Shore Bancshares Reports Second Quarter and First-Half Results

July 25, 2019 4:15 PM EDT

EASTON, Md., July 25, 2019 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company") reported net income of $4.224 million or $0.33 per diluted common share for the second quarter of 2019, compared to net income of $3.754 million or $0.29 per diluted common share for the first quarter of 2019, and net income of $4.391 million or $0.34 per diluted common share for the second quarter of 2018.  Net income from continuing operations for the second quarter of 2019 was $4.228 million or $0.33 per diluted common share, compared to net income from continuing operations of $3.828 million or $0.30 per diluted common share for the first quarter of 2019, and net income from continuing operations of $4.192 million or $0.33 per diluted common share for the second quarter of 2018. The Company reported net income of $7.978 million or $0.62 per diluted common share for the first half of 2019, compared to net income of $8.449 million or $0.66 per diluted common share for the first half of 2018. Net income from continuing operations for the first half of 2019 was $8.056 million or $0.63 per diluted common share, compared to net income from continuing operations of $7.654 million or $0.60 per diluted common share for the first half of 2018.

Shore Bancshares Logo (PRNewsfoto/Shore Bancshares, Inc.)

When comparing net income from continuing operations for the second quarter of 2019 to the first quarter of 2019, the increase was primarily the result of higher noninterest income and lower noninterest expenses, partially offset by an increase in interest expense on deposits and an increase in the provision for credit losses. When comparing net income from continuing operations for the second quarter of 2019 to the second quarter of 2018, the slightly better results were attributed to interest and fees on loans, an increase in noninterest income and a lower provision for credit losses, almost entirely offset by an increase in interest expense on deposits and higher noninterest expenses. 

"The second quarter produced positive results as we experienced strong growth in both loans and deposits," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "During the second quarter loans and deposits grew $28.6 million and $11.7 million, respectively. Loan growth had gotten off to a slow start in 2019, but we experienced a significant amount of growth late in the second quarter and we continue to see steady demand for the last half of 2019.  Our focus on deposit growth has produced very positive results." 

Balance Sheet ReviewTotal assets were $1.489 billion at June 30, 2019, a $5.5 million, or less than 1.0%, increase when compared to $1.483 billion at the end of 2018.  The increase in total assets included loan growth of $44.9 million which was almost entirely funded by decreases in interest-bearing deposits with other banks of $30.2 million and investment securities (including restricted securities) of $10.5 million.

Total deposits increased $36.7 million, or 3.0%, when compared to December 31, 2018.  The increase in total deposits primarily consisted of increases in time deposits greater than $100 thousand of $20.0 million, noninterest-bearing deposits of $16.5 million, other time deposits of $8.9 million and savings and money market accounts of $1.1 million, partially offset by decreases in interest-bearing checking deposits of $7.7 million and brokered deposits of $2.1 million. 

Total stockholders' equity increased $8.1 million, or 4.4%, when compared to the end of 2018. At June 30, 2019, the ratio of total equity to total assets was 12.85% and the ratio of total tangible equity to total tangible assets was 11.66%.

Total assets at June 30, 2019 increased $36.8 million, or 2.5%, when compared to total assets at June 30, 2018.  Total assets year over year increased primarily as a result of loan growth of $83.4 million which was partially funded by a decrease in investment securities (including restricted securities) of $32.2 million. In addition, the sale of Avon Dixon resulted in a decrease in assets of $11.3 million.

Total deposits at June 30, 2019 increased $73.9 million, or 6.3%, when compared to June 30, 2018.  The increase in total deposits included growth within interest-bearing checking deposits of $29.0 million, time deposits of $100 thousand or more of $21.0 million, noninterest-bearing deposits of $20.3 million, money market and savings deposits of $7.1 million and other time deposits of $3.8 million.  These increases resulted in a reduced dependence on brokered deposits which experienced a decrease of $7.4 million or 27.0% at June 30, 2019.  Total stockholders' equity increased $23.2 million, or 13.8%, when compared to June 30, 2018. 

Review of Quarterly Financial Results Net interest income was $12.3 million for the second quarter of 2019, compared to $12.4 million for the first quarter of 2019 and $12.6 million for the second quarter of 2018. The primary reasons for the decrease in net interest income when compared to the first quarter of 2019 and second quarter 2018 were higher interest expense on deposits and lower interest income on taxable securities. Interest income increased when compared to the first quarter of 2019 due to an increase in the average balance on loans of $19.3 million. Similarly, interest income increased when compared to the second quarter of 2018 due to an increase in the average balance on loans of $79.9 million. The Company's net interest margin decreased to 3.54% from 3.61% in the first quarter of 2019 and decreased from 3.79% in the second quarter of 2018.  The decline in net interest margin from the first quarter of 2019 and the second quarter 2018 was the direct result of higher rates paid on interest-bearing deposits and the timing of significant loan growth late in the second quarter of 2019 which had little impact on the average balance on loans and, correspondingly, interest income, partially offset by a decline in the average balance on short-term borrowings. 

The provision for credit losses was $200 thousand for the three months ended June 30, 2019.  The comparable amounts were $100 thousand and $418 thousand for the three months ended March 31, 2019 and June 30, 2018, respectively. The increase in the amount of provision for credit losses from the first quarter of 2019 was due the absence of recoveries experienced in the first quarter of 2019 which totaled $185 thousand. The decrease in the amount of provision for credit losses from the second quarter of 2018 was due to lower loan growth in the second quarter of 2019. Net charge-offs were $313 thousand for the second quarter of 2019, $25 thousand for the first quarter of 2019 and $84 thousand for the second quarter of 2018.  The ratio of annualized net charge-offs to average loans was 0.10% for the second quarter of 2019, 0.01% for the first quarter of 2019 and 0.03% for the second quarter of 2018.  The ratio of the allowance for credit losses to period-end loans was 0.83% at June 30, 2019, lower than the 0.86% at March 31, 2019 and 0.87% at June 30, 2018.

At June 30, 2019, nonperforming assets were $15.6 million, a decrease of $831 thousand, or 5.1%, when compared to March 31, 2019, primarily due to a decrease in nonaccrual loans of $768 thousand, or 5.0%. Accruing troubled debt restructurings ("TDRs") decreased $60 thousand, or 0.8% over the same time period. When comparing June 30, 2019 to June 30, 2018, nonperforming assets increased $7.2 million, or 86.8%, and accruing TDRs decreased $1.9 million, or 19.3%. The increase in nonperforming assets was due to a large nonaccrual loan with an outstanding loan balance of $7.5 million added late in the fourth quarter of 2018, in which the Company does not anticipate any further losses. The ratio of nonperforming assets and accruing TDRs to total assets was 1.56%, 1.63% and 1.24% at June 30, 2019, March 31, 2019 and June 30, 2018, respectively.  In addition, the ratio of accruing TDRs to total loans at June 30, 2019 was 0.63%, compared to 0.65% at March 31, 2019 and 0.83% at June 30, 2018.

Total noninterest income from continuing operations for the second quarter of 2019 increased $421 thousand when compared to the first quarter of 2019 and increased $313 thousand when compared to the second quarter of 2018.  The increase from the first quarter of 2019 and the second quarter of 2018 was the result of an increase in service charges on deposit accounts and additional fees on bank service charges included in other noninterest income.

Total noninterest expense from continuing operations for the second quarter of 2019 decreased $358 thousand when compared to the first quarter of 2019 and increased $132 thousand when compared to the second quarter of 2018.  The decrease in noninterest expense compared to the first quarter of 2019 was primarily due to lower employee benefits and payroll taxes, other real estate owned expenses and legal and professional fees. The increase in noninterest expenses from the second quarter of 2018 was primarily due to increases in data processing fees, other real estate owned expenses and legal and professional fees, partially offset by lower salaries and wages expense. 

Review of Six-Month Financial ResultsNet interest income for the first six months of 2019 was $24.7 million, a decrease of $275 thousand, or 1.1% when compared to the first six months of 2018.  The decrease was the direct result of an increase in interest expense on deposits, which was partially offset by an increase in interest and fees on loans. The average balance on loans increased $87.8 million and the yield on loans increased 11bps when comparing the periods.  This increase in volume and yields on loans was offset by an increase in the average balance of interest-bearing deposits of $43.8 million, with an associated increase in rates paid on these deposits of 67bps. This resulted in a net interest margin of 3.57% for the first six months of 2019 compared to 3.80% for the first six months of 2018.

The provision for credit losses for the six months ended June 30, 2019 and 2018 was $300 thousand and $907 thousand, respectively, while net charge-offs were $338 thousand and $567 thousand, respectively.  The decrease in provision for credit losses was the result of improved overall credit quality exclusive of the one large relationship mentioned above and lower net charge-offs for the first six months of 2019 compared to the first six months of 2018.  In addition, loan growth in the first six months of 2019 has lagged the first six months of 2018. The ratio of annualized net charge-offs to average loans was 0.06% for the first half of 2019 and 0.10% for the first half of 2018.

Total noninterest income from continuing operations for the six months ended June 30, 2019 increased $361 thousand, or 8.1%, when compared to the same period in 2018. The increase in noninterest income primarily consisted of increases in service charges on deposit accounts and other fees on bank services. 

Total noninterest expense from continuing operations for the six months ended June 30, 2019 increased $23 thousand, or 0.1%, when compared to the same period in 2018. Despite the insignificant increase in total noninterest expenses, salaries and wages decreased $769 thousand, which was offset by increases in employee benefits of $101 thousand, data processing of $272 thousand, legal and professional fees $225 thousand and other real estate owned expenses of $334 thousand. 

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 & 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.

Financial Highlights

(Dollars in thousands, except per share data)

For the Three Months Ended

For the Six Months Ended

June 30, 

June 30, 

2019

2018

 Change

2019

2018

 Change

PROFITABILITY FOR THE PERIOD

Net interest income

$

12,293

$

12,633

(2.7)

%

$

24,687

$

24,962

(1.1)

%

Provision for credit losses

200

418

(52.2)

300

907

(66.9)

Noninterest income

2,609

2,296

13.6

4,797

4,436

8.1

Noninterest expense

8,985

8,853

1.5

18,328

18,305

0.1

Income from continuing operations before income taxes

5,717

5,658

1.0

10,856

10,186

6.6

Income tax expense

1,489

1,466

1.6

2,800

2,532

10.6

Income from continuing operations 

$

4,228

$

4,192

0.9

$

8,056

$

7,654

5.3

(Loss) Income from discontinued operations

before income taxes

(4)

269

(101.5)

(103)

1,048

(109.8)

Income tax expense (benefit)

70

(100.0)

(25)

253

(109.9)

(Loss) Income from discontinued operations 

(4)

199

(102.0)

(78)

795

(109.8)

Net income

$

4,224

$

4,391

(3.8)

$

7,978

$

8,449

(5.6)

From Continuing Operations:

Return on average assets

1.16

%

1.18

%

(2)

bp

1.11

%

1.09

%

2

bp

Return on average equity

8.97

10.10

(113)

8.69

9.31

(62)

Return on average tangible equity (1)

10.31

13.02

(271)

10.02

11.94

(192)

Net interest margin

3.54

3.79

(25)

3.57

3.80

(23)

Efficiency ratio - GAAP

60.29

59.30

99

62.16

62.22

(6)

Efficiency ratio - Non-GAAP (1)

59.09

57.67

142

60.93

61.04

(11)

PER SHARE DATA

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

%

$

0.63

$

0.60

5.0

%

(Loss) Income from discontinued operations

0.01

(100.0)

(0.01)

0.06

(116.7)

Net income

$

0.33

$

0.34

(2.9)

$

0.62

$

0.66

(6.1)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.63

$

0.60

5.0

(Loss) Income from discontinued operations

0.01

(100.0)

(0.01)

0.06

(116.7)

Net income

$

0.33

$

0.34

(2.9)

$

0.62

$

0.66

(6.1)

Dividends paid per common share

0.10

0.08

25.0

0.20

0.15

33.3

Book value per common share at period end

14.97

13.19

13.5

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

13.40

10.68

25.5

Market value at period end

16.34

19.02

(14.1)

Market range:

High

16.48

20.09

(18.0)

16.48

20.09

(18.0)

Low

14.84

17.92

(17.2)

14.00

16.28

(14.0)

AVERAGE BALANCE SHEET DATA

Loans

$

1,221,215

$

1,141,296

7.0

%

$

1,211,618

$

1,123,852

7.8

%

Investment securities

159,878

186,453

(14.3)

162,429

191,839

(15.3)

Earning assets

1,399,418

1,341,050

4.4

1,397,086

1,327,227

5.3

Assets

1,468,093

1,425,947

3.0

1,464,214

1,411,058

3.8

Deposits

1,233,951

1,161,790

6.2

1,224,876

1,165,184

5.1

Stockholders' equity

189,101

166,480

13.6

187,048

165,778

12.8

CREDIT QUALITY DATA

Net charge-offs

$

313

$

84

272.6

%

$

338

$

567

(40.4)

%

Nonaccrual loans

$

14,592

$

6,757

116.0

Loans 90 days past due and still accruing

439

Other real estate owned

524

1,569

(66.6)

Total nonperforming assets

15,555

8,326

86.8

Accruing troubled debt restructurings (TDRs)

7,768

9,620

(19.3)

Total nonperforming assets and accruing TDRs

$

23,323

$

17,946

30.0

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

12.85

%

11.58

%

127

bp

Period-end tangible equity to tangible assets (1)

11.66

9.59

207

Annualized net charge-offs to average loans

0.10

0.03

7

0.06

%

0.10

%

(4)

bp

Allowance for credit losses as a percent of:

Period-end loans

0.83

0.87

(4)

Nonaccrual loans

70.62

149.79

(7,917)

Nonperforming assets

66.25

121.56

(5,531)

Accruing TDRs

132.66

105.21

2,745

Nonperforming assets and accruing TDRs

44.18

56.40

(1,222)

As a percent of total loans:

Nonaccrual loans

1.18

0.58

60

Accruing TDRs

0.63

0.83

(20)

Nonaccrual loans and accruing TDRs

1.80

1.42

38

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

Nonperforming assets

1.25

0.72

53

Nonperforming assets and accruing TDRs

1.88

1.55

33

As a percent of total assets:

Nonaccrual loans

0.98

0.47

51

Nonperforming assets

1.04

0.57

47

Accruing TDRs

0.52

0.66

(14)

Nonperforming assets and accruing TDRs

1.56

1.24

32

________________________

(1)  See the reconciliation table on page 16 of 16.

 

 

Shore Bancshares, Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

June 30, 2019

June 30, 

December 31, 

June 30, 

compared to

2019

2018

2018

December 31, 2018

ASSETS

Cash and due from banks

$

18,541

$

16,294

$

19,420

13.8

%

Interest-bearing deposits with other banks

20,739

50,931

24,059

(59.3)

Cash and cash equivalents

39,280

67,225

43,479

(41.6)

Investment securities available for sale (at fair value)

145,410

154,432

175,566

(5.8)

Investment securities held to maturity

5,905

6,043

6,168

(2.3)

Equity securities, at fair value

1,325

1,269

652

4.4

Restricted securities

5,095

6,476

7,578

(21.3)

Loans

1,240,295

1,195,355

1,156,884

3.8

Less: allowance for credit losses

(10,305)

(10,343)

(10,121)

(0.4)

Loans, net

1,229,990

1,185,012

1,146,763

3.8

Premises and equipment, net

22,710

22,711

22,906

(0.0)

Goodwill

17,518

17,518

17,518

Other intangible assets, net

2,540

2,857

4,369

(11.1)

Other real estate owned, net

524

1,222

1,569

(57.1)

Right of use assets, net

3,663

Other assets

14,602

17,678

13,876

(17.4)

Assets of discontinued operations

633

11,270

(100.0)

Total assets

$

1,488,562

$

1,483,076

$

1,451,714

0.4

LIABILITIES

Noninterest-bearing deposits

$

346,916

$

330,466

$

326,634

5.0

Interest-bearing deposits

902,084

881,875

848,465

2.3

Total deposits

1,249,000

1,212,341

1,175,099

3.0

Short-term borrowings

25,508

60,812

102,741

(58.1)

Long-term borrowings

15,000

15,000

Lease liabilities

3,663

Accrued expenses and other liabilities

4,084

8,415

5,117

(51.5)

Liabilities of discontinued operations

3,323

642

(100.0)

Total liabilities

1,297,255

1,299,891

1,283,599

(0.2)

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

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

128

127

127

0.8

Additional paid in capital

65,376

65,434

65,562

(0.1)

Retained earnings

125,996

120,574

106,193

4.5

Accumulated other comprehensive (loss)

(193)

(2,950)

(3,767)

93.5

Total stockholders' equity

191,307

183,185

168,115

4.4

Total liabilities and stockholders' equity

$

1,488,562

$

1,483,076

$

1,451,714

0.4

Period-end common shares outstanding

12,780

12,749

12,747

0.2

Book value per common share

$

14.97

$

14.37

$

13.19

4.2

 

 

Shore Bancshares, Inc.

Consolidated Statements of Income

(In thousands, except per share data)

For the Three Months Ended

For the Six Months Ended

June 30, 

June 30, 

2019

2018

% Change

2019

2018

% Change

INTEREST INCOME

Interest and fees on loans

$

13,749

$

12,631

8.9

%

$

27,248

$

24,675

10.4

%

Interest on investment securities:

Taxable

887

982

(9.7)

1,885

2,003

(5.9)

Interest on deposits with other banks

113

61

85.2

276

99

178.8

Total interest income

14,749

13,674

7.9

29,409

26,777

9.8

INTEREST EXPENSE

Interest on deposits

2,204

580

280.0

4,151

1,128

268.0

Interest on short-term borrowings

145

461

(68.5)

358

687

(47.9)

Interest on long-term borrowings

107

213

Total interest expense

2,456

1,041

135.9

4,722

1,815

160.2

NET INTEREST INCOME

12,293

12,633

(2.7)

24,687

24,962

(1.1)

Provision for credit losses

200

418

(52.2)

300

907

(66.9)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

12,093

12,215

(1.0)

24,387

24,055

1.4

NONINTEREST INCOME

Service charges on deposit accounts

1,028

947

8.6

1,962

1,852

5.9

Trust and investment fee income

385

414

(7.0)

757

814

(7.0)

Other noninterest income

1,196

935

27.9

2,078

1,770

17.4

Total noninterest income

2,609

2,296

13.6

4,797

4,436

8.1

NONINTEREST EXPENSE

Salaries and wages

3,792

4,101

(7.5)

7,558

8,327

(9.2)

Employee benefits

1,068

1,045

2.2

2,322

2,221

4.5

Occupancy expense

668

650

2.8

1,359

1,327

2.4

Furniture and equipment expense

295

247

19.4

558

502

11.2

Data processing

919

689

33.4

1,829

1,557

17.5

Directors' fees

116

152

(23.7)

202

266

(24.1)

Amortization of intangible assets

155

228

(32.0)

317

327

(3.1)

FDIC insurance premium expense

181

214

(15.4)

386

419

(7.9)

Other real estate owned expenses, net

60

5

1,100.0

293

(41)

814.6

Legal and professional fees

559

487

14.8

1,160

935

24.1

Other noninterest expenses

1,172

1,035

13.2

2,344

2,465

(4.9)

Total noninterest expense

8,985

8,853

1.5

18,328

18,305

0.1

Income from continuing operations before income taxes

5,717

5,658

1.0

10,856

10,186

6.6

Income tax expense

1,489

1,466

1.6

2,800

2,532

10.6

Income from continuing operations

4,228

4,192

0.9

8,056

7,654

5.3

(Loss) income from discontinued operations before income taxes

(4)

269

(101.5)

(103)

1,048

(109.8)

Income tax (benefit) expense

70

(100.0)

(25)

253

(109.9)

(Loss) Income from discontinued operations

(4)

199

(102.0)

(78)

795

(109.8)

NET INCOME

$

4,224

$

4,391

(3.8)

$

7,978

$

8,449

(5.6)

Weighted average shares outstanding - basic

12,779

12,744

0.3

12,774

12,730

0.3

Weighted average shares outstanding - diluted

12,784

12,757

0.2

12,779

12,743

0.3

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.63

$

0.60

5.0

(Loss) Income from discontinued operations

0.01

(100.0)

(0.01)

0.06

(116.7)

Net income

$

0.33

$

0.34

(2.9)

$

0.62

$

0.66

(6.1)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

-

$

0.63

$

0.60

5.0

(Loss) Income from discontinued operations

0.01

(100.0)

(0.01)

0.06

(116.7)

Net income

$

0.33

$

0.34

(2.9)

$

0.62

$

0.66

(6.1)

Dividends paid per common share

0.10

0.08

25.0

0.20

0.15

33.3

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

For the Six Months Ended

June 30, 

June 30, 

2019

2018

2019

2018

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

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

$

1,221,215

4.53

%

$

1,141,296

4.45

%

$

1,211,618

4.55

%

$

1,123,852

4.44

%

Investment securities

Taxable

159,878

2.22

186,453

2.11

162,429

2.34

191,839

2.09

Interest-bearing deposits

18,325

2.47

13,301

1.82

23,039

2.42

11,536

1.72

Total earning assets

1,399,418

4.24

%

1,341,050

4.10

%

1,397,086

4.26

%

1,327,227

4.08

%

Cash and due from banks

17,225

16,905

17,211

16,646

Other assets

61,906

78,185

60,340

77,266

Allowance for credit losses

(10,456)

(10,193)

(10,423)

(10,081)

Total assets

$

1,468,093

$

1,425,947

$

1,464,214

$

1,411,058

Interest-bearing liabilities

Demand deposits

$

234,775

0.65

%

$

204,068

0.21

%

$

237,271

0.63

%

$

210,403

0.22

%

Money market and savings deposits

385,272

0.84

381,047

0.13

384,508

0.84

380,969

0.13

Brokered deposits

20,866

2.52

10,684

1.96

21,470

2.44

5,372

1.96

Certificates of deposit $100,000 or more

107,549

1.54

96,873

0.54

103,067

1.40

99,387

0.52

Other time deposits

145,900

1.31

146,946

0.45

143,226

1.16

149,619

0.46

Interest-bearing deposits

894,362

0.99

839,618

0.27

889,542

0.94

845,750

0.27

Short-term borrowings

21,557

2.70

91,980

2.01

27,239

2.65

74,381

1.86

Long-term borrowings

15,000

2.86

15,000

2.86

Total interest-bearing liabilities

930,919

1.06

%

931,598

0.44

%

931,781

1.02

%

920,131

0.40

%

Noninterest-bearing deposits

339,589

322,172

335,334

319,434

Accrued expenses and other liabilities

8,484

5,697

10,051

5,715

Stockholders' equity

189,101

166,480

187,048

165,778

Total liabilities and stockholders' equity

$

1,468,093

$

1,425,947

$

1,464,214

$

1,411,058

Net interest spread

3.18

%

3.66

%

3.24

%

3.68

%

Net interest margin

3.54

%

3.79

%

3.57

%

3.80

%

____________________________

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

(2) Average loan balances include nonaccrual loans.

(3) Interest income on loans includes amortized 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

(Dollars in thousands, except per share data)

2nd Quarter

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

Q2 2019

Q2 2019

2019

2019

2018

2018

2018

compared to

compared to

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2018

Q1 2019

Q2 2018

PROFITABILITY FOR THE PERIOD

Taxable-equivalent net interest income

$

12,334

$

12,428

$

12,756

$

12,975

$

12,661

(0.8)

%

(2.6)

%

Less: Taxable-equivalent adjustment

41

34

30

28

28

20.6

46.4

Net interest income

12,293

12,394

12,726

12,947

12,633

(0.8)

(2.7)

Provision for credit losses

200

100

460

307

418

100.0

(52.2)

Noninterest income

2,609

2,188

2,112

2,465

2,296

19.2

13.6

Noninterest expense

8,985

9,343

9,216

9,310

8,853

(3.8)

1.5

Income from continuing operations before income taxes

5,717

5,139

5,162

5,795

5,658

11.2

1.0

Income tax expense

1,489

1,311

1,309

1,539

1,466

13.6

1.6

Income from continuing operations

4,228

3,828

3,853

4,256

4,192

10.4

0.9

(Loss) Income from discontinued operations before income taxes

(4)

(99)

104

269

269

96.0

(101.5)

Gain on sale of insurance agency

12,736

Income tax expense (benefit)

(25)

4,599

71

70

100.0

(100.0)

(Loss) Income from discontinued operations 

(4)

(74)

8,241

198

199

94.6

(102.0)

Net income

$

4,224

$

3,754

$

12,094

$

4,454

$

4,391

12.5

(3.8)

From Continuing Operations:

Return on average assets

1.16

%

1.06

%

1.04

%

1.16

%

1.18

%

10

bp

(2)

bp

Return on average equity

8.97

8.39

8.83

9.92

10.10

58

(113)

Return on average tangible equity (1)

10.31

9.72

11.34

12.77

13.02

59

(271)

Net interest margin

3.54

3.61

3.58

3.76

3.79

(7)

(25)

Efficiency ratio - GAAP

60.29

64.07

62.11

60.41

59.30

(378)

99

Efficiency ratio - Non-GAAP (1)

59.09

62.81

60.18

58.55

57.67

(372)

142

PER SHARE DATA

Basic net income per common share

Income from continuing operations

$

0.33

$

0.30

$

0.30

$

0.33

$

0.33

10.0

%

%

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

0.01

100.0

(100.0)

Net income

$

0.33

$

0.29

$

0.95

$

0.35

$

0.34

13.8

(2.9)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.30

$

0.30

$

0.33

$

0.33

10.0

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

0.01

100.0

(100.0)

Net income

$

0.33

$

0.29

$

0.95

$

0.35

$

0.34

13.8

(2.9)

Dividends paid per common share

0.10

0.10

0.09

0.08

0.08

25.0

Book value per common share atperiod end

14.97

14.64

14.37

13.45

13.19

2.3

13.5

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

13.40

13.06

12.77

10.96

10.68

2.6

25.5

Market value at period end

16.34

14.91

14.54

17.82

19.02

9.6

(14.1)

Market range:

High

16.48

16.11

18.32

19.84

20.09

2.3

(18.0)

Low

14.84

14.00

12.95

16.63

17.92

6.0

(17.2)

AVERAGE BALANCE SHEET DATA

Loans

$

1,221,215

$

1,201,913

$

1,189,504

$

1,174,513

$

1,141,296

1.6

%

7.0

%

Investment securities

159,878

165,009

177,700

178,572

186,453

(3.1)

(14.3)

Earning assets

1,399,418

1,394,728

1,385,368

1,370,573

1,341,050

0.3

4.4

Assets

1,468,093

1,460,291

1,463,839

1,457,074

1,425,947

0.5

3.0

Deposits

1,233,951

1,215,702

1,197,445

1,192,845

1,161,790

1.5

6.2

Stockholders' equity

189,101

184,972

173,214

170,299

166,480

2.2

13.6

CREDIT QUALITY DATA

Net charge-offs

$

313

$

25

$

445

$

100

$

84

1,152.0

%

272.6

%

Nonaccrual loans

$

14,592

$

15,360

$

16,655

$

7,362

$

6,757

(5.0)

116.0

Loans 90 days past due and still accruing

439

47

139

3

834.0

Other real estate owned

524

979

1,222

1,518

1,569

(46.5)

(66.6)

Total nonperforming assets

$

15,555

$

16,386

$

18,016

$

8,883

$

8,326

(5.1)

86.8

Accruing troubled debt restructurings (TDRs)

$

7,768

$

7,828

$

8,663

$

8,933

$

9,620

(0.8)

(19.3)

Total nonperforming assets and accruing TDRs

$

23,323

$

24,214

$

26,679

$

17,816

$

17,946

(3.7)

30.0

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

12.85

%

12.59

%

12.35

%

11.63

%

11.58

%

26

bp

127

bp

Period-end tangible equity to tangible assets (1)

11.66

11.39

11.13

9.69

9.59

27

207

Annualized net charge-offs to average loans

0.10

0.01

0.15

0.03

0.03

9

7

Allowance for credit losses as a percent of:

Period-end loans

0.83

0.86

0.87

0.87

0.87

(3)

(4)

Nonaccrual loans

70.62

67.83

62.10

140.29

149.79

279

(7,917)

Nonperforming assets

66.25

63.58

57.41

116.27

121.56

267

(5,531)

Accruing TDRs

132.66

133.09

119.39

115.62

105.21

(43)

2,745

Nonperforming assets and accruing TDRs

44.18

43.02

38.77

57.97

56.40

116

(1,222)

As a percent of total loans:

Nonaccrual loans

1.18

1.27

1.39

0.62

0.58

(9)

60

Accruing TDRs

0.63

0.65

0.72

0.76

0.83

(2)

(20)

Nonaccrual loans and accruing TDRs

1.80

1.91

2.12

1.38

1.42

(11)

38

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

Nonperforming assets

1.25

1.35

1.51

0.75

0.72

(10)

53

Nonperforming assets and accruing TDRs

1.88

2.00

2.23

1.51

1.55

(12)

33

As a percent of total assets:

Nonaccrual loans

0.98

1.03

1.12

0.50

0.47

(5)

51

Nonperforming assets

1.04

1.10

1.21

0.60

0.57

(6)

47

Accruing TDRs

0.52

0.53

0.58

0.61

0.66

(1)

(14)

Nonperforming assets and accruing TDRs

1.56

1.63

1.80

1.21

1.24

(7)

32

______________________

(1)  See the reconciliation table on page 16 of 16.

 

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter

(In thousands, except per share data)

Q2 2019

Q2 2019

compared to

compared to

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2018

Q1 2019

Q2 2018

INTEREST INCOME

Interest and fees on loans

$

13,749

$

13,499

$

13,452

$

13,205

$

12,631

1.9

%

8.9

%

Interest on investment securities:

Taxable

887

998

1,339

947

982

(11.1)

(9.7)

Interest on deposits with other banks

113

163

103

84

61

(30.7)

85.2

Total interest income

14,749

14,660

14,894

14,236

13,674

0.6

7.9

INTEREST EXPENSE

Interest on deposits

2,204

1,947

1,577

826

580

13.2

280.0

Interest on short-term borrowings

145

213

486

463

461

(31.9)

(68.5)

Interest on long-term borrowings

107

106

105

0.9

Total interest expense

2,456

2,266

2,168

1,289

1,041

8.4

135.9

NET INTEREST INCOME

12,293

12,394

12,726

12,947

12,633

(0.8)

(2.7)

Provision for credit losses

200

100

460

307

418

100.0

(52.2)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

12,093

12,294

12,266

12,640

12,215

(1.6)

(1.0)

NONINTEREST INCOME

Service charges on deposit accounts

1,028

934

1,045

982

947

10.1

8.6

Trust and investment fee income

385

372

360

383

414

3.5

(7.0)

Other noninterest income

1,196

882

707

1,100

935

35.6

27.9

Total noninterest income

2,609

2,188

2,112

2,465

2,296

19.2

13.6

NONINTEREST EXPENSE

Salaries and wages

3,792

3,766

3,999

4,209

4,101

0.7

(7.5)

Employee benefits

1,068

1,254

797

983

1,045

(14.8)

2.2

Occupancy expense

668

691

649

646

650

(3.3)

2.8

Furniture and equipment expense

295

263

236

212

247

12.2

19.4

Data processing

919

910

844

930

689

1.0

33.4

Directors' fees

116

86

145

145

152

34.9

(23.7)

Amortization of intangible assets

155

162

269

270

228

(4.3)

(32.0)

FDIC insurance premium expense

181

205

159

193

214

(11.7)

(15.4)

Other real estate owned expenses, net

60

233

228

166

5

(74.2)

1,100.0

Legal and professional fees

559

601

603

443

487

(7.0)

14.8

Other noninterest expenses

1,172

1,172

1,287

1,113

1,035

13.2

Total noninterest expense

8,985

9,343

9,216

9,310

8,853

(3.8)

1.5

Income from continuing operations before income

taxes

5,717

5,139

5,162

5,795

5,658

11.2

1.0

Income tax expense

1,489

1,311

1,309

1,539

1,466

13.6

1.6

Income from continuing operations

4,228

3,828

3,853

4,256

4,192

10.4

0.9

(Loss) Income from discontinued operations before income taxes

(4)

(99)

104

269

269

96.0

(101.5)

Gain on sale of insurance agency

12,736

(Loss) Income tax expense (benefit)

(25)

4,599

71

70

100.0

(100.0)

Income from discontinued operations

(4)

(74)

8,241

198

199

94.6

(102.0)

NET INCOME

$

4,224

$

3,754

$

12,094

$

4,454

$

4,391

12.5

(3.8)

Weighted average shares outstanding - basic

12,779

12,769

12,749

12,748

12,744

0.1

0.3

Weighted average shares outstanding - diluted

12,784

12,773

12,766

12,761

12,757

0.1

0.2

Basic net income per common share

Income from continuing operations

$

0.33

$

0.30

$

0.30

$

0.33

$

0.33

10.0

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

0.01

100.0

(100.0)

Net income

$

0.33

$

0.29

$

0.95

$

0.35

$

0.34

13.8

(2.9)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.30

$

0.30

$

0.33

$

0.33

10.0

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

0.01

100.0

(100.0)

Net income

$

0.33

$

0.29

$

0.95

$

0.35

$

0.34

13.8

(2.9)

Dividends paid per common share

0.10

0.10

0.09

0.08

0.08

25.0

 

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

Q2 2019

Q2 2019

compared to

compared to

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2018

Q1 2019

Q2 2018

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)

1,221,215

4.53

%

$

1,201,913

4.57

%

$

1,189,504

4.50

%

$

1,174,513

4.47

%

$

1,141,296

4.45

%

1.6

%

7.0

%

Investment securities

Taxable

159,878

2.22

165,009

2.45

177,700

2.46

178,572

2.12

186,453

2.11

(3.1)

(14.3)

Interest-bearing deposits

18,325

2.47

27,806

2.38

18,164

2.25

17,488

1.91

13,301

1.82

(34.1)

37.8

Total earning assets

1,399,418

4.24

%

1,394,728

4.27

%

1,385,368

4.20

%

1,370,573

4.13

%

1,341,050

4.10

%

0.3

4.4

Cash and due from banks

17,225

17,196

18,204

17,790

16,905

0.2

1.9

Other assets

61,906

58,756

70,858

79,065

78,185

5.4

(20.8)

Allowance for credit losses

(10,456)

(10,389)

(10,591)

(10,354)

(10,193)

0.6

2.6

Total assets

$

1,468,093

$

1,460,291

$

1,463,839

$

1,457,074

$

1,425,947

0.5

3.0

Interest-bearing liabilities

Demand deposits

$

234,775

0.65

%

$

239,794

0.61

%

$

218,519

0.53

%

$

221,905

0.32

%

$

204,068

0.21

%

(2.1)

15.0

Money market and savings deposits

385,272

0.84

383,738

0.85

378,163

0.68

373,357

0.14

381,047

0.13

0.4

1.1

Brokered deposits

20,866

2.52

22,080

2.37

22,816

2.17

25,507

2.01

10,684

1.96

(5.5)

95.3

Certificates of deposit $100,000 or more

107,549

1.54

98,535

1.24

97,023

0.94

97,563

0.69

96,873

0.54

9.1

11.0

Other time deposits

145,900

1.31

140,523

1.02

141,702

0.80

145,130

0.57

146,946

0.45

3.8

(0.7)

Interest-bearing deposits

894,362

0.99

884,670

0.89

858,223

0.73

863,462

0.36

839,618

0.27

1.1

6.5

Short-term borrowings

21,557

2.70

32,984

2.62

72,462

2.66

87,925

2.09

91,980

2.01

(34.6)

(76.6)

Long-term borrowings

15,000

2.86

15,000

2.87

14,348

2.89

Total interest-bearing liabilities

930,919

1.06

%

932,654

0.99

%

945,033

0.91

%

951,387

0.52

%

931,598

0.44

%

(0.2)

(0.1)

Noninterest-bearing deposits

339,589

331,032

339,222

329,383

322,172

2.6

5.4

Accrued expenses and other liabilities

8,484

11,633

6,370

6,005

5,697

(27.1)

48.9

Stockholders' equity

189,101

184,972

173,214

170,299

166,480

2.2

13.6

Total liabilities and stockholders' equity

$

1,468,093

$

1,460,291

$

1,463,839

$

1,457,074

$

1,425,947

0.5

3.0

Net interest spread

3.18

%

3.28

%

3.29

%

3.61

%

3.66

%

Net interest margin

3.54

%

3.61

%

3.58

%

3.76

%

3.79

%

____________________________________

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

(2) Average loan balances include nonaccrual loans.

(3) Interest income on loans includes amortized 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

(In thousands, except per share data)

YTD

YTD

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2018

6/30/2019

6/30/2018

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

Net income from continuing operations

$

4,228

$

3,828

$

3,853

$

4,256

$

4,192

$

8,056

$

7,654

Net income from continuing operations - annualized (A)

$

16,958

$

15,525

$

15,286

$

16,885

$

16,814

$

16,246

$

15,435

Net income, excluding net amortization of intangible assets

$

4,344

$

3,949

$

4,054

$

4,457

$

4,362

$

8,293

$

7,898

Net income, excluding net amortization of intangible assets -

annualized (B)

$

17,424

$

16,015

$

16,084

$

17,683

$

17,496

$

16,723

$

15,927

Average stockholders' equity (C)

$

189,101

$

184,972

$

173,214

$

170,299

$

166,480

$

187,048

$

165,778

Less:  Average goodwill and other intangible assets

(20,138)

(20,281)

(31,410)

(31,810)

(32,088)

(20,209)

(32,403)

Average tangible equity (D)

$

168,963

$

164,691

$

141,804

$

138,489

$

134,392

$

166,839

$

133,375

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

8.97

%

8.39

%

8.83

%

9.91

%

10.10

%

8.69

%

9.31

%

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

10.31

%

9.72

%

11.34

%

12.77

%

13.02

%

10.02

%

11.94

%

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

Noninterest expense (E)

$

8,985

$

9,343

$

9,216

$

9,310

$

8,853

$

18,328

$

18,305

Less:  Amortization of intangible assets

(155)

(162)

(269)

(270)

(228)

(317)

(327)

Adjusted noninterest expense (F)

$

8,830

$

9,181

$

8,947

$

9,040

$

8,625

$

18,011

$

17,978

Net interest income (G)

12,293

12,394

12,726

12,947

12,633

24,687

24,962

Add:  Taxable-equivalent adjustment

41

34

30

28

28

75

56

Taxable-equivalent net interest income (H)

$

12,334

$

12,428

$

12,756

$

12,975

$

12,661

$

24,762

$

25,018

Noninterest income (I)

$

2,609

$

2,188

$

2,112

$

2,465

$

2,296

$

4,797

4,436

Adjusted noninterest income (J)

$

2,609

$

2,188

$

2,112

$

2,465

$

2,296

$

4,797

$

4,436

Efficiency ratio (GAAP)  (E)/(G)+(I)

60.29

%

64.07

%

62.11

%

60.41

%

59.30

%

62.16

%

62.22

%

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

59.09

%

62.81

%

60.18

%

58.55

%

57.67

%

60.93

%

61.04

%

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

Stockholders' equity (L)

$

191,307

$

187,082

$

183,185

$

171,419

$

168,115

Less:  Goodwill and other intangible assets

(20,058)

(20,214)

(20,383)

(31,706)

(31,987)

Tangible equity (M)

$

171,249

$

166,868

$

162,802

$

139,713

$

136,128

Shares outstanding (N)

12,780

12,780

12,749

12,748

12,747

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

$

14.97

$

14.64

$

14.37

$

13.45

$

13.19

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

$

13.40

$

13.06

$

12.77

$

10.96

$

10.68

The following reconciles equity to assets and tangible equity

to tangible assets (Note 1):

Stockholders' equity (O)

$

191,307

$

187,082

$

183,185

$

171,419

$

168,115

Less:  Goodwill and other intangible assets

(20,058)

(20,214)

(20,383)

(31,706)

(31,987)

Tangible equity (P)

$

171,249

$

166,868

$

162,802

$

139,713

$

136,128

Assets (Q)

$

1,488,562

$

1,485,799

$

1,483,076

$

1,473,543

$

1,451,714

Less:  Goodwill and other intangible assets

(20,058)

(20,214)

(20,383)

(31,706)

(31,987)

Tangible assets (R)

$

1,468,504

$

1,465,585

$

1,462,693

$

1,441,837

$

1,419,727

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

12.85

%

12.59

%

12.35

%

11.63

%

11.58

%

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

11.66

%

11.39

%

11.13

%

9.69

%

9.59

%

____________________________________

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:http://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-results-300891210.html

SOURCE Shore Bancshares, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

PRNewswire, Press Releases

Related Entities

Dividend, FDIC, Earnings