Shore Bancshares Reports Second Quarter and First-Half Results

July 20, 2017 4:15 PM EDT

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Shore Bancshares InformationShore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore.  It is the parent company of Shore United Bank; one retail insurance producer firm, The Avon-Dixon Agency, LLC ("Avon-Dixon"), with two specialty lines, Elliott Wilson Insurance (Trucking) and Jack Martin Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC ("Mubell").  Shore Bancshares Inc. engages in trust and wealth management services through Wye Financial & Trust, a division of Shore United Bank.  Additional information is available at www.shorebancshares.com.

Forward-Looking StatementsThe statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company.  Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company.  There can be no assurance that future developments affecting the Company will be the same as those anticipated by management.  These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions.  Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".

The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

 

Shore Bancshares, Inc.

Page 5 of 12

Financial Highlights

(Dollars in thousands, except per share data)

   For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2017

2016

 Change

2017

2016

 Change

     Net interest income

$    10,900

$      9,383

16.2

%

$    20,833

$    18,626

11.8

%

     Provision for credit losses

974

375

159.7

1,401

825

69.8

     Noninterest income

4,179

4,041

3.4

8,986

8,582

4.7

     Noninterest expense

10,199

9,365

8.9

19,850

18,704

6.1

     Income before income taxes

3,906

3,684

6.0

8,568

7,679

11.6

     Income tax expense

1,554

1,412

10.1

3,416

2,947

15.9

     Net income

$      2,352

$      2,272

3.5

$      5,152

$      4,732

8.9

     Return on average assets

0.75

%

0.81

%

(6)

bp

0.87

%

0.84

%

3

bp

     Return on average equity

5.47

6.04

(57)

6.32

6.34

(2)

     Return on average tangible equity (1)

6.01

6.67

(66)

6.94

7.00

(6)

     Net interest margin

3.71

3.57

14

3.71

3.53

18

     Efficiency ratio - GAAP

67.37

69.60

(223)

66.30

68.59

(229)

     Efficiency ratio - Non-GAAP (1)

67.01

69.35

(234)

66.01

68.35

(234)

PER SHARE DATA

     Basic net income per common share

$        0.19

$        0.18

5.6

%

$        0.41

$        0.37

10.8

%

     Diluted net income per common share

0.19

0.18

5.6

0.41

0.37

10.8

     Dividends paid per common share

0.05

0.03

66.7

0.10

0.06

66.7

     Book value per common share at period end

12.61

12.04

4.7

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

10.07

11.00

(8.5)

     Market value at period end

16.45

11.75

40.0

     Market range:

       High

17.53

12.50

40.2

17.92

12.59

42.3

       Low

15.17

10.23

48.3

14.64

10.23

43.1

AVERAGE BALANCE SHEET DATA

     Loans

$  959,642

$  807,231

18.9

%

$  920,434

$  799,004

15.2

%

     Investment securities

198,301

204,357

(3.0)

188,243

209,672

(10.2)

     Earning assets

1,185,099

1,061,645

11.6

1,139,270

1,063,579

7.1

     Assets

1,249,526

1,122,568

11.3

1,199,419

1,126,403

6.5

     Deposits

1,066,165

959,397

11.1

1,024,791

964,194

6.3

     Stockholders' equity

172,351

151,270

13.9

164,357

150,151

9.5

CREDIT QUALITY DATA AT PERIOD END

     Net charge-offs

$         769

$         326

135.9

%

$         995

$         783

27.1

%

     Nonaccrual loans

$      7,157

$    13,531

(47.1)

     Loans 90 days past due and still accruing

314

6

5,133.3

     Other real estate owned

2,302

1,897

21.3

     Total nonperforming assets

9,773

15,434

(36.7)

     Accruing troubled debt restructurings (TDRs)

12,124

13,338

(9.1)

     Total nonperforming assets and accruing TDRs

$    21,897

$    28,772

(23.9)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.74

%

13.53

%

(179)

bp

     Period-end tangible equity to tangible assets (1)

9.60

12.52

(292)

     Annualized net charge-offs to average loans

0.32

0.16

16

0.22

%

0.20

%

2

bp

     Allowance for credit losses as a percent of:

     Period-end loans

0.88

1.02

(14)

     Nonaccrual loans

127.60

61.77

6,583

     Nonperforming assets

93.44

54.15

3,929

     Accruing TDRs

75.32

62.66

1,266

     Nonperforming assets and accruing TDRs

41.70

29.05

1,265

     As a percent of total loans:

     Nonaccrual loans

0.69

1.65

(96)

     Accruing TDRs 

1.17

1.62

(45)

     Nonaccrual loans and accruing TDRs

1.86

3.27

(141)

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

     Nonperforming assets

0.94

1.88

(94)

     Nonperforming assets and accruing TDRs

2.11

3.50

(139)

     As a percent of total assets:

     Nonaccrual loans

0.53

1.20

(67)

     Nonperforming assets

0.72

1.37

(65)

     Accruing TDRs

0.89

1.18

(29)

     Nonperforming assets and accruing TDRs

1.61

2.55

(94)

(1)  See the reconciliation table on page 12 of 12.

 

 

Shore Bancshares, Inc.

Page 6 of 12

Consolidated Balance Sheets

(In thousands, except per share data)

June 30, 2017

June 30, 2017

June 30,

December 31,

June 30,

compared to

compared to

2017

2016

2016

December 31, 2016

June 30, 2016

ASSETS

    Cash and due from banks

$              15,748

$              14,596

$              15,753

7.9

%

(0.0)

%

    Interest-bearing deposits with other banks

38,331

61,342

45,455

(37.5)

(15.7)

    Federal funds sold

-

-

9

-

(100.0)

    Cash and cash equivalents

54,079

75,938

61,217

(28.8)

(11.7)

    Investment securities available for sale (at fair value)

201,587

163,798

195,681

23.1

3.0

    Investment securities held to maturity

6,411

6,808

3,995

(5.8)

60.5

    Loans

1,034,605

871,525

821,079

18.7

26.0

    Less: allowance for credit losses

(9,132)

(8,726)

(8,358)

4.7

9.3

    Loans, net

1,025,473

862,799

812,721

18.9

26.2

    Premises and equipment, net

23,297

16,558

16,708

40.7

39.4

    Goodwill

27,207

11,931

11,931

128.0

128.0

    Other intangible assets, net

4,946

1,079

1,145

358.4

332.0

    Other real estate owned, net

2,302

2,477

1,897

(7.1)

21.3

    Other assets

17,496

18,883

20,395

(7.3)

(14.2)

                         Total assets

$         1,362,798

$         1,160,271

$         1,125,690

17.5

21.1

LIABILITIES

    Noninterest-bearing deposits

$            311,438

$            261,575

$            231,614

19.1

34.5

    Interest-bearing deposits

884,820

735,914

729,480

20.2

21.3

                Total deposits

1,196,258

997,489

961,094

19.9

24.5

    Short-term borrowings

3,325

3,203

6,868

3.8

(51.6)

    Accrued expenses and other liabilities

3,275

5,280

5,407

(38.0)

(39.4)

                          Total liabilities

1,202,858

1,005,972

973,369

19.6

23.6

STOCKHOLDERS' EQUITY

    Common stock, par value $0.01; authorized 

       35,000,000 shares

127

127

127

-

-

    Additional paid in capital

64,791

64,201

63,995

0.9

1.2

    Retained earnings

94,848

90,964

87,071

4.3

8.9

    Accumulated other comprehensive income (loss)

174

(993)

1,128

117.5

(84.6)

                          Total stockholders' equity

159,940

154,299

152,321

3.7

5.0

                          Total liabilities and stockholders' equity

$         1,362,798

$         1,160,271

$         1,125,690

17.5

21.1

Period-end common shares outstanding

12,685

12,665

12,655

0.2

0.2

Book value per common share

$                 12.61

$                 12.18

$                 12.04

3.5

4.7

 

 

Shore Bancshares, Inc.

 Page 7 of 12

Consolidated Statements of Operations

(In thousands, except per share data)

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2017

2016

% Change

2017

2016

% Change

INTEREST INCOME

    Interest and fees on loans

$ 10,441

$    9,117

14.5

%

$ 19,991

$ 18,078

10.6

%

    Interest and dividends on investment securities:

        Taxable

937

824

13.7

1,764

1,694

4.1

        Tax-exempt

1

2

(50.0)

3

4

(25.0)

    Interest on federal funds sold

-

2

(100.0)

-

5

(100.0)

    Interest on deposits with other banks

70

58

20.7

138

130

6.2

                   Total interest income

11,449

10,003

14.5

21,896

19,911

10.0

INTEREST EXPENSE

    Interest on deposits

538

617

(12.8)

1,049

1,278

(17.9)

    Interest on short-term borrowings

11

3

266.7

14

7

100.0

                   Total interest expense

549

620

(11.5)

1,063

1,285

(17.3)

NET INTEREST INCOME

10,900

9,383

16.2

20,833

18,626

11.8

Provision for credit losses

974

375

159.7

1,401

825

69.8

NET INTEREST INCOME AFTER PROVISION

  FOR CREDIT LOSSES

9,926

9,008

10.2

19,432

17,801

9.2

NONINTEREST INCOME

    Service charges on deposit accounts

878

870

0.9

1,712

1,683

1.7

    Trust and investment fee income

372

364

2.2

733

715

2.5

    Insurance agency commissions

2,032

1,941

4.7

4,851

4,700

3.2

    Other noninterest income

897

866

3.6

1,690

1,484

13.9

                      Total noninterest income

4,179

4,041

3.4

8,986

8,582

4.7

NONINTEREST EXPENSE

    Salaries and wages

4,803

4,422

8.6

9,305

8,899

4.6

    Employee benefits

1,127

964

16.9

2,367

2,078

13.9

    Occupancy expense

629

583

7.9

1,254

1,196

4.8

    Furniture and equipment expense

284

248

14.5

517

483

7.0

    Data processing

1,015

854

18.9

1,887

1,663

13.5

    Directors' fees

102

131

(22.1)

182

235

(22.6)

    Amortization of intangible assets

55

33

66.7

88

66

33.3

    FDIC insurance premium expense

45

268

(83.2)

209

550

(62.0)

    Other real estate owned expenses, net

108

66

63.6

163

73

123.3

    Legal and professional fees

702

609

15.3

1,362

994

37.0

    Other noninterest expenses

1,329

1,187

12.0

2,516

2,467

2.0

                      Total noninterest expense

10,199

9,365

8.9

19,850

18,704

6.1

Income before income taxes

3,906

3,684

6.0

8,568

7,679

11.6

Income tax expense

1,554

1,412

10.1

3,416

2,947

15.9

NET INCOME

$   2,352

$    2,272

3.5

$   5,152

$   4,732

8.9

Weighted average shares outstanding - basic

12,681

12,648

0.3

12,676

12,642

0.3

Weighted average shares outstanding - diluted

12,732

12,665

0.5

12,727

12,657

0.6

Basic net income per common share

$     0.19

$       0.18

5.6

$     0.41

$     0.37

10.8

Diluted net income per common share

0.19

0.18

5.6

0.41

0.37

10.8

Dividends paid per common share

0.05

0.03

66.7

0.10

0.06

66.7

 

 

Shore Bancshares, Inc.

 Page 8 of 12

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2017

2016

2017

2016

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

  Loans

$    959,642

4.39

%

$    807,231

4.56

%

$    920,434

4.41

%

$    799,004

4.57

%

  Investment securities

   Taxable

198,160

1.89

204,147

1.61

188,068

1.88

209,462

1.62

   Tax-exempt

141

5.36

210

5.30

175

5.38

210

5.30

  Federal funds sold

-

-

2,910

0.34

-

-

3,275

0.34

  Interest-bearing deposits

27,156

1.05

47,147

0.50

30,593

0.91

51,628

0.51

    Total earning assets

1,185,099

3.90

%

1,061,645

3.80

%

1,139,270

3.90

%

1,063,579

3.78

%

Cash and due from banks

14,798

14,776

14,355

15,491

Other assets

58,693

54,699

54,750

55,868

Allowance for credit losses

(9,064)

(8,552)

(8,956)

(8,535)

Total assets

$ 1,249,526

$ 1,122,568

$ 1,199,419

$ 1,126,403

Interest-bearing liabilities

  Demand deposits

$    198,593

0.16

%

$    186,137

0.12

%

$    196,809

0.15

%

$    189,612

0.12

%

  Money market and savings deposits

320,967

0.12

261,495

0.13

298,695

0.13

260,105

0.13

  Certificates of deposit $100,000 or more

121,967

0.51

129,544

0.69

120,477

0.52

130,978

0.70

  Other time deposits

150,953

0.55

151,577

0.68

144,429

0.56

152,675

0.71

    Interest-bearing deposits

792,480

0.27

728,753

0.34

760,410

0.28

733,370

0.35

  Short-term borrowings

5,589

0.82

5,792

0.24

4,873

0.59

6,017

0.24

    Total interest-bearing liabilities

798,069

0.28

%

734,545

0.34

%

765,283

0.28

%

739,387

0.35

%

Noninterest-bearing deposits

273,685

230,644

264,381

230,824

Accrued expenses and other liabilities

5,421

6,109

5,398

6,041

Stockholders' equity

172,351

151,270

164,357

150,151

Total liabilities and stockholders' equity

$ 1,249,526

$ 1,122,568

$ 1,199,419

$ 1,126,403

Net interest spread

3.62

%

3.46

%

3.62

%

3.43

%

Net interest margin

3.71

%

3.57

%

3.71

%

3.53

%

 

 

Shore Bancshares, Inc.

 Page 9 of 12

Financial Highlights By Quarter

(Dollars in thousands, except per share data)

2nd quarter

1st quarter

4th quarter

3rd quarter

2nd quarter

2Q 17

2Q 17

2017

2017

2016

2016

2016

compared to

compared to

(2Q 17)

(1Q 17)

(4Q 16)

(3Q 16)

(2Q 16)

1Q 17

2Q 16

PROFITABILITY FOR THE PERIOD

     Taxable-equivalent net interest income

$     10,960

$      9,994

$    10,029

$      9,730

$      9,415

9.7

%

16.4

%

     Less:  Taxable-equivalent adjustment

60

61

64

72

32

(1.6)

87.5

     Net interest income

10,900

9,933

9,965

9,658

9,383

9.7

16.2

     Provision for credit losses

974

427

418

605

375

128.1

159.7

     Noninterest income

4,179

4,807

4,056

4,007

4,041

(13.1)

3.4

     Noninterest expense

10,199

9,651

9,226

9,217

9,365

5.7

8.9

     Income before income taxes

3,906

4,662

4,377

3,843

3,684

(16.2)

6.0

     Income tax expense

1,554

1,862

1,882

1,432

1,412

(16.5)

10.1

     Net income

$       2,352

$      2,800

$      2,495

$      2,411

$      2,272

(16.0)

3.5

     Return on average assets

0.75

%

0.99

%

0.86

%

0.83

%

0.81

%

(24)

bp

(6)

bp

     Return on average equity

5.47

7.27

6.39

6.23

6.04

(180)

(57)

     Return on average tangible equity (1)

6.01

7.98

7.03

6.86

6.67

(197)

(66)

     Net interest margin

3.71

3.71

3.63

3.54

3.57

-

14

     Efficiency ratio - GAAP

67.37

65.21

65.50

67.10

69.60

216

(223)

     Efficiency ratio - Non-GAAP (1)

67.01

64.98

65.28

67.00

69.35

203

(234)

PER SHARE DATA

     Basic net income per common share

$         0.19

$        0.22

$        0.20

$        0.19

$        0.18

(13.6)

%

5.6

%

     Diluted net income per common share

0.19

0.22

0.20

0.19

0.18

(13.6)

5.6

     Dividends paid per common share

0.05

0.05

0.05

0.03

0.03

-

66.7

     Book value per common share at period end

12.61

12.44

12.18

12.23

12.04

1.4

4.7

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

10.07

11.41

11.16

11.20

11.00

(11.7)

(8.5)

     Market value at period end

16.45

16.71

15.25

11.78

11.75

(1.6)

40.0

     Market range:

        High

17.53

17.92

16.90

11.95

12.50

(2.2)

40.2

        Low

15.17

14.64

11.49

11.32

10.23

3.6

48.3

AVERAGE BALANCE SHEET DATA

     Loans

$   959,642

$  880,791

$  866,360

$  836,955

$  807,231

9.0

%

18.9

%

     Investment securities

198,301

178,074

175,417

190,475

204,357

11.4

(3.0)

     Earning assets

1,185,099

1,092,934

1,100,197

1,092,105

1,061,645

8.4

11.6

     Assets

1,249,526

1,148,757

1,159,131

1,152,309

1,122,568

8.8

11.3

     Deposits

1,066,165

982,956

993,918

984,940

959,397

8.5

11.1

     Stockholders' equity

172,351

156,274

155,367

153,985

151,270

10.3

13.9

CREDIT QUALITY DATA AT PERIOD END

     Net charge-offs

$          769

$         226

$         306

$         349

$         326

240.3

%

135.9

%

     Nonaccrual loans

$       7,157

$      8,729

$      8,972

$    11,490

$    13,531

(18.0)

(47.1)

     Loans 90 days past due and still accruing

314

118

20

64

6

166.1

5,133.3

     Other real estate owned

2,302

2,354

2,477

2,197

1,897

(2.2)

21.3

     Total nonperforming assets

$       9,773

$    11,201

$    11,469

$    13,751

$    15,434

(12.7)

(36.7)

     Accruing troubled debt restructurings (TDRs)

$     12,124

$    12,782

$    13,001

$    13,273

$    13,338

(5.1)

(9.1)

     Total nonperforming assets and accruing TDRs

$     21,897

$    23,983

$    24,470

$    27,024

$    28,772

(8.7)

(23.9)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.74

%

13.51

%

13.30

%

13.37

%

13.53

%

(177)

bp

(179)

bp

     Period-end tangible equity to tangible assets (1)

9.60

12.54

12.32

12.39

12.52

(294)

(292)

     Annualized net charge-offs to average loans

0.32

0.10

0.14

0.17

0.16

22

16

     Allowance for credit losses as a percent of:

     Period-end loans     

0.88

1.00

1.00

1.00

1.02

(12)

(14)

     Nonaccrual loans

127.60

102.27

97.26

74.97

61.77

2,533

6,583

     Nonperforming assets

93.44

79.70

76.08

62.64

54.15

1,374

3,929

     Accruing TDRs

75.32

69.84

67.12

64.90

62.66

548

1,266

     Nonperforming assets and accruing TDRs

41.70

37.22

35.66

31.88

29.05

448

1,265

    As a percent of total loans:

    Nonaccrual loans

0.69

0.98

1.03

1.34

1.65

(29)

(96)

    Accruing TDRs

1.17

1.43

1.49

1.54

1.62

(26)

(45)

    Nonaccrual loans and accruing TDRs

1.86

2.41

2.52

2.88

3.27

(55)

(141)

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

    Nonperforming assets

0.94

1.25

1.31

1.59

1.88

(31)

(94)

    Nonperforming assets and accruing TDRs

2.11

2.68

2.80

3.13

3.50

(57)

(139)

    As a percent of total assets:

    Nonaccrual loans

0.53

0.75

0.77

0.99

1.20

(22)

(67)

    Nonperforming assets

0.72

0.96

0.99

1.19

1.37

(24)

(65)

    Accruing TDRs

0.89

1.10

1.12

1.15

1.18

(21)

(29)

    Nonperforming assets and accruing TDRs

1.61

2.06

2.11

2.34

2.55

(45)

(94)

(1)  See the reconciliation table on page 12 of 12.

 

 

Shore Bancshares, Inc.

 Page 10 of 12

Consolidated Statements of Operations By Quarter

(In thousands, except per share data)

2Q 17

2Q 17

compared to

compared to

2Q 17

1Q 17

4Q 16

3Q 16

2Q 16

1Q 17

2Q 16

INTEREST INCOME

    Interest and fees on loans

$ 10,441

$  9,550

$  9,679

$  9,398

$    9,117

9.3

%

14.5

%

    Interest and dividends on investment securities:

        Taxable

937

827

747

754

824

13.3

13.7

        Tax-exempt

1

2

1

2

2

(50.0)

(50.0)

    Interest on federal funds sold

-

-

-

1

2

-

(100.0)

    Interest on deposits with other banks

70

68

78

81

58

2.9

20.7

                   Total interest income

11,449

10,447

10,505

10,236

10,003

9.6

14.5

INTEREST EXPENSE

    Interest on deposits

538

511

537

574

617

5.3

(12.8)

    Interest on short-term borrowings

11

3

3

4

3

266.7

266.7

                   Total interest expense

549

514

540

578

620

6.8

(11.5)

NET INTEREST INCOME

10,900

9,933

9,965

9,658

9,383

9.7

16.2

Provision for credit losses

974

427

418

605

375

128.1

159.7

NET INTEREST INCOME AFTER PROVISION

  FOR CREDIT LOSSES

9,926

9,506

9,547

9,053

9,008

4.4

10.2

NONINTEREST INCOME

    Service charges on deposit accounts

878

834

883

899

870

5.3

0.9

    Trust and investment fee income

372

361

369

358

364

3.0

2.2

    Investment securities gains

-

-

-

30

-

-

-

    Insurance agency commissions

2,032

2,819

1,797

2,054

1,941

(27.9)

4.7

    Other noninterest income

897

793

1,007

666

866

13.1

3.6

                      Total noninterest income

4,179

4,807

4,056

4,007

4,041

(13.1)

3.4

NONINTEREST EXPENSE

    Salaries and wages

4,803

4,502

4,381

4,346

4,422

6.7

8.6

    Employee benefits

1,127

1,240

906

1,009

964

(9.1)

16.9

    Occupancy expense

629

625

613

643

583

0.6

7.9

    Furniture and equipment expense

284

233

235

245

248

21.9

14.5

    Data processing

1,015

872

857

976

854

16.4

18.9

    Directors' fees

102

80

156

120

131

27.5

(22.1)

    Amortization of intangible assets

55

33

32

33

33

66.7

66.7

    FDIC insurance premium expense

45

164

42

104

268

(72.6)

(83.2)

    Other real estate owned expenses, net

108

55

167

2

66

96.4

63.6

    Legal and professional fees

702

660

441

440

609

6.4

15.3

    Other noninterest expenses

1,329

1,187

1,396

1,299

1,187

12.0

12.0

                      Total noninterest expense

10,199

9,651

9,226

9,217

9,365

5.7

8.9

Income before income taxes

3,906

4,662

4,377

3,843

3,684

(16.2)

6.0

Income tax expense

1,554

1,862

1,882

1,432

1,412

(16.5)

10.1

NET INCOME

$   2,352

$  2,800

$  2,495

$  2,411

$    2,272

(16.0)

3.5

Weighted average shares outstanding - basic

12,681

12,670

12,665

12,661

12,648

0.1

0.3

Weighted average shares outstanding - diluted

12,732

12,707

12,686

12,676

12,665

0.2

0.5

Basic net income per common share

$     0.19

$    0.22

$    0.20

$    0.19

$      0.18

(13.6)

5.6

Diluted net income per common share

0.19

0.22

0.20

0.19

0.18

(13.6)

5.6

Dividends paid per common share

0.05

0.05

0.05

0.03

0.03

-

66.7

 

 

Shore Bancshares, Inc.

Page 11 of 12

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

2Q 17

2Q 17

compared to

compared to

2Q 17

1Q 17

4Q 16

3Q 16

2Q 16

1Q 17

2Q 16

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

  Loans

$    959,642

4.39

%

$    880,791

4.43

%

$    866,360

4.47

%

$    836,955

4.50

%

$    807,231

4.56

%

9.0

%

18.9

%

  Investment securities

   Taxable

198,160

1.89

177,864

1.86

175,207

1.70

190,265

1.59

204,147

1.61

11.4

(2.9)

   Tax-exempt

141

5.36

210

5.38

210

5.30

210

5.30

210

5.30

(32.9)

(32.9)

  Federal funds sold

-

-

-

-

27

0.38

511

0.37

2,910

0.34

-

(100.0)

  Interest-bearing deposits

27,156

1.05

34,069

0.80

58,393

0.54

64,164

0.50

47,147

0.50

(20.3)

(42.4)

    Total earning assets

1,185,099

3.90

%

1,092,934

3.90

%

1,100,197

3.82

%

1,092,105

3.75

%

1,061,645

3.80

%

8.4

11.6

Cash and due from banks

14,798

13,907

16,707

15,678

14,776

6.4

0.1

Other assets

58,693

50,763

51,065

52,836

54,699

15.6

7.3

Allowance for credit losses

(9,064)

(8,847)

(8,838)

(8,310)

(8,552)

2.5

6.0

Total assets

$ 1,249,526

$ 1,148,757

$ 1,159,131

$ 1,152,309

$ 1,122,568

8.8

11.3

Interest-bearing liabilities

  Demand deposits

$    198,593

0.16

%

$    195,005

0.14

%

$    197,810

0.12

%

$    199,116

0.12

%

$    186,137

0.12

%

1.8

6.7

  Money market and savings deposits

320,967

0.12

276,175

0.13

272,786

0.13

268,183

0.13

261,495

0.13

16.2

22.7

  Certificates of deposit $100,000 or more

121,967

0.51

118,970

0.54

122,725

0.56

125,265

0.61

129,544

0.69

2.5

(5.8)

  Other time deposits

150,953

0.55

137,832

0.58

141,641

0.60

147,780

0.64

151,577

0.68

9.5

(0.4)

    Interest-bearing deposits

792,480

0.27

727,982

0.28

734,962

0.29

740,344

0.31

728,753

0.34

8.9

8.7

  Short-term borrowings

5,589

0.82

4,150

0.27

3,908

0.25

7,075

0.25

5,792

0.24

34.7

(3.5)

    Total interest-bearing liabilities

798,069

0.28

%

732,132

0.28

%

738,870

0.29

%

747,419

0.31

%

734,545

0.34

%

9.0

8.6

Noninterest-bearing deposits

273,685

254,974

258,956

244,596

230,644

7.3

18.7

Accrued expenses and other liabilities

5,421

5,377

5,938

6,309

6,109

0.8

(11.3)

Stockholders' equity

172,351

156,274

155,367

153,985

151,270

10.3

13.9

Total liabilities and stockholders' equity

$ 1,249,526

$ 1,148,757

$ 1,159,131

$ 1,152,309

$ 1,122,568

8.8

11.3

Net interest spread

3.62

%

3.62

%

3.53

%

3.44

%

3.46

%

Net interest margin

3.71

%

3.71

%

3.63

%

3.54

%

3.57

%

 

 

Shore Bancshares, Inc.

Page 12 of 12

Reconciliation of Generally Accepted Accounting Principles (GAAP)

  and Non-GAAP Measures

(In thousands, except per share data)

YTD

YTD

2Q 17

1Q 17

4Q 16

3Q 16

2Q 16

6/30/2017

6/30/2016

The following reconciles return on average equity and return on

  average tangible equity (Note 1):

Net income

$          2,352

$          2,800

$          2,495

$          2,411

$          2,272

$     5,152

$     4,732

Net income - annualized (A)

$          9,434

$       11,356

$          9,926

$          9,592

$          9,138

$   10,389

$     9,516

Net income, excluding net amortization of intangible assets

$          2,385

$          2,820

$          2,514

$          2,431

$          2,292

$     5,205

$     4,772

Net income, excluding net amortization of intangible

  assets - annualized (B)

$          9,566

$       11,437

$       10,001

$          9,671

$          9,218

$   10,496

$     9,596

Average stockholders' equity (C)

$     172,351

$     156,274

$     155,367

$     153,985

$     151,270

$ 164,357

$ 150,151

Less:  Average goodwill and other intangible assets

(13,173)

(12,997)

(13,030)

(13,063)

(13,096)

(13,086)

(13,112)

Average tangible equity (D)

$     159,178

$     143,277

$     142,337

$     140,922

$     138,174

$ 151,271

$ 137,039

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

5.47

%

7.27

%

6.39

%

6.23

%

6.04

%

6.32

%

6.34

%

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

6.01

%

7.98

%

7.03

%

6.86

%

6.67

%

6.94

%

7.00

%

The following reconciles GAAP efficiency ratio and non-GAAP

  efficiency ratio (Note 2):

Noninterest expense (E)

$       10,199

$          9,651

$          9,226

$          9,217

$          9,365

$   19,850

$   18,704

Less:  Amortization of intangible assets

(55)

(33)

(32)

(33)

(33)

(88)

(66)

Adjusted noninterest expense (F)

$       10,144

$          9,618

$          9,194

$          9,184

$          9,332

$   19,762

$   18,638

Taxable-equivalent net interest income (G)

$       10,960

$          9,994

$       10,029

$          9,730

$          9,415

$   20,954

$   18,688

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

$       10,960

$          9,994

$       10,029

$          9,730

$          9,415

$   20,954

$   18,688

Noninterest income (I)

$          4,179

$          4,807

$          4,056

$          4,007

$          4,041

$     8,986

$     8,582

Adjusted noninterest income (J)

$          4,179

$          4,807

$          4,056

$          4,007

$          4,041

$     8,986

$     8,582

Efficiency ratio (GAAP)  (E)/(G)+(I)

67.37

%

65.21

%

65.50

%

67.10

%

69.60

%

66.30

%

68.59

%

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

67.01

%

64.98

%

65.28

%

67.00

%

69.35

%

66.01

%

68.35

%

Stockholders' equity (K)

$     159,940

$     157,626

$     154,299

$     154,835

$     152,321

Less:  Goodwill and other intangible assets

(32,153)

(12,978)

(13,010)

(13,043)

(13,076)

Tangible equity (L)

$     127,787

$     144,648

$     141,289

$     141,792

$     139,245

Shares outstanding (M)

12,685

12,673

12,665

12,663

12,655

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

$          12.61

$          12.44

$          12.18

$          12.23

$          12.04

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

$          10.07

$          11.41

$          11.16

$          11.20

$          11.00

The following reconciles equity to assets and

  tangible equity to tangible assets (Note 1):

Stockholders' equity (N)

$     159,940

$     157,626

$     154,299

$     154,835

$     152,321

Less:  Goodwill and other intangible assets

(32,153)

(12,978)

(13,010)

(13,043)

(13,076)

Tangible equity (O)

$     127,787

$     144,648

$     141,289

$     141,792

$     139,245

Assets (P)

$  1,362,798

$  1,166,896

$  1,160,271

$  1,157,866

$  1,125,690

Less:  Goodwill and other intangible assets

(32,153)

(12,978)

(13,010)

(13,043)

(13,076)

Tangible assets (Q)

$  1,330,645

$  1,153,918

$  1,147,261

$  1,144,823

$  1,112,614

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

11.74

%

13.51

%

13.30

%

13.37

%

13.53

%

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

9.60

%

12.54

%

12.32

%

12.39

%

12.52

%

Note 1:  Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes.

Note 2:  Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities. 

 

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

SOURCE Shore Bancshares, Inc.



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

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement