Shore Bancshares Reports Second Quarter and First-Half 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 Second Quarter and First-Half Results

PR Newswire

EASTON, Md., July 20, 2017 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported net income of $2.352 million or $0.19 per diluted common share for the second quarter of 2017, compared to net income of $2.800 million or $0.22 per diluted common share for the first quarter of 2017, and net income of $2.272 million or $0.18 per diluted common share for the second quarter of 2016.  The Company reported net income of $5.152 million or $0.41 per diluted common share for the first half of 2017, compared to net income of $4.732 million or $0.37 per diluted common share for the first half of 2016. 

The Company's core earnings for the second quarter of 2017 when excluding the acquisition costs of the Northwest Bank branches of $367 thousand, net of tax, resulted in net income of $2.719 million or $0.21 per diluted common share for the second quarter of 2017.  On a comparative basis, the Company's core earnings for the first quarter of 2017 when excluding the acquisition costs of the Northwest Bank branches of $136 thousand, net of tax, resulted in net income of $2.936 million or $0.23 per diluted common share.

When comparing the second quarter of 2017 to the first quarter of 2017, the lower result was primarily attributable to lower noninterest income due to insurance agency contingent commissions which are typically received in the first quarter of the year, additional merger expenses due to the acquisition of three branches from Northwest Bank, and an increase in provision for credit losses due to a partial charge-off associated with a negotiated restructured commercial loan.  When comparing the second quarter of 2017 to the second quarter of 2016, improved results were due to increases in net interest income and noninterest income of $1.5 million and $138 thousand, respectively, offset by increases in both provision for credit losses of $599 thousand and noninterest expenses of $834 thousand.  When comparing the first half of 2017 to the first half of 2016, improved earnings were due to increases in net interest income and noninterest income of $2.2 million and $404 thousand, respectively, offset by increases in both the provision for credit losses of $576 thousand and noninterest expenses of $1.1 million.    

"We are pleased to report another strong quarter of earnings despite the additional expenses related to the branch acquisition. While we absorbed the impact of these expenses primarily in the second quarter, we are well positioned to capitalize on the accretive earnings from both the newly acquired and legacy loan portfolios," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer.  "We continue to be strategically focused on expanding our market footprint while maintaining our core values of healthy and stable loan and deposit growth."  

Balance Sheet Review
Total assets were $1.363 billion at June 30, 2017, a $202.5 million, or 17.5%, increase when compared to $1.160 billion at the end of 2016.  The primary reason for the increase was the acquisition of three branches from Northwest Bank which contributed $212.5 million in total assets, offset by decreases in interest-bearing deposits with other banks.  The increase in gross loans, less the loans acquired from Northwest Bank of $122.5 million, was $40.5 million, or a 9.4% annualized loan growth rate for the period.

Total deposits increased $198.8 million, or 19.9%, when compared to December 31, 2016.  The increase was the direct result of the acquisition of three branches from Northwest Bank which contributed $212.5 million in total deposits, offset by declines in time deposits and checking plus interest accounts.   The deposits acquired from Northwest Bank were primarily core deposits consisting of the following: $34.6 million in noninterest bearing deposits, money market and savings deposits of $99.3 million and checking plus interest of $17.2 million.  Noncore deposits acquired from Northwest Bank included $19.8 million in time deposits over $100 thousand and $41.7 million in other time deposits. Total stockholders' equity increased $5.6 million, or 3.7%, when compared to the end of 2016.  At June 30, 2017, the ratio of total equity to total assets was 11.74% and the ratio of total tangible equity to total tangible assets was 9.60%, lower than the 13.30% and 12.32%, respectively, at December 31, 2016 primarily due to the acquisition of the Northwest Bank branches which significantly increased both tangible and intangible assets.

Total assets at June 30, 2017 increased $237.1 million, or 21.1%, when compared to total assets at June 30, 2016.  The primary reason for the increase was the acquisition of three branches from Northwest Bank which contributed $212.5 million in total assets.  Gross loans increased $213.5 million, or 26.0% when compared to June 30, 2016, of which $122.5 million was acquired from Northwest Bank and $90.6 million, or 11.0% was originated organically.  Total deposits increased $235.2 million, or 24.5%, when compared to June 30, 2016, of which $212.5 million was acquired from Northwest Bank and $22.7 million, or 2.4% was originated.  Total stockholders' equity increased $7.6 million, or 5.0%, when compared to June 30, 2016. 

Review of Quarterly Financial Results
Net interest income was $10.9 million for the second quarter of 2017, compared to $9.9 million for the first quarter of 2017 and $9.4 million for the second quarter of 2016.  The increase in net interest income when compared to the first quarter of 2017 was primarily due to an increase in average loans of $78.9 million resulting in $891 thousand in additional interest and fees on loans, coupled with an increase in average investment securities of $20.3 million resulting in $110 thousand in additional income.  These increases were partially offset by an increase in volume and rates paid on average interest-bearing deposits and short-term liabilities.  The increase in net interest income for the second quarter of 2017 when compared to the second quarter of 2016 was primarily due to an increase in average loans of $152.4 million resulting in $1.3 million in additional interest and fees on loans.  In addition, the Company was able to utilize the additional core deposits received in the Northwest Bank acquisition to fund loan growth which had a positive impact on net interest income despite the continual decrease in the overall yield on loans.  The Company's net interest margin has remained flat at 3.71% for both the second and first quarter of 2017, and has increased over the second quarter of 2016 of 3.57%.

The provision for credit losses was $974 thousand for the three months ended June 30, 2017.  The comparable amounts were $427 thousand and $375 thousand for the three months ended March 31, 2017 and June 30, 2016, respectively.  The increase in the amount of provision for credit losses from the first quarter of 2017 of $547 thousand was associated with a partial charge-off of a negotiated restructured commercial loan.  Net charge-offs were $769 thousand for the second quarter of 2017, $226 thousand for the first quarter of 2017 and $326 thousand for the second quarter of 2016.  The ratio of annualized net charge-offs to average loans was 0.32% for the second quarter of 2017, 0.10% for the first quarter of 2017 and 0.16% for the second quarter of 2016.  The ratio of the allowance for credit losses to period-end loans was 0.88% at June 30, 2017, lower than the 1.00% at March 31, 2017 and 1.02% at June 30, 2016. The decrease in such ratio at June 30, 2017 was primarily due to the performing loans acquired in the Northwest Bank transaction with no associated allowance since they were purchased at fair value.  Under the terms of the Northwest Bank asset purchase and assumptions agreement, Northwest Bank is required to repurchase any loan(s) that experience early payment default within 75 days after the May 19, 2017 closing. 

At June 30, 2017, nonperforming assets were $9.8 million, a decrease of $1.4 million, or 12.7%, when compared to March 31, 2017 and accruing troubled debt restructurings ("TDRs") decreased $658 thousand, or 5.1% over the same time period.  When comparing June 30, 2017 to June 30, 2016, nonperforming assets decreased $5.7 million, or 36.7%, and accruing TDRs decreased $1.2 million, or 9.1%.  The positive trend in nonperforming assets and TDRs when comparing June 30, 2017 to June 30, 2016 resulted mostly from the Company's continued workout efforts.  The ratio of nonperforming assets to total assets was 0.72%, 0.96% and 1.37% at June 30, 2017, March 31, 2017 and June 30, 2016, respectively.  In addition, the ratio of accruing TDRs to total assets at June 30, 2017 was 0.89%, compared to 1.10% at March 31, 2017 and 1.18% at June 30, 2016.

Total noninterest income for the second quarter of 2017 decreased $628 thousand, or 13.1%, when compared to the first quarter of 2017 and increased $138 thousand, or 3.4%, when compared to the second quarter of 2016.  The decrease from the first quarter of 2017 was primarily due to a decline in insurance agency commissions of $787 thousand which was partially offset by an increase in other noninterest income of $104 thousand.  Insurance agency commissions for the second quarter of 2017 were lower when compared to the first quarter of 2017 due to the fact that contingency commission payments are typically received in the first quarter of the year.  The increase from the second quarter of 2016 was mainly due to higher insurance agency commissions of $91 thousand

Total noninterest expense for the second quarter of 2017 increased $548 thousand, or 5.7%, when compared to the first quarter of 2017 and increased $834 thousand, or 8.9%, when compared to the second quarter of 2016.  The increase when compared to the first quarter of 2017 was primarily due to acquisition costs of the three Northwest Bank branches of an additional $325 thousand and the cost of operating those branches for one month.  The increases in noninterest expenses from the second quarter of 2016 were due to the acquisition and operating costs of the Northwest Bank branches, employee benefits due to the higher insurance premiums paid for group insurance and higher salaries and wages due to pay increases implemented in the first quarter of 2017, offset by a decrease in FDIC insurance premium expenses due the consolidation of the two former bank subsidiaries, The Talbot Bank and CNB.

Review of Six-Month Financial Results
Net interest income for the first six months of 2017 was $20.8 million, an increase of $2.2 million, or 11.8% when compared to the first six months of 2016.  The increase was primarily due an increase in average loans of approximately $121.4 million and a decline in rates paid on interest-bearing deposits of 7bps.  The increase in volume on loans was the direct result of loans acquired from Northwest Bank and the organic growth of loans which were funded by lower yielding assets and core deposits acquired from the acquisition, allowing the overall yield on total earning assets to increase.  This, coupled with higher yields earned on investment securities and two rate increases by the Federal Reserve which impacted interest-bearing deposits with other banks, resulted in a net interest margin of 3.71% for the first six months of 2017 compared to 3.53% for the first six months of 2016.    

The provision for credit losses for the six months ended June 30, 2017 and 2016 was $1.4 million and $825 thousand, respectively, while net charge-offs were $995 thousand and $783 thousand, respectively.  The increase in provision for credit losses primarily occurred in the second quarter of 2017 due to a single problem credit discussed above.  The ratio of annualized net charge-offs to average loans was 0.22% for the first half of 2017 and 0.20% for the first half of 2016.

Total noninterest income for the six months ended June 30, 2017 increased $404 thousand, or 4.7%, when compared to the same period in 2016.  The increase in noninterest income primarily consists of increases in insurance agency commissions of $151 thousand and other noninterest income of $206 thousand.  The increase in other noninterest income primarily consisted of an increase in an insurance investment of $174 thousand

Total noninterest expense for the six months ended June 30, 2017 increased $1.1 million, or 6.1%, when compared to the same period in 2016.  The increase was primarily due to acquisition costs of the three Northwest Bank branches which approximated $825 thousand and the cost of operating those branches for one month.  In addition, higher salaries/wages and employee benefits resulted in increased non-interest expenses which were partially offset by a decrease in FDIC insurance premiums.

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 5 of 12


Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2017


2016

 Change


2017


2016

 Change


     Net interest income

$    10,900


$      9,383


16.2

%

$    20,833


$    18,626


11.8

%

     Provision for credit losses

974


375


159.7


1,401


825


69.8


     Noninterest income

4,179


4,041


3.4


8,986


8,582


4.7


     Noninterest expense

10,199


9,365


8.9


19,850


18,704


6.1


     Income before income taxes

3,906


3,684


6.0


8,568


7,679


11.6


     Income tax expense

1,554


1,412


10.1


3,416


2,947


15.9


     Net income

$      2,352


$      2,272


3.5


$      5,152


$      4,732


8.9




























     Return on average assets

0.75

%

0.81

%

(6)

bp

0.87

%

0.84

%

3

bp

     Return on average equity

5.47


6.04


(57)


6.32


6.34


(2)


     Return on average tangible equity (1)

6.01


6.67


(66)


6.94


7.00


(6)


     Net interest margin

3.71


3.57


14


3.71


3.53


18


     Efficiency ratio - GAAP

67.37


69.60


(223)


66.30


68.59


(229)


     Efficiency ratio - Non-GAAP (1)

67.01


69.35


(234)


66.01


68.35


(234)




























PER SHARE DATA













     Basic net income per common share

$        0.19


$        0.18


5.6

%

$        0.41


$        0.37


10.8

%

     Diluted net income per common share

0.19


0.18


5.6


0.41


0.37


10.8


     Dividends paid per common share

0.05


0.03


66.7


0.10


0.06


66.7


     Book value per common share at period end

12.61


12.04


4.7








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

10.07


11.00


(8.5)








     Market value at period end

16.45


11.75


40.0








     Market range:













       High

17.53


12.50


40.2


17.92


12.59


42.3


       Low

15.17


10.23


48.3


14.64


10.23


43.1




























AVERAGE BALANCE SHEET DATA













     Loans

$  959,642


$  807,231


18.9

%

$  920,434


$  799,004


15.2

%

     Investment securities

198,301


204,357


(3.0)


188,243


209,672


(10.2)


     Earning assets

1,185,099


1,061,645


11.6


1,139,270


1,063,579


7.1


     Assets

1,249,526


1,122,568


11.3


1,199,419


1,126,403


6.5


     Deposits

1,066,165


959,397


11.1


1,024,791


964,194


6.3


     Stockholders' equity

172,351


151,270


13.9


164,357


150,151


9.5




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$         769


$         326


135.9

%

$         995


$         783


27.1

%














     Nonaccrual loans

$      7,157


$    13,531


(47.1)








     Loans 90 days past due and still accruing

314


6


5,133.3








     Other real estate owned

2,302


1,897


21.3








     Total nonperforming assets

9,773


15,434


(36.7)








     Accruing troubled debt restructurings (TDRs)

12,124


13,338


(9.1)








     Total nonperforming assets and accruing TDRs

$    21,897


$    28,772


(23.9)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

11.74

%

13.53

%

(179)

bp







     Period-end tangible equity to tangible assets (1)

9.60


12.52


(292)





















     Annualized net charge-offs to average loans

0.32


0.16


16


0.22

%

0.20

%

2

bp














     Allowance for credit losses as a percent of:













     Period-end loans

0.88


1.02


(14)








     Nonaccrual loans

127.60


61.77


6,583








     Nonperforming assets

93.44


54.15


3,929








     Accruing TDRs

75.32


62.66


1,266








     Nonperforming assets and accruing TDRs

41.70


29.05


1,265





















     As a percent of total loans:













     Nonaccrual loans

0.69


1.65


(96)








     Accruing TDRs 

1.17


1.62


(45)








     Nonaccrual loans and accruing TDRs

1.86


3.27


(141)





















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













     Nonperforming assets

0.94


1.88


(94)








     Nonperforming assets and accruing TDRs

2.11


3.50


(139)





















     As a percent of total assets:













     Nonaccrual loans

0.53


1.20


(67)








     Nonperforming assets

0.72


1.37


(65)








     Accruing TDRs

0.89


1.18


(29)








     Nonperforming assets and accruing TDRs

1.61


2.55


(94)





















(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)








































June 30, 2017


June 30, 2017



June 30,


December 31,


June 30,


compared to


compared to



2017


2016


2016


December 31, 2016


June 30, 2016


ASSETS











    Cash and due from banks

$              15,748


$              14,596


$              15,753


7.9

%

(0.0)

%

    Interest-bearing deposits with other banks

38,331


61,342


45,455


(37.5)


(15.7)


    Federal funds sold

-


-


9


-


(100.0)


    Cash and cash equivalents

54,079


75,938


61,217


(28.8)


(11.7)













    Investment securities available for sale (at fair value)

201,587


163,798


195,681


23.1


3.0


    Investment securities held to maturity

6,411


6,808


3,995


(5.8)


60.5













    Loans

1,034,605


871,525


821,079


18.7


26.0


    Less: allowance for credit losses

(9,132)


(8,726)


(8,358)


4.7


9.3


    Loans, net

1,025,473


862,799


812,721


18.9


26.2













    Premises and equipment, net

23,297


16,558


16,708


40.7


39.4


    Goodwill

27,207


11,931


11,931


128.0


128.0


    Other intangible assets, net

4,946


1,079


1,145


358.4


332.0


    Other real estate owned, net

2,302


2,477


1,897


(7.1)


21.3


    Other assets

17,496


18,883


20,395


(7.3)


(14.2)













                         Total assets

$         1,362,798


$         1,160,271


$         1,125,690


17.5


21.1













LIABILITIES











    Noninterest-bearing deposits

$            311,438


$            261,575


$            231,614


19.1


34.5


    Interest-bearing deposits

884,820


735,914


729,480


20.2


21.3


                Total deposits

1,196,258


997,489


961,094


19.9


24.5













    Short-term borrowings

3,325


3,203


6,868


3.8


(51.6)


    Accrued expenses and other liabilities

3,275


5,280


5,407


(38.0)


(39.4)


                          Total liabilities

1,202,858


1,005,972


973,369


19.6


23.6













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized 











       35,000,000 shares

127


127


127


-


-


    Additional paid in capital

64,791


64,201


63,995


0.9


1.2


    Retained earnings

94,848


90,964


87,071


4.3


8.9


    Accumulated other comprehensive income (loss)

174


(993)


1,128


117.5


(84.6)


                          Total stockholders' equity

159,940


154,299


152,321


3.7


5.0













                          Total liabilities and stockholders' equity

$         1,362,798


$         1,160,271


$         1,125,690


17.5


21.1













Period-end common shares outstanding

12,685


12,665


12,655


0.2


0.2


Book value per common share

$                 12.61


$                 12.18


$                 12.04


3.5


4.7













 

 

Shore Bancshares, Inc.









 Page 7 of 12


Consolidated Statements of Operations












(In thousands, except per share data)





































For the Three Months Ended



For the Six Months Ended



June 30,



June 30,



2017


2016

% Change



2017


2016

% Change


INTEREST INCOME












    Interest and fees on loans

$ 10,441


$    9,117

14.5

%


$ 19,991


$ 18,078

10.6

%

    Interest and dividends on investment securities:












        Taxable

937


824

13.7



1,764


1,694

4.1


        Tax-exempt

1


2

(50.0)



3


4

(25.0)


    Interest on federal funds sold

-


2

(100.0)



-


5

(100.0)


    Interest on deposits with other banks

70


58

20.7



138


130

6.2


                   Total interest income

11,449


10,003

14.5



21,896


19,911

10.0














INTEREST EXPENSE












    Interest on deposits

538


617

(12.8)



1,049


1,278

(17.9)


    Interest on short-term borrowings

11


3

266.7



14


7

100.0


                   Total interest expense

549


620

(11.5)



1,063


1,285

(17.3)














NET INTEREST INCOME

10,900


9,383

16.2



20,833


18,626

11.8


Provision for credit losses

974


375

159.7



1,401


825

69.8














NET INTEREST INCOME AFTER PROVISION












  FOR CREDIT LOSSES

9,926


9,008

10.2



19,432


17,801

9.2














NONINTEREST INCOME












    Service charges on deposit accounts

878


870

0.9



1,712


1,683

1.7


    Trust and investment fee income

372


364

2.2



733


715

2.5


    Insurance agency commissions

2,032


1,941

4.7



4,851


4,700

3.2


    Other noninterest income

897


866

3.6



1,690


1,484

13.9


                      Total noninterest income

4,179


4,041

3.4



8,986


8,582

4.7














NONINTEREST EXPENSE












    Salaries and wages

4,803


4,422

8.6



9,305


8,899

4.6


    Employee benefits

1,127


964

16.9



2,367


2,078

13.9


    Occupancy expense

629


583

7.9



1,254


1,196

4.8


    Furniture and equipment expense

284


248

14.5



517


483

7.0


    Data processing

1,015


854

18.9



1,887


1,663

13.5


    Directors' fees

102


131

(22.1)



182


235

(22.6)


    Amortization of intangible assets

55


33

66.7



88


66

33.3


    FDIC insurance premium expense

45


268

(83.2)



209


550

(62.0)


    Other real estate owned expenses, net

108


66

63.6



163


73

123.3


    Legal and professional fees

702


609

15.3



1,362


994

37.0


    Other noninterest expenses

1,329


1,187

12.0



2,516


2,467

2.0


                      Total noninterest expense

10,199


9,365

8.9



19,850


18,704

6.1














Income before income taxes

3,906


3,684

6.0



8,568


7,679

11.6


Income tax expense

1,554


1,412

10.1



3,416


2,947

15.9














NET INCOME

$   2,352


$    2,272

3.5



$   5,152


$   4,732

8.9














Weighted average shares outstanding - basic

12,681


12,648

0.3



12,676


12,642

0.3


Weighted average shares outstanding - diluted

12,732


12,665

0.5



12,727


12,657

0.6














Basic net income per common share

$     0.19


$       0.18

5.6



$     0.41


$     0.37

10.8


Diluted net income per common share

0.19


0.18

5.6



0.41


0.37

10.8


Dividends paid per common share

0.05


0.03

66.7



0.10


0.06

66.7














 

 

Shore Bancshares, Inc.














 Page 8 of 12


Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2017


2016


2017


2016



Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/



balance


rate


balance


rate


balance


rate


balance


rate


Earning assets

















  Loans

$    959,642


4.39

%

$    807,231


4.56

%

$    920,434


4.41

%

$    799,004


4.57

%

  Investment securities

















   Taxable

198,160


1.89


204,147


1.61


188,068


1.88


209,462


1.62


   Tax-exempt

141


5.36


210


5.30


175


5.38


210


5.30


  Federal funds sold

-


-


2,910


0.34


-


-


3,275


0.34


  Interest-bearing deposits

27,156


1.05


47,147


0.50


30,593


0.91


51,628


0.51


    Total earning assets

1,185,099


3.90

%

1,061,645


3.80

%

1,139,270


3.90

%

1,063,579


3.78

%

Cash and due from banks

14,798




14,776




14,355




15,491




Other assets

58,693




54,699




54,750




55,868




Allowance for credit losses

(9,064)




(8,552)




(8,956)




(8,535)




Total assets

$ 1,249,526




$ 1,122,568




$ 1,199,419




$ 1,126,403






































Interest-bearing liabilities

















  Demand deposits

$    198,593


0.16

%

$    186,137


0.12

%

$    196,809


0.15

%

$    189,612


0.12

%

  Money market and savings deposits

320,967


0.12


261,495


0.13


298,695


0.13


260,105


0.13


  Certificates of deposit $100,000 or more

121,967


0.51


129,544


0.69


120,477


0.52


130,978


0.70


  Other time deposits

150,953


0.55


151,577


0.68


144,429


0.56


152,675


0.71


    Interest-bearing deposits

792,480


0.27


728,753


0.34


760,410


0.28


733,370


0.35


  Short-term borrowings

5,589


0.82


5,792


0.24


4,873


0.59


6,017


0.24


    Total interest-bearing liabilities

798,069


0.28

%

734,545


0.34

%

765,283


0.28

%

739,387


0.35

%

Noninterest-bearing deposits

273,685




230,644




264,381




230,824




Accrued expenses and other liabilities

5,421




6,109




5,398




6,041




Stockholders' equity

172,351




151,270




164,357




150,151




Total liabilities and stockholders' equity

$ 1,249,526




$ 1,122,568




$ 1,199,419




$ 1,126,403





















Net interest spread



3.62

%



3.46

%



3.62

%



3.43

%

Net interest margin



3.71

%



3.57

%



3.71

%



3.53

%


















 

 

Shore Bancshares, Inc.













 Page 9 of 12

Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































2nd quarter


1st quarter


4th quarter


3rd quarter


2nd quarter


2Q 17


2Q 17



2017


2017


2016


2016


2016


compared to


compared to



(2Q 17)


(1Q 17)


(4Q 16)


(3Q 16)


(2Q 16)


1Q 17


2Q 16


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$     10,960


$      9,994


$    10,029


$      9,730


$      9,415


9.7

%

16.4

%

     Less:  Taxable-equivalent adjustment

60


61


64


72


32


(1.6)


87.5


     Net interest income

10,900


9,933


9,965


9,658


9,383


9.7


16.2


     Provision for credit losses

974


427


418


605


375


128.1


159.7


     Noninterest income

4,179


4,807


4,056


4,007


4,041


(13.1)


3.4


     Noninterest expense

10,199


9,651


9,226


9,217


9,365


5.7


8.9


     Income before income taxes

3,906


4,662


4,377


3,843


3,684


(16.2)


6.0


     Income tax expense

1,554


1,862


1,882


1,432


1,412


(16.5)


10.1


     Net income

$       2,352


$      2,800


$      2,495


$      2,411


$      2,272


(16.0)


3.5
































     Return on average assets

0.75

%

0.99

%

0.86

%

0.83

%

0.81

%

(24)

bp

(6)

bp

     Return on average equity

5.47


7.27


6.39


6.23


6.04


(180)


(57)


     Return on average tangible equity (1)

6.01


7.98


7.03


6.86


6.67


(197)


(66)


     Net interest margin

3.71


3.71


3.63


3.54


3.57


-


14


     Efficiency ratio - GAAP

67.37


65.21


65.50


67.10


69.60


216


(223)


     Efficiency ratio - Non-GAAP (1)

67.01


64.98


65.28


67.00


69.35


203


(234)
































PER SHARE DATA















     Basic net income per common share

$         0.19


$        0.22


$        0.20


$        0.19


$        0.18


(13.6)

%

5.6

%

     Diluted net income per common share

0.19


0.22


0.20


0.19


0.18


(13.6)


5.6


     Dividends paid per common share

0.05


0.05


0.05


0.03


0.03


-


66.7


     Book value per common share at period end

12.61


12.44


12.18


12.23


12.04


1.4


4.7


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

10.07


11.41


11.16


11.20


11.00


(11.7)


(8.5)


     Market value at period end

16.45


16.71


15.25


11.78


11.75


(1.6)


40.0


     Market range:















        High

17.53


17.92


16.90


11.95


12.50


(2.2)


40.2


        Low

15.17


14.64


11.49


11.32


10.23


3.6


48.3
































AVERAGE BALANCE SHEET DATA















     Loans

$   959,642


$  880,791


$  866,360


$  836,955


$  807,231


9.0

%

18.9

%

     Investment securities

198,301


178,074


175,417


190,475


204,357


11.4


(3.0)


     Earning assets

1,185,099


1,092,934


1,100,197


1,092,105


1,061,645


8.4


11.6


     Assets

1,249,526


1,148,757


1,159,131


1,152,309


1,122,568


8.8


11.3


     Deposits

1,066,165


982,956


993,918


984,940


959,397


8.5


11.1


     Stockholders' equity

172,351


156,274


155,367


153,985


151,270


10.3


13.9
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$          769


$         226


$         306


$         349


$         326


240.3

%

135.9

%
















     Nonaccrual loans

$       7,157


$      8,729


$      8,972


$    11,490


$    13,531


(18.0)


(47.1)


     Loans 90 days past due and still accruing

314


118


20


64


6


166.1


5,133.3


     Other real estate owned

2,302


2,354


2,477


2,197


1,897


(2.2)


21.3


     Total nonperforming assets

$       9,773


$    11,201


$    11,469


$    13,751


$    15,434


(12.7)


(36.7)

















     Accruing troubled debt restructurings (TDRs)

$     12,124


$    12,782


$    13,001


$    13,273


$    13,338


(5.1)


(9.1)

















     Total nonperforming assets and accruing TDRs

$     21,897


$    23,983


$    24,470


$    27,024


$    28,772


(8.7)


(23.9)
































CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

11.74

%

13.51

%

13.30

%

13.37

%

13.53

%

(177)

bp

(179)

bp

     Period-end tangible equity to tangible assets (1)

9.60


12.54


12.32


12.39


12.52


(294)


(292)

















     Annualized net charge-offs to average loans

0.32


0.10


0.14


0.17


0.16


22


16

















     Allowance for credit losses as a percent of:















     Period-end loans     

0.88


1.00


1.00


1.00


1.02


(12)


(14)


     Nonaccrual loans

127.60


102.27


97.26


74.97


61.77


2,533


6,583


     Nonperforming assets

93.44


79.70


76.08


62.64


54.15


1,374


3,929


     Accruing TDRs

75.32


69.84


67.12


64.90


62.66


548


1,266


     Nonperforming assets and accruing TDRs

41.70


37.22


35.66


31.88


29.05


448


1,265

















    As a percent of total loans:















    Nonaccrual loans

0.69


0.98


1.03


1.34


1.65


(29)


(96)


    Accruing TDRs

1.17


1.43


1.49


1.54


1.62


(26)


(45)


    Nonaccrual loans and accruing TDRs

1.86


2.41


2.52


2.88


3.27


(55)


(141)

















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















    Nonperforming assets

0.94


1.25


1.31


1.59


1.88


(31)


(94)


    Nonperforming assets and accruing TDRs

2.11


2.68


2.80


3.13


3.50


(57)


(139)
































    As a percent of total assets:















    Nonaccrual loans

0.53


0.75


0.77


0.99


1.20


(22)


(67)


    Nonperforming assets

0.72


0.96


0.99


1.19


1.37


(24)


(65)


    Accruing TDRs

0.89


1.10


1.12


1.15


1.18


(21)


(29)


    Nonperforming assets and accruing TDRs

1.61


2.06


2.11


2.34


2.55


(45)


(94)

















(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)
























































2Q 17


2Q 17













compared to


compared to



2Q 17


1Q 17


4Q 16


3Q 16


2Q 16


1Q 17


2Q 16


INTEREST INCOME















    Interest and fees on loans

$ 10,441


$  9,550


$  9,679


$  9,398


$    9,117


9.3

%

14.5

%

    Interest and dividends on investment securities:















        Taxable

937


827


747


754


824


13.3


13.7


        Tax-exempt

1


2


1


2


2


(50.0)


(50.0)


    Interest on federal funds sold

-


-


-


1


2


-


(100.0)


    Interest on deposits with other banks

70


68


78


81


58


2.9


20.7


                   Total interest income

11,449


10,447


10,505


10,236


10,003


9.6


14.5

















INTEREST EXPENSE















    Interest on deposits

538


511


537


574


617


5.3


(12.8)


    Interest on short-term borrowings

11


3


3


4


3


266.7


266.7


                   Total interest expense

549


514


540


578


620


6.8


(11.5)

















NET INTEREST INCOME

10,900


9,933


9,965


9,658


9,383


9.7


16.2


Provision for credit losses

974


427


418


605


375


128.1


159.7

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

9,926


9,506


9,547


9,053


9,008


4.4


10.2

















NONINTEREST INCOME















    Service charges on deposit accounts

878


834


883


899


870


5.3


0.9


    Trust and investment fee income

372


361


369


358


364


3.0


2.2


    Investment securities gains

-


-


-


30


-


-


-


    Insurance agency commissions

2,032


2,819


1,797


2,054


1,941


(27.9)


4.7


    Other noninterest income

897


793


1,007


666


866


13.1


3.6


                      Total noninterest income

4,179


4,807


4,056


4,007


4,041


(13.1)


3.4

















NONINTEREST EXPENSE















    Salaries and wages

4,803


4,502


4,381


4,346


4,422


6.7


8.6


    Employee benefits

1,127


1,240


906


1,009


964


(9.1)


16.9


    Occupancy expense

629


625


613


643


583


0.6


7.9


    Furniture and equipment expense

284


233


235


245


248


21.9


14.5


    Data processing

1,015


872


857


976


854


16.4


18.9


    Directors' fees

102


80


156


120


131


27.5


(22.1)


    Amortization of intangible assets

55


33


32


33


33


66.7


66.7


    FDIC insurance premium expense

45


164


42


104


268


(72.6)


(83.2)


    Other real estate owned expenses, net

108


55


167


2


66


96.4


63.6


    Legal and professional fees

702


660


441


440


609


6.4


15.3


    Other noninterest expenses

1,329


1,187


1,396


1,299


1,187


12.0


12.0


                      Total noninterest expense

10,199


9,651


9,226


9,217


9,365


5.7


8.9

















Income before income taxes

3,906


4,662


4,377


3,843


3,684


(16.2)


6.0


Income tax expense

1,554


1,862


1,882


1,432


1,412


(16.5)


10.1

















NET INCOME

$   2,352


$  2,800


$  2,495


$  2,411


$    2,272


(16.0)


3.5

















Weighted average shares outstanding - basic

12,681


12,670


12,665


12,661


12,648


0.1


0.3


Weighted average shares outstanding - diluted

12,732


12,707


12,686


12,676


12,665


0.2


0.5

















Basic net income per common share

$     0.19


$    0.22


$    0.20


$    0.19


$      0.18


(13.6)


5.6


Diluted net income per common share

0.19


0.22


0.20


0.19


0.18


(13.6)


5.6


Dividends paid per common share

0.05


0.05


0.05


0.03


0.03


-


66.7

















 

 

Shore Bancshares, Inc.























Page 11 of 12


Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























2Q 17


2Q 17























compared to


compared to



2Q 17


1Q 17


4Q 16


3Q 16


2Q 16


1Q 17


2Q 16



Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans

$    959,642


4.39

%

$    880,791


4.43

%

$    866,360


4.47

%

$    836,955


4.50

%

$    807,231


4.56

%

9.0

%

18.9

%

  Investment securities

























   Taxable

198,160


1.89


177,864


1.86


175,207


1.70


190,265


1.59


204,147


1.61


11.4


(2.9)


   Tax-exempt

141


5.36


210


5.38


210


5.30


210


5.30


210


5.30


(32.9)


(32.9)


  Federal funds sold

-


-


-


-


27


0.38


511


0.37


2,910


0.34


-


(100.0)


  Interest-bearing deposits

27,156


1.05


34,069


0.80


58,393


0.54


64,164


0.50


47,147


0.50


(20.3)


(42.4)


    Total earning assets

1,185,099


3.90

%

1,092,934


3.90

%

1,100,197


3.82

%

1,092,105


3.75

%

1,061,645


3.80

%

8.4


11.6


Cash and due from banks

14,798




13,907




16,707




15,678




14,776




6.4


0.1


Other assets

58,693




50,763




51,065




52,836




54,699




15.6


7.3


Allowance for credit losses

(9,064)




(8,847)




(8,838)




(8,310)




(8,552)




2.5


6.0


Total assets

$ 1,249,526




$ 1,148,757




$ 1,159,131




$ 1,152,309




$ 1,122,568




8.8


11.3




















































Interest-bearing liabilities

























  Demand deposits

$    198,593


0.16

%

$    195,005


0.14

%

$    197,810


0.12

%

$    199,116


0.12

%

$    186,137


0.12

%

1.8


6.7


  Money market and savings deposits

320,967


0.12


276,175


0.13


272,786


0.13


268,183


0.13


261,495


0.13


16.2


22.7


  Certificates of deposit $100,000 or more

121,967


0.51


118,970


0.54


122,725


0.56


125,265


0.61


129,544


0.69


2.5


(5.8)


  Other time deposits

150,953


0.55


137,832


0.58


141,641


0.60


147,780


0.64


151,577


0.68


9.5


(0.4)


    Interest-bearing deposits

792,480


0.27


727,982


0.28


734,962


0.29


740,344


0.31


728,753


0.34


8.9


8.7


  Short-term borrowings

5,589


0.82


4,150


0.27


3,908


0.25


7,075


0.25


5,792


0.24


34.7


(3.5)


    Total interest-bearing liabilities

798,069


0.28

%

732,132


0.28

%

738,870


0.29

%

747,419


0.31

%

734,545


0.34

%

9.0


8.6


Noninterest-bearing deposits

273,685




254,974




258,956




244,596




230,644




7.3


18.7


Accrued expenses and other liabilities

5,421




5,377




5,938




6,309




6,109




0.8


(11.3)


Stockholders' equity

172,351




156,274




155,367




153,985




151,270




10.3


13.9


Total liabilities and stockholders' equity

$ 1,249,526




$ 1,148,757




$ 1,159,131




$ 1,152,309




$ 1,122,568




8.8


11.3



























Net interest spread



3.62

%



3.62

%



3.53

%



3.44

%



3.46

%





Net interest margin



3.71

%



3.71

%



3.63

%



3.54

%



3.57

%






























 

 

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



2Q 17


1Q 17


4Q 16


3Q 16


2Q 16


6/30/2017


6/30/2016

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$          2,352


$          2,800


$          2,495


$          2,411


$          2,272


$     5,152


$     4,732


Net income - annualized (A)

$          9,434


$       11,356


$          9,926


$          9,592


$          9,138


$   10,389


$     9,516

















Net income, excluding net amortization of intangible assets

$          2,385


$          2,820


$          2,514


$          2,431


$          2,292


$     5,205


$     4,772

















Net income, excluding net amortization of intangible















  assets - annualized (B)

$          9,566


$       11,437


$       10,001


$          9,671


$          9,218


$   10,496


$     9,596

















Average stockholders' equity (C)

$     172,351


$     156,274


$     155,367


$     153,985


$     151,270


$ 164,357


$ 150,151


Less:  Average goodwill and other intangible assets

(13,173)


(12,997)


(13,030)


(13,063)


(13,096)


(13,086)


(13,112)


Average tangible equity (D)

$     159,178


$     143,277


$     142,337


$     140,922


$     138,174


$ 151,271


$ 137,039

















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

5.47

%

7.27

%

6.39

%

6.23

%

6.04

%

6.32

%

6.34

%

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

6.01

%

7.98

%

7.03

%

6.86

%

6.67

%

6.94

%

7.00

%































The following reconciles GAAP efficiency ratio and non-GAAP















  efficiency ratio (Note 2):






























Noninterest expense (E)

$       10,199


$          9,651


$          9,226


$          9,217


$          9,365


$   19,850


$   18,704


Less:  Amortization of intangible assets

(55)


(33)


(32)


(33)


(33)


(88)


(66)


Adjusted noninterest expense (F)

$       10,144


$          9,618


$          9,194


$          9,184


$          9,332


$   19,762


$   18,638

















Taxable-equivalent net interest income (G)

$       10,960


$          9,994


$       10,029


$          9,730


$          9,415


$   20,954


$   18,688


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

$       10,960


$          9,994


$       10,029


$          9,730


$          9,415


$   20,954


$   18,688

















Noninterest income (I)

$          4,179


$          4,807


$          4,056


$          4,007


$          4,041


$     8,986


$     8,582


Adjusted noninterest income (J)

$          4,179


$          4,807


$          4,056


$          4,007


$          4,041


$     8,986


$     8,582

















Efficiency ratio (GAAP)  (E)/(G)+(I)

67.37

%

65.21

%

65.50

%

67.10

%

69.60

%

66.30

%

68.59

%

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

67.01

%

64.98

%

65.28

%

67.00

%

69.35

%

66.01

%

68.35

%































Stockholders' equity (K)

$     159,940


$     157,626


$     154,299


$     154,835


$     152,321






Less:  Goodwill and other intangible assets

(32,153)


(12,978)


(13,010)


(13,043)


(13,076)






Tangible equity (L)

$     127,787


$     144,648


$     141,289


$     141,792


$     139,245





















Shares outstanding (M)

12,685


12,673


12,665


12,663


12,655





















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

$          12.61


$          12.44


$          12.18


$          12.23


$          12.04






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

$          10.07


$          11.41


$          11.16


$          11.20


$          11.00





















The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (N)

$     159,940


$     157,626


$     154,299


$     154,835


$     152,321






Less:  Goodwill and other intangible assets

(32,153)


(12,978)


(13,010)


(13,043)


(13,076)






Tangible equity (O)

$     127,787


$     144,648


$     141,289


$     141,792


$     139,245





















Assets (P)

$  1,362,798


$  1,166,896


$  1,160,271


$  1,157,866


$  1,125,690






Less:  Goodwill and other intangible assets

(32,153)


(12,978)


(13,010)


(13,043)


(13,076)






Tangible assets (Q)

$  1,330,645


$  1,153,918


$  1,147,261


$  1,144,823


$  1,112,614





















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

11.74

%

13.51

%

13.30

%

13.37

%

13.53

%





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

9.60

%

12.54

%

12.32

%

12.39

%

12.52

%



































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. 





















 

View original content:http://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-results-300491657.html

SOURCE Shore Bancshares, Inc.

Copyright CNW Group 2017

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).