |
4.43 |
% |
$ 866,360 |
4.47 |
% |
$ 836,955 |
4.50 |
% |
$ 807,231 |
4.56 |
% |
$ 790,777 |
4.57 |
% |
1.7 |
% |
11.4 |
% | |||||
|
Investment securities |
||||||||||||||||||||||||
|
Taxable |
177,864 |
1.86 |
175,207 |
1.70 |
190,265 |
1.59 |
204,147 |
1.61 |
214,778 |
1.62 |
1.5 |
(17.2) |
||||||||||||
|
Tax-exempt |
210 |
5.38 |
210 |
5.30 |
210 |
5.30 |
210 |
5.30 |
210 |
5.30 |
- |
- |
||||||||||||
|
Federal funds sold |
- |
- |
27 |
0.38 |
511 |
0.37 |
2,910 |
0.34 |
3,640 |
0.33 |
(100.0) |
(100.0) |
||||||||||||
|
Interest-bearing deposits |
34,069 |
0.80 |
58,393 |
0.54 |
64,164 |
0.50 |
47,147 |
0.50 |
56,109 |
0.51 |
(41.7) |
(39.3) |
||||||||||||
|
Total earning assets |
1,092,934 |
3.90 |
% |
1,100,197 |
3.82 |
% |
1,092,105 |
3.75 |
% |
1,061,645 |
3.80 |
% |
1,065,514 |
3.75 |
% |
(0.7) |
2.6 |
|||||||
|
Cash and due from banks |
13,907 |
16,707 |
15,678 |
14,776 |
16,205 |
(16.8) |
(14.2) |
|||||||||||||||||
|
Other assets |
50,763 |
51,065 |
52,836 |
54,699 |
57,037 |
(0.6) |
(11.0) |
|||||||||||||||||
|
Allowance for credit losses |
(8,847) |
(8,838) |
(8,310) |
(8,552) |
(8,518) |
0.1 |
3.9 |
|||||||||||||||||
|
Total assets |
$ 1,148,757 |
$ 1,159,131 |
$ 1,152,309 |
$ 1,122,568 |
$ 1,130,238 |
(0.9) |
1.6 |
|||||||||||||||||
|
Interest-bearing liabilities |
||||||||||||||||||||||||
|
Demand deposits |
$ 195,005 |
0.14 |
% |
$ 197,810 |
0.12 |
% |
$ 199,116 |
0.12 |
% |
$ 186,137 |
0.12 |
% |
$ 193,087 |
0.12 |
% |
(1.4) |
1.0 |
|||||||
|
Money market and savings deposits |
276,175 |
0.13 |
272,786 |
0.13 |
268,183 |
0.13 |
261,495 |
0.13 |
258,715 |
0.13 |
1.2 |
6.7 |
||||||||||||
|
Certificates of deposit $100,000 or more |
118,970 |
0.54 |
122,725 |
0.56 |
125,265 |
0.61 |
129,544 |
0.69 |
132,412 |
0.71 |
(3.1) |
(10.2) |
||||||||||||
|
Other time deposits |
137,832 |
0.58 |
141,641 |
0.60 |
147,780 |
0.64 |
151,577 |
0.68 |
153,774 |
0.74 |
(2.7) |
(10.4) |
||||||||||||
|
Interest-bearing deposits |
727,982 |
0.28 |
734,962 |
0.29 |
740,344 |
0.31 |
728,753 |
0.34 |
737,988 |
0.36 |
(0.9) |
(1.4) |
||||||||||||
|
Short-term borrowings |
4,150 |
0.27 |
3,908 |
0.25 |
7,075 |
0.25 |
5,792 |
0.24 |
6,242 |
0.24 |
6.2 |
(33.5) |
||||||||||||
|
Total interest-bearing liabilities |
732,132 |
0.28 |
% |
738,870 |
0.29 |
% |
747,419 |
0.31 |
% |
734,545 |
0.34 |
% |
744,230 |
0.36 |
% |
(0.9) |
(1.6) |
|||||||
|
Noninterest-bearing deposits |
254,974 |
258,956 |
244,596 |
230,644 |
231,003 |
(1.5) |
10.4 |
|||||||||||||||||
|
Accrued expenses and other liabilities |
5,377 |
5,938 |
6,309 |
6,109 |
5,973 |
(9.4) |
(10.0) |
|||||||||||||||||
|
Stockholders' equity |
156,274 |
155,367 |
153,985 |
151,270 |
149,032 |
0.6 |
4.9 |
|||||||||||||||||
|
Total liabilities and stockholders' equity |
$ 1,148,757 |
$ 1,159,131 |
$ 1,152,309 |
$ 1,122,568 |
$ 1,130,238 |
(0.9) |
1.6 |
|||||||||||||||||
|
Net interest spread |
3.62 |
% |
3.53 |
% |
3.44 |
% |
3.46 |
% |
3.39 |
% |
||||||||||||||
|
Net interest margin |
3.71 |
% |
3.63 |
% |
3.54 |
% |
3.57 |
% |
3.50 |
% |
||||||||||||||
|
Shore Bancshares, Inc. |
Page 11 of 11 | |||||||||
|
Reconciliation of Generally Accepted Accounting Principles (GAAP) |
||||||||||
|
and Non-GAAP Measures |
||||||||||
|
(In thousands, except per share data) |
||||||||||
|
1Q 17 |
4Q 16 |
3Q 16 |
2Q 16 |
1Q 16 |
||||||
|
The following reconciles return on average equity and return on |
||||||||||
|
average tangible equity (Note 1): |
||||||||||
|
Net income |
$ 2,800 |
$ 2,495 |
$ 2,411 |
$ 2,272 |
$ 2,460 |
|||||
|
Net income - annualized (A) |
$ 11,356 |
$ 9,926 |
$ 9,592 |
$ 9,138 |
$ 9,894 |
|||||
|
Net income, excluding net amortization of intangible assets |
$ 2,820 |
$ 2,514 |
$ 2,431 |
$ 2,292 |
$ 2,480 |
|||||
|
Net income, excluding net amortization of intangible |
||||||||||
|
assets - annualized (B) |
$ 11,437 |
$ 10,001 |
$ 9,671 |
$ 9,218 |
$ 9,975 |
|||||
|
Average stockholders' equity (C) |
$ 156,274 |
$ 155,367 |
$ 153,985 |
$ 151,270 |
$ 149,032 |
|||||
|
Less: Average goodwill and other intangible assets |
(12,997) |
(13,030) |
(13,063) |
(13,096) |
(13,129) |
|||||
|
Average tangible equity (D) |
$ 143,277 |
$ 142,337 |
$ 140,922 |
$ 138,174 |
$ 135,903 |
|||||
|
Return on average equity (GAAP) (A)/(C) |
7.27 |
% |
6.39 |
% |
6.23 |
% |
6.04 |
% |
6.64 |
% |
|
Return on average tangible equity (Non-GAAP) (B)/(D) |
7.98 |
% |
7.03 |
% |
6.86 |
% |
6.67 |
% |
7.34 |
% |
|
The following reconciles GAAP efficiency ratio and non-GAAP |
||||||||||
|
efficiency ratio (Note 2): |
||||||||||
|
Noninterest expense (E) |
$ 9,653 |
$ 9,226 |
$ 9,217 |
$ 9,365 |
$ 9,339 |
|||||
|
Less: Amortization of intangible assets |
(33) |
(32) |
(33) |
(33) |
(33) |
|||||
|
Adjusted noninterest expense (F) |
$ 9,620 |
$ 9,194 |
$ 9,184 |
$ 9,332 |
$ 9,306 |
|||||
|
Taxable-equivalent net interest income (G) |
$ 9,994 |
$ 10,029 |
$ 9,730 |
$ 9,415 |
$ 9,273 |
|||||
|
Taxable-equivalent net interest income excluding nonrecurring adjustment (H) |
$ 9,994 |
$ 10,029 |
$ 9,730 |
$ 9,415 |
$ 9,273 |
|||||
|
Noninterest income (I) |
$ 4,809 |
$ 4,056 |
$ 4,007 |
$ 4,041 |
$ 4,541 |
|||||
|
Adjusted noninterest income (J) |
$ 4,809 |
$ 4,056 |
$ 4,007 |
$ 4,041 |
$ 4,541 |
|||||
|
Efficiency ratio (GAAP) (E)/(G)+(I) |
65.21 |
% |
65.50 |
% |
67.10 |
% |
69.60 |
% |
67.61 |
% |
|
Efficiency ratio (Non-GAAP) (F)/(H)+(J) |
64.99 |
% |
65.28 |
% |
67.00 |
% |
69.35 |
% |
67.37 |
% |
|
Stockholders' equity (K) |
$ 157,626 |
$ 154,299 |
$ 154,835 |
$ 152,321 |
$ 150,109 |
|||||
|
Less: Goodwill and other intangible assets |
(12,978) |
(13,010) |
(13,043) |
(13,076) |
(13,109) |
|||||
|
Tangible equity (L) |
$ 144,648 |
$ 141,289 |
$ 141,792 |
$ 139,245 |
$ 137,000 |
|||||
|
Shares outstanding (M) |
12,673 |
12,665 |
12,663 |
12,655 |
12,640 |
|||||
|
Book value per common share (GAAP) (K)/(M) |
$ 12.44 |
$ 12.18 |
$ 12.23 |
$ 12.04 |
$ 11.88 |
|||||
|
Tangible book value per common share (Non-GAAP) (L)/(M) |
$ 11.41 |
$ 11.16 |
$ 11.20 |
$ 11.00 |
$ 10.84 |
|||||
|
The following reconciles equity to assets and |
||||||||||
|
tangible equity to tangible assets (Note 1): |
||||||||||
|
Stockholders' equity (N) |
$ 157,626 |
$ 154,299 |
$ 154,835 |
$ 152,321 |
$ 150,109 |
|||||
|
Less: Goodwill and other intangible assets |
(12,978) |
(13,010) |
(13,043) |
(13,076) |
(13,109) |
|||||
|
Tangible equity (O) |
$ 144,648 |
$ 141,289 |
$ 141,792 |
$ 139,245 |
$ 137,000 |
|||||
|
Assets (P) |
$ 1,166,889 |
$ 1,160,271 |
$ 1,157,866 |
$ 1,125,690 |
$ 1,131,175 |
|||||
|
Less: Goodwill and other intangible assets |
(12,978) |
(13,010) |
(13,043) |
(13,076) |
(13,109) |
|||||
|
Tangible assets (Q) |
$ 1,153,911 |
$ 1,147,261 |
$ 1,144,823 |
$ 1,112,614 |
$ 1,118,066 |
|||||
|
Period-end equity/assets (GAAP) (N)/(P) |
13.51 |
% |
13.30 |
% |
13.37 |
% |
13.53 |
% |
13.27 |
% |
|
Period-end tangible equity/tangible assets (Non-GAAP) (O)/(Q) |
12.54 |
% |
12.32 |
% |
12.39 |
% |
12.52 |
% |
12.25 |
% |
|
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-first-quarter-2017-financial-results-300441934.html
SOURCE Shore Bancshares, Inc.
Please make the indicated changes including the new text: US quotes snapshot data provided by IEX. Additional price data and company information powered by Twelve Data.
