Shore Bancshares Reports Third Quarter and Nine-Month Financial Results

October 28, 2021 4:15 PM EDT

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

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

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

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

Ongoing response to COVID-19

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Shore Bancshares Information

Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore. It is the parent company of Shore United Bank. Shore Bancshares engages in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank.

Additional information is available at www.shorebancshares.com.

Forward-Looking Statements

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

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

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

 

Shore Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

For the Three Months Ended

For the Nine Months Ended

September 30, 

September 30, 

2021

2020

 Change

2021

2020

 Change

PROFITABILITY FOR THE PERIOD

Net interest income

$

15,589

$

13,283

17.4

%

$

43,491

$

38,832

12.0

%

Provision for credit losses

290

1,500

(80.7)

1,365

2,850

(52.1)

Noninterest income

2,909

2,581

12.7

8,369

7,702

8.7

Noninterest expense

11,934

9,831

21.4

33,309

27,843

19.6

Income before income taxes

6,274

4,533

38.4

17,186

15,841

8.5

Income tax expense

1,657

1,142

45.1

4,541

3,997

13.6

Net income

$

4,617

$

3,391

36.2

$

12,645

$

11,844

6.8

Return on average assets

0.84

%

0.76

%

8

bp

0.81

%

0.96

%

(15)

bp

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

0.94

0.76

18

0.87

0.96

(9)

Return on average equity

9.12

6.71

241

8.53

7.99

54

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

11.12

7.63

349

10.15

9.09

106

Net interest margin

2.99

3.17

(18)

2.97

3.35

(38)

Efficiency ratio - GAAP

64.52

61.97

255

64.23

59.83

440

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

60.92

61.05

(13)

61.66

59.26

240

PER SHARE DATA

Basic and diluted net income per common share

$

0.39

$

0.27

44.4

%

$

1.08

$

0.95

13.7

%

Dividends paid per common share

$

0.12

$

0.12

$

0.36

$

0.36

Book value per common share at period end

17.15

16.28

5.3

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

15.55

14.69

5.9

Market value at period end

17.73

10.98

61.5

Market range:

High

18.00

11.77

52.9

18.10

17.56

3.1

Low

16.35

9.14

78.9

12.99

7.63

70.2

AVERAGE BALANCE SHEET DATA

Loans

$

1,487,281

$

1,406,683

5.7

%

$

1,461,083

$

1,348,362

8.4

%

Investment securities

334,205

136,017

145.7

283,104

124,487

127.4

Earning assets

2,071,505

1,670,194

24.0

1,963,727

1,553,974

26.4

Assets

2,184,448

1,771,944

23.3

2,074,635

1,652,876

25.5

Deposits

1,943,225

1,548,072

25.5

1,836,748

1,434,515

28.0

Stockholders' equity

200,881

201,079

(0.1)

198,087

198,095

(0.0)

CREDIT QUALITY DATA

Net (recoveries) charge-offs

$

(147)

$

(187)

21.4

%

$

(272)

$

580

(146.9)

%

Nonaccrual loans

$

3,457

$

6,966

(50.4)

Loans 90 days past due and still accruing

748

1,373

(45.5)

Other real estate owned

203

38

434.2

Total nonperforming assets

4,408

8,377

(47.4)

Accruing troubled debt restructurings (TDRs)

5,750

7,267

(20.9)

Total nonperforming assets and accruing TDRs

$

10,158

$

15,644

(35.1)

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

8.92

%

10.88

%

(196)

bp

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

8.15

9.92

(177)

Annualized net (recoveries) charge-offs to average loans

(0.04)

(0.05)

1

(0.02)

%

0.06

%

(8)

bp

Allowance for credit losses as a percent of:

Period-end loans (3)

1.04

0.90

14

Nonaccrual loans

449.09

183.42

266

Nonperforming assets

352.20

152.52

200

Accruing TDRs

270.00

175.82

94

Nonperforming assets and accruing TDRs

152.84

81.67

71

As a percent of total loans:

Nonaccrual loans

0.23

0.49

(26)

Accruing TDRs

0.38

0.51

(13)

Nonaccrual loans and accruing TDRs

0.62

1.00

(38)

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

Nonperforming assets

0.29

0.59

(30)

Nonperforming assets and accruing TDRs

0.68

1.10

(42)

As a percent of total assets:

Nonaccrual loans

0.15

0.38

(23)

Nonperforming assets

0.19

0.46

(27)

Accruing TDRs

0.25

0.40

(15)

Nonperforming assets and accruing TDRs

0.44

0.86

(42)

(1)

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

(2)

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

(3)

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

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

September 30, 2021

September 30, 2021

September 30, 

December 31, 

September 30, 

compared to

compared to

2021

2020

2020

December 31, 2020

September 30, 2020

ASSETS

Cash and due from banks

$

18,440

$

16,666

$

17,577

10.6

%

4.9

%

Interest-bearing deposits with other banks

292,412

170,251

138,885

71.8

110.5

Cash and cash equivalents

310,852

186,917

156,462

66.3

98.7

Investment securities available for sale (at fair value)

105,125

139,568

139,349

(24.7)

(24.6)

Investment securities held to maturity

250,501

65,706

20,174

281.2

1,141.7

Equity securities, at fair value

1,384

1,395

1,396

(0.8)

(0.9)

Restricted securities

3,189

3,626

3,626

(12.1)

(12.1)

Loans

1,494,897

1,454,256

1,423,965

2.8

5.0

Less: allowance for credit losses

(15,525)

(13,888)

(12,777)

11.8

(21.5)

Loans, net

1,479,372

1,440,368

1,411,188

2.7

4.8

Premises and equipment, net

27,011

24,924

24,679

8.4

9.4

Goodwill

17,518

17,518

17,518

Other intangible assets, net

1,365

1,719

1,844

(20.6)

(26.0)

Other real estate owned, net

203

38

434.2

Right of use assets, net

5,512

4,795

4,769

15.0

15.6

Other assets

58,742

46,779

47,129

25.6

24.6

Total assets

$

2,260,774

$

1,933,315

$

1,828,172

16.9

23.7

LIABILITIES

Noninterest-bearing deposits

$

554,902

$

509,091

$

465,304

9.0

19.3

Interest-bearing deposits

1,463,163

1,191,614

1,128,817

22.8

29.6

Total deposits

2,018,065

1,700,705

1,594,121

18.7

26.6

Securities sold under retail repurchase agreements

3,501

1,050

1,019

233.4

243.6

Subordinated debt

24,521

24,429

24,399

0.4

0.5

Total borrowings

28,022

25,479

25,418

Lease liabilities

5,686

4,874

4,840

16.7

17.5

Accrued expenses and other liabilities

7,394

7,238

4,912

2.2

50.5

Total liabilities

2,059,167

1,738,296

1,629,291

18.5

26.4

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

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

118

118

122

(3.3)

Additional paid in capital

51,641

52,167

58,090

(1.0)

(11.1)

Retained earnings

149,620

141,205

138,765

6.0

7.8

Accumulated other comprehensive income

228

1,529

1,904

(85.1)

(88.0)

Total stockholders' equity

201,607

195,019

198,881

3.4

1.4

Total liabilities and stockholders' equity

$

2,260,774

$

1,933,315

$

1,828,172

16.9

23.7

Period-end common shares outstanding

11,752

11,783

12,218

(0.3)

(3.8)

Book value per common share

$

17.15

$

16.55

$

16.28

3.6

5.3

 

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)

For the Three Months Ended

For the Nine Months Ended

September 30, 

September 30, 

2021

2020

% Change

2021

2020

% Change

INTEREST INCOME

Interest and fees on loans

$

15,484

$

14,139

9.5

%

$

44,231

$

41,879

5.6

%

Interest on investment securities:

Taxable

1,318

730

80.5

3,343

2,087

60.2

Interest on deposits with other banks

97

33

193.9

199

216

(7.9)

Total interest income

16,899

14,902

13.4

47,773

44,182

8.1

INTEREST EXPENSE

Interest on deposits

949

1,470

(35.4)

3,189

5,085

(37.3)

Interest on short-term borrowings

2

1

100.0

5

4

25.0

Interest on long-term borrowings

359

148

142.6

1,088

261

Total interest expense

1,310

1,619

(19.1)

4,282

5,350

(20.0)

NET INTEREST INCOME

15,589

13,283

17.4

43,491

38,832

12.0

Provision for credit losses

290

1,500

(80.7)

1,365

2,850

(52.1)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

15,299

11,783

29.8

42,126

35,982

17.1

NONINTEREST INCOME

Service charges on deposit accounts

805

647

24.4

2,162

2,057

5.1

Trust and investment fee income

477

381

25.2

1,359

1,119

21.4

Gains on sales and calls of investment securities

2

2

347

Other noninterest income

1,625

1,553

4.6

4,846

4,179

16.0

Total noninterest income

2,909

2,581

12.7

8,369

7,702

8.7

NONINTEREST EXPENSE

Salaries and wages

5,091

4,143

22.9

13,495

10,569

27.7

Employee benefits

1,654

1,489

11.1

4,991

4,746

5.2

Occupancy expense

843

774

8.9

2,427

2,174

11.6

Furniture and equipment expense

449

294

52.7

1,168

858

36.1

Data processing

1,170

1,114

5.0

3,514

3,195

10.0

Directors' fees

147

132

11.4

450

386

16.6

Amortization of intangible assets

107

125

(14.4)

353

407

(13.3)

FDIC insurance premium expense

245

132

85.6

653

347

88.2

Other real estate owned expenses, net

4

6

18

(66.7)

Legal and professional fees

428

447

(4.3)

1,592

1,634

(2.6)

Merger related expenses

538

915

Other noninterest expenses

1,258

1,181

6.5

3,745

3,509

6.7

Total noninterest expense

11,934

9,831

21.4

33,309

27,843

19.6

Income before income taxes

6,274

4,533

38.4

17,186

15,841

8.5

Income tax expense

1,657

1,142

45.1

4,541

3,997

13.6

NET INCOME

$

4,617

$

3,391

36.2

$

12,645

$

11,844

6.8

Weighted average shares outstanding - basic

11,752

12,483

(5.9)

11,750

12,506

(6.0)

Weighted average shares outstanding - diluted

11,752

12,483

(5.9)

11,750

12,509

(6.1)

Basic and diluted net income per common share

$

0.39

$

0.27

44.4

$

1.08

$

0.95

13.7

Dividends paid per common share

0.12

0.12

0.36

0.36

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)

For the Three Months Ended

For the Nine Months Ended

September 30, 

September 30, 

2021

2020

2021

2020

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

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

$

1,487,281

4.14

%

$

1,406,683

4.01

%

$

1,461,083

4.06

%

$

1,348,362

4.16

%

Investment securities

Taxable

334,205

1.58

136,017

2.14

283,104

1.58

124,487

2.24

Interest-bearing deposits

250,019

0.15

127,494

0.10

219,540

0.12

81,125

0.36

Total earning assets

2,071,505

3.24

%

1,670,194

3.56

%

1,963,727

3.26

%

1,553,974

3.81

%

Cash and due from banks

19,453

18,860

18,536

18,302

Other assets

108,989

94,755

107,174

91,642

Allowance for credit losses

(15,499)

(11,865)

(14,802)

(11,042)

Total assets

$

2,184,448

$

1,771,944

$

2,074,635

$

1,652,876

Interest-bearing liabilities

Demand deposits

$

462,950

0.14

%

$

370,922

0.19

%

$

435,678

0.14

%

$

318,083

0.30

%

Money market and savings deposits

644,330

0.18

442,322

0.21

591,959

0.18

426,570

0.29

Certificates of deposit $100,000 or more

136,059

0.71

127,983

1.68

134,080

1.00

129,319

1.78

Other time deposits

142,777

0.68

148,223

1.42

143,832

0.89

149,841

1.52

Interest-bearing deposits

1,386,116

0.27

1,089,450

0.54

1,305,549

0.33

1,023,813

0.66

Securities sold under retail repurchase

   agreements and federal funds purchased

2,718

0.29

1,575

0.25

2,695

0.25

1,613

0.33

Advances from FHLB - long-term

5,255

2.87

Subordinated debt

24,504

5.81

9,859

5.97

24,474

5.94

3,310

5.97

Total interest-bearing liabilities

1,413,338

0.37

%

1,100,884

0.59

%

1,332,718

0.43

%

1,033,991

0.69

%

Noninterest-bearing deposits

557,109

458,622

531,199

410,702

Accrued expenses and other liabilities

13,120

11,359

12,631

10,088

Stockholders' equity

200,881

201,079

198,087

198,095

Total liabilities and stockholders' equity

$

2,184,448

$

1,771,944

$

2,074,635

$

1,652,876

Net interest spread

2.87

%

2.97

%

2.83

%

3.12

%

Net interest margin

2.99

%

3.17

%

2.97

%

3.35

%

(1)

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

(2)

Average loan balances include nonaccrual loans.

(3)

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

 

Shore Bancshares, Inc.

Financial Highlights By Quarter (Unaudited)

(Dollars in thousands, except per share data)

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

3rd Quarter

Q3 2021

Q3 2021

2021

2021

2021

2020

2020

compared to

compared to

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Q3 2020

Q2 2021

Q3 2020

PROFITABILITY FOR THE PERIOD

Taxable-equivalent net interest income

$

15,623

$

14,141

$

13,836

$

13,799

$

13,317

10.5

%

17.3

%

Less: Taxable-equivalent adjustment

34

38

36

34

34

(10.5)

Net interest income

15,589

14,103

13,800

13,765

13,283

10.5

17.4

Provision for credit losses

290

650

425

1,050

1,500

(55.4)

(80.7)

Noninterest income

2,909

2,903

2,557

3,047

2,581

0.2

12.7

Noninterest expense

11,934

10,876

10,499

10,556

9,831

9.7

21.4

Income before income taxes

6,274

5,480

5,433

5,206

4,533

14.5

38.4

Income tax expense

1,657

1,449

1,435

1,320

1,142

14.4

45.1

Net income

$

4,617

$

4,031

$

3,998

$

3,886

$

3,391

14.5

36.2

Return on average assets

0.84

%

0.78

%

0.82

%

0.82

%

0.76

%

6

bp

8

bp

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

0.94

0.86

0.82

0.82

0.76

8

18

Return on average equity

9.12

8.19

8.28

7.82

6.71

93

241

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

11.12

9.89

9.40

8.88

7.63

123

349

Net interest margin

2.99

2.91

3.00

3.08

3.17

8

(18)

Efficiency ratio - GAAP

64.52

63.95

64.19

62.79

61.97

57

255

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

60.92

60.90

63.28

61.91

61.05

2

(13)

PER SHARE DATA

Basic and diluted net income per common share

$

0.39

$

0.34

$

0.34

$

0.32

$

0.27

14.7

%

44.4

%

Dividends paid per common share

0.12

0.12

0.12

0.12

0.12

Book value per common share at period end

17.15

16.91

16.69

16.55

16.28

1.4

5.3

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

15.55

15.29

15.06

14.92

14.69

1.7

5.9

Market value at period end

17.73

16.75

17.02

14.60

10.98

5.9

61.5

Market range:

High

18.00

18.01

18.10

15.12

11.77

(0.1)

52.9

Low

16.35

16.10

12.99

10.25

9.14

1.6

78.9

AVERAGE BALANCE SHEET DATA

Loans

$

1,487,281

$

1,444,684

$

1,450,883

$

1,430,013

$

1,406,683

2.9

%

5.7

%

Investment securities

334,205

286,121

227,816

179,801

136,017

16.8

145.7

Earning assets

2,071,505

1,949,509

1,867,930

1,780,854

1,670,194

6.3

24.0

Assets

2,184,448

2,061,214

1,975,951

1,880,449

1,771,944

6.0

23.3

Deposits

1,943,225

1,822,148

1,742,666

1,646,980

1,548,072

6.6

25.5

Stockholders' equity

200,881

197,532

195,791

197,591

201,079

1.7

(0.1)

CREDIT QUALITY DATA

Net (recoveries) charge-offs

$

(147)

$

(125)

$

$

(61)

$

(187)

(17.6)

%

21.4

%

Nonaccrual loans

$

3,457

$

3,947

$

4,880

$

5,455

$

6,966

(12.4)

(50.4)

Loans 90 days past due and still accruing

748

752

1,188

804

1,373

(0.5)

(45.5)

Other real estate owned

203

203

205

38

434.2

Total nonperforming assets

$

4,408

$

4,902

$

6,273

$

6,259

$

8,377

(10.1)

(47.4)

Accruing troubled debt restructurings (TDRs)

$

5,750

$

6,338

$

6,456

$

6,997

$

7,267

(9.3)

(20.9)

Total nonperforming assets and accruing TDRs

$

10,158

$

11,240

$

12,729

$

13,256

$

15,644

(9.6)

(35.1)

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

8.92

%

9.37

%

9.61

%

10.09

%

10.88

%

(45)

bp

(196)

bp

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

8.15

8.55

8.76

9.18

9.92

(40)

(177)

Annualized net (recoveries) charge-offs to average loans

(0.04)

(0.03)

(0.02)

(0.05)

(1)

1

Allowance for credit losses as a percent of:

Period-end loans (3)

1.04

1.02

0.98

0.95

0.90

2

14

Nonaccrual loans

449.09

382.27

293.30

254.59

183.42

6,682

266

Nonperforming assets

352.20

307.79

228.17

221.89

152.52

4,441

200

Accruing TDRs

270.00

238.06

221.70

198.49

175.82

3,194

94

Nonperforming assets and accruing TDRs

152.84

134.23

112.44

104.77

81.67

1,861

71

As a percent of total loans:

Nonaccrual loans

0.23

0.27

0.33

0.38

0.49

(4)

(26)

Accruing TDRs

0.38

0.43

0.44

0.48

0.51

(5)

(13)

Nonaccrual loans and accruing TDRs

0.62

0.70

0.78

0.86

1.00

(8)

(38)

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

Nonperforming assets

0.29

0.33

0.43

0.43

0.59

(4)

(30)

Nonperforming assets and accruing TDRs

0.68

0.76

0.87

0.91

1.10

(8)

(42)

As a percent of total assets:

Nonaccrual loans

0.15

0.19

0.24

0.28

0.38

(4)

(23)

Nonperforming assets

0.19

0.23

0.31

0.32

0.46

(4)

(27)

Accruing TDRs

0.25

0.30

0.32

0.36

0.40

(5)

(15)

Nonperforming assets and accruing TDRs

0.44

0.53

0.63

0.68

0.86

(9)

(42)

(1)

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

(2)

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

(3)

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

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)

Q3 2021

Q3 2021

compared to

compared to

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Q3 2020

Q2 2021

Q3 2020

INTEREST INCOME

Interest and fees on loans

$

15,484

$

14,381

$

14,366

$

14,541

$

14,139

7.7

%

9.5

%

Interest on investment securities:

Taxable

1,318

1,095

931

910

730

20.4

80.5

Interest on deposits with other banks

97

55

47

44

33

76.4

193.9

Total interest income

16,899

15,531

15,344

15,495

14,902

8.8

13.4

INTEREST EXPENSE

Interest on deposits

949

1,056

1,184

1,355

1,470

(10.1)

(35.4)

Interest on short-term borrowings

2

2

1

1

1

100.0

Interest on long-term borrowings

359

370

359

374

148

(3.0)

142.6

Total interest expense

1,310

1,428

1,544

1,730

1,619

(8.3)

(19.1)

NET INTEREST INCOME

15,589

14,103

13,800

13,765

13,283

10.5

17.4

Provision for credit losses

290

650

425

1,050

1,500

(55.4)

(80.7)

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

15,299

13,453

13,375

12,715

11,783

13.7

29.8

NONINTEREST INCOME

Service charges on deposit accounts

805

683

674

782

647

17.9

24.4

Trust and investment fee income

477

475

407

439

381

0.4

25.2

Gains on sales and calls of investment securities

2

Other noninterest income

1,625

1,745

1,476

1,826

1,553

(6.9)

4.6

Total noninterest income

2,909

2,903

2,557

3,047

2,581

0.2

12.7

NONINTEREST EXPENSE

Salaries and wages

5,091

4,262

4,142

4,366

4,143

19.5

22.9

Employee benefits

1,654

1,493

1,844

1,715

1,489

10.8

11.1

Occupancy expense

843

770

814

745

774

9.5

8.9

Furniture and equipment expense

449

412

307

366

294

9.0

52.7

Data processing

1,170

1,217

1,127

1,093

1,114

(3.9)

5.0

Directors' fees

147

154

149

118

132

(4.5)

11.4

Amortization of intangible assets

107

120

126

126

125

(10.8)

(14.4)

FDIC insurance premium expense

245

223

185

138

132

9.9

85.6

Other real estate owned expenses, net

4

1

1

38

300.0

Legal and professional fees

428

648

516

662

447

(34.0)

(4.3)

Merger related expenses

538

377

42.7

Other noninterest expenses

1,258

1,199

1,288

1,189

1,181

4.9

6.5

Total noninterest expense

11,934

10,876

10,499

10,556

9,831

9.7

21.4

Income before income taxes

6,274

5,480

5,433

5,206

4,533

14.5

38.4

Income tax expense

1,657

1,449

1,435

1,320

1,142

14.4

45.1

NET INCOME

$

4,617

$

4,031

$

3,998

$

3,886

$

3,391

14.5

36.2

Weighted average shares outstanding - basic

11,752

11,752

11,745

12,004

12,483

(5.9)

Weighted average shares outstanding - diluted

11,752

11,754

11,747

12,005

12,483

(0.0)

(5.9)

Basic and diluted net income per common share

$

0.39

$

0.34

$

0.34

$

0.32

$

0.27

14.7

44.4

Dividends paid per common share

0.12

0.12

0.12

0.12

0.12

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter (Unaudited)

(Dollars in thousands)

Average balance

Q3 2021

Q3 2021

compared to

compared to

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Q3 2020

Q2 2021

Q3 2020

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

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

$

1,487,281

4.14

%

$

1,444,684

4.00

%

$

1,450,883

4.03

%

$

1,430,013

4.05

%

$

1,406,683

4.01

%

2.9

%

5.7

%

Investment securities

Taxable

334,205

1.58

286,121

1.53

227,816

1.63

179,801

2.02

136,017

2.14

16.8

145.7

Interest-bearing deposits

250,019

0.15

218,704

0.10

189,231

0.10

171,040

0.10

127,494

0.10

14.3

96.1

Total earning assets

2,071,505

3.24

%

1,949,509

3.20

%

1,867,930

3.34

%

1,780,854

3.47

%

1,670,194

3.56

%

6.3

24.0

Cash and due from banks

19,453

16,908

19,245

17,268

18,860

15.1

3.1

Other assets

108,989

109,457

103,010

95,684

94,755

(0.4)

15.0

Allowance for credit losses

(15,499)

(14,660)

(14,234)

(13,357)

(11,865)

5.7

30.6

Total assets

$

2,184,448

$

2,061,214

$

1,975,951

$

1,880,449

$

1,771,944

6.0

23.3

Interest-bearing liabilities

Demand deposits

$

462,950

0.14

%

$

405,473

0.13

%

$

438,340

0.14

%

$

420,582

0.18

%

$

370,922

0.19

%

14.2

24.8

Money market and savings deposits

644,330

0.18

605,202

0.17

510,881

0.18

459,237

0.20

442,322

0.21

6.5

45.7

Certificates of deposit $100,000 or more

136,059

0.71

135,376

1.04

130,745

1.26

128,642

1.45

127,983

1.68

0.5

6.3

Other time deposits

142,777

0.68

143,821

0.90

144,919

1.10

145,795

1.27

148,223

1.42

(0.7)

(3.7)

Interest-bearing deposits

1,386,116

0.27

1,289,872

0.33

1,224,885

0.39

1,154,256

0.47

1,089,450

0.54

7.5

27.2

Securities sold under retail repurchase agreements

    and federal funds purchased

2,718

0.29

3,123

0.26

2,238

0.18

1,101

0.36

1,575

0.25

(13.0)

72.6

Subordinated debt

24,504

5.81

24,474

6.06

24,443

5.96

24,420

6.09

9,859

5.97

0.1

148.5

Total interest-bearing liabilities

1,413,338

0.37

%

1,317,469

0.43

%

1,251,566

0.50

%

1,179,777

0.58

%

1,100,884

0.59

%

7.3

28.4

Noninterest-bearing deposits

557,109

532,276

517,781

492,724

458,622

4.7

21.5

Accrued expenses and other liabilities

13,120

13,937

10,813

10,357

11,359

(5.9)

15.5

Stockholders' equity

200,881

197,532

195,791

197,591

201,079

1.7

(0.1)

Total liabilities and stockholders' equity

$

2,184,448

$

2,061,214

$

1,975,951

$

1,880,449

$

1,771,944

6.0

23.3

Net interest spread

2.87

%

2.77

%

2.84

%

2.89

%

2.97

%

Net interest margin

2.99

%

2.91

%

3.00

%

3.08

%

3.17

%

(1)

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

(2)

Average loan balances include nonaccrual loans.

(3)

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

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data)

YTD

YTD

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Q3 2020

9/30/2021

9/30/2020

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

Net Income

$

4,617

$

4,031

$

3,998

$

3,886

$

3,391

$

12,645

$

11,844

Net Income - annualized (A)

$

18,317

$

16,168

$

16,214

$

15,460

$

13,490

$

16,906

$

15,821

Net income, excluding net amortization of intangible assets

    and merger releated expenses

$

5,098

$

4,402

$

4,092

$

3,980

$

3,484

$

13,591

$

12,148

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

$

20,226

$

17,656

$

16,595

$

15,833

$

13,860

$

18,171

$

16,227

Average stockholders' equity (C)

$

200,881

$

197,532

$

195,791

$

197,591

$

201,079

$

198,087

$

198,095

Less:  Average goodwill and other intangible assets

(18,942)

(19,053)

(19,178)

(19,304)

(19,430)

(19,057)

(19,564)

Average tangible equity (D)

$

181,939

$

178,479

$

176,613

$

178,287

$

181,649

$

179,030

$

178,531

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

9.12

%

8.19

%

8.28

%

7.82

%

6.71

%

8.53

%

7.99

%

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

11.12

%

9.89

%

9.40

%

8.88

%

7.63

%

10.15

%

9.09

%

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

Noninterest expense (E)

$

11,934

$

10,876

$

10,499

$

10,556

$

9,831

$

33,309

$

27,843

Less:  Amortization of intangible assets

(107)

(120)

(126)

(126)

(125)

(353)

(407)

           Merger Expenses

(538)

(377)

(915)

Adjusted noninterest expense (F)

$

11,289

$

10,379

$

10,373

$

10,430

$

9,706

$

32,041

$

27,436

Net interest income (G)

15,589

14,103

13,800

13,765

13,283

43,491

38,832

Add:  Taxable-equivalent adjustment

34

38

36

34

34

108

107

Taxable-equivalent net interest income (H)

$

15,623

$

14,141

$

13,836

$

13,799

$

13,317

$

43,599

$

38,939

Noninterest income (I)

$

2,909

$

2,903

$

2,557

$

3,047

$

2,581

$

8,369

7,702

Less:  Investment securities (gains)

(2)

(2)

(347)

Adjusted noninterest income (J)

$

2,907

$

2,903

$

2,557

$

3,047

$

2,581

$

8,367

$

7,355

Efficiency ratio (GAAP)  (E)/(G)+(I)

64.52

%

63.95

%

64.19

%

62.79

%

61.97

%

64.23

%

59.83

%

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

60.92

%

60.90

%

63.28

%

61.91

%

61.05

%

61.66

%

59.26

%

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

Stockholders' equity (L)

$

201,607

$

198,682

$

196,104

$

195,019

$

198,881

Less:  Goodwill and other intangible assets

(18,883)

(18,991)

(19,111)

(19,237)

(19,362)

Tangible equity (M)

$

182,724

$

179,691

$

176,993

$

175,782

$

179,519

Shares outstanding (N)

11,752

11,752

11,752

11,783

12,218

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

$

17.15

$

16.91

$

16.69

$

16.55

$

16.28

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

$

15.55

$

15.29

$

15.06

$

14.92

$

14.69

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

Stockholders' equity (O)

$

201,607

$

198,682

$

196,104

$

195,019

$

198,881

Less:  Goodwill and other intangible assets

(18,883)

(18,991)

(19,111)

(19,237)

(19,362)

Tangible equity (P)

$

182,724

$

179,691

$

176,993

$

175,782

$

179,519

Assets (Q)

$

2,260,774

$

2,120,260

$

2,039,631

$

1,933,315

$

1,828,172

Less:  Goodwill and other intangible assets

(18,883)

(18,991)

(19,111)

(19,237)

(19,362)

Tangible assets (R)

$

2,241,891

$

2,101,269

$

2,020,520

$

1,914,078

$

1,808,810

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

8.92

%

9.37

%

9.61

%

10.09

%

10.88

%

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

8.15

%

8.55

%

8.76

%

9.18

%

9.92

%

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

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

 

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

SOURCE Shore Bancshares, Inc.



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, Definitive Agreement