Shore Bancshares Reports Third Quarter and Nine-Month Results

October 24, 2019 4:15 PM EDT

EASTON, Md., Oct. 24, 2019 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $4.206 million or $0.33 per diluted common share for the third quarter of 2019, compared to net income of $4.224 million or $0.33 per diluted common share for the second quarter of 2019, and net income of $4.454 million or $0.35 per diluted common share for the third quarter of 2018.  Net income from continuing operations for the third quarter of 2019 was $4.214 million or $0.33 per diluted common share, compared to net income from continuing operations of $4.228 million or $0.33 per diluted common share for the second quarter of 2019, and net income from continuing operations of $4.256 million or $0.33 per diluted common share for the third quarter of 2018. The Company reported net income of $12.184 million or $0.95 per diluted common share for the first nine months of 2019, compared to net income of $12.903 million or $1.01 per diluted common share for the first nine months of 2018. Net income from continuing operations for the first nine months of 2019 was $12.270 million or $0.96 per diluted common share, compared to net income from continuing operations of $11.910 million or $0.93 per diluted common share for the first nine months of 2018.

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

When comparing net income from continuing operations for the third quarter of 2019 to the second quarter of 2019, net interest income increased $387 thousand, offset by an increase in noninterest expenses of $399 thousand.  When comparing net income from continuing operations for the third quarter of 2019 to the third quarter of 2018, the decrease was due to lower net interest income of $267 thousand and higher noninterest expenses of $74 thousand, offset by a lower provision for credit losses of $107 thousand and higher noninterest income of $64 thousand.

"During the third quarter we experienced significant growth in deposits resulting in stable earnings for the quarter," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "Our loan demand remains strong and the lack of growth in the third quarter was partially a result of deals being delayed into the fourth quarter, coupled with some significant payoffs. During the third quarter, the Company began repurchasing its shares under the stock repurchase plan approved in April of 2019. As of September 30, 2019, the Company had repurchased 36,700 shares for approximately $558 thousand.  As we move forward into the last quarter of the year, we remain focused on continuing to grow our loan portfolio, repurchasing shares and increasing our market share within our footprint."  

Balance Sheet ReviewTotal assets were $1.562 billion at September 30, 2019, a $78.6 million, or 5.3%, increase when compared to $1.483 billion at the end of 2018.  The increase was primarily due to total deposits increasing $113.1 million or 9.3%.  The significant growth in deposits funded increases in loans of $39.7 million, or 3.3%, interest-bearing deposits with other banks of $29.7 million, or 58.2%, and other assets of $12.9 million, or 72.9%, which includes the purchase of approximately $14 million of bank owned life insurance ("BOLI") during the third quarter of 2019.  In addition, the increase in deposits allowed the Company to decrease its short-term borrowings by $43.5 million or 71.6%.  

Total deposits increased $113.1 million, or 9.3%, when compared to December 31, 2018.  The increase in total deposits primarily consisted of increases in interest-bearing checking deposits of $48.7 million, noninterest-bearing deposits of $32.1 million, time deposits greater than $100 thousand of $25.2 million, other time deposits of $8.8 million and savings and money market accounts of $8.3 million, partially offset by a decrease in brokered deposits of $10.0 million. 

Total stockholders' equity increased $10.8 million, or 5.9%, when compared to the end of 2018. At September 30, 2019, the ratio of total equity to total assets was 12.42% and the ratio of total tangible equity to total tangible assets was 11.29%.

Total assets at September 30, 2019 increased $88.1 million, or 6.0%, when compared to total assets at September 30, 2018.  The primary reason for the increase was due to total deposits increasing $143.7 million or 12.2%.  The significant growth in deposits funded increases in loans of $54.5 million or 4.6%, interest-bearing deposits with other banks of $50.7 million or 169.4% and other assets of $15.4 million or 102.0%, partially offset by a decrease in investment securities available for sale of $28.8 million or 17.2%. In addition, the increase in deposits allowed the Company to decrease its short-term borrowings by $96.8 million or 84.9%.

Total deposits at September 30, 2019 increased $143.7 million, or 12.2%, when compared to September 30, 2018.  The increase in total deposits primarily consisted of increases in interest-bearing checking deposits of $73.6 million, noninterest-bearing deposits of $30.8 million, time deposits greater than $100 thousand of $26.6 million, savings and money market accounts of $19.2 million, and other time deposits of $4.8 million partially offset by a decrease in brokered deposits of $11.5 million.  Total stockholders' equity increased $22.5 million, or 13.2%, when compared to September 30, 2018. 

Review of Quarterly Financial Results Net interest income was $12.7 million for the third quarter of 2019, compared to $12.3 million for the second quarter of 2019 and $12.9 million for the third quarter of 2018. The primary reasons for the increase in net interest income when compared to the second quarter of 2019 were loan growth late in the second quarter allowing a full quarter of earning interest, coupled with an extra day of earning interest on legacy loans as well as an increase in interest-bearing deposits with other banks of $59.8 million.  Interest on deposits increased $84 thousand and was partially offset by a decrease in interest on short-term borrowings of $28 thousand when comparing the third quarter of 2019 to the second quarter of 2019. Net interest income decreased when compared to the third quarter of 2018 due to an increase in interest expense of $1.2 million, partially offset by an increase in interest income of $957 thousand. The improvement in interest income was the result of increases in the average balances of loans of $60.9 million or 5.2% and interest-bearing deposits with other banks of $24.1 million or 137.6%. The Company's net interest margin decreased to 3.52% from 3.54% in the second quarter of 2019 and decreased from 3.76% in the third quarter of 2018.  The decline in net interest margin from the second quarter of 2019 was due to a higher average balance in interest-bearing deposits with other banks, which experienced a decrease in yield of 34bps. The decline in net interest margin from the third quarter of 2018 was due to an increase in rates paid on all interest-bearing liabilities, most significantly interest-bearing deposits which experienced an increase in the average balance of $61.7 million and rates paid on these deposits of 62bps, partially offset by an increase in the average balance of total earnings assets $61.7 million and a yield of 9bps. 

The provision for credit losses was $200 thousand for the three months ended September 30, 2019.  The comparable amounts were $200 thousand and $307 thousand for the three months ended June 30, 2019 and September 30, 2018, respectively. The provision for credit losses remained unchanged from the second quarter of 2019 due to stagnant growth within the loan portfolio.  The decrease in the amount of provision for credit losses from the third quarter of 2018 was due to lower loan growth in the third quarter of 2019. Net charge-offs were $67 thousand for the third quarter of 2019, $313 thousand for the second quarter of 2019 and $100 thousand for the third quarter of 2018.  The ratio of annualized net charge-offs to average loans was 0.02% for the third quarter of 2019, 0.10% for the second quarter of 2019 and 0.03% for the third quarter of 2018.  The ratio of the allowance for credit losses to period-end loans was 0.85% at September 30, 2019, slightly higher than the 0.83% at June 30, 2019 and lower than the 0.87% at September 30, 2018.

At September 30, 2019, nonperforming assets were $13.3 million, a decrease of $2.2 million, or 14.4%, when compared to June 30, 2019, primarily due to a decrease in nonaccrual loans of $2.1, or 14.1%. Other real estate owned decreased $450 thousand, or 85.9% and accruing troubled debt restructurings ("TDRs") decreased $180 thousand, or 2.3% over the same time period. When comparing September 30, 2019 to September 30, 2018, nonperforming assets increased $4.4 million, or 49.9%, and accruing TDRs decreased $1.3 million, or 15.1%. 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 1.34%, 1.56% and 1.21% at September 30, 2019, June 30, 2019 and September 30, 2018, respectively.  In addition, the ratio of accruing TDRs to total loans at September 30, 2019 was 0.61% at September 30, 2019, compared to 0.63% at June 30, 2019 and 0.76% at September 30, 2018.

Total noninterest income from continuing operations for the third quarter of 2019 decreased $80 thousand when compared to the second quarter of 2019 and increased $64 thousand when compared to the third quarter of 2018.  The decrease from the second quarter of 2019 was the result of a decrease in service charges on deposit accounts and additional fees on bank service charges included in other noninterest income.  The increase from the third quarter of 2018 was due to higher loan fees and additional fees on bank service charges.

Total noninterest expense from continuing operations for the third quarter of 2019 increased $399 thousand when compared to the second quarter of 2019 and increased $74 thousand when compared to the third quarter of 2018.  The increase in noninterest expense compared to the second quarter of 2019 was primarily due to higher employee benefits, which included the funding of a new supplemental executive retirement plan, a write down on an other real estate owned property and other loan expenses, partially offset by lower FDIC insurance premiums for the quarter due to an FDIC assessment credit for banks under $10 billion. The slight increase in noninterest expenses from the third quarter of 2018 was primarily due to increases in employee benefits and other loan and service costs, almost entirely offset by lower salaries and wages, amortization on intangible assets and FDIC insurance premiums.      

Review of Nine-Month Financial ResultsNet interest income for the first nine months of 2019 was $37.4 million, a decrease of $542 thousand, or 1.4%, when compared to the first nine 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 $78.7 million and the yield on loans increased 10bps 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 $49.7 million, with an associated increase in rates paid on these deposits of 66bps. This resulted in a net interest margin of 3.56% for the first nine months of 2019 compared to 3.79% for the first nine months of 2018.   

The provision for credit losses for the nine months ended September 30, 2019 and 2018 was $500 thousand and $1.2 million, respectively, while net charge-offs were $405 thousand and $667 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 nine months of 2019 compared to the first nine months of 2018.  In addition, loan growth in the first nine months of 2019 has lagged the first nine months of 2018. The ratio of annualized net charge-offs to average loans was 0.04% for the first nine months of 2019 and 0.08% for the first nine months of 2018.

Total noninterest income from continuing operations for the nine months ended September 30, 2019 increased $426 thousand, or 6.2%, 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 nine months ended September 30, 2019 increased $98 thousand, or 0.4%, when compared to the same period in 2018. Despite the insignificant aggregate increase in total noninterest expenses, salaries and wages decreased $1.1 million and FDIC insurance premiums decreased $226 thousand, which were offset by increases in employee benefits of $417 thousand, data processing of $314 thousand, legal and professional fees of $277 thousand and other real estate owned expenses of $301 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 Nine Months Ended

September 30, 

September 30, 

2019

2018

 Change

2019

2018

 Change

PROFITABILITY FOR THE PERIOD

Net interest income

$

12,680

$

12,947

(2.1)

%

$

37,367

$

37,909

(1.4)

%

Provision for credit losses

200

307

(34.9)

500

1,214

(58.8)

Noninterest income

2,529

2,465

2.6

7,326

6,901

6.2

Noninterest expense

9,384

9,310

0.8

27,712

27,615

0.4

Income from continuing operations before income taxes

5,625

5,795

(2.9)

16,481

15,981

3.1

Income tax expense

1,411

1,539

(8.3)

4,211

4,071

3.4

Income from continuing operations 

$

4,214

$

4,256

(1.0)

$

12,270

$

11,910

3.0

(Loss) Income from discontinued operations before income taxes

(10)

269

(103.7)

(113)

1,317

(108.6)

Income tax expense (benefit)

(2)

71

(102.8)

(27)

324

(108.3)

(Loss) Income from discontinued operations 

(8)

198

(104.0)

(86)

993

(108.7)

Net income

$

4,206

$

4,454

(5.6)

$

12,184

$

12,903

(5.6)

From Continuing Operations:

Return on average assets

1.10

%

1.16

%

(6)

bp

1.11

%

1.12

%

(1)

bp

Return on average equity

8.66

9.92

(126)

8.68

9.52

(84)

Return on average tangible equity (1)

9.90

12.77

(287)

9.98

12.26

(228)

Net interest margin

3.52

3.76

(24)

3.56

3.79

(23)

Efficiency ratio - GAAP

61.70

60.41

129

62.01

61.63

38

Efficiency ratio - Non-GAAP (1)

60.58

58.55

203

60.81

60.11

70

PER SHARE DATA

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

%

$

0.96

$

0.93

3.2

%

(Loss) Income from discontinued operations

0.02

(100.0)

(0.01)

0.08

(112.5)

Net income

$

0.33

$

0.35

(5.7)

$

0.95

$

1.01

(5.9)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.96

$

0.93

3.2

(Loss) Income from discontinued operations

0.02

(100.0)

(0.01)

0.08

(112.5)

Net income

$

0.33

$

0.35

(5.7)

$

0.95

$

1.01

(5.9)

Dividends paid per common share

0.10

0.08

25.0

0.30

0.23

30.4

Book value per common share at period end

15.22

13.45

13.2

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

13.66

10.96

24.6

Market value at period end

15.41

17.82

(13.5)

Market range:

High

17.00

19.84

(14.3)

17.00

20.09

(15.4)

Low

14.90

16.63

(10.4)

14.00

16.28

(14.0)

AVERAGE BALANCE SHEET DATA

Loans

$

1,235,374

$

1,174,513

5.2

%

$

1,219,623

$

1,140,925

6.9

%

Investment securities

155,324

178,572

(13.0)

160,035

186,936

(14.4)

Earning assets

1,432,252

1,370,573

4.5

1,408,937

1,341,403

5.0

Assets

1,513,790

1,457,074

3.9

1,480,813

1,426,504

3.8

Deposits

1,280,057

1,192,845

7.3

1,243,472

1,174,505

5.9

Stockholders' equity

193,120

170,299

13.4

189,094

167,288

13.0

 

CREDIT QUALITY DATA

Net charge-offs

$

67

$

100

(33.0)

%

$

405

$

667

(39.3)

%

Nonaccrual loans

$

12,530

$

7,362

70.2

Loans 90 days past due and still accruing

712

3

23,633.3

Other real estate owned

74

1,518

(95.1)

Total nonperforming assets

13,316

8,883

49.9

Accruing troubled debt restructurings (TDRs)

7,588

8,933

(15.1)

Total nonperforming assets and accruing TDRs

$

20,904

$

17,816

17.3

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

12.42

%

11.63

%

79

bp

Period-end tangible equity to tangible assets (1)

11.29

9.69

160

Annualized net charge-offs to average loans

0.02

0.03

(1)

0.04

%

0.08

%

(4)

bp

Allowance for credit losses as a percent of:

Period-end loans

0.85

0.87

(2)

Nonaccrual loans

83.30

140.29

(5,699)

Nonperforming assets

78.39

116.27

(3,788)

Accruing TDRs

137.56

115.62

2,194

Nonperforming assets and accruing TDRs

49.93

57.97

(804)

As a percent of total loans:

Nonaccrual loans

1.01

0.62

39

Accruing TDRs

0.61

0.76

(15)

Nonaccrual loans and accruing TDRs

1.63

1.38

25

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

Nonperforming assets

1.08

0.75

33

Nonperforming assets and accruing TDRs

1.69

1.51

18

As a percent of total assets:

Nonaccrual loans

0.80

0.50

30

Nonperforming assets

0.85

0.60

25

Accruing TDRs

0.49

0.61

(12)

Nonperforming assets and accruing TDRs

1.34

1.21

13

(1)

See the reconciliation table on page 17 of 17.

 

 

Shore Bancshares, Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

September 30, 2019

September 30, 

December 31, 

September 30, 

compared to

2019

2018

2018

December 31, 2018

ASSETS

Cash and due from banks

$

22,777

$

16,294

$

18,859

39.8

%

Interest-bearing deposits with other banks

80,596

50,931

29,918

58.2

Cash and cash equivalents

103,373

67,225

48,777

53.8

Investment securities available for sale (at fair value)

138,911

154,432

167,675

(10.1)

Investment securities held to maturity

9,780

6,043

6,037

61.8

Equity securities, at fair value

1,339

1,269

649

5.5

Restricted securities

4,655

6,476

8,110

(28.1)

Loans

1,235,035

1,195,355

1,180,557

3.3

Less: allowance for credit losses

(10,438)

(10,343)

(10,328)

0.9

Loans, net

1,224,597

1,185,012

1,170,229

3.3

Premises and equipment, net

23,871

22,711

22,866

5.1

Goodwill

17,518

17,518

17,518

Other intangible assets, net

2,396

2,857

4,088

(16.1)

Other real estate owned, net

74

1,222

1,518

(93.9)

Right of use assets, net

4,908

Other assets

30,257

17,678

15,129

71.2

Assets of discontinued operations

633

10,947

(100.0)

Total assets

$

1,561,679

$

1,483,076

$

1,473,543

5.3

LIABILITIES

Noninterest-bearing deposits

$

362,557

$

330,466

$

331,766

9.7

Interest-bearing deposits

962,934

881,875

850,070

9.2

Total deposits

1,325,491

1,212,341

1,181,836

9.3

Short-term borrowings

17,263

60,812

114,043

(71.6)

Long-term borrowings

15,000

15,000

Lease liabilities

4,923

Accrued expenses and other liabilities

5,039

8,415

5,893

(40.1)

Liabilities of discontinued operations

3,323

352

(100.0)

Total liabilities

1,367,716

1,299,891

1,302,124

5.2

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

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

127

127

127

Additional paid in capital

64,879

65,434

65,730

(0.8)

Retained earnings

128,924

120,574

109,628

6.9

Accumulated other comprehensive (loss)

33

(2,950)

(4,066)

101.1

Total stockholders' equity

193,963

183,185

171,419

5.9

Total liabilities and stockholders' equity

$

1,561,679

$

1,483,076

$

1,473,543

5.3

Period-end common shares outstanding

12,742

12,749

12,748

(0.1)

Book value per common share

$

15.22

$

14.37

$

13.45

5.9

 

 

Shore Bancshares, Inc.

Consolidated Statements of Income

(In thousands, except per share data)

For the Three Months Ended

For the Nine Months Ended

September 30, 

September 30, 

2019

2018

% Change

2019

2018

% Change

INTEREST INCOME

Interest and fees on loans

$

14,100

$

13,205

6.8

%

$

41,348

$

37,880

9.2

%

Interest on investment securities:

Taxable

870

947

(8.1)

2,755

2,950

(6.6)

Interest on deposits with other banks

223

84

165.5

499

183

172.7

Total interest income

15,193

14,236

6.7

44,602

41,013

8.8

INTEREST EXPENSE

Interest on deposits

2,288

826

177.0

6,439

1,954

229.5

Interest on short-term borrowings

117

463

(74.7)

475

1,150

(58.7)

Interest on long-term borrowings

108

321

Total interest expense

2,513

1,289

95.0

7,235

3,104

133.1

NET INTEREST INCOME

12,680

12,947

(2.1)

37,367

37,909

(1.4)

Provision for credit losses

200

307

(34.9)

500

1,214

(58.8)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

12,480

12,640

(1.3)

36,867

36,695

0.5

NONINTEREST INCOME

Service charges on deposit accounts

990

982

0.8

2,952

2,834

4.2

Trust and investment fee income

383

383

1,140

1,197

(4.8)

Other noninterest income

1,156

1,100

5.1

3,234

2,870

12.7

Total noninterest income

2,529

2,465

2.6

7,326

6,901

6.2

NONINTEREST EXPENSE

Salaries and wages

3,853

4,209

(8.5)

11,411

12,536

(9.0)

Employee benefits

1,299

983

32.1

3,621

3,204

13.0

Occupancy expense

697

646

7.9

2,056

1,973

4.2

Furniture and equipment expense

263

212

24.1

821

714

15.0

Data processing

972

930

4.5

2,801

2,487

12.6

Directors' fees

140

145

(3.4)

342

411

(16.8)

Amortization of intangible assets

144

270

(46.7)

461

597

(22.8)

FDIC insurance premium expense

193

(100.0)

386

612

(36.9)

Other real estate owned expenses, net

133

166

(19.9)

426

125

240.8

Legal and professional fees

495

443

11.7

1,655

1,378

20.1

Other noninterest expenses

1,388

1,113

24.7

3,732

3,578

4.3

Total noninterest expense

9,384

9,310

0.8

27,712

27,615

0.4

Income from continuing operations before income taxes

5,625

5,795

(2.9)

16,481

15,981

3.1

Income tax expense

1,411

1,539

(8.3)

4,211

4,071

3.4

Income from continuing operations

4,214

4,256

(1.0)

12,270

11,910

3.0

(Loss) income from discontinued operations before income taxes

(10)

269

(103.7)

(113)

1,317

(108.6)

Income tax (benefit) expense

(2)

71

(102.8)

(27)

324

(108.3)

(Loss) Income from discontinued operations

(8)

198

(104.0)

(86)

993

(108.7)

NET INCOME

$

4,206

$

4,454

(5.6)

$

12,184

$

12,903

(5.6)

Weighted average shares outstanding - basic

12,764

12,748

0.1

12,771

12,736

0.3

Weighted average shares outstanding - diluted

12,769

12,761

0.1

12,776

12,749

0.2

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.96

$

0.93

3.2

(Loss) Income from discontinued operations

0.02

(100.0)

(0.01)

0.08

(112.5)

Net income

$

0.33

$

0.35

(5.7)

$

0.95

$

1.01

(5.9)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

-

$

0.96

$

0.93

3.2

(Loss) Income from discontinued operations

0.02

(100.0)

(0.01)

0.08

(112.5)

Net income

$

0.33

$

0.35

(5.7)

$

0.95

$

1.01

(5.9)

Dividends paid per common share

0.10

0.08

25.0

0.30

0.23

30.4

 

 

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

For the Nine Months Ended

September 30, 

September 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)

$

1,235,374

4.54

%

$

1,174,513

4.47

%

$

1,219,623

4.55

%

$

1,140,925

4.45

%

Investment securities

Taxable

155,324

2.24

178,572

2.12

160,035

2.30

186,936

2.10

Interest-bearing deposits

41,554

2.13

17,488

1.91

29,279

2.28

13,542

1.80

Total earning assets

1,432,252

4.22

%

1,370,573

4.13

%

1,408,937

4.24

%

1,341,403

4.10

%

Cash and due from banks

18,127

17,790

17,520

17,031

Other assets

73,823

79,065

64,775

78,243

Allowance for credit losses

(10,412)

(10,354)

(10,419)

(10,173)

Total assets

$

1,513,790

$

1,457,074

$

1,480,813

$

1,426,504

Interest-bearing liabilities

Demand deposits

$

252,386

0.70

%

$

221,905

0.32

%

$

242,364

0.66

%

$

214,317

0.26

%

Money market and savings deposits

389,268

0.67

373,357

0.14

386,113

0.79

378,404

0.13

Brokered deposits

14,568

2.29

25,507

2.01

19,144

2.40

12,157

2.09

Certificates of deposit $100,000 or more

119,200

1.78

97,563

0.69

108,504

1.54

98,772

0.58

Other time deposits

149,708

1.49

145,130

0.57

145,381

1.28

148,107

0.50

Interest-bearing deposits

925,130

0.98

863,462

0.36

901,506

0.96

851,757

0.30

Short-term borrowings

17,729

2.64

87,925

2.09

24,034

2.64

78,945

1.95

Long-term borrowings

15,000

2.86

15,000

2.86

Total interest-bearing liabilities

957,859

1.04

%

951,387

0.52

%

940,540

1.03

%

930,702

0.44

%

Noninterest-bearing deposits

354,927

329,383

341,966

322,748

Accrued expenses and other liabilities

7,884

6,005

9,213

5,766

Stockholders' equity

193,120

170,299

189,094

167,288

Total liabilities and stockholders' equity

$

1,513,790

$

1,457,074

$

1,480,813

$

1,426,504

Net interest spread

3.18

%

3.61

%

3.21

%

3.66

%

Net interest margin

3.52

%

3.76

%

3.56

%

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.

Financial Highlights By Quarter

(Dollars in thousands, except per share data)

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

3rd Quarter

Q3 2019

Q3 2019

2019

2019

2019

2018

2018

compared to

compared to

Q3 2019

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2019

Q3 2018

PROFITABILITY FOR THE PERIOD

Taxable-equivalent net interest income

$

12,724

$

12,334

$

12,428

$

12,756

$

12,975

3.2

%

(1.9)

%

Less: Taxable-equivalent adjustment

44

41

34

30

28

7.3

57.1

Net interest income

12,680

12,293

12,394

12,726

12,947

3.1

(2.1)

Provision for credit losses

200

200

100

460

307

(34.9)

Noninterest income

2,529

2,609

2,188

2,112

2,465

(3.1)

2.6

Noninterest expense

9,384

8,985

9,343

9,216

9,310

4.4

0.8

Income from continuing operations before income taxes

5,625

5,717

5,139

5,162

5,795

(1.6)

(2.9)

Income tax expense

1,411

1,489

1,311

1,309

1,539

(5.2)

(8.3)

Income from continuing operations

4,214

4,228

3,828

3,853

4,256

(0.3)

(1.0)

(Loss) Income from discontinued operations before income taxes

(10)

(4)

(99)

104

269

(150.0)

(103.7)

Gain on sale of insurance agency

12,736

Income tax expense (benefit)

(2)

(25)

4,599

71

(102.8)

(Loss) Income from discontinued operations 

(8)

(4)

(74)

8,241

198

(100.0)

(104.0)

Net income

$

4,206

$

4,224

$

3,754

$

12,094

$

4,454

(0.4)

(5.6)

From Continuing Operations:

Return on average assets

1.10

%

1.16

%

1.06

%

1.04

%

1.16

%

(6)

bp

(6)

bp

Return on average equity

8.66

8.97

8.39

8.83

9.92

(31)

(126)

Return on average tangible equity (1)

9.90

10.31

9.72

11.34

12.77

(41)

(287)

Net interest margin

3.52

3.54

3.61

3.58

3.76

(2)

(24)

Efficiency ratio - GAAP

61.70

60.29

64.07

62.11

60.41

141

129

Efficiency ratio - Non-GAAP (1)

60.58

59.09

62.81

60.18

58.55

149

203

PER SHARE DATA

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.30

$

0.30

$

0.33

%

%

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

(100.0)

Net income

$

0.33

$

0.33

$

0.29

$

0.95

$

0.35

(5.7)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.30

$

0.30

$

0.33

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

(100.0)

Net income

$

0.33

$

0.33

$

0.29

$

0.95

$

0.35

(5.7)

Dividends paid per common share

0.10

0.10

0.10

0.09

0.08

25.0

Book value per common share at period end

15.22

14.97

14.64

14.37

13.45

1.7

13.2

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

13.66

13.40

13.06

12.77

10.96

1.9

24.6

Market value at period end

15.41

16.34

14.91

14.54

17.82

(5.7)

(13.5)

Market range:

High

17.00

16.48

16.11

18.32

19.84

3.2

(14.3)

Low

14.90

14.84

14.00

12.95

16.63

0.4

(10.4)

AVERAGE BALANCE SHEET DATA

Loans

$

1,235,374

$

1,221,215

$

1,201,913

$

1,189,504

$

1,174,513

1.2

%

5.2

%

Investment securities

155,324

159,878

165,009

177,700

178,572

(2.8)

(13.0)

Earning assets

1,432,252

1,399,418

1,394,728

1,385,368

1,370,573

2.3

4.5

Assets

1,513,790

1,468,093

1,460,291

1,463,839

1,457,074

3.1

3.9

Deposits

1,280,057

1,233,951

1,215,702

1,197,445

1,192,845

3.7

7.3

Stockholders' equity

193,120

189,101

184,972

173,214

170,299

2.1

13.4

CREDIT QUALITY DATA

Net charge-offs

$

67

$

313

$

25

$

445

$

100

(78.6)

%

(33.0)

%

Nonaccrual loans

$

12,530

$

14,592

$

15,360

$

16,655

$

7,362

(14.1)

70.2

Loans 90 days past due and still accruing

712

439

47

139

3

62.2

23,633.3

Other real estate owned

74

524

979

1,222

1,518

(85.9)

(95.1)

Total nonperforming assets

$

13,316

$

15,555

$

16,386

$

18,016

$

8,883

(14.4)

49.9

Accruing troubled debt restructurings (TDRs)

$

7,588

$

7,768

$

7,828

$

8,663

$

8,933

(2.3)

(15.1)

Total nonperforming assets and accruing TDRs

$

20,904

$

23,323

$

24,214

$

26,679

$

17,816

(10.4)

17.3

CAPITAL AND CREDIT QUALITYRATIOS

Period-end equity to assets

12.42

%

12.85

%

12.59

%

12.35

%

11.63

%

(43)

bp

79

bp

Period-end tangible equity to tangible assets (1)

11.29

11.66

11.39

11.13

9.69

(37)

160

Annualized net charge-offs to average loans

0.02

0.10

0.01

0.15

0.03

(8)

(1)

Allowance for credit losses as a percent of:

Period-end loans

0.85

0.83

0.86

0.87

0.87

2

(2)

Nonaccrual loans

83.30

70.62

67.83

62.10

140.29

1,268

(5,699)

Nonperforming assets

78.39

66.25

63.58

57.41

116.27

1,214

(3,788)

Accruing TDRs

137.56

132.66

133.09

119.39

115.62

490

2,194

Nonperforming assets and accruing TDRs

49.93

44.18

43.02

38.77

57.97

575

(804)

As a percent of total loans:

Nonaccrual loans

1.01

1.18

1.27

1.39

0.62

(17)

39

Accruing TDRs

0.61

0.63

0.65

0.72

0.76

(2)

(15)

Nonaccrual loans and accruing TDRs

1.63

1.80

1.91

2.12

1.38

(17)

25

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

Nonperforming assets

1.08

1.25

1.35

1.51

0.75

(17)

33

Nonperforming assets and accruing TDRs

1.69

1.88

2.00

2.23

1.51

(19)

18

As a percent of total assets:

Nonaccrual loans

0.80

0.98

1.03

1.12

0.50

(18)

30

Nonperforming assets

0.85

1.04

1.10

1.21

0.60

(19)

25

Accruing TDRs

0.49

0.52

0.53

0.58

0.61

(3)

(12)

Nonperforming assets and accruing TDRs

1.34

1.56

1.63

1.80

1.21

(22)

13

 

(1)

  See the reconciliation table on page 17 of 17.

 

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter

(In thousands, except per share data)

Q3 2019

Q3 2019

compared to

compared to

Q3 2019

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2019

Q3 2018

INTEREST INCOME

Interest and fees on loans

$

14,100

$

13,749

$

13,499

$

13,452

$

13,205

2.6

%

6.8

%

Interest on investment securities:

Taxable

870

887

998

1,339

947

(1.9)

(8.1)

Interest on deposits with other banks

223

113

163

103

84

97.3

165.5

Total interest income

15,193

14,749

14,660

14,894

14,236

3.0

6.7

INTEREST EXPENSE

Interest on deposits

2,288

2,204

1,947

1,577

826

3.8

177.0

Interest on short-term borrowings

117

145

213

486

463

(19.3)

(74.7)

Interest on long-term borrowings

108

107

106

105

0.9

Total interest expense

2,513

2,456

2,266

2,168

1,289

2.3

95.0

NET INTEREST INCOME

12,680

12,293

12,394

12,726

12,947

3.1

(2.1)

Provision for credit losses

200

200

100

460

307

(34.9)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

12,480

12,093

12,294

12,266

12,640

3.2

(1.3)

NONINTEREST INCOME

Service charges on deposit accounts

990

1,028

934

1,045

982

(3.7)

0.8

Trust and investment fee income

383

385

372

360

383

(0.5)

Other noninterest income

1,156

1,196

882

707

1,100

(3.3)

5.1

Total noninterest income

2,529

2,609

2,188

2,112

2,465

(3.1)

2.6

NONINTEREST EXPENSE

Salaries and wages

3,853

3,792

3,766

3,999

4,209

1.6

(8.5)

Employee benefits

1,299

1,068

1,254

797

983

21.6

32.1

Occupancy expense

697

668

691

649

646

4.3

7.9

Furniture and equipment expense

263

295

263

236

212

(10.8)

24.1

Data processing

972

919

910

844

930

5.8

4.5

Directors' fees

140

116

86

145

145

20.7

(3.4)

Amortization of intangible assets

144

155

162

269

270

(7.1)

(46.7)

FDIC insurance premium expense

181

205

159

193

(100.0)

(100.0)

Other real estate owned expenses, net

133

60

233

228

166

121.7

(19.9)

Legal and professional fees

495

559

601

603

443

(11.4)

11.7

Other noninterest expenses

1,388

1,172

1,172

1,287

1,113

18.4

24.7

Total noninterest expense

9,384

8,985

9,343

9,216

9,310

4.4

0.8

Income from continuing operations before income taxes

5,625

5,717

5,139

5,162

5,795

(1.6)

(2.9)

Income tax expense

1,411

1,489

1,311

1,309

1,539

(5.2)

(8.3)

Income from continuing operations

4,214

4,228

3,828

3,853

4,256

(0.3)

(1.0)

(Loss) Income from discontinued operations before income taxes

(10)

(4)

(99)

104

269

(150.0)

(103.7)

Gain on sale of insurance agency

12,736

(Loss) Income tax expense (benefit)

(2)

(25)

4,599

71

(102.8)

(Loss) Income from discontinued operations

(8)

(4)

(74)

8,241

198

(100.0)

(104.0)

NET INCOME

$

4,206

$

4,224

$

3,754

$

12,094

$

4,454

(0.4)

(5.6)

Weighted average shares outstanding - basic

12,764

12,779

12,769

12,749

12,748

(0.1)

0.1

Weighted average shares outstanding - diluted

12,769

12,784

12,773

12,766

12,761

(0.1)

0.1

Basic net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.30

$

0.30

$

0.33

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

(100.0)

Net income

$

0.33

$

0.33

$

0.29

$

0.95

$

0.35

(5.7)

Diluted net income per common share

Income from continuing operations

$

0.33

$

0.33

$

0.30

$

0.30

$

0.33

(Loss) Income from discontinued operations

(0.01)

0.65

0.02

(100.0)

Net income

$

0.33

$

0.33

$

0.29

$

0.95

$

0.35

(5.7)

Dividends paid per common share

0.10

0.10

0.10

0.09

0.08

25.0

 

 

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

Q3 2019

Q3 2019

compared to

compared to

Q3 2019

Q2 2019

Q1 2019

Q4 2018

Q3 2018

Q2 2019

Q3 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)

1,235,374

4.54

%

$

1,221,215

4.53

%

$

1,201,913

4.57

%

$

1,189,504

4.50

%

$

1,174,513

4.47

%

1.2

%

5.2

%

Investment securities

Taxable

155,324

2.24

159,878

2.22

165,009

2.45

177,700

2.46

178,572

2.12

(2.8)

(13.0)

Interest-bearing deposits

41,554

2.13

18,325

2.47

27,806

2.38

18,164

2.25

17,488

1.91

126.8

137.6

Total earning assets

1,432,252

4.22

%

1,399,418

4.24

%

1,394,728

4.27

%

1,385,368

4.20

%

1,370,573

4.13

%

2.3

4.5

Cash and due from banks

18,127

17,225

17,196

18,204

17,790

5.2

1.9

Other assets

73,823

61,906

58,756

70,858

79,065

19.3

(6.6)

Allowance for credit losses

(10,412)

(10,456)

(10,389)

(10,591)

(10,354)

(0.4)

0.6

Total assets

$

1,513,790

$

1,468,093

$

1,460,291

$

1,463,839

$

1,457,074

3.1

3.9

Interest-bearing liabilities

Demand deposits

$

252,386

0.70

%

$

234,775

0.65

%

$

239,794

0.61

%

$

218,519

0.53

%

$

221,905

0.32

%

7.5

13.7

Money market and savings deposits

389,268

0.67

385,272

0.84

383,738

0.85

378,163

0.68

373,357

0.14

1.0

4.3

Brokered deposits

14,568

2.29

20,866

2.52

22,080

2.37

22,816

2.17

25,507

2.01

(30.2)

(42.9)

Certificates of deposit $100,000 or more

119,200

1.78

107,549

1.54

98,535

1.24

97,023

0.94

97,563

0.69

10.8

22.2

Other time deposits

149,708

1.49

145,900

1.31

140,523

1.02

141,702

0.80

145,130

0.57

2.6

3.2

Interest-bearing deposits

925,130

0.98

894,362

0.99

884,670

0.89

858,223

0.73

863,462

0.36

3.4

7.1

Short-term borrowings

17,729

2.64

21,557

2.70

32,984

2.62

72,462

2.66

87,925

2.09

(17.8)

(79.8)

Long-term borrowings

15,000

2.86

15,000

2.86

15,000

2.87

14,348

2.89

Total interest-bearing liabilities

957,859

1.04

%

930,919

1.06

%

932,654

0.99

%

945,033

0.91

%

951,387

0.52

%

2.9

0.7

Noninterest-bearing deposits

354,927

339,589

331,032

339,222

329,383

4.5

7.8

Accrued expenses and other liabilities

7,884

8,484

11,633

6,370

6,005

(7.1)

31.3

Stockholders' equity

193,120

189,101

184,972

173,214

170,299

2.1

13.4

Total liabilities and stockholders' equity

$

1,513,790

$

1,468,093

$

1,460,291

$

1,463,839

$

1,457,074

3.1

3.9

Net interest spread

3.18

%

3.18

%

3.28

%

3.29

%

3.61

%

Net interest margin

3.52

%

3.54

%

3.61

%

3.58

%

3.76

%

(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

Q3 2019

Q2 2019

Q1 2019

Q4 2018

Q3 2018

9/30/2019

9/30/2018

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

Net income from continuing operations

$

4,214

$

4,228

$

3,828

$

3,853

$

4,256

$

12,270

$

11,910

Net income from continuing operations - annualized (A)

$

16,719

$

16,958

$

15,525

$

15,286

$

16,885

$

16,405

$

15,924

Net income, excluding net amortization of intangible assets

$

4,321

$

4,344

$

3,949

$

4,054

$

4,457

$

12,614

$

12,382

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

$

17,143

$

17,424

$

16,015

$

16,084

$

17,683

$

16,865

$

16,555

Average stockholders' equity (C)

$

193,120

$

189,101

$

184,972

$

173,214

$

170,299

$

189,094

$

167,288

Less:  Average goodwill and other intangible assets

(19,991)

(20,138)

(20,281)

(31,410)

(31,810)

(20,136)

(32,203)

Average tangible equity (D)

$

173,129

$

168,963

$

164,691

$

141,804

$

138,489

$

168,958

$

135,085

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

8.66

%

8.97

%

8.39

%

8.83

%

9.91

%

8.68

%

9.52

%

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

9.90

%

10.31

%

9.72

%

11.34

%

12.77

%

9.98

%

12.26

%

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

Noninterest expense (E)

$

9,384

$

8,985

$

9,343

$

9,216

$

9,310

$

27,712

$

27,615

Less:  Amortization of intangible assets

(144)

(155)

(162)

(269)

(270)

(461)

(631)

Adjusted noninterest expense (F)

$

9,240

$

8,830

$

9,181

$

8,947

$

9,040

$

27,251

$

26,984

Net interest income (G)

12,680

12,293

12,394

12,726

12,947

37,367

37,909

Add:  Taxable-equivalent adjustment

44

41

34

30

28

119

84

Taxable-equivalent net interest income (H)

$

12,724

$

12,334

$

12,428

$

12,756

$

12,975

$

37,486

$

37,993

Noninterest income (I)

$

2,529

$

2,609

$

2,188

$

2,112

$

2,465

$

7,326

6,901

Adjusted noninterest income (J)

$

2,529

$

2,609

$

2,188

$

2,112

$

2,465

$

7,326

$

6,901

Efficiency ratio (GAAP)  (E)/(G)+(I)

61.70

%

60.29

%

64.07

%

62.11

%

60.41

%

62.01

%

61.63

%

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

60.58

%

59.09

%

62.81

%

60.18

%

58.55

%

60.81

%

60.11

%

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

Stockholders' equity (L)

$

193,963

$

191,307

$

187,082

$

183,185

$

171,419

Less:  Goodwill and other intangible assets

(19,914)

(20,058)

(20,214)

(20,383)

(31,706)

Tangible equity (M)

$

174,049

$

171,249

$

166,868

$

162,802

$

139,713

Shares outstanding (N)

12,742

12,780

12,780

12,749

12,748

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

$

15.22

$

14.97

$

14.64

$

14.37

$

13.45

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

$

13.66

$

13.40

$

13.06

$

12.77

$

10.96

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

Stockholders' equity (O)

$

193,963

$

191,307

$

187,082

$

183,185

$

171,419

Less:  Goodwill and other intangible assets

(19,914)

(20,058)

(20,214)

(20,383)

(31,706)

Tangible equity (P)

$

174,049

$

171,249

$

166,868

$

162,802

$

139,713

Assets (Q)

$

1,561,679

$

1,488,562

$

1,485,799

$

1,483,076

$

1,473,543

Less:  Goodwill and other intangible assets

(19,914)

(20,058)

(20,214)

(20,383)

(31,706)

Tangible assets (R)

$

1,541,765

$

1,468,504

$

1,465,585

$

1,462,693

$

1,441,837

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

12.42

%

12.85

%

12.59

%

12.35

%

11.63

%

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

11.29

%

11.66

%

11.39

%

11.13

%

9.69

%

 

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-third-quarter-and-nine-month-results-300945156.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, Stock Buyback, Earnings