Shore Bancshares Reports Third Quarter and Nine-Month Financial 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
$500/ 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 Third Quarter and Nine-Month Financial Results

PR Newswire

EASTON, Md., Oct. 28, 2021 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $4.617 million or $0.39 per diluted common share for the third quarter of 2021, compared to net income of $4.031 million or $0.34 per diluted common share for the second quarter of 2021, and net income of $3.391 million or $0.27 per diluted common share for the third quarter of 2020. Net income for the first nine months of 2021 was $12.645 million or $1.08 per diluted common share, compared to net income for the first nine months of 2020 of $11.844 million or $0.95 per diluted common share. On March 3, 2021, the Company and Severn Bancorp, Inc. ("Severn") announced that they had entered into a merger agreement pursuant to which Severn will be merged with and into the Company (the "Merger"). For the third quarter and the first nine months of 2021, the Company recorded $538 thousand and $915 thousand, respectively, in merger-related expenses and will continue to recognize additional merger-related expenses in future quarters as they are incurred. As previously reported, the Company has obtained all required regulatory approvals for the consummation of the Merger, the Company and Severn have received all required shareholder approvals and the Merger is presently expected to be consummated effective October 31, 2021. 

When comparing net income for the third quarter of 2021 to the second quarter of 2021, net income increased $586 thousand, due to an increase in net interest income of $1.5 million and lower provision for credit losses of $360 thousand, which were partially offset by an increase in noninterest expense of $1.1 million. When comparing net income for the third quarter of 2021 to the third quarter of 2020, net income increased $1.2 million, primarily due to increases in net interest income of $2.3 million and noninterest income of $328 thousand, coupled with a decrease in the provision for credit losses of $1.2 million. These improvements to net income, were partially offset by an increase in almost all noninterest expense line items, adding $2.1 million in overall expenses. 

"We are pleased to announce our third quarter earnings and our continuing growth trend in 2021." said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "Excluding PPP lending, loan growth is up 9.2% for the first nine months of 2021, and loan demand is showing no signs of weakening. We continue to see growth among all lines of business, as well as deposits which continue to create excess liquidity and downward pressure on our net interest margin."

"We are also pleased to have received the approval of our shareholders for our acquisition of Severn and the issuance of shares of our common stock to Severn's shareholders in connection with our acquisition. Our teams have been working diligently on a successful transition with limited disruptions to operations. This acquisition is just one step to enhancing our franchise value, expand our markets and business lines and provide enhanced returns for our shareholders."  

Ongoing response to COVID-19

Employees
Many of our non-branch personnel have returned to our offices and continue to practice social distancing as the Company has implemented enhanced cleaning and disinfecting procedures across all locations. Due to vaccinations and low positivity rates for COVID within our markets, we have been able to resume in-person meetings at limited capacity. We continue to have some meetings through telephonic or video conferencing. We have resumed most of our business-related travel, public events, and meetings with outside parties. In addition, we have encouraged our employees to sign-up and receive the COVID vaccine in accordance with state and local guidelines.

Banking Locations
All our branch locations remain open, with normal hours of operation. The drive-thru locations have expanded their capabilities to accommodate an array of transactions for our customers. We notified our customers of our changes in operations as well as promoted the use of online and mobile banking.

Customers
We thank our customers for their commitment and understanding as we continue to find ways to serve them as safely and securely as possible.

Loan Deferrals
As of September 30, 2021, the Company had no COVID related loan deferrals.

Small Business Administration's Paycheck Protection Program ("PPP")
We remain a SBA preferred lender and actively participated in the first and second PPP programs. The first round of PPP lending resulted in 1,495 loans for $129.0 million, of which 1,447 loans have been forgiven or paid down in the amount of $125.9 million as of September 30, 2021. The second round of PPP lending, which began in 2021, resulted in 959 loans for $67.3 million, of which 597 loans have been forgiven or paid down in the amount of $28.9 million. As of September 30, 2021, the Company had 410 PPP loans totaling $41.5 million that were outstanding, inclusive of loans issued during both the first and second rounds of PPP.  

Share Repurchases
At the present time, all share repurchases have been suspended due to the current status of our merger with Severn. Once the merger is consummated, the Company intends to resume its current share buyback program in which $546 thousand remains available. The Board of Directors and management will re-evaluate the need for an additional stock repurchase program once the current plan is exhausted or expires.

Dividends
We currently expect to maintain our quarterly cash dividends based on our strong capital position.

Balance Sheet Review
Total assets were $2.261 billion at September 30, 2021, a $327.5 million, or 16.9%, increase when compared to $1.933 billion at the end of 2020.  This growth was due to increases in both investment securities held to maturity and interest-bearing deposits with other banks of $184.8 million and $122.2 million, respectively. These increases were funded by an increase in deposits of $317.4 million.   

Total deposits increased $317.4 million, or 18.7%, when compared to December 31, 2020.  The increase in total deposits consisted of increases in the following categories: savings and money market accounts of $193.1 million, interest checking accounts of $69.6 million, noninterest-bearing deposits of $45.8 million and other time deposits of $8.9 million. The significant movement within deposit accounts continues to be impacted by direct government stimulus payments to our customers, new account openings and municipal deposit inflows.  

Total stockholders' equity increased $6.6 million, or 3.4%, when compared to December 31, 2020. At September 30, 2021, the ratio of total equity to total assets was 8.92% and the ratio of total tangible equity to total tangible assets was 8.15%.

Total assets at September 30, 2021 increased $432.6 million, or 23.7%, when compared to total assets at September 30, 2020, primarily the result of increases in total investment securities of $195.7 million, cash and cash equivalents of $154.4 million and loan growth of $70.9 million. In addition, other assets increased $11.6 million, primarily the result of purchasing bank owned life insurance contracts in the first quarter of 2021. 

Total deposits at September 30, 2021 increased $423.9 million, or 26.6%, when compared to September 30, 2020. The increase in total deposits included growth within savings and money market accounts of $220.9 million, interest-bearing checking accounts of $104.1 million, noninterest-bearing deposits of $89.6 million and other time deposits of $9.4 million.

Total stockholders' equity increased $2.7 million, or 1.4%, when compared to September 30, 2020, primarily attributed to positive earnings, partially offset by stock buybacks in the third and fourth quarters of 2020 and unrealized losses on available-for-sale securities.

Review of Quarterly Financial Results
Net interest income was $15.6 million for the third quarter of 2021, compared to $14.1 million for the second quarter of 2021 and $13.3 million for the third quarter of 2020. The increase in net interest income when compared to the second quarter of 2021 was primarily due to increases in interest and fees on loans of $1.1 million and interest on taxable investment securities of $223 thousand, combined with a decrease in interest expense on interest-bearing deposits of $107 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $42.6 million, or 2.9%, combined with an increase of 13bps in the average yield on loans. PPP loan forgiveness had a direct impact on the improved yield and increased fee income on total loans, due to the loans forgiven during the third quarter being replaced by higher yielding traditional loans and the automatic recognition of fees net of costs which had been previously deferred. The increase in interest on taxable investment securities was due to the continued purchase of held to maturity securities during the third quarter of 2021 and the improved yield on these securities of 5bps, which resulted in an increase in the average balance in taxable investment securities of $48.1 million, or 16.8%. Due to an excess liquidity position at the Bank, management continued to purchase these taxable investment securities as an alternative investment to low-yielding interest-bearing deposits with other banks. The decrease in interest expense on interest-bearing deposits was due to a 6bps decline on rates paid on these deposits, specifically time deposits that matured and renewed at lower rates than when they originated. The increase in net interest income when comparing the third quarter of 2021 to the third quarter of 2020 was the result of higher interest and fees on loans and income from investment securities, coupled with a decrease in interest expense. The increase in interest income on loans was driven by an increase of $80.6 million in the average volume of loans, which included PPP lending. The average balance of taxable investment securities increased $198.2 million, providing $588 thousand of additional income, despite a decrease in the average yield of 56bps. The decrease in interest expenses from the third quarter of 2020 was impacted by the decrease in the rates paid on interest-bearing deposits of 27bps, which reduced expense by $521 thousand, partially offset by the addition of subordinated debt in the third quarter of 2020 of $25.0 million, which resulted in $211 thousand of additional expense for the third quarter of 2021. The Company's net interest margin increased to 2.99% for the third quarter of 2021 from 2.91% for the second quarter of 2021 and decreased from 3.17% for the third quarter of 2020. The increase in net interest margin in the third quarter of 2021 when compared to the second quarter of 2021, was primarily due to PPP loan forgiveness and higher average yields on taxable investment securities. The decrease in net interest margin when compared to the third quarter of 2020 was primarily due to excess liquidity, which has been partially invested in investment securities at lower yields. Absent excess liquidity of $200 million, we estimate our margin for the third quarter of 2021 would have been 3.31%.

The provision for credit losses was $290 thousand for the three months ended September 30, 2021.  The comparable amounts were $650 thousand and $1.5 million for the three months ended June 30, 2021 and September 30, 2020, respectively. The ratio of the allowance for credit losses to period-end loans was 1.04% at September 30, 2021, compared to 1.02% at June 30, 2021 and 0.90% at September 30, 2020. Excluding PPP loans, these ratios were 1.07% at September 30, 2021, 1.09% at June 30, 2021 and 0.98% at September 30, 2020. The decreased percentage of the allowance to total loans, excluding PPP loans, as compared to June 30, 2021, was due to slightly reduced pandemic qualitative factors within the allowance model. The increased percentage of the allowance to total loans, excluding PPP loans, as compared to September 30, 2020, was primarily due to significant loan originations in segments which carry higher reserves and pandemic related allocations prior to the end of 2020, which as mentioned, were partially reduced during the quarter. The Company reported net recoveries of $147 thousand in the third quarter of 2021, compared to net recoveries of $125 thousand in the second quarter of 2021 and net recoveries of $187 thousand for the third quarter of 2020.

At September 30, 2021 and June 30, 2021, nonperforming assets were $4.4 million and $4.9 million, respectively. The balance of nonperforming assets decreased primarily due to a decrease in nonaccrual loans of $490 thousand, or 12.4%. Accruing troubled debt restructurings ("TDRs") decreased $588 thousand, or 9.3%, over the same time period. Other real estate owned properties remained at $203 thousand for September 30, 2021 and June 30, 2021. When comparing September 30, 2021 to September 30, 2020, nonperforming assets decreased $4.0 million, or 47.4%, primarily due to decreases in nonaccrual loans of $3.5 million, or 50.4% and loans 90 days past due and still accruing of $625 thousand, or 45.5%. Accruing TDRs decreased $1.5 million, or 20.9%, and other real estate owned increased $165 thousand, or 434.2%, over the same time period. The ratio of nonperforming assets and accruing TDRs to total assets was 0.44%, 0.53% and 0.86% at September 30, 2021, June 30, 2021 and September 30, 2020, respectively.  In addition, the ratio of accruing TDRs to total loans at September 30, 2021 was 0.38%, compared to 0.43% at June 30, 2021 and 0.51% at September 30, 2020.

Total noninterest income for the third quarter of 2021 increased $6 thousand, or less than 1%, when compared to the second quarter of 2021 and increased $328 thousand, or 12.7%, when compared to the third quarter of 2020. The increase compared to the second quarter of 2021 was primarily due to higher deposit related fees, which was almost entirely offset by the absence of a debit card incentive received in the second quarter of 2021. The increase in noninterest income compared to the third quarter of 2020 was among all lines of business, but predominately service charges on deposit accounts, trust and investment fee income and other debit card interchange fees.  

Total noninterest expense for the third quarter of 2021 increased $1.1 million, or 9.7%, when compared to the second quarter of 2021 and increased $2.1 million, or 21.4%, when compared to the third quarter of 2020. The increase in noninterest expense when compared to the second quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits and legal and professional fees partially offset by lower merger-related costs. The increase in salaries and wages was due to the absence of deferred costs for originating PPP loans which occurred in the second quarter of 2021, as well as additional accruals related to incentive payouts and bonuses for employees. The increase in employee benefits was the result of higher supplemental executive retirement plan costs in the third quarter of 2021 as compared to the second quarter of 2021. The increase in noninterest expenses when compared to the third quarter of 2020 was primarily driven by salaries and wages, employee benefits, furniture and fixtures, FDIC insurance premiums and merger-related expenses. As previously mentioned, salaries and wages were impacted by originations of PPP loans in 2020 as well as incentive accruals for 2021. FDIC insurance premiums increased due to a higher assessment base and renovations of a couple branches incurred higher furniture and fixtures which were below our capitalization limit.

Review of Nine-Month Financial Results
Net interest income for the first nine months of 2021 was $43.5 million, an increase of $4.7 million, or 12.0% when compared to the first nine months of 2020.  The increase was due to higher total interest income of $3.6 million, specifically loans of $2.4 million and taxable investment securities of $1.3 million. Total interest expense decreased $1.1 million, due to the average rates paid on interest-bearing deposits which declined by 33bps, partially offset by the addition of subordinated debt in the third quarter of 2020 of $25 million, which increased interest expense by $827 thousand. The Company's net interest margin decreased to 2.97% for the first nine-months of 2021, compared to 3.35% for the first nine-months of 2020. The primary factor impacting the net interest margin was the average yield on earnings assets which declined 55bps. Although the average yield on loans only declined 10bps, investment in taxable securities declined 66bps, while interest-bearing deposits with other banks declined 24bps. The Company believes this is a temporary liquidity issue as the Bank has experienced an increase of $423.9 million in deposits since September 30, 2020. The average cost of deposits has helped mitigate the declining net interest margin, due to lower average rates paid on core and time deposits and significant growth in noninterest-bearing deposits. 

The provision for credit losses for the nine months ended September 30, 2021 and 2020 was $1.4 million and $2.9 million, respectively, while net recoveries were $272 thousand and net charge offs were $580 thousand, respectively.  The decrease in provision for credit losses was the result of recoveries in 2021 compared to charge-offs in 2020 and increases in qualitative factors related to the pandemic in 2020. The ratio of allowance to total loans increased from 0.90% at September 30, 2020, to 1.04% at September 30, 2021. Excluding PPP loans, the ratio of the allowance for credit losses to period-end loans was 1.07% at September 30, 2021, higher than the 0.98% at September 30, 2020. The primary drivers for the increase in the percentage of allowance for credit losses to total loans were significant commercial real estate loan growth during 2021, as well as increases in pandemic related qualitative factors prior to the end of 2020. Management will continue to evaluate the adequacy of the allowance for credit losses as more economic data becomes available and as changes within the Company's portfolio are known.

Total noninterest income for the nine months ended September 30, 2021 increased $667 thousand, or 8.7%, when compared to the same period in 2020. The increase in noninterest income primarily consisted of higher trust and investment fee income, deposit related fees and service charges on other bank services, partially offset by a gain on sale of securities of $347 thousand in 2020. The increase in deposit related fees and other bank service charges are mostly due to the local government-imposed shutdowns in 2020 and a return to a more normalized local economy and consumer demand for products and services in 2021.  

Total noninterest expense for the nine months ended September 30, 2021 increased $5.5 million, or 19.6%, when compared to the same period in 2020. The increase was mainly the result of lower PPP loan originations, which resulted in lower deferred loan origination costs in salaries for all instances and wages, higher data processing costs and FDIC insurance premiums due to significant increases in new and existing deposit accounts and higher occupancy costs due a new branch lease in Ocean City, Maryland which will open in 2022. In addition, as previously mentioned, during the first nine months of 2021 the Company recorded merger-related expenses of $915 thousand due to the pending acquisition of Severn.   

Shore Bancshares Information

Shore Bancshares 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. Shore Bancshares engages in trust and wealth management services through Wye Financial Partners, 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".

Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be fully reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for loan losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; as the result of the decline in the Federal Reserve Board's target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; our cyber security risks are increased as the result of an increase in the number of employees working remotely; and FDIC premiums may increase if the agency experience additional resolution costs.

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.

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)




For the Three Months Ended


For the Nine Months Ended




September 30, 


September 30, 




2021


2020


 Change


2021


2020


 Change


PROFITABILITY FOR THE PERIOD


















Net interest income


$

15,589


$

13,283


17.4

%

$

43,491


$

38,832


12.0

%

Provision for credit losses



290



1,500


(80.7)



1,365



2,850


(52.1)


Noninterest income



2,909



2,581


12.7



8,369



7,702


8.7


Noninterest expense



11,934



9,831


21.4



33,309



27,843


19.6


Income before income taxes



6,274



4,533


38.4



17,186



15,841


8.5


Income tax expense



1,657



1,142


45.1



4,541



3,997


13.6


Net income


$

4,617


$

3,391


36.2


$

12,645


$

11,844


6.8






































Return on average assets



0.84

%


0.76

%

8

bp


0.81

%


0.96

%

(15)

bp

Return on average assets excluding merger expenses - Non-GAAP (2)



0.94



0.76


18



0.87



0.96


(9)


Return on average equity



9.12



6.71


241



8.53



7.99


54


Return on average tangible equity - Non-GAAP (1), (2)



11.12



7.63


349



10.15



9.09


106


Net interest margin



2.99



3.17


(18)



2.97



3.35


(38)


Efficiency ratio - GAAP



64.52



61.97


255



64.23



59.83


440


Efficiency ratio - Non-GAAP (1), (2)



60.92



61.05


(13)



61.66



59.26


240




















PER SHARE DATA


















Basic and diluted net income per common share


$

0.39


$

0.27


44.4

%

$

1.08


$

0.95


13.7

%



















Dividends paid per common share


$

0.12


$

0.12



$

0.36


$

0.36



Book value per common share at period end



17.15



16.28


5.3










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



15.55



14.69


5.9










Market value at period end



17.73



10.98


61.5










Market range:


















High



18.00



11.77


52.9



18.10



17.56


3.1


Low



16.35



9.14


78.9



12.99



7.63


70.2




















AVERAGE BALANCE SHEET DATA


















Loans


$

1,487,281


$

1,406,683


5.7

%

$

1,461,083


$

1,348,362


8.4

%

Investment securities



334,205



136,017


145.7



283,104



124,487


127.4


Earning assets



2,071,505



1,670,194


24.0



1,963,727



1,553,974


26.4


Assets



2,184,448



1,771,944


23.3



2,074,635



1,652,876


25.5


Deposits



1,943,225



1,548,072


25.5



1,836,748



1,434,515


28.0


Stockholders' equity



200,881



201,079


(0.1)



198,087



198,095


(0.0)




















CREDIT QUALITY DATA


















Net (recoveries) charge-offs


$

(147)


$

(187)


21.4

%

$

(272)


$

580


(146.9)

%



















Nonaccrual loans


$

3,457


$

6,966


(50.4)










Loans 90 days past due and still accruing



748



1,373


(45.5)










Other real estate owned



203



38


434.2










Total nonperforming assets



4,408



8,377


(47.4)










Accruing troubled debt restructurings (TDRs)



5,750



7,267


(20.9)










Total nonperforming assets and accruing TDRs


$

10,158


$

15,644


(35.1)














































CAPITAL AND CREDIT QUALITY RATIOS


















Period-end equity to assets



8.92

%


10.88

%

(196)

bp









Period-end tangible equity to tangible assets - Non-GAAP (1)



8.15



9.92


(177)




























Annualized net (recoveries) charge-offs to average loans



(0.04)



(0.05)


1



(0.02)

%


0.06

%

(8)

bp



















Allowance for credit losses as a percent of:


















Period-end loans (3)



1.04



0.90


14










Nonaccrual loans



449.09



183.42


266










Nonperforming assets



352.20



152.52


200










Accruing TDRs



270.00



175.82


94










Nonperforming assets and accruing TDRs



152.84



81.67


71




























As a percent of total loans:


















Nonaccrual loans



0.23



0.49


(26)










Accruing TDRs



0.38



0.51


(13)










Nonaccrual loans and accruing TDRs



0.62



1.00


(38)




























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


















Nonperforming assets



0.29



0.59


(30)










Nonperforming assets and accruing TDRs



0.68



1.10


(42)




























As a percent of total assets:


















Nonaccrual loans



0.15



0.38


(23)










Nonperforming assets



0.19



0.46


(27)










Accruing TDRs



0.25



0.40


(15)










Nonperforming assets and accruing TDRs



0.44



0.86


(42)













(1)

See the reconciliation table that begins on page 15 of 16.

(2)

This ratio excludes merger related expenses (Non-GAAP).

(3)

As of September 30, 2021 and September 30, 2020, these ratios included PPP loans of $41.5 million and $126.7 million, respectively. Excluding these loans, the ratios were 1.07% and 0.98% for September 30, 2021 and September 30, 2020, respectively.

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)













September 30, 2021


September 30, 2021





September 30, 



December 31, 


September 30, 


compared to


compared to




2021


2020


2020


December 31, 2020


September 30, 2020


ASSETS















Cash and due from banks


$

18,440


$

16,666


$

17,577


10.6

%

4.9

%

Interest-bearing deposits with other banks



292,412



170,251



138,885


71.8


110.5


Cash and cash equivalents



310,852



186,917



156,462


66.3


98.7

















Investment securities available for sale (at fair value)



105,125



139,568



139,349


(24.7)


(24.6)


Investment securities held to maturity



250,501



65,706



20,174


281.2


1,141.7


Equity securities, at fair value



1,384



1,395



1,396


(0.8)


(0.9)


Restricted securities



3,189



3,626



3,626


(12.1)


(12.1)

















Loans



1,494,897



1,454,256



1,423,965


2.8


5.0


Less: allowance for credit losses



(15,525)



(13,888)



(12,777)


11.8


(21.5)


Loans, net



1,479,372



1,440,368



1,411,188


2.7


4.8

















Premises and equipment, net



27,011



24,924



24,679


8.4


9.4


Goodwill



17,518



17,518



17,518




Other intangible assets, net



1,365



1,719



1,844


(20.6)


(26.0)


Other real estate owned, net



203





38



434.2


Right of use assets, net



5,512



4,795



4,769


15.0


15.6


Other assets



58,742



46,779



47,129


25.6


24.6


Total assets


$

2,260,774


$

1,933,315


$

1,828,172


16.9


23.7

















LIABILITIES















Noninterest-bearing deposits


$

554,902


$

509,091


$

465,304


9.0


19.3


Interest-bearing deposits



1,463,163



1,191,614



1,128,817


22.8


29.6


Total deposits



2,018,065



1,700,705



1,594,121


18.7


26.6

















Securities sold under retail repurchase agreements



3,501



1,050



1,019


233.4


243.6


Subordinated debt



24,521



24,429



24,399


0.4


0.5


Total borrowings



28,022



25,479



25,418





















Lease liabilities



5,686



4,874



4,840


16.7


17.5


Accrued expenses and other liabilities



7,394



7,238



4,912


2.2


50.5


Total liabilities



2,059,167



1,738,296



1,629,291


18.5


26.4

















COMMITMENTS AND CONTINGENCIES






























STOCKHOLDERS' EQUITY















Common stock, par value $0.01; authorized 35,000,000 shares



118



118



122



(3.3)


Additional paid in capital



51,641



52,167



58,090


(1.0)


(11.1)


Retained earnings



149,620



141,205



138,765


6.0


7.8


Accumulated other comprehensive income



228



1,529



1,904


(85.1)


(88.0)


Total stockholders' equity



201,607



195,019



198,881


3.4


1.4


Total liabilities and stockholders' equity


$

2,260,774


$

1,933,315


$

1,828,172


16.9


23.7

















Period-end common shares outstanding



11,752



11,783



12,218


(0.3)


(3.8)


Book value per common share


$

17.15


$

16.55


$

16.28


3.6


5.3


 

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)






















For the Three Months Ended



For the Nine Months Ended




September 30, 


September 30, 




2021


2020


% Change


2021


2020


% Change


INTEREST INCOME


















Interest and fees on loans


$

15,484


$

14,139


9.5

%

$

44,231


$

41,879


5.6

%

Interest on investment securities:


















Taxable



1,318



730


80.5



3,343



2,087


60.2


Interest on deposits with other banks



97



33


193.9



199



216


(7.9)


Total interest income



16,899



14,902


13.4



47,773



44,182


8.1




















INTEREST EXPENSE


















Interest on deposits



949



1,470


(35.4)



3,189



5,085


(37.3)


Interest on short-term borrowings



2



1


100.0



5



4


25.0


Interest on long-term borrowings



359



148


142.6



1,088



261



Total interest expense



1,310



1,619


(19.1)



4,282



5,350


(20.0)




















NET INTEREST INCOME



15,589



13,283


17.4



43,491



38,832


12.0


Provision for credit losses



290



1,500


(80.7)



1,365



2,850


(52.1)




















NET INTEREST INCOME AFTER PROVISION


















FOR CREDIT LOSSES



15,299



11,783


29.8



42,126



35,982


17.1




















NONINTEREST INCOME


















Service charges on deposit accounts



805



647


24.4



2,162



2,057


5.1


Trust and investment fee income



477



381


25.2



1,359



1,119


21.4


Gains on sales and calls of investment securities



2






2



347



Other noninterest income



1,625



1,553


4.6



4,846



4,179


16.0


Total noninterest income



2,909



2,581


12.7



8,369



7,702


8.7




















NONINTEREST EXPENSE


















Salaries and wages



5,091



4,143


22.9



13,495



10,569


27.7


Employee benefits



1,654



1,489


11.1



4,991



4,746


5.2


Occupancy expense



843



774


8.9



2,427



2,174


11.6


Furniture and equipment expense



449



294


52.7



1,168



858


36.1


Data processing



1,170



1,114


5.0



3,514



3,195


10.0


Directors' fees



147



132


11.4



450



386


16.6


Amortization of intangible assets



107



125


(14.4)



353



407


(13.3)


FDIC insurance premium expense



245



132


85.6



653



347


88.2


Other real estate owned expenses, net



4






6



18


(66.7)


Legal and professional fees



428



447


(4.3)



1,592



1,634


(2.6)


Merger related expenses



538






915





Other noninterest expenses



1,258



1,181


6.5



3,745



3,509


6.7


Total noninterest expense



11,934



9,831


21.4



33,309



27,843


19.6




















Income before income taxes



6,274



4,533


38.4



17,186



15,841


8.5


Income tax expense



1,657



1,142


45.1



4,541



3,997


13.6




















NET INCOME


$

4,617


$

3,391


36.2


$

12,645


$

11,844


6.8




















Weighted average shares outstanding - basic



11,752



12,483


(5.9)



11,750



12,506


(6.0)


Weighted average shares outstanding - diluted



11,752



12,483


(5.9)



11,750



12,509


(6.1)




















Basic and diluted net income per common share


$

0.39


$

0.27


44.4


$

1.08


$

0.95


13.7




















Dividends paid per common share



0.12



0.12




0.36



0.36



 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)


























For the Three Months Ended


For the Nine Months Ended




September 30, 


September 30, 




2021


2020


2021


2020




Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/




balance


rate


balance


rate


balance


rate


balance


rate


Earning assets






















Loans (1), (2), (3)


$

1,487,281


4.14

%

$

1,406,683


4.01

%

$

1,461,083


4.06

%

$

1,348,362


4.16

%

Investment securities






















Taxable



334,205


1.58



136,017


2.14



283,104


1.58



124,487


2.24


Interest-bearing deposits



250,019


0.15



127,494


0.10



219,540


0.12



81,125


0.36


Total earning assets



2,071,505


3.24

%


1,670,194


3.56

%


1,963,727


3.26

%


1,553,974


3.81

%

Cash and due from banks



19,453





18,860





18,536





18,302




Other assets



108,989





94,755





107,174





91,642




Allowance for credit losses



(15,499)





(11,865)





(14,802)





(11,042)




Total assets


$

2,184,448




$

1,771,944




$

2,074,635




$

1,652,876
















































Interest-bearing liabilities






















Demand deposits


$

462,950


0.14

%

$

370,922


0.19

%

$

435,678


0.14

%

$

318,083


0.30

%

Money market and savings deposits



644,330


0.18



442,322


0.21



591,959


0.18



426,570


0.29


Certificates of deposit $100,000 or more



136,059


0.71



127,983


1.68



134,080


1.00



129,319


1.78


Other time deposits



142,777


0.68



148,223


1.42



143,832


0.89



149,841


1.52


Interest-bearing deposits



1,386,116


0.27



1,089,450


0.54



1,305,549


0.33



1,023,813


0.66


Securities sold under retail repurchase






















   agreements and federal funds purchased



2,718


0.29



1,575


0.25



2,695


0.25



1,613


0.33


Advances from FHLB - long-term












5,255


2.87


Subordinated debt



24,504


5.81



9,859


5.97



24,474


5.94



3,310


5.97


Total interest-bearing liabilities



1,413,338


0.37

%


1,100,884


0.59

%


1,332,718


0.43

%


1,033,991


0.69

%

Noninterest-bearing deposits



557,109





458,622





531,199





410,702




Accrued expenses and other liabilities



13,120





11,359





12,631





10,088




Stockholders' equity



200,881





201,079





198,087





198,095




Total liabilities and stockholders' equity


$

2,184,448




$

1,771,944




$

2,074,635




$

1,652,876


























Net interest spread





2.87

%




2.97

%




2.83

%




3.12

%

Net interest margin





2.99

%




3.17

%




2.97

%




3.35

%



(1)

All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.


 

Shore Bancshares, Inc.

Financial Highlights By Quarter (Unaudited)

(Dollars in thousands, except per share data)

























3rd Quarter


2nd Quarter


1st Quarter


4th Quarter


3rd Quarter


Q3 2021


Q3 2021




2021


2021


2021


2020


2020


compared to


compared to




Q3 2021


Q2 2021


Q1 2021


Q4 2020


Q3 2020


Q2 2021


Q3 2020


PROFITABILITY FOR THE PERIOD





















Taxable-equivalent net interest income


$

15,623


$

14,141


$

13,836


$

13,799


$

13,317


10.5

%

17.3

%

Less: Taxable-equivalent adjustment



34



38



36



34



34


(10.5)



Net interest income



15,589



14,103



13,800



13,765



13,283


10.5


17.4


Provision for credit losses



290



650



425



1,050



1,500


(55.4)


(80.7)


Noninterest income



2,909



2,903



2,557



3,047



2,581


0.2


12.7


Noninterest expense



11,934



10,876



10,499



10,556



9,831


9.7


21.4


Income before income taxes



6,274



5,480



5,433



5,206



4,533


14.5


38.4


Income tax expense



1,657



1,449



1,435



1,320



1,142


14.4


45.1


Net income


$

4,617


$

4,031


$

3,998


$

3,886


$

3,391


14.5


36.2























Return on average assets



0.84

%


0.78

%


0.82

%


0.82

%


0.76

%

6

bp

8

bp

Return on average assets excluding merger expenses - Non-GAAP (2)



0.94



0.86



0.82



0.82



0.76


8


18


Return on average equity



9.12



8.19



8.28



7.82



6.71


93


241


Return on average tangible equity - Non-GAAP(1)



11.12



9.89



9.40



8.88



7.63


123


349


Net interest margin



2.99



2.91



3.00



3.08



3.17


8


(18)


Efficiency ratio - GAAP



64.52



63.95



64.19



62.79



61.97


57


255


Efficiency ratio - Non-GAAP (1), (2)



60.92



60.90



63.28



61.91



61.05


2


(13)























PER SHARE DATA





















Basic and diluted net income per common share


$

0.39


$

0.34


$

0.34


$

0.32


$

0.27


14.7

%

44.4

%






















Dividends paid per common share



0.12



0.12



0.12



0.12



0.12




Book value per common share at period end



17.15



16.91



16.69



16.55



16.28


1.4


5.3


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



15.55



15.29



15.06



14.92



14.69


1.7


5.9


Market value at period end



17.73



16.75



17.02



14.60



10.98


5.9


61.5


Market range:





















High



18.00



18.01



18.10



15.12



11.77


(0.1)


52.9


Low



16.35



16.10



12.99



10.25



9.14


1.6


78.9























AVERAGE BALANCE SHEET DATA





















Loans


$

1,487,281


$

1,444,684


$

1,450,883


$

1,430,013


$

1,406,683


2.9

%

5.7

%

Investment securities



334,205



286,121



227,816



179,801



136,017


16.8


145.7


Earning assets



2,071,505



1,949,509



1,867,930



1,780,854



1,670,194


6.3


24.0


Assets



2,184,448



2,061,214



1,975,951



1,880,449



1,771,944


6.0


23.3


Deposits



1,943,225



1,822,148



1,742,666



1,646,980



1,548,072


6.6


25.5


Stockholders' equity



200,881



197,532



195,791



197,591



201,079


1.7


(0.1)























CREDIT QUALITY DATA





















Net (recoveries) charge-offs


$

(147)


$

(125)


$


$

(61)


$

(187)


(17.6)

%

21.4

%






















Nonaccrual loans


$

3,457


$

3,947


$

4,880


$

5,455


$

6,966


(12.4)


(50.4)


Loans 90 days past due and still accruing



748



752



1,188



804



1,373


(0.5)


(45.5)


Other real estate owned



203



203



205





38



434.2


Total nonperforming assets


$

4,408


$

4,902


$

6,273


$

6,259


$

8,377


(10.1)


(47.4)























Accruing troubled debt restructurings (TDRs)


$

5,750


$

6,338


$

6,456


$

6,997


$

7,267


(9.3)


(20.9)























Total nonperforming assets and accruing TDRs


$

10,158


$

11,240


$

12,729


$

13,256


$

15,644


(9.6)


(35.1)























CAPITAL AND CREDIT QUALITY RATIOS





















Period-end equity to assets



8.92

%


9.37

%


9.61

%


10.09

%


10.88

%

(45)

bp

(196)

bp

Period-end tangible equity to tangible assets - Non-GAAP (1)



8.15



8.55



8.76



9.18



9.92


(40)


(177)























Annualized net (recoveries) charge-offs to average loans



(0.04)



(0.03)





(0.02)



(0.05)


(1)


1























Allowance for credit losses as a percent of:





















Period-end loans (3)



1.04



1.02



0.98



0.95



0.90


2


14


Nonaccrual loans



449.09



382.27



293.30



254.59



183.42


6,682


266


Nonperforming assets



352.20



307.79



228.17



221.89



152.52


4,441


200


Accruing TDRs



270.00



238.06



221.70



198.49



175.82


3,194


94


Nonperforming assets and accruing TDRs



152.84



134.23



112.44



104.77



81.67


1,861


71























As a percent of total loans:





















Nonaccrual loans



0.23



0.27



0.33



0.38



0.49


(4)


(26)


Accruing TDRs



0.38



0.43



0.44



0.48



0.51


(5)


(13)


Nonaccrual loans and accruing TDRs



0.62



0.70



0.78



0.86



1.00


(8)


(38)























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





















Nonperforming assets



0.29



0.33



0.43



0.43



0.59


(4)


(30)


Nonperforming assets and accruing TDRs



0.68



0.76



0.87



0.91



1.10


(8)


(42)























As a percent of total assets:





















Nonaccrual loans



0.15



0.19



0.24



0.28



0.38


(4)


(23)


Nonperforming assets



0.19



0.23



0.31



0.32



0.46


(4)


(27)


Accruing TDRs



0.25



0.30



0.32



0.36



0.40


(5)


(15)


Nonperforming assets and accruing TDRs



0.44



0.53



0.63



0.68



0.86


(9)


(42)




(1)

See the reconciliation table that begins on page 15 of 16.

(2)

This ratio excludes merger related expenses (Non-GAAP).

(3)

Includes PPP loan balances for all periods shown. As of September 30, 2021, December 31, 2020, and September 30, 2020, these ratios included PPP loans of $41.5 million, $122.8 million and $126.7 million, respectively. Excluding these loans, the ratios were 1.07%, 1.04%, and 0.98% for September 30, 2021, December 31, 2020, and September 30, 2020, respectively.

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)








































Q3 2021


Q3 2021



















compared to


compared to




Q3 2021


Q2 2021


Q1 2021


Q4 2020


Q3 2020


Q2 2021


Q3 2020


INTEREST INCOME





















Interest and fees on loans


$

15,484


$

14,381


$

14,366


$

14,541


$

14,139


7.7

%

9.5

%

Interest on investment securities:





















Taxable



1,318



1,095



931



910



730


20.4


80.5


Interest on deposits with other banks



97



55



47



44



33


76.4


193.9


Total interest income



16,899



15,531



15,344



15,495



14,902


8.8


13.4























INTEREST EXPENSE





















Interest on deposits



949



1,056



1,184



1,355



1,470


(10.1)


(35.4)


Interest on short-term borrowings



2



2



1



1



1



100.0


Interest on long-term borrowings



359



370



359



374



148


(3.0)


142.6


Total interest expense



1,310



1,428



1,544



1,730



1,619


(8.3)


(19.1)























NET INTEREST INCOME



15,589



14,103



13,800



13,765



13,283


10.5


17.4


Provision for credit losses



290



650



425



1,050



1,500


(55.4)


(80.7)























NET INTEREST INCOME AFTER PROVISION





















FOR CREDIT LOSSES



15,299



13,453



13,375



12,715



11,783


13.7


29.8























NONINTEREST INCOME





















Service charges on deposit accounts



805



683



674



782



647


17.9


24.4


Trust and investment fee income



477



475



407



439



381


0.4


25.2


Gains on sales and calls of investment securities



2












Other noninterest income



1,625



1,745



1,476



1,826



1,553


(6.9)


4.6


Total noninterest income



2,909



2,903



2,557



3,047



2,581


0.2


12.7























NONINTEREST EXPENSE





















Salaries and wages



5,091



4,262



4,142



4,366



4,143


19.5


22.9


Employee benefits



1,654



1,493



1,844



1,715



1,489


10.8


11.1


Occupancy expense



843



770



814



745



774


9.5


8.9


Furniture and equipment expense



449



412



307



366



294


9.0


52.7


Data processing



1,170



1,217



1,127



1,093



1,114


(3.9)


5.0


Directors' fees



147



154



149



118



132


(4.5)


11.4


Amortization of intangible assets



107



120



126



126



125


(10.8)


(14.4)


FDIC insurance premium expense



245



223



185



138



132


9.9


85.6


Other real estate owned expenses, net



4



1



1



38




300.0



Legal and professional fees



428



648



516



662



447


(34.0)


(4.3)


Merger related expenses



538



377








42.7



Other noninterest expenses



1,258



1,199



1,288



1,189



1,181


4.9


6.5


Total noninterest expense



11,934



10,876



10,499



10,556



9,831


9.7


21.4























Income before income taxes



6,274



5,480



5,433



5,206



4,533


14.5


38.4


Income tax expense



1,657



1,449



1,435



1,320



1,142


14.4


45.1























NET INCOME


$

4,617


$

4,031


$

3,998


$

3,886


$

3,391


14.5


36.2























Weighted average shares outstanding - basic



11,752



11,752



11,745



12,004



12,483



(5.9)


Weighted average shares outstanding - diluted



11,752



11,754



11,747



12,005



12,483


(0.0)


(5.9)























Basic and diluted net income per common share


$

0.39


$

0.34


$

0.34


$

0.32


$

0.27


14.7


44.4























Dividends paid per common share



0.12



0.12



0.12



0.12



0.12





 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter (Unaudited)

(Dollars in thousands)




























































Average balance





























Q3 2021


Q3 2021





























compared to


compared to




Q3 2021


Q2 2021


Q1 2021


Q4 2020


Q3 2020


Q2 2021


Q3 2020




Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/


Average


Yield/








balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets































Loans (1), (2), (3)


$

1,487,281


4.14

%

$

1,444,684


4.00

%

$

1,450,883


4.03

%

$

1,430,013


4.05

%

$

1,406,683


4.01

%

2.9

%

5.7

%

Investment securities































Taxable



334,205


1.58



286,121


1.53



227,816


1.63



179,801


2.02



136,017


2.14


16.8


145.7


Interest-bearing deposits



250,019


0.15



218,704


0.10



189,231


0.10



171,040


0.10



127,494


0.10


14.3


96.1


Total earning assets



2,071,505


3.24

%


1,949,509


3.20

%


1,867,930


3.34

%


1,780,854


3.47

%


1,670,194


3.56

%

6.3


24.0


Cash and due from banks



19,453





16,908





19,245





17,268





18,860




15.1


3.1


Other assets



108,989





109,457





103,010





95,684





94,755




(0.4)


15.0


Allowance for credit losses



(15,499)





(14,660)





(14,234)





(13,357)





(11,865)




5.7


30.6


Total assets


$

2,184,448




$

2,061,214




$

1,975,951




$

1,880,449




$

1,771,944




6.0


23.3

































Interest-bearing liabilities































Demand deposits


$

462,950


0.14

%

$

405,473


0.13

%

$

438,340


0.14

%

$

420,582


0.18

%

$

370,922


0.19

%

14.2


24.8


Money market and savings deposits



644,330


0.18



605,202


0.17



510,881


0.18



459,237


0.20



442,322


0.21


6.5


45.7


Certificates of deposit $100,000 or more



136,059


0.71



135,376


1.04



130,745


1.26



128,642


1.45



127,983


1.68


0.5


6.3


Other time deposits



142,777


0.68



143,821


0.90



144,919


1.10



145,795


1.27



148,223


1.42


(0.7)


(3.7)


Interest-bearing deposits



1,386,116


0.27



1,289,872


0.33



1,224,885


0.39



1,154,256


0.47



1,089,450


0.54


7.5


27.2


Securities sold under retail repurchase agreements































    and federal funds purchased



2,718


0.29



3,123


0.26



2,238


0.18



1,101


0.36



1,575


0.25


(13.0)


72.6


Subordinated debt



24,504


5.81



24,474


6.06



24,443


5.96



24,420


6.09



9,859


5.97


0.1


148.5


Total interest-bearing liabilities



1,413,338


0.37

%


1,317,469


0.43

%


1,251,566


0.50

%


1,179,777


0.58

%


1,100,884


0.59

%

7.3


28.4


Noninterest-bearing deposits



557,109





532,276





517,781





492,724





458,622




4.7


21.5


Accrued expenses and other liabilities



13,120





13,937





10,813





10,357





11,359




(5.9)


15.5


Stockholders' equity



200,881





197,532





195,791





197,591





201,079




1.7


(0.1)


Total liabilities and stockholders' equity


$

2,184,448




$

2,061,214




$

1,975,951




$

1,880,449




$

1,771,944




6.0


23.3

































Net interest spread





2.87

%




2.77

%




2.84

%




2.89

%




2.97

%





Net interest margin





2.99

%




2.91

%




3.00

%




3.08

%




3.17

%







(1)

All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.


 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data)










































YTD


YTD




Q3 2021


Q2 2021


Q1 2021


Q4 2020


Q3 2020


9/30/2021


9/30/2020

























The following reconciles return on average equity and return
on average tangible equity (Note 1):














































Net Income


$

4,617


$

4,031


$

3,998


$

3,886


$

3,391


$

12,645


$

11,844


Net Income - annualized (A)


$

18,317


$

16,168


$

16,214


$

15,460


$

13,490


$

16,906


$

15,821

























Net income, excluding net amortization of intangible assets























    and merger releated expenses


$

5,098


$

4,402


$

4,092


$

3,980


$

3,484


$

13,591


$

12,148


Net income, excluding net amortization of intangible assets - annualized (B)


$

20,226


$

17,656


$

16,595


$

15,833


$

13,860


$

18,171


$

16,227

























Average stockholders' equity (C)


$

200,881


$

197,532


$

195,791


$

197,591


$

201,079


$

198,087


$

198,095


Less:  Average goodwill and other intangible assets



(18,942)



(19,053)



(19,178)



(19,304)



(19,430)



(19,057)



(19,564)


Average tangible equity (D)


$

181,939


$

178,479


$

176,613


$

178,287


$

181,649


$

179,030


$

178,531

























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



9.12

%


8.19

%


8.28

%


7.82

%


6.71

%


8.53

%


7.99

%

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



11.12

%


9.89

%


9.40

%


8.88

%


7.63

%


10.15

%


9.09

%
























The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):














































Noninterest expense (E)


$

11,934


$

10,876


$

10,499


$

10,556


$

9,831


$

33,309


$

27,843


Less:  Amortization of intangible assets



(107)



(120)



(126)



(126)



(125)



(353)



(407)


           Merger Expenses



(538)



(377)









(915)




Adjusted noninterest expense (F)


$

11,289


$

10,379


$

10,373


$

10,430


$

9,706


$

32,041


$

27,436

























Net interest income (G)



15,589



14,103



13,800



13,765



13,283



43,491



38,832


Add:  Taxable-equivalent adjustment



34



38



36



34



34



108



107


Taxable-equivalent net interest income (H)


$

15,623


$

14,141


$

13,836


$

13,799


$

13,317


$

43,599


$

38,939

























Noninterest income (I)


$

2,909


$

2,903


$

2,557


$

3,047


$

2,581


$

8,369



7,702


Less:  Investment securities (gains)



(2)











(2)



(347)


Adjusted noninterest income (J)


$

2,907


$

2,903


$

2,557


$

3,047


$

2,581


$

8,367


$

7,355

























Efficiency ratio (GAAP)  (E)/(G)+(I)



64.52

%


63.95

%


64.19

%


62.79

%


61.97

%


64.23

%


59.83

%

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



60.92

%


60.90

%


63.28

%


61.91

%


61.05

%


61.66

%


59.26

%
























The following reconciles book value per common share and tangible book value per common share (Note 1):














































Stockholders' equity (L)


$

201,607


$

198,682


$

196,104


$

195,019


$

198,881








Less:  Goodwill and other intangible assets



(18,883)



(18,991)



(19,111)



(19,237)



(19,362)








Tangible equity (M)


$

182,724


$

179,691


$

176,993


$

175,782


$

179,519































Shares outstanding (N)



11,752



11,752



11,752



11,783



12,218































Book value per common share (GAAP)  (L)/(N)


$

17.15


$

16.91


$

16.69


$

16.55


$

16.28








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


$

15.55


$

15.29


$

15.06


$

14.92


$

14.69






















































The following reconciles equity to assets and tangible equity to tangible assets (Note 1):














































Stockholders' equity (O)


$

201,607


$

198,682


$

196,104


$

195,019


$

198,881








Less:  Goodwill and other intangible assets



(18,883)



(18,991)



(19,111)



(19,237)



(19,362)








Tangible equity (P)


$

182,724


$

179,691


$

176,993


$

175,782


$

179,519































Assets (Q)


$

2,260,774


$

2,120,260


$

2,039,631


$

1,933,315


$

1,828,172








Less:  Goodwill and other intangible assets



(18,883)



(18,991)



(19,111)



(19,237)



(19,362)








Tangible assets (R)


$

2,241,891


$

2,101,269


$

2,020,520


$

1,914,078


$

1,808,810































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



8.92

%


9.37

%


9.61

%


10.09

%


10.88

%







Period-end tangible equity/tangible assets (Non-GAAP)  (P)/(R)



8.15

%


8.55

%


8.76

%


9.18

%


9.92

%








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.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-reports-third-quarter-and-nine-month-financial-results-301411276.html

SOURCE Shore Bancshares, Inc.

Copyright CNW Group 2021

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).