Shore Bancshares Reports Second Quarter and First-Half Results

July 26, 2018 4:15 PM EDT

EASTON, Md., July 26, 2018 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $4.391 million or $0.34 per diluted common share for the second quarter of 2018, compared to net income of $4.058 million or $0.32 per diluted common share for the first quarter of 2018, and net income of $2.352 million or $0.19 per diluted common share for the second quarter of 2017.  The Company reported net income of $8.449 million or $0.66 per diluted common share for the first half of 2018, compared to net income of $5.151 million or $0.41 per diluted common share for the first half of 2017. 

Shore Bancshares Logo (PRNewsfoto/Shore Bancshares)

When comparing the second quarter of 2018 to the first quarter of 2018, the main reason for the improved results were increases in interest and fees on loans of $587 thousand, a reduction in noninterest expense of $635 thousand, partially offset by an increase in interest expense on short-term borrowings and the reduction of insurance agency contingent commissions which are typically received during the first quarter of the year.  When comparing the second quarter of 2018 to the second quarter of 2017, the primary reasons for the improved results were increases in net interest income of $1.7 million and noninterest income of $361 thousand, coupled with a reduction in the provision for credit losses of $556 thousand.  These positive variances were partially offset by increases in interest expense of $492 thousand and noninterest expense of $628 thousand.

"We are pleased to report a strong quarter of earnings and continued loan growth. Annualized loan growth is 11.7%," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "As we continue to experience strong loan demand, we are focused on strategies for attracting and retaining core deposits which will keep our cost of funding at a lower level.  We are currently experiencing strong opportunities for growth in our markets outside of the Eastern Shore of Maryland, which we plan to capitalize on throughout the remainder of the year."  

Balance Sheet ReviewTotal assets were $1.452 billion at June 30, 2018, a $57.9 million, or 4.2%, increase when compared to $1.394 billion at the end of 2017.  The primary reason for the increase was the addition of $63.4 million in loans, which was funded by a decrease in investment securities available for sale of $21.4 million and an increase in short-term borrowings of $81.0 million.

Total deposits decreased $27.7 million, or 2.3%, when compared to December 31, 2017.  The decrease was due to decreases in checking accounts of $28.8 million, time deposits of $20.1 million, money market and savings deposits of $4.5 million and noninterest-bearing deposits of $1.7 million, partially offset by an increase in brokered deposits of $27.4 million.  The issuance of brokered deposits as an alternative to FHLB borrowings provided lower interest costs for comparative terms.  Total stockholders' equity increased $4.4 million, or 2.7%, when compared to the end of 2017.  At June 30, 2018, the ratio of total equity to total assets was 11.58% and the ratio of total tangible equity to total tangible assets was 9.59%, lower than the 11.75% and 9.65%, respectively, at December 31, 2017 primarily due to the significant growth in loans for the first six months of 2018.

Total assets at June 30, 2018 increased $88.9 million, or 6.5%, when compared to total assets at June 30, 2017.  The primary reason for the increase was the growth in loans of $122.3 million, or 11.8% which was partially funded by the decrease in investment securities available for sale of $26.0 million.  Total deposits decreased $21.2 million, or 1.8%, when compared to June 30, 2017, which included a reduction in interest-bearing deposits of $63.7 million, partially offset by an increase in noninterest-bearing deposits of $15.2 million and the purchase of brokered deposits of $27.4 million.  Total stockholders' equity increased $8.2 million, or 5.1%, when compared to June 30, 2017. 

Review of Quarterly Financial Results Net interest income was $12.6 million for the second quarter of 2018, compared to $12.3 million for the first quarter of 2018 and $10.9 million for the second quarter of 2017.  The increase in net interest income when compared to the first quarter of 2018 was primarily due to an increase in average loans of $35.1 million and an extra day of earning interest resulting in $587 thousand of additional interest and fees on loans, partially offset by an increase in interest on short-term borrowings of $235 thousand and higher rates paid on interest-bearing deposits of $32 thousand.  The increase in net interest income for the second quarter of 2018 when compared to the second quarter of 2017 was primarily due to an increase in average loans of $188.2 million resulting in $2.2 million in additional interest and fees on loans, partially offset by an increase in short-term borrowings of $450 thousand and higher rates paid on interest-bearing deposits of $42 thousand.  The Company's net interest margin decreased to 3.79% from 3.83% in the first quarter of 2018 and increased from 3.73% in the second quarter of 2017.  The decline in net interest margin from the first quarter of 2018 is the direct result of increased short-term borrowings which were temporarily utilized to fund loan growth during the period in which the Bank experiences cyclical runoff of municipal deposits.  

The provision for credit losses was $418 thousand for the three months ended June 30, 2018.  The comparable amounts were $489 thousand and $974 thousand for the three months ended March 31, 2018 and June 30, 2017, respectively.  The decrease in the amount of provision for credit losses from the first quarter of 2018 of $71 thousand was due to improved credit quality in the portfolio.  The decrease in the amount of provision for credit losses from the second quarter of 2017 was due to a significant charge-off of a negotiated restructured commercial loan in the second quarter of 2017. Net charge-offs were $84 thousand for the second quarter of 2018, $352 thousand for the first quarter of 2018 and $769 thousand for the second quarter of 2017.  The ratio of annualized net charge-offs to average loans was 0.03% for the second quarter of 2018, 0.13% for the first quarter of 2018 and 0.32% for the second quarter of 2017.  The ratio of the allowance for credit losses to period-end loans was 0.87% at June 30, 2018, lower than the 0.89% at March 31, 2018 and 0.88% at June 30, 2017.

At June 30, 2018, nonperforming assets were $8.3 million, a decrease of $313 thousand, or 3.6%, when compared to March 31, 2018, primarily in nonaccrual loans which decreased $252 thousand, or 3.6%. Accruing troubled debt restructurings ("TDRs") decreased $106 thousand, or 1.1% over the same time period.  When comparing June 30, 2018 to June 30, 2017, nonperforming assets decreased $1.4 million, or 14.8%, and accruing TDRs decreased $2.5 million, or 20.7%.  The positive trend in nonperforming assets and TDRs when comparing June 30, 2018 to June 30, 2017 resulted mostly from the Company's continued workout efforts.  The ratio of nonperforming assets to total assets was 0.57%, 0.61% and 0.72% at June 30, 2018, March 31, 2018 and June 30, 2017, respectively.  In addition, the ratio of accruing TDRs to total assets at June 30, 2018 was 0.66%, compared to 0.68% at March 31, 2018 and 0.89% at June 30, 2017.

Total noninterest income for the second quarter of 2018 decreased $389 thousand, or 7.9%, when compared to the first quarter of 2018 and increased $361 thousand, or 8.6%, when compared to the second quarter of 2017.  The decrease from the first quarter of 2018 was primarily due to a decline in insurance agency commissions of $543 thousand which was partially offset by increases in service charges on deposit accounts of $42 thousand, trust and investment fee income of $14 thousand and other noninterest income of $98 thousand. Insurance agency commissions for the second quarter of 2018 were lower when compared to the first quarter of 2018 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 2017 was mainly due to increases in insurance agency commissions of $119 thousand, service charges on deposit accounts of $69 thousand, trust and investment fee income of $42 thousand and other bank fees and service charges of $116 thousand. 

Total noninterest expense for the second quarter of 2018 decreased $635 thousand, or 5.5%, when compared to the first quarter of 2018 and increased $628 thousand, or 6.2%, when compared to the second quarter of 2017.  The decrease when compared to the first quarter of 2018 was primarily due to a decrease in data processing a result of the Company's renegotiated contract with its core processor and lower employee benefit costs.  The increase in noninterest expense from the second quarter of 2017 was due to the operating costs of four additional branches (three acquired in May 2017 and one opened in September 2017), 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 2018, offset by decreases in data processing, other real estate owned expenses and legal and professional fees.

Review of Six-Month Financial ResultsNet interest income for the first six months of 2018 was $25.0 million, an increase of $4.1 million, or 19.8% when compared to the first six months of 2017.  The increase was primarily due an increase in average loans of approximately $203.4 million.  The increase in volume on loans was primarily funded by core deposits and short-term borrowings, allowing the overall yield on total earning assets to increase 18 basis points.  This, coupled with higher yields earned on investment securities, resulted in a net interest margin of 3.80% for the first six months of 2018 compared to 3.71% for the first six months of 2017.    

The provision for credit losses for the six months ended June 30, 2018 and 2017 was $907 thousand and $1.4 million, respectively, while net charge-offs were $567 thousand and $995 thousand, respectively.  The decrease in provision for credit losses is the result of improved credit quality in the portfolio.  The ratio of annualized net charge-offs to average loans was 0.10% for the first half of 2018 and 0.22% for the first half of 2017.

Total noninterest income for the six months ended June 30, 2018 increased $483 thousand, or 5.4%, when compared to the same period in 2017.  The increase in noninterest income primarily consists of increases in service charges on deposit accounts of $140 thousand, trust and investment income of $81 thousand and other fees on bank services of $225 thousand, which are a direct result of operating four additional branches. 

Total noninterest expense for the six months ended June 30, 2018 increased $2.4 million, or 12.3%, when compared to the same period in 2017.  The increase was primarily due to the cost of operating four additional branches which caused increases in almost all noninterest expense line items, offset by lower data processing fees, other real estate owned expenses and legal and professional fees. 

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, with two specialty lines, Elliott Wilson Insurance (Trucking) and Jack Martin Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC.  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.

Financial Highlights

(Dollars in thousands, except per share data)

   For the Three Months Ended

For the Six Months Ended

June 30, 

June 30, 

2018

2017

 Change

2018

2017

 Change

     Net interest income

$      12,633

$    10,900

15.9

%

$      24,962

$    20,833

19.8

%

     Provision for credit losses

418

974

(57.1)

907

1,401

(35.3)

     Noninterest income

4,540

4,179

8.6

9,469

8,986

5.4

     Noninterest expense

10,828

10,199

6.2

22,290

19,851

12.3

     Income before income taxes

5,927

3,906

51.7

11,234

8,567

31.1

     Income tax expense 

1,536

1,554

(1.2)

2,785

3,416

(18.5)

     Net income 

$         4,391

$      2,352

86.7

$         8,449

$      5,151

64.0

     Return on average assets 

1.24

%

0.76

%

48

bp

1.21

%

0.87

%

34

bp

     Return on average equity 

10.58

5.93

465

10.28

6.32

396

     Return on average tangible equity (1)

13.65

6.55

710

13.18

6.94

624

     Net interest margin

3.79

3.73

6

3.80

3.71

9

     Efficiency ratio - GAAP 

63.05

67.64

(459)

64.74

66.57

(183)

     Efficiency ratio - Non-GAAP (1)

61.56

67.00

(545)

63.62

66.01

(239)

PER SHARE DATA

     Basic net income per common share

$           0.34

$        0.19

78.9

%

$           0.66

$        0.41

61.0

%

     Diluted net income per common share

0.34

0.19

78.9

0.66

0.41

61.0

     Dividends paid per common share

0.08

0.05

60.0

0.15

0.10

50.0

     Book value per common share at period end

13.19

12.61

4.6

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

10.68

10.07

6.1

     Market value at period end

19.02

16.45

15.6

     Market range:

       High

20.09

17.53

14.6

20.09

17.92

12.1

       Low

17.92

15.17

18.1

16.28

14.64

11.2

AVERAGE BALANCE SHEET DATA

     Loans

$ 1,141,296

$  953,049

19.8

%

$ 1,123,852

$  920,434

22.1

%

     Investment securities

186,453

198,302

(6.0)

191,839

188,243

1.9

     Earning assets

1,341,050

1,178,507

13.8

1,327,227

1,139,270

16.5

     Assets

1,425,947

1,242,933

14.7

1,411,058

1,199,419

17.6

     Deposits

1,161,790

1,072,758

8.3

1,165,184

1,024,791

13.7

     Stockholders' equity

166,480

159,165

4.6

165,778

164,357

0.9

CREDIT QUALITY DATA AT PERIOD END

     Net charge-offs

$              84

$         769

(89.1)

%

$            567

$         995

(43.0)

%

     Nonaccrual loans 

$         6,757

$      7,157

(5.6)

     Loans 90 days past due and still accruing

-

314

(100.0)

     Other real estate owned

1,569

2,302

(31.8)

     Total nonperforming assets 

8,326

9,773

(14.8)

     Accruing troubled debt restructurings (TDRs) 

9,620

12,124

(20.7)

     Total nonperforming assets and accruing TDRs 

$      17,946

$    21,897

(18.0)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.58

%

11.74

%

(16)

bp

     Period-end tangible equity to tangible assets (1)

9.59

9.60

(1)

     Annualized net charge-offs to average loans

0.03

0.32

(29)

0.10

%

0.22

%

(12)

bp

     Allowance for credit losses as a percent of:

     Period-end loans

0.87

0.88

(1)

     Nonaccrual loans 

149.79

127.60

2,219

     Nonperforming assets 

121.56

93.44

2,812

     Accruing TDRs 

105.21

75.32

2,989

     Nonperforming assets and accruing TDRs 

56.40

41.70

1,470

     As a percent of total loans:

     Nonaccrual loans 

0.58

0.69

(11)

     Accruing TDRs  

0.83

1.17

(34)

     Nonaccrual loans and accruing TDRs 

1.42

1.86

(44)

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

     Nonperforming assets

0.72

0.94

(22)

     Nonperforming assets and accruing TDRs 

1.55

2.11

(56)

     As a percent of total assets:

     Nonaccrual loans 

0.47

0.53

(6)

     Nonperforming assets 

0.57

0.72

(15)

     Accruing TDRs 

0.66

0.89

(23)

     Nonperforming assets and accruing TDRs 

1.24

1.61

(37)

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

  

Shore Bancshares, Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

June 30, 2018

June 30, 2018

June 30, 

December 31, 

June 30, 

compared to

compared to

2018

2017

2017

 December 31, 2017

June 30, 2017

ASSETS

    Cash and due from banks

$      19,420

$          21,534

$      15,748

(9.8)

%

23.3

%

    Interest-bearing deposits with other banks

24,059

10,286

38,331

133.9

(37.2)

  Cash and cash equivalents

43,479

31,820

54,079

36.6

(19.6)

    Investment securities available for sale (at fair value)

175,566

196,955

201,587

(10.9)

(12.9)

    Investment securities held to maturity 

6,168

6,247

6,411

(1.3)

(3.8)

    Equity securities, at fair value

652

-

-

-

-

    Loans

1,156,884

1,093,514

1,034,605

5.8

11.8

    Less: allowance for credit losses

(10,121)

(9,781)

(9,132)

3.5

(10.8)

    Loans, net

1,146,763

1,083,733

1,025,473

5.8

11.8

    Premises and equipment, net

23,307

23,054

23,297

1.1

0.0

    Goodwill

27,618

27,618

27,207

-

1.5

    Other intangible assets, net

4,369

4,719

4,946

(7.4)

(11.7)

    Other real estate owned, net

1,569

1,794

2,302

(12.5)

(31.8)

    Other assets

22,223

17,920

17,496

24.0

27.0

                         Total assets

$ 1,451,714

$    1,393,860

$ 1,362,798

4.2

6.5

LIABILITIES

    Noninterest-bearing deposits

$    326,634

$        328,322

$    311,438

(0.5)

4.9

    Interest-bearing deposits

821,084

874,459

884,820

(6.1)

(7.2)

    Brokered deposits

27,381

-

-

                Total deposits

1,175,099

1,202,781

1,196,258

(2.3)

(1.8)

    Short-term borrowings

102,741

21,734

3,325

372.7

2,990.0

    Accrued expenses and other liabilities

5,759

5,609

3,275

2.7

75.8

                          Total liabilities

1,283,599

1,230,124

1,202,858

4.3

6.7

STOCKHOLDERS' EQUITY

    Common stock, par value $0.01; authorized  

       35,000,000 shares

127

127

127

-

-

    Additional paid in capital

65,562

65,256

64,791

0.5

1.2

    Retained earnings

106,193

99,662

94,848

6.6

12.0

    Accumulated other comprehensive (loss) income

(3,767)

(1,309)

174

(187.8)

(2,264.9)

                          Total stockholders' equity

168,115

163,736

159,940

2.7

5.1

                          Total liabilities and stockholders' equity

$ 1,451,714

$    1,393,860

$ 1,362,798

4.2

6.5

Period-end common shares outstanding

12,747

12,688

12,685

0.5

0.5

Book value per common share

$         13.19

$            12.90

$         12.61

2.2

4.6

  

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, 

2018

2017

% Change

2018

2017

% Change

INTEREST INCOME

    Interest and fees on loans 

$ 12,631

$ 10,441

21.0

%

$ 24,675

$ 19,991

23.4

%

    Interest on investment securities:

        Taxable

982

937

4.8

2,003

1,764

13.5

        Tax-exempt 

-

1

(100.0)

-

3

(100.0)

    Interest on deposits with other banks

61

70

(12.9)

99

138

(28.3)

                   Total interest income

13,674

11,449

19.4

26,777

21,896

22.3

INTEREST EXPENSE

    Interest on deposits

580

538

7.8

1,128

1,049

7.5

    Interest on short-term borrowings

461

11

4,090.9

687

14

4,807.1

                   Total interest expense

1,041

549

89.6

1,815

1,063

70.7

NET INTEREST INCOME

12,633

10,900

15.9

24,962

20,833

19.8

Provision for credit losses

418

974

(57.1)

907

1,401

(35.3)

NET INTEREST INCOME AFTER PROVISION 

  FOR CREDIT LOSSES

12,215

9,926

23.1

24,055

19,432

23.8

NONINTEREST INCOME

    Service charges on deposit accounts

947

878

7.9

1,852

1,712

8.2

    Trust and investment fee income

414

372

11.3

814

733

11.1

    Insurance agency commissions

2,151

2,032

5.9

4,845

4,851

(0.1)

    Other noninterest income

1,028

897

14.6

1,958

1,690

15.9

                      Total noninterest income

4,540

4,179

8.6

9,469

8,986

5.4

NONINTEREST EXPENSE

    Salaries and wages

5,383

4,803

12.1

10,856

9,305

16.7

    Employee benefits

1,369

1,127

21.5

2,886

2,367

21.9

    Occupancy expense 

755

629

20.0

1,536

1,254

22.5

    Furniture and equipment expense

275

284

(3.2)

562

517

8.7

    Data processing

720

1,015

(29.1)

1,617

1,887

(14.3)

    Directors' fees

152

102

49.0

266

182

46.2

    Amortization of intangible assets

239

55

334.5

350

88

297.7

    FDIC insurance premium expense

214

45

375.6

419

209

100.5

    Other real estate owned expenses, net

5

108

(95.4)

(41)

187

(121.9)

    Legal and professional fees

505

702

(28.1)

969

1,362

(28.9)

    Other noninterest expenses

1,211

1,329

(8.9)

2,870

2,493

15.1

                      Total noninterest expense

10,828

10,199

6.2

22,290

19,851

12.3

Income before income taxes

5,927

3,906

51.7

11,234

8,567

31.1

Income tax expense 

1,536

1,554

(1.2)

2,785

3,416

(18.5)

NET INCOME 

$   4,391

$   2,352

86.7

$   8,449

$   5,151

64.0

Weighted average shares outstanding - basic

12,744

12,681

0.5

12,730

12,676

0.4

Weighted average shares outstanding - diluted

12,757

12,732

0.2

12,743

12,727

0.1

Basic net income per common share

$     0.34

$     0.19

78.9

$     0.66

$     0.41

61.0

Diluted net income per common share

0.34

0.19

78.9

0.66

0.41

61.0

Dividends paid per common share

0.08

0.05

60.0

0.15

0.10

50.0

  

Shore Bancshares, Inc.

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

For the Six Months Ended

June 30, 

June 30, 

2018

2017

2018

2017

Average 

Yield/

Average 

Yield/

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

balance

rate 

balance

rate 

Earning assets

  Loans (1), (2), (3)

$ 1,141,296

4.45

%

$    953,049

4.42

%

$ 1,123,852

4.44

%

$    920,434

4.41

%

  Investment securities (1)

   Taxable

186,453

1.05

198,161

1.89

191,839

2.09

188,068

1.88

   Tax-exempt

-

-

141

5.36

-

-

175

5.38

  Interest-bearing deposits

13,301

1.82

27,156

1.05

11,536

1.72

30,593

0.91

    Total earning assets

1,341,050

4.10

%

1,178,507

3.92

%

1,327,227

4.08

%

1,139,270

3.90

%

Cash and due from banks

16,905

14,798

16,646

14,355

Other assets

78,185

58,692

77,266

54,750

Allowance for credit losses

(10,193)

(9,064)

(10,081)

(8,956)

Total assets

$ 1,425,947

$ 1,242,933

$ 1,411,058

$ 1,199,419

Interest-bearing liabilities

  Demand deposits

$    204,068

0.21

%

$    198,593

0.16

%

$    210,403

0.22

%

$    196,809

0.15

%

  Money market and savings deposits 

381,047

0.13

320,967

0.12

380,969

0.13

298,695

0.13

  Brokered deposits

10,684

1.96

-

-

5,372

1.96

-

-

  Certificates of deposit $100,000 or more

96,873

0.54

121,967

0.51

99,387

0.52

120,477

0.52

  Other time deposits

146,946

0.45

150,953

0.55

149,619

0.46

144,429

0.56

    Interest-bearing deposits

839,618

0.27

792,480

0.27

845,750

0.27

760,410

0.28

  Short-term borrowings

91,980

2.01

5,589

0.82

74,381

1.86

4,873

0.59

    Total interest-bearing liabilities

931,598

0.44

%

798,069

0.28

%

920,131

0.40

%

765,283

0.28

%

Noninterest-bearing deposits

322,172

280,278

319,434

264,381

Accrued expenses and other liabilities

5,697

5,421

5,715

5,398

Stockholders' equity

166,480

159,165

165,778

164,357

Total liabilities and stockholders' equity

$ 1,425,947

$ 1,242,933

$ 1,411,058

$ 1,199,419

Net interest spread

3.66

%

3.64

%

3.68

%

3.62

%

Net interest margin

3.79

%

3.73

%

3.80

%

3.71

%

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate 

      of 21.0%, for the second quarter of 2018 and the year to date period in 2018 and 35% for all quarters

     during 2017, 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 2018

Q2 2018

2018

2018

2017

2017

2017

compared to

compared to

Q2 2018

Q1 2018

Q4 2017

Q3 2017

Q2 2017

Q1 2018

Q2 2017

PROFITABILITY FOR THE PERIOD

     Taxable-equivalent net interest income

$      12,661

$      12,357

$      12,430

$      12,384

$    10,961

2.5

%

15.5

%

     Less:  Taxable-equivalent adjustment

28

28

61

58

61

-

(54.1)

     Net interest income

12,633

12,329

12,369

12,326

10,900

2.5

15.9

     Provision for credit losses

418

489

545

345

974

(14.5)

(57.1)

     Noninterest income

4,540

4,929

4,339

4,425

4,179

(7.9)

8.6

     Noninterest expense

10,828

11,462

10,632

10,720

10,199

(5.5)

6.2

     Income before income taxes

5,927

5,307

5,531

5,686

3,906

11.7

51.7

     Income tax expense 

1,536

1,249

2,833

2,274

1,554

23.0

(1.2)

     Net income

$         4,391

$         4,058

$         2,698

$         3,412

$      2,352

8.2

86.7

     Return on average assets 

1.24

%

1.18

%

0.78

%

0.98

%

0.76

%

6

bp

48

bp

     Return on average equity 

10.58

9.97

6.53

8.48

5.93

61

465

     Return on average tangible equity (1)

13.65

12.70

8.36

10.84

6.55

95

710

     Net interest margin

3.79

3.83

3.81

3.79

3.73

(4)

6

     Efficiency ratio - GAAP 

63.05

66.42

63.63

64.00

67.64

(337)

(459)

     Efficiency ratio - Non-GAAP (1)

61.56

65.67

62.73

63.11

67.00

(411)

(544)

PER SHARE DATA

     Basic net income per common share

$           0.34

$           0.32

$           0.21

$           0.27

$         0.19

6.3

%

78.9

%

     Diluted net income per common share

0.34

0.32

0.21

0.27

0.19

6.3

78.9

     Dividends paid per common share

0.08

0.07

0.07

0.05

0.05

14.3

60.0

     Book value per common share at period end

13.19

12.95

12.90

12.82

12.61

1.9

4.6

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

10.68

10.42

10.36

10.24

10.07

2.5

6.1

     Market value at period end

19.02

18.86

16.70

16.65

16.45

0.8

15.6

     Market range:

        High

20.09

19.80

18.49

17.34

17.53

1.5

14.6

        Low

17.92

16.28

15.74

15.97

15.17

10.1

18.1

AVERAGE BALANCE SHEET DATA

     Loans

$ 1,141,296

$ 1,106,213

$ 1,062,980

$ 1,034,553

$  953,049

3.2

%

19.8

%

     Investment securities

186,453

197,285

211,910

218,675

198,302

(5.5)

(6.0)

     Earning assets

1,341,050

1,313,249

1,294,768

1,295,432

1,178,507

2.1

13.8

     Assets

1,425,947

1,396,001

1,378,553

1,377,975

1,242,933

2.1

14.7

     Deposits

1,161,790

1,168,613

1,202,260

1,210,894

1,072,758

(0.6)

8.3

     Stockholders' equity

166,480

165,070

163,893

159,551

159,165

0.9

4.6

CREDIT QUALITY DATA 

     Net charge-offs

$              84

$            352

$              59

$            182

$          769

(76.1)

%

(89.1)

%

     Nonaccrual loans 

$         6,757

$         7,009

$         4,971

$         6,289

$      7,157

(3.6)

(5.6)

     Loans 90 days past due and still accruing

-

61

639

5

314

(100.0)

(100.0)

     Other real estate owned

1,569

1,569

1,794

1,809

2,302

-

(31.8)

     Total nonperforming assets 

$         8,326

$         8,639

$         7,404

$         8,103

$      9,773

(3.6)

(14.8)

     Accruing troubled debt restructurings (TDRs) 

$         9,620

$         9,726

$      13,326

$      13,493

$    12,124

(1.1)

(20.7)

     Total nonperforming assets and accruing TDRs 

$      17,946

$      18,365

$      20,730

$      21,596

$    21,897

(2.3)

(18.0)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.58

%

11.60

%

11.75

%

11.82

%

11.74

%

(2)

bp

(16)

bp

     Period-end tangible equity to tangible assets (1)

9.59

9.55

9.65

9.67

9.60

4

(1)

     Annualized net charge-offs to average loans

0.03

0.13

0.02

0.07

0.32

(10)

(29)

     Allowance for credit losses as a percent of:

     Period-end loans      

0.87

0.89

0.89

0.89

0.88

(2)

(1)

     Nonaccrual loans 

149.79

141.50

196.76

147.80

127.60

829

2,219

     Nonperforming assets 

121.56

114.80

132.10

114.71

93.44

676

2,812

     Accruing TDRs 

105.21

101.97

73.40

68.89

75.32

324

2,989

     Nonperforming assets and accruing TDRs 

56.40

54.00

47.18

43.04

41.70

240

1,470

    As a percent of total loans:

    Nonaccrual loans 

0.58

0.63

0.45

0.60

0.69

(5)

(11)

    Accruing TDRs 

0.83

0.87

1.22

1.29

1.17

(4)

(34)

    Nonaccrual loans and accruing TDRs 

1.42

1.50

1.67

1.89

1.86

(8)

(44)

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

    Nonperforming assets 

0.72

0.77

0.68

0.77

0.94

(5)

(22)

    Nonperforming assets and accruing TDRs 

1.55

1.64

1.89

2.06

2.11

(9)

(56)

    As a percent of total assets:

    Nonaccrual loans 

0.47

0.49

0.36

0.46

0.53

(2)

(6)

    Nonperforming assets 

0.57

0.61

0.53

0.59

0.72

(4)

(15)

    Accruing TDRs 

0.66

0.68

0.96

0.98

0.89

(2)

(23)

    Nonperforming assets and accruing TDRs 

1.24

1.29

1.49

1.57

1.61

(5)

(37)

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

  

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter

(In thousands, except per share data)

Q2 2018

Q2 2018

compared to

compared to

Q2 2018

Q1 2018

Q4 2017

Q3 2017

Q2 2017

Q1 2018

Q2 2017

INTEREST INCOME

    Interest and fees on loans 

$ 12,631

$ 12,044

$ 11,855

$ 11,771

$ 10,441

4.9

%

21.0

%

    Interest on investment securities:

        Taxable

982

1,021

1,048

1,035

937

(3.8)

4.8

        Tax-exempt

-

-

-

-

1

-

(100.0)

    Interest on deposits with other banks

61

38

65

131

70

60.5

(12.9)

                   Total interest income

13,674

13,103

12,968

12,937

11,449

4.4

19.4

INTEREST EXPENSE

    Interest on deposits

580

548

586

607

538

5.8

7.8

    Interest on short-term borrowings

461

226

13

4

11

104.0

4,090.9

                   Total interest expense

1,041

774

599

611

549

34.5

89.6

NET INTEREST INCOME

12,633

12,329

12,369

12,326

10,900

2.5

15.9

Provision for credit losses

418

489

545

345

974

(14.5)

(57.1)

NET INTEREST INCOME AFTER PROVISION

  FOR CREDIT LOSSES

12,215

11,840

11,824

11,981

9,926

3.2

23.1

NONINTEREST INCOME

    Service charges on deposit accounts

947

905

971

945

878

4.6

7.9

    Trust and investment fee income

414

400

410

389

372

3.5

11.3

    Gains on sales and calls of investment securities

-

-

-

5

-

-

-

    Insurance agency commissions 

2,151

2,694

1,898

2,088

2,032

(20.2)

5.9

    Other noninterest income

1,028

930

1,060

998

897

10.5

14.6

                      Total noninterest income

4,540

4,929

4,339

4,425

4,179

(7.9)

8.6

NONINTEREST EXPENSE

    Salaries and wages

5,383

5,473

5,503

5,203

4,803

(1.6)

12.1

    Employee benefits

1,369

1,517

1,081

1,197

1,127

(9.8)

21.5

    Occupancy expense 

755

781

746

696

629

(3.3)

20.0

    Furniture and equipment expense

275

287

232

286

284

(4.2)

(3.2)

    Data processing

720

897

871

922

1,015

(19.7)

(29.1)

    Directors' fees

152

114

99

99

102

33.3

49.0

    Amortization of intangible assets

239

111

112

115

55

115.3

334.5

    FDIC insurance premium expense

214

205

201

189

45

4.4

375.6

    Other real estate owned expenses, net

5

(46)

(86)

185

108

110.9

(95.4)

    Legal and professional fees

505

464

453

493

702

8.8

(28.1)

    Other noninterest expenses

1,211

1,659

1,420

1,335

1,329

(27.0)

(8.9)

                      Total noninterest expense

10,828

11,462

10,632

10,720

10,199

(5.5)

6.2

Income before income taxes

5,927

5,307

5,531

5,686

3,906

11.7

51.7

Income tax expense 

1,536

1,249

2,833

2,274

1,554

23.0

(1.2)

NET INCOME 

$   4,391

$   4,058

$   2,698

$   3,412

$   2,352

8.2

86.7

Weighted average shares outstanding - basic

12,744

12,715

12,688

12,687

12,681

0.2

0.5

Weighted average shares outstanding - diluted

12,757

12,731

12,750

12,718

12,732

0.2

0.2

Basic net income per common share

$     0.34

$     0.32

$     0.21

$     0.27

$     0.19

6.3

78.9

Diluted net income per common share

0.34

0.32

0.21

0.27

0.19

6.3

78.9

Dividends paid per common share

0.08

0.07

0.07

0.05

0.05

14.3

60.0

  

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

Q2 2018

Q2 2018

compared to

compared to

Q2 2018

Q1 2018

Q4 2017

Q3 2017

Q2 2017

Q1 2018

Q2 2017

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)

1,141,296

4.45

%

$ 1,106,213

4.44

%

$ 1,062,980

4.45

%

$ 1,034,553

4.54

%

$    953,049

4.42

%

3.2

%

19.8

%

  Investment securities (1)

   Taxable

186,453

1.05

197,285

2.07

211,910

1.98

218,675

1.89

198,161

1.89

(5.5)

(5.9)

   Tax-exempt

-

-

-

-

-

-

-

-

141

5.36

-

(100.0)

  Interest-bearing deposits

13,301

1.82

9,751

1.60

19,878

1.30

42,204

1.23

27,156

1.05

36.4

(51.0)

    Total earning assets

1,341,050

4.10

%

1,313,249

4.06

%

1,294,768

3.99

%

1,295,432

3.98

%

1,178,507

3.92

%

2.1

13.8

Cash and due from banks

16,905

16,384

18,589

16,232

14,798

3.2

14.2

Other assets

78,185

76,336

74,700

75,611

58,692

2.4

33.2

Allowance for credit losses

(10,193)

(9,968)

(9,504)

(9,300)

(9,064)

2.3

12.5

Total assets

$ 1,425,947

$ 1,396,001

$ 1,378,553

$ 1,377,975

$ 1,242,933

2.1

14.7

Interest-bearing liabilities

  Demand deposits

$    204,068

0.21

%

$    216,808

0.23

%

$    222,321

0.24

%

$    224,180

0.23

%

$    198,593

0.16

%

(5.9)

2.8

  Money market and savings deposits 

381,047

0.13

380,890

0.13

382,438

0.12

378,711

0.12

320,967

0.12

-

18.7

  Brokered deposits

10,684

1.96

-

-

-

-

-

-

-

-

-

-

  Certificates of deposit $100,000 or more

96,873

0.54

101,929

0.50

110,458

0.49

123,538

0.50

121,967

0.51

(5.0)

(20.6)

  Other time deposits

146,946

0.45

152,321

0.48

158,241

0.49

164,459

0.50

150,953

0.55

(3.5)

(2.7)

    Interest-bearing deposits

839,618

0.27

851,948

0.26

873,458

0.27

890,888

0.27

792,480

0.27

(1.4)

5.9

  Short-term borrowings

91,980

2.01

56,586

1.62

6,087

0.86

2,274

0.62

5,589

0.82

62.5

1,545.7

    Total interest-bearing liabilities

931,598

0.44

%

908,534

0.35

%

879,545

0.27

%

893,162

0.27

%

798,069

0.28

%

2.5

16.7

Noninterest-bearing deposits

322,172

316,665

328,802

320,006

280,278

1.7

14.9

Accrued expenses and other liabilities

5,697

5,732

6,313

5,256

5,421

(0.6)

5.1

Stockholders' equity

166,480

165,070

163,893

159,551

159,165

0.9

4.6

Total liabilities and stockholders' equity

$ 1,425,947

$ 1,396,001

$ 1,378,553

$ 1,377,975

$ 1,242,933

2.1

14.7

Net interest spread

3.66

%

3.71

%

3.72

%

3.71

%

3.64

%

Net interest margin

3.79

%

3.83

%

3.81

%

3.79

%

3.73

%

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0% for the first and second quarter of 2018 and 35.0% for all quarters during 2017, 

        exclusive of the alternative minimum tax rate and 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 2018

Q1 2018

Q4 2017

Q3 2017

Q2 2017

6/30/2018

6/30/2017

The following reconciles return on average equity and return on

  average tangible equity (Note 1):

Net income

$         4,391

$         4,058

$         2,698

$         3,412

$         2,352

$    8,449

$        5,151

Net income - annualized (A)

$      17,612

$      16,457

$      10,704

$      13,537

$         9,434

$  17,038

$      10,387

Net income, excluding net amortization of intangible assets

$         4,574

$         4,143

$         2,766

$         3,482

$         2,385

$    8,717

$        5,204

Net income, excluding net amortization of intangible 

  assets - annualized (B)

$      18,346

$      16,802

$      10,974

$      13,814

$         9,566

$  17,578

$      10,494

Average stockholders' equity (C)

$    166,480

$    165,070

$    163,893

$    159,551

$    159,165

$165,778

$    164,357

Less:  Average goodwill and other intangible assets

(32,088)

(32,721)

(32,678)

(32,097)

(13,173)

(32,403)

(13,086)

Average tangible equity (D)

$    134,392

$    132,349

$    131,215

$    127,454

$    145,992

$133,375

$    151,271

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

10.58

%

9.97

%

6.53

%

8.48

%

5.93

%

10.28

%

6.32

%

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

13.65

%

12.70

%

8.36

%

10.84

%

6.55

%

13.18

%

6.94

%

The following reconciles GAAP efficiency ratio and non-GAAP 

  efficiency ratio (Note 2):

Noninterest expense (E)

$      10,828

$      11,462

$      10,632

$      10,720

$      10,199

$  22,290

$      19,851

Less:  Amortization of intangible assets

(239)

(111)

(112)

(115)

(55)

(350)

(88)

Adjusted noninterest expense (F)

$      10,589

$      11,351

$      10,520

$      10,605

$      10,144

$  21,940

$      19,763

Net interest income (G)

12,633

12,329

12,369

12,326

10,900

24,962

20,833

Add:  Taxable-equivalent adjustment

28

28

61

58

61

56

122

Taxable-equivalent net interest income (H)

$      12,661

$      12,357

$      12,430

$      12,384

$      10,961

$  25,018

$      20,955

Noninterest income (I)

$         4,540

$         4,929

$         4,339

$         4,425

$         4,179

$    9,469

$        8,986

Less:  Investment securities (gains)

-

-

-

(5)

-

-

-

Adjusted noninterest income (J)

$         4,540

$         4,929

$         4,339

$         4,420

$         4,179

$    9,469

$        8,986

Efficiency ratio (GAAP)  (E)/(G)+(I) 

63.05

%

66.42

%

63.63

%

64.00

%

67.64

%

64.74

%

66.57

%

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

61.56

%

65.67

%

62.73

%

63.11

%

67.00

%

63.62

%

66.01

%

Stockholders' equity (K)

$    168,115

$    164,977

$    163,736

$    162,648

$    159,940

Less:  Goodwill and other intangible assets

(31,987)

(32,226)

(32,337)

(32,740)

(32,153)

Tangible equity (L)

$    136,128

$    132,751

$    131,399

$    129,908

$    127,787

Shares outstanding (M)

12,747

12,736

12,688

12,687

12,685

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

$         13.19

$         12.95

$         12.90

$         12.82

$         12.61

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

$         10.68

$         10.42

$         10.36

$         10.24

$         10.07

The following reconciles equity to assets and

  tangible equity to tangible assets (Note 1):

Stockholders' equity (N)

$    168,115

$    164,977

$    163,736

$    162,648

$    159,940

Less:  Goodwill and other intangible assets

(31,987)

(32,226)

(32,337)

(32,740)

(32,153)

Tangible equity (O)

$    136,128

$    132,751

$    131,399

$    129,908

$    127,787

Assets (P)

$ 1,451,714

$ 1,421,606

$ 1,393,860

$ 1,376,127

$ 1,362,798

Less:  Goodwill and other intangible assets

(31,987)

(32,226)

(32,337)

(32,740)

(32,153)

Tangible assets (Q)

$ 1,419,727

$ 1,389,380

$ 1,361,523

$ 1,343,387

$ 1,330,645

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

11.58

%

11.60

%

11.75

%

11.82

%

11.74

%

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

9.59

%

9.55

%

9.65

%

9.67

%

9.60

%

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 with multimedia:http://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-results-300687027.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