Shore Bancshares Reports Third Quarter and Nine-Month Results

October 22, 2015 4:15 PM EDT

EASTON, Md., Oct. 22, 2015 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported net income of $1.909 million or $0.15 per diluted common share for the third quarter of 2015, compared to net income of $1.627 million or $0.13 per diluted common share for the second quarter of 2015, and net income of $1.262 million or $0.10 per diluted common share for the third quarter of 2014.  The Company reported net income of $4.9 million or $0.39 per diluted common share for the first nine months of 2015, compared to net income of $3.8 million or $0.37 per diluted common share for the first nine months of 2014.

When comparing the third quarter of 2015 to the second quarter of 2015, the primary reasons for the improved results were increases in net interest income and noninterest income of $327 thousand and $117 thousand, respectively, coupled with a decrease in provision for credit losses of $130 thousand.   When comparing the third quarter of 2015 to the third quarter of 2014, improved results were due to an increase in net interest income of $374 thousand, followed by decreases in both the provision for credit losses and noninterest expense of $365 thousand and $423 thousand, respectively.  When comparing the first nine months of 2015 to the first nine months of 2014, improved earnings were due to an increase in net interest income of $826 thousand and a decline in the provision for credit losses of $1.1 million.  Noninterest expense decreased $1.4 million, which almost entirely offset by a decline in noninterest income of $1.5 million primarily due to the sale of Tri-State General Insurance Agency, LTD ("Tri-State") late in the second quarter of 2014.  

"We are pleased to report a third consecutive quarter of improved earnings as well as the first dividend paid to stockholders since 2012," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer.  "Our strong core deposits have allowed us to fund healthy loan growth in 2015, providing quarterly and year to date increases in net interest income.  As the loan portfolio continues to grow, we have placed a high priority on attaining new customer deposits and relationships."  

Balance Sheet ReviewTotal assets were $1.118 billion at September 30, 2015, a $17.4 million, or 1.6%, increase when compared to $1.100 billion at the end of 2014.  The increase in total assets was primarily the result of an increase in gross loans of $66.3 million or 12% annualized loan growth for the period, which was funded by decreases in cash, interest-bearing deposits with other banks, and investment securities of $6.8 million, $27.1 million, and $16.1 million, respectively.  

Total deposits at September 30, 2015 increased $10.4 million, or 1.1%, when compared to December 31, 2014.  The increase in total deposits was mainly due to an increase in noninterest-bearing deposits of $27.1 million, partially offset by a decline in interest-bearing demand deposits of $16.7 million.  Total stockholders' equity increased $5.4 million, or 3.9%, when compared to the end of 2014.  At September 30, 2015, the ratio of total equity to total assets was 13.05% and the ratio of total tangible equity to total tangible assets was 12.02%, higher than the 12.77% and 11.70%, respectively, at December 31, 2014.

Total assets at September 30, 2015 increased $21.5 million, or 2.0%, when compared to total assets at September 30, 2014.  The increase in total assets was primarily due to an increase in gross loans of $72.0 million, or 10.2%.  The increase was offset by decreases in cash, interest-bearing deposits with other banks, and investment securities available for sale of $9.5 million, $37.7 million, and $2.8 million, respectively, which were used to fund the loan growth.  Total deposits increased $18.8 million, or 2.0%, when compared to September 30, 2014.  The increase in total deposits was mainly due to an increase in non-interest bearing deposits of $30.7 million, money market and savings deposits of $20.0 million, and interest-bearing checking of $6.0 million, offset by a decrease in time deposits of $38.0 million.  Total stockholders' equity increased $7.2 million, or 2.0%, when compared to September 30, 2014. 

Review of Quarterly Financial Results Net interest income was $9.0 million for the third quarter of 2015, compared to $8.7 million for the second quarter of 2015 and $8.6 million for the third quarter of 2014. The increase in net interest income when compared to the second quarter of 2015 and the third quarter of 2014 was primarily due to higher volumes on loans coupled with lower rates paid on interest-bearing deposits. The increased volume on loans offset the downward repricing on loan renewals having a negative impact on yields. These factors allowed the Company's net interest margin to remain flat at 3.43% for both the third and second quarter of 2015, and improve compared to 3.38% for the third quarter of 2014.

The provision for credit losses was $410 thousand for the three months ended September 30, 2015.  The comparable amounts were $540 thousand and $775 thousand for the three months ended June 30, 2015 and September 30, 2014, respectively.  The lower level of provision for credit losses when comparing the third quarter of 2015 to the second quarter of 2015 was primarily due to declines in nonaccrual loans and net charge-offs.  The lower level of provision for credit losses when comparing the third quarter of 2015 to the third quarter of 2014 was primarily due to declines in net charge-offs.  Net charge-offs were $229 thousand for the third quarter of 2015, $421 thousand for the second quarter of 2015 and $1.2 million for the third quarter of 2014.  The ratio of annualized net charge-offs to average loans was 0.12% for the third quarter of 2015, 0.23% for the second quarter of 2015 and .70% for the third quarter of 2014.  The ratio of the allowance for credit losses to period-end loans was 1.04% at September 30, 2015, lower than 1.07% at June 30, 2015 and 1.22% at September 30, 2014, which reflects loan growth and lower provisioning due to management's assessment of the improved credit quality in the loan portfolio. 

At September 30, 2015, nonperforming assets were $16.0 million, a decrease of $500 thousand, or 3.1%, when compared to June 30, 2015.  Additionally, accruing troubled debt restructurings ("TDRs") decreased $1.9 million, or 10.5% compared to June 30, 2015.  When comparing September 30, 2015 to September 30, 2014, nonperforming assets decreased $1.5 million, or 8.5%, and accruing TDRs decreased $8.8 million, or 34.9%.  The positive trend in nonperforming assets and TDRs when comparing September 30, 2015 to September 30, 2014 resulted from the Company's continued workout efforts and modest improvement in economic conditions in the Company's market area.  The ratio of nonperforming assets to total assets was 1.43%, 1.53% and 1.60% at September 30, 2015, June 30, 2015 and September 30, 2014, respectively.  In addition, the ratio of accruing TDRs to total assets at September 30, 2015 was 1.47%, compared to 1.69% at June 30, 2015 and 2.30% at September 30, 2014.

Total noninterest income for the third quarter of 2015 increased $117 thousand, or 3.1%, when compared to the second quarter of 2015 and decreased $89 thousand, or 2.2%, when compared to the third quarter of 2014.  The increase from the second quarter of 2015 was primarily due to increases in service charges on deposit accounts and insurance agency commissions, offset by decreases in trust and fee income and in income from an insurance agency investment.  The decrease from the third quarter of 2014 was due to lower insurance agency commissions and trust and investment fees.  The third quarter of 2015 compared to the third quarter of 2014 experienced a significant increase of $151 thousand in service charges on deposit accounts in the 2015 period due to an initiative to raise bank fees beginning in the third quarter of 2014.

Total noninterest expense for the third quarter of 2015 increased $96 thousand, or 1.0%, when compared to the second quarter of 2015 and decreased $423 thousand, or 4.3%, when compared to the third quarter of 2014.  The slight increase in noninterest expenses from the second quarter of 2015 was primarily due to higher salaries and wages due to an additional payroll day, legal and professional fees and customer related expenses, partially offset by lower FDIC insurance premiums and write-downs of other real estate owned.  The decrease in noninterest expenses from the third quarter of 2015 compared to the third quarter of 2014 was primarily due to a decline in salaries and wages, lower FDIC insurance assessments and lower costs associated with customer collections and real estate expenses on other real estate owned property.

Review of Nine-Month Financial ResultsNet interest income for the first nine months of 2015 was $26.2 million, an increase of 3.3% when compared to the first nine months of 2014.  The increase was primarily due to significant growth of average loans of approximately $28.1 million and the decline in average interest-bearing deposits of $18.7 million.  The decrease in the average yield on loans and the increase in average earning assets in the 2015 period compared to the 2014 period resulted in a slight decrease in the net interest margin from 3.46% to 3.43%.    

The provisions for credit losses for the nine months ended September 30, 2015 and 2014 were $1.6 million and $2.7 million, respectively, while net charge-offs were $1.2 million and $4.8 million, respectively.  The ratio of year-to-date annualized net charge-offs to average loans was 0.22% for the first nine months of 2015 and 0.91% for the first nine months of 2014.

Total noninterest income for the nine months ended September 30, 2015 decreased $1.5 million, or 11.5%, when compared to the same period in 2014, primarily due to the sale of Tri-State late in the second quarter of 2014.  Tri-State attributed $2.1 million in insurance agency commissions and fees in 2014, along with a $114 thousand gain on sale.  The loss of Tri-State income in the 2015 period was partially, offset by increases in retail insurance commissions of $428 thousand and service charges on deposit accounts and other loan fees of $490 thousand contributed to the net decline.

Total noninterest expense for the nine months ended September 30, 2015 decreased $1.5 million, or 4.9%, when compared to the same period in 2014.  The decrease was primarily due to declines in wholesale insurance agency expenses related to Tri-State of $906 thousand, FDIC insurance premiums of $301 thousand and write-downs of other real estate owned of $378 thousand.  Salaries and employee benefits also declined $242 thousand more than offset by increases in legal and professional fees of $504 thousand.   

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 two Maryland chartered commercial banks, The Talbot Bank of Easton, Maryland, and CNB; one retail insurance producer firm, The Avon-Dixon Agency, LLC, with two specialty lines, Elliot Wilson Insurance (Trucking), and Jack Martin and Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC. Shore Bancshares, Inc. engages in the trust services business through the trust department at CNB under the name "Wye Financial & Trust". Additional information is available at www.shorebancshares.com.

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

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

 

Shore Bancshares, Inc.

Page 5 of 12

Financial Highlights

(Dollars in thousands, except per share data)

   For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2015

2014

 Change

2015

2014

 Change

PROFITABILITY FOR THE PERIOD

     Net interest income

$            9,010

$             8,636

4.3

%

$       26,232

$       25,406

3.3

%

     Provision for credit losses

410

775

(47.1)

1,600

2,700

(40.7)

     Noninterest income

3,905

3,994

(2.2)

11,778

13,310

(11.5)

     Noninterest expense

9,396

9,819

(4.3)

28,400

29,851

(4.9)

     Income before income taxes

3,109

2,036

52.7

8,010

6,165

29.9

     Income tax expense 

1,200

774

55.0

3,065

2,340

31.0

     Net income 

$            1,909

$             1,262

51.3

$         4,945

$         3,825

29.3

     Return on average assets 

0.68

%

0.46

%

22

bp

0.60

%

0.48

%

12

bp

     Return on average equity 

5.23

3.61

162

4.61

4.26

35

     Return on average tangible equity (1)

5.81

4.06

175

5.14

4.98

16

     Net interest margin

3.43

3.38

5

3.43

3.46

(3)

     Efficiency ratio - GAAP 

72.66

77.60

(494)

74.61

76.97

(236)

     Efficiency ratio - Non-GAAP (1)

72.39

77.33

(494)

74.34

76.76

(242)

PER SHARE DATA

     Basic net income per common share

$              0.15

$               0.10

50.0

%

$           0.39

$           0.37

5.4

%

     Diluted net income per common share

0.15

0.10

50.0

0.39

0.37

5.4

     Dividends paid per common share

0.02

-

100.0

0.02

-

100.0

     Book value per common share at period end

11.55

10.99

5.1

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

10.51

9.94

5.7

     Market value at period end

9.72

9.00

8.0

     Market range:

       High

9.72

9.03

7.6

9.94

10.49

(5.2)

       Low

9.37

8.96

4.6

8.51

8.57

(0.7)

AVERAGE BALANCE SHEET DATA

     Loans

$       763,306

$        705,637

8.2

%

$     735,474

$     707,347

4.0

%

     Investment securities

230,222

221,537

3.9

238,684

187,126

27.6

     Earning assets

1,044,230

1,015,767

2.8

1,024,744

984,397

4.1

     Assets

1,111,361

1,093,103

1.7

1,094,962

1,062,266

3.1

     Deposits

953,826

940,312

1.4

939,387

926,421

1.4

     Stockholders' equity

144,897

138,615

4.5

143,360

120,180

19.3

CREDIT QUALITY DATA AT PERIOD END

     Net charge-offs

$               229

$             1,245

(81.6)

%

$         1,197

$         4,819

(75.2)

%

     Nonaccrual loans 

$          13,143

$          12,718

3.3

     Loans 90 days past due and still accruing

4

-

100.0

     Other real estate owned

2,884

4,799

(39.9)

     Total nonperforming assets 

16,031

17,517

(8.5)

     Accruing troubled debt restructurings (TDRs) 

16,431

25,246

(34.9)

     Total nonperforming assets and accruing TDRs 

$          32,462

$          42,763

(24.1)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

13.05

%

12.65

%

40

bp

     Period-end tangible equity to tangible assets (1)

12.02

11.58

44

     Annualized net charge-offs to average loans

0.12

0.70

(58)

0.22

%

0.91

%

(69)

bp

     Allowance for credit losses as a percent of:

     Period-end loans

1.04

1.22

(18)

     Nonaccrual loans 

61.61

67.67

(606)

     Nonperforming assets 

50.51

49.13

138

     Accruing TDRs 

49.28

34.09

1,519

     Nonperforming assets and accruing TDRs 

24.95

20.12

483

     As a percent of total loans:

     Nonaccrual loans 

1.69

1.80

(11)

     Accruing TDRs  

2.11

3.58

(147)

     Nonaccrual loans and accruing TDRs 

3.80

5.38

(158)

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

     Nonperforming assets

2.06

2.47

(41)

     Nonperforming assets and accruing TDRs 

4.16

6.02

(186)

     As a percent of total assets:

     Nonaccrual loans 

1.18

1.16

2

     Nonperforming assets 

1.43

1.60

(17)

     Accruing TDRs 

1.47

2.30

(83)

     Nonperforming assets and accruing TDRs 

2.90

3.90

(100)

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

 

 

 

Shore Bancshares, Inc.

Page 6 of 12

Consolidated Balance Sheets

(In thousands, except per share data)

September 30, 2015

September 30, 2015

September 30,

December 31,

September 30,

compared to

compared to

2015

2014

2014

December 31, 2014

September 30, 2014

ASSETS

    Cash and due from banks

$            17,401

$          24,211

$            26,879

(28.1)

%

(35.3)

%

    Interest-bearing deposits with other banks

41,345

68,460

79,045

(39.6)

(47.7)

    Federal funds sold

7,430

3,552

3,715

109.2

100.0

    Investment securities available for sale (at fair value)

220,434

236,108

223,273

(6.6)

(1.3)

    Investment securities held to maturity 

4,192

4,630

4,732

(9.5)

(11.4)

    Loans

777,062

710,746

705,042

9.3

10.2

    Less: allowance for credit losses

(8,098)

(7,695)

(8,606)

5.2

(5.9)

    Loans, net

768,964

703,051

696,436

9.4

10.4

    Premises and equipment, net

16,958

16,275

15,229

4.2

11.4

    Goodwill

11,931

11,931

11,931

-

-

    Other intangible assets, net

1,231

1,331

1,364

(7.5)

(9.8)

    Other real estate owned, net

2,884

3,691

4,799

(21.9)

(39.9)

    Other assets

25,043

27,162

28,882

(7.8)

(13.3)

                         Total assets

$      1,117,813

$    1,100,402

$       1,096,285

1.6

2.0

LIABILITIES

    Noninterest-bearing deposits

$          220,945

$        193,814

$          190,197

14.0

16.2

    Interest-bearing deposits

738,489

755,190

750,455

(2.2)

(1.6)

                Total deposits

959,434

949,004

940,652

1.1

2.0

    Short-term borrowings

6,480

4,808

10,755

34.8

(39.7)

    Accrued expenses and other liabilities

6,012

6,121

6,204

(1.8)

(3.1)

                          Total liabilities

971,926

959,933

957,611

1.2

1.5

STOCKHOLDERS' EQUITY

    Common stock, par value $0.01; authorized  

       35,000,000 shares

126

126

126

-

-

    Additional paid in capital

63,767

63,533

63,524

0.4

0.4

    Retained earnings

81,187

76,494

75,269

6.1

7.9

    Accumulated other comprehensive income (loss)

807

316

(245)

155.4

429.4

                          Total stockholders' equity

145,887

140,469

138,674

3.9

5.2

                          Total liabilities and stockholders' equity

$      1,117,813

$    1,100,402

$       1,096,285

1.6

2.0

Period-end common shares outstanding

12,630

12,618

12,615

0.1

0.1

Book value per common share

$              11.55

$            11.13

$              10.99

3.8

5.1

 

 

 

Shore Bancshares, Inc.

Page 7 of 12

Consolidated Statements of Operations

(In thousands, except per share data)

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2015

2014

% Change

2015

2014

% Change

INTEREST INCOME

    Interest and fees on loans 

$      8,912

$      8,788

1.4

%

$    25,984

$    26,475

(1.9)

%

    Interest and dividends on investment securities:

        Taxable

892

850

4.9

2,748

2,040

34.7

        Tax-exempt 

2

3

(33.3)

8

9

(11.1)

    Interest on federal funds sold

1

1

-

2

1

100.0

    Interest on deposits with other banks

30

44

(31.8)

82

139

(41.0)

                   Total interest income

9,837

9,686

1.6

28,824

28,664

0.6

INTEREST EXPENSE

    Interest on deposits

824

1,046

(21.2)

2,581

3,244

(20.4)

    Interest on short-term borrowings

3

4

(25.0)

11

14

(21.4)

                   Total interest expense

827

1,050

(21.2)

2,592

3,258

(20.4)

NET INTEREST INCOME

9,010

8,636

4.3

26,232

25,406

3.3

Provision for credit losses

410

775

(47.1)

1,600

2,700

(40.7)

NET INTEREST INCOME AFTER PROVISION 

  FOR CREDIT LOSSES

8,600

7,861

9.4

24,632

22,706

8.5

NONINTEREST INCOME

    Service charges on deposit accounts

769

618

24.4

2,061

1,778

15.9

    Trust and investment fee income

360

496

(27.4)

1,279

1,382

(7.5)

    Insurance agency commissions

2,107

2,176

(3.2)

6,514

7,789

(16.4)

    Other noninterest income

669

704

(5.0)

1,924

2,361

(18.5)

                      Total noninterest income

3,905

3,994

(2.2)

11,778

13,310

(11.5)

NONINTEREST EXPENSE

    Salaries and wages

4,468

4,689

(4.7)

13,174

13,295

(0.9)

    Employee benefits

935

934

0.1

3,015

3,136

(3.9)

    Occupancy expense 

600

565

6.2

1,837

1,769

3.8

    Furniture and equipment expense

223

225

(0.9)

711

741

(4.0)

    Data processing

800

741

8.0

2,451

2,240

9.4

    Directors' fees

117

131

(10.7)

356

375

(5.1)

    Amortization of intangible assets

34

34

-

100

168

(40.5)

    Insurance agency commissions expense

-

-

-

-

906

(100.0)

    FDIC insurance premium expense

243

399

(39.1)

933

1,234

(24.4)

    Write-downs of other real estate owned

7

290

(97.6)

88

466

(81.1)

    Other noninterest expenses

1,969

1,811

8.7

5,735

5,521

3.9

                      Total noninterest expense

9,396

9,819

(4.3)

28,400

29,851

(4.9)

Income before income taxes

3,109

2,036

52.7

8,010

6,165

29.9

Income tax expense 

1,200

774

55.0

3,065

2,340

31.0

NET INCOME 

$      1,909

$      1,262

51.3

$      4,945

$      3,825

29.3

Weighted average shares outstanding - basic

12,630

12,615

0.1

12,627

10,381

21.6

Weighted average shares outstanding - diluted

12,640

12,625

0.1

12,637

10,393

21.6

Basic net income per common share

$        0.15

$        0.10

50.0

$        0.39

$        0.37

5.4

Diluted net income per common share

0.15

0.10

50.0

0.39

0.37

5.4

Dividends paid per common share

0.02

-

-

0.02

-

-

 

 

 

Shore Bancshares, Inc.

Page 8 of 12

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2015

2014

2015

2014

Average 

Yield/

Average 

Yield/

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

balance

rate

balance

rate

Earning assets

  Loans 

$     763,306

4.64

%

$     705,637

4.95

%

$     735,474

4.73

%

$     707,347

5.02

%

  Investment securities

   Taxable

229,979

1.55

221,105

1.54

238,316

1.54

186,694

1.46

   Tax-exempt

243

5.01

432

4.19

368

4.39

432

4.20

  Federal funds sold

2,341

0.10

1,378

0.06

2,689

0.09

1,519

0.05

  Interest-bearing deposits

48,361

0.25

87,215

0.20

47,897

0.23

88,405

0.21

    Total earning assets

1,044,230

3.74

%

1,015,767

3.79

%

1,024,744

3.77

%

984,397

3.90

%

Cash and due from banks

17,434

24,445

19,128

22,516

Other assets

57,891

61,989

59,172

65,154

Allowance for credit losses

(8,194)

(9,098)

(8,082)

(9,801)

Total assets

$ 1,111,361

$ 1,093,103

$ 1,094,962

$ 1,062,266

Interest-bearing liabilities

  Demand deposits

$     184,471

0.13

%

$     183,094

0.14

%

$     177,633

0.13

%

$     176,000

0.14

%

  Money market and savings deposits 

242,830

0.14

225,670

0.12

239,605

0.14

222,979

0.12

  Certificates of deposit $100,000 or more

148,617

0.92

166,806

1.11

152,389

0.96

172,422

1.12

  Other time deposits

163,224

0.82

179,533

0.98

166,338

0.86

183,259

1.03

    Interest-bearing deposits

739,142

0.44

755,103

0.55

735,965

0.47

754,660

0.57

  Short-term borrowings

6,501

0.24

7,946

0.21

6,235

0.25

8,636

0.22

    Total interest-bearing liabilities

745,643

0.44

%

763,049

0.55

%

742,200

0.47

%

763,296

0.57

%

Noninterest-bearing deposits

214,684

185,209

203,422

171,761

Accrued expenses and other liabilities

6,137

6,230

5,980

7,029

Stockholders' equity

144,897

138,615

143,360

120,180

Total liabilities and stockholders' equity

$ 1,111,361

$ 1,093,103

$ 1,094,962

$ 1,062,266

Net interest spread

3.30

%

3.24

%

3.30

%

3.33

%

Net interest margin

3.43

%

3.38

%

3.43

%

3.46

%

 

 

 

Shore Bancshares, Inc.

Page 9 of 12

Financial Highlights By Quarter

(Dollars in thousands, except per share data)

3rd quarter

2nd quarter

1st quarter

4th quarter

3rd quarter

3Q 15

3Q 15

2015

2015

2015

2014

2014

compared to

compared to

(3Q 15)

(2Q 15)

(1Q 15)

(4Q 14)

(3Q 14)

2Q 15

3Q 14

PROFITABILITY FOR THE PERIOD

     Taxable-equivalent net interest income

$             9,027

$            8,701

$            8,560

$            8,659

$              8,659

3.7

%

4.2

%

     Less:  Taxable-equivalent adjustment

17

18

21

23

23

(5.6)

(26.1)

     Net interest income

9,010

8,683

8,539

8,636

8,636

3.8

4.3

     Provision for credit losses

410

540

650

650

775

(24.1)

(47.1)

     Noninterest income

3,905

3,788

4,085

3,471

3,994

3.1

(2.2)

     Noninterest expense

9,396

9,300

9,704

9,510

9,819

1.0

(4.3)

     Income before income taxes

3,109

2,631

2,270

1,947

2,036

18.2

52.7

     Income tax expense 

1,200

1,004

861

721

774

19.5

55.0

     Net income

$             1,909

$            1,627

$            1,409

$            1,226

$              1,262

17.3

51.3

     Return on average assets 

0.68

%

0.60

%

0.53

%

0.44

%

0.46

%

8

bp

22

bp

     Return on average equity 

5.23

4.56

4.03

3.48

3.61

67

162

     Return on average tangible equity (1)

5.81

5.08

4.50

3.91

4.06

73

175

     Net interest margin

3.43

3.43

3.43

3.35

3.38

-

5

     Efficiency ratio - GAAP 

72.66

74.47

76.74

78.40

77.60

(181)

(494)

     Efficiency ratio - Non-GAAP (1)

72.39

74.20

76.48

78.28

77.33

(181)

(494)

PER SHARE DATA

     Basic net income per common share

$               0.15

$              0.13

$              0.11

$              0.10

$                0.10

15.4

%

50.0

%

     Diluted net income per common share

0.15

0.13

0.11

0.10

0.10

15.4

50.0

     Dividends paid per common share

0.02

-

-

-

-

100.0

100.0

     Book value per common share at period end

11.55

11.35

11.31

11.13

10.99

1.8

5.1

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

10.51

10.31

10.26

10.08

9.94

1.9

5.7

     Market value at period end

9.72

9.43

9.18

9.34

9.00

3.1

8.0

     Market range:

        High

9.72

9.55

9.30

9.34

9.03

1.8

7.6

        Low

9.37

9.43

9.03

9.34

8.96

(0.6)

4.6

AVERAGE BALANCE SHEET DATA

     Loans

$        763,306

$       727,800

$       714,780

$       707,484

$          705,637

4.9

%

8.2

%

     Investment securities

230,222

241,684

244,300

232,803

221,537

(4.7)

3.9

     Earning assets

1,044,230

1,016,172

1,013,490

1,026,061

1,015,767

2.8

2.8

     Assets

1,111,361

1,085,857

1,087,401

1,103,355

1,093,103

2.3

1.7

     Deposits

953,826

931,637

932,460

950,720

940,312

2.4

1.4

     Stockholders' equity

144,897

143,266

141,884

139,676

138,615

1.1

4.5

CREDIT QUALITY DATA AT PERIOD END

     Net charge-offs

$                229

$               421

$               547

$            1,561

$              1,245

(45.6)

%

(81.6)

%

     Nonaccrual loans 

$           13,143

$          14,009

$          12,913

$          13,467

$            12,718

(6.2)

3.3

     Loans 90 days past due and still accruing

4

35

36

87

-

(88.6)

100.0

     Other real estate owned

2,884

2,498

3,469

3,691

4,799

15.5

(39.9)

     Total nonperforming assets 

$           16,031

$          16,542

$          16,418

$          17,245

$            17,517

(3.1)

(8.5)

     Accruing troubled debt restructurings (TDRs) 

$           16,431

$          18,353

$          16,644

$          16,674

$            25,246

(10.5)

(34.9)

     Total nonperforming assets and accruing TDRs 

$           32,462

$          34,895

$          33,062

$          33,919

$            42,763

(7.0)

(24.1)

-

-

-

-

-

-

-

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

13.05

%

13.22

%

13.05

%

12.77

%

12.65

%

(17)

bp

40

bp

     Period-end tangible equity to tangible assets (1)

12.02

12.16

11.98

11.70

11.58

(14)

44

     Annualized net charge-offs to average loans

0.12

0.23

0.31

0.88

0.70

(11)

(58)

     Allowance for credit losses as a percent of:

     Period-end loans      

1.04

1.07

1.08

1.08

1.22

(3)

(18)

     Nonaccrual loans 

61.61

56.51

60.39

57.14

67.67

511

(606)

     Nonperforming assets 

50.51

47.86

47.50

44.62

49.13

266

138

     Accruing TDRs 

49.28

43.14

46.85

46.15

34.09

614

1,519

     Nonperforming assets and accruing TDRs 

24.95

22.69

23.59

22.69

20.12

226

483

    As a percent of total loans:

    Nonaccrual loans 

1.69

1.89

1.79

1.89

1.80

(20)

(11)

    Accruing TDRs 

2.11

2.48

2.31

2.35

3.58

(37)

(147)

    Nonaccrual loans and accruing TDRs 

3.80

4.37

4.10

4.24

5.38

(57)

(158)

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

    Nonperforming assets 

2.06

2.22

2.26

2.41

2.47

(16)

(41)

    Nonperforming assets and accruing TDRs 

4.16

4.69

4.56

4.75

6.02

(53)

(186)

    As a percent of total assets:

    Nonaccrual loans 

1.18

1.29

1.18

1.22

1.16

(11)

2

    Nonperforming assets 

1.43

1.53

1.50

1.57

1.60

(10)

(17)

    Accruing TDRs 

1.47

1.69

1.52

1.52

2.30

(22)

(83)

    Nonperforming assets and accruing TDRs 

2.90

3.22

3.02

3.09

3.90

(32)

(100)

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

 

 

 

Shore Bancshares, Inc.

Page 10 of 12

Consolidated Statements of Operations By Quarter

(In thousands, except per share data)

3Q 15

3Q 15

compared to

compared to

3Q 15

2Q 15

1Q 15

4Q 14

3Q 14

2Q 15

3Q 14

INTEREST INCOME

    Interest and fees on loans 

$         8,912

$         8,581

$         8,491

$         8,665

$         8,788

3.9

%

1.4

%

    Interest and dividends on investment securities:

        Taxable

892

932

924

917

850

(4.3)

4.9

        Tax-exempt

2

3

3

3

3

(33.3)

(33.3)

    Interest on federal funds sold

1

-

1

-

1

100.0

-

    Interest on deposits with other banks

30

26

26

40

44

15.4

(31.8)

                   Total interest income

9,837

9,542

9,445

9,625

9,686

3.1

1.6

INTEREST EXPENSE

    Interest on deposits

824

856

901

985

1,046

(3.7)

(21.2)

    Interest on short-term borrowings

3

3

5

4

4

-

(25.0)

                   Total interest expense

827

859

906

989

1,050

(3.7)

(21.2)

NET INTEREST INCOME

9,010

8,683

8,539

8,636

8,636

3.8

4.3

Provision for credit losses

410

540

650

650

775

(24.1)

(47.1)

NET INTEREST INCOME AFTER PROVISION

  FOR CREDIT LOSSES

8,600

8,143

7,889

7,986

7,861

5.6

9.4

NONINTEREST INCOME

    Service charges on deposit accounts

769

658

634

629

618

16.9

24.4

    Trust and investment fee income

360

450

469

478

496

(20.0)

(27.4)

    Investment securities gains 

-

-

-

23

-

-

-

    Insurance agency commissions 

2,107

1,932

2,475

1,736

2,176

9.1

(3.2)

    Other noninterest income

669

748

507

605

704

(10.6)

(5.0)

                      Total noninterest income

3,905

3,788

4,085

3,471

3,994

3.1

(2.2)

NONINTEREST EXPENSE

    Salaries and wages

4,468

4,393

4,313

4,305

4,689

1.7

(4.7)

    Employee benefits

935

924

1,156

956

934

1.2

0.1

    Occupancy expense 

600

611

626

570

565

(1.8)

6.2

    Furniture and equipment expense

223

233

255

234

225

(4.3)

(0.9)

    Data processing

800

868

783

766

741

(7.8)

8.0

    Directors' fees

117

116

123

99

131

0.9

(10.7)

    Amortization of intangible assets

34

33

33

33

34

3.0

-

    FDIC insurance premium expense

243

306

384

402

399

(20.6)

(39.1)

    Write-downs of other real estate owned

7

54

27

192

290

(87.0)

(97.6)

    Other noninterest expenses

1,969

1,762

2,004

1,953

1,811

11.7

8.7

                      Total noninterest expense

9,396

9,300

9,704

9,510

9,819

1.0

(4.3)

Income before income taxes

3,109

2,631

2,270

1,947

2,036

18.2

52.7

Income tax expense 

1,200

1,004

861

721

774

19.5

55.0

NET INCOME 

$         1,909

$         1,627

$         1,409

$         1,226

$         1,262

17.3

51.3

Weighted average shares outstanding - basic

12,630

12,629

12,625

12,617

12,615

0.0

0.1

Weighted average shares outstanding - diluted

12,640

12,638

12,633

12,626

12,625

0.0

0.1

Basic net income per common share

$            0.15

$            0.13

$            0.11

$            0.10

$            0.10

15.4

50.0

Diluted net income per common share

0.15

0.13

0.11

0.10

0.10

15.4

50.0

Dividends paid per common share

0.02

-

-

-

-

-

-

 

 

Shore Bancshares, Inc.

Page 11 of 12

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

3Q 15

3Q 15

compared to

compared to

3Q 15

2Q 15

1Q 15

4Q 14

3Q 14

2Q 15

3Q 14

Average 

Yield/

Average 

Yield/

Average 

Yield/

Average 

Yield/

Average 

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

  Loans 

$       763,306

4.64

%

$       727,800

4.74

%

$       714,780

4.83

%

$       707,484

4.87

%

$       705,637

4.95

%

4.9

%

8.2

%

  Investment securities

   Taxable

229,979

1.55

241,254

1.55

243,869

1.52

232,371

1.58

221,105

1.54

(4.7)

4.0

   Tax-exempt

243

5.01

430

4.21

431

4.19

432

4.19

432

4.19

(43.5)

(43.8)

  Federal funds sold

2,341

0.10

2,931

0.09

2,801

0.09

2,962

0.07

1,378

0.06

(20.1)

69.9

  Interest-bearing deposits

48,361

0.25

43,757

0.24

51,609

0.20

82,812

0.19

87,215

0.20

10.5

(44.5)

    Total earning assets

1,044,230

3.74

%

1,016,172

3.77

%

1,013,490

3.79

%

1,026,061

3.73

%

1,015,767

3.79

%

2.8

2.8

Cash and due from banks

17,434

18,723

21,268

24,329

24,445

(6.9)

(28.7)

Other assets

57,891

59,045

60,611

61,370

61,989

(2.0)

(6.6)

Allowance for credit losses

(8,194)

(8,083)

(7,968)

(8,405)

(9,098)

1.4

(9.9)

Total assets

$    1,111,361

$    1,085,857

$    1,087,401

$    1,103,355

$    1,093,103

2.3

1.7

Interest-bearing liabilities

  Demand deposits

$       184,471

0.13

%

$       171,274

0.12

%

$       177,071

0.13

%

$       183,251

0.13

%

$       183,094

0.14

%

7.7

0.8

  Money market and savings deposits 

242,830

0.14

238,173

0.14

237,755

0.14

233,441

0.12

225,670

0.12

2.0

7.6

  Certificates of deposit $100,000 or more

148,617

0.92

152,478

0.97

156,154

1.00

163,813

1.06

166,806

1.11

(2.5)

(10.9)

  Other time deposits

163,224

0.82

166,277

0.85

169,584

0.90

173,695

0.95

179,533

0.98

(1.8)

(9.1)

    Interest-bearing deposits

739,142

0.44

728,202

0.47

740,564

0.49

754,200

0.52

755,103

0.55

1.5

(2.1)

  Short-term borrowings

6,501

0.24

4,872

0.23

7,340

0.27

6,356

0.23

7,946

0.21

33.4

(18.2)

    Total interest-bearing liabilities

745,643

0.44

%

733,074

0.47

%

747,904

0.49

%

760,556

0.52

%

763,049

0.55

%

1.7

(2.3)

Noninterest-bearing deposits

214,684

203,435

191,896

196,520

185,209

5.5

15.9

Accrued expenses and other liabilities

6,137

6,082

5,717

6,603

6,230

0.9

(1.5)

Stockholders' equity

144,897

143,266

141,884

139,676

138,615

1.1

4.5

Total liabilities and stockholders' equity

$    1,111,361

$    1,085,857

$    1,087,401

$    1,103,355

$    1,093,103

2.3

1.7

Net interest spread

3.30

%

3.30

%

3.30

%

3.21

%

3.24

%

Net interest margin

3.43

%

3.43

%

3.43

%

3.35

%

3.38

%

 

 

 

Shore Bancshares, Inc.

Page 12 of 12

Reconciliation of Generally Accepted Accounting Principles (GAAP) 

  and Non-GAAP Measures

(In thousands, except per share data)

YTD

YTD

3Q 15

2Q 15

1Q 15

4Q 14

3Q 14

9/30/2015

9/30/2014

The following reconciles return on average equity and return on

  average tangible equity (Note 1):

Net income

$          1,909

$         1,627

$         1,409

$         1,226

$         1,262

$         4,945

$        3,825

Net income - annualized (A)

$          7,574

$         6,526

$         5,714

$         4,864

$         5,007

$         6,611

$        5,114

Net income, excluding net amortization of intangible assets

$          1,930

$         1,647

$         1,429

$         1,246

$         1,283

$         5,006

$        3,927

Net income, excluding net amortization of intangible 

  assets - annualized (B)

$          7,657

$         6,606

$         5,795

$         4,943

$         5,090

$         6,693

$        5,250

Average stockholders' equity (C)

$       144,897

$     143,266

$     141,884

$     139,676

$     138,615

$     143,360

$    120,180

Less:  Average goodwill and other intangible assets

(13,182)

(13,215)

(13,248)

(13,281)

(13,315)

(13,215)

(14,842)

Average tangible equity (D)

$       131,715

$     130,051

$     128,636

$     126,395

$     125,300

$     130,145

$    105,338

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

5.23

%

4.56

%

4.03

%

3.48

%

3.61

%

4.61

%

4.26

%

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

5.81

%

5.08

%

4.50

%

3.91

%

4.06

%

5.14

%

4.98

%

The following reconciles GAAP efficiency ratio and non-GAAP 

  efficiency ratio (Note 2):

Noninterest expense (E)

$          9,396

$         9,300

$         9,704

$         9,510

$         9,819

$       28,400

$      29,851

Less:  Amortization of intangible assets

(34)

(33)

(33)

(33)

(34)

(100)

(168)

Adjusted noninterest expense (F)

$          9,362

$         9,267

$         9,671

$         9,477

$         9,785

$       28,300

$      29,683

Taxable-equivalent net interest income (G)

$          9,027

$         8,701

$         8,560

$         8,659

$         8,659

$       26,289

$      25,475

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

$          9,027

$         8,701

$         8,560

$         8,659

$         8,659

$       26,289

$      25,475

Noninterest income (I)

$          3,905

$         3,788

$         4,085

$         3,471

$         3,994

$       11,778

$      13,310

Less:  Investment securities (gains)/losses

-

-

-

(23)

-

-

-

          Other nonrecurring (gains)/losses

-

-

-

-

-

-

(114)

Adjusted noninterest income (J)

$          3,905

$         3,788

$         4,085

$         3,448

$         3,994

$       11,778

$      13,196

Efficiency ratio (GAAP)  (E)/(G)+(I) 

72.66

%

74.47

%

76.74

%

78.40

%

77.60

%

74.61

%

76.97

%

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

72.39

%

74.20

%

76.48

%

78.28

%

77.33

%

74.34

%

76.76

%

The following reconciles book value per common share and tangible 

  book value per common share (Note 1):

Stockholders' equity (K)

$       145,887

$     143,402

$     142,746

$     140,469

$     138,674

Less:  Goodwill and other intangible assets

(13,162)

(13,195)

(13,228)

(13,262)

(13,295)

Tangible equity (L)

$       132,725

$     130,207

$     129,518

$     127,207

$     125,379

Shares outstanding (M)

12,630

12,630

12,625

12,618

12,615

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

$          11.55

$         11.35

$         11.31

$         11.13

$         10.99

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

$          10.51

$         10.31

$         10.26

$         10.08

$           9.94

The following reconciles equity to assets and

  tangible equity to tangible assets (Note 1):

Stockholders' equity (N)

$       145,887

$     143,402

$     142,746

$     140,469

$     138,674

Less:  Goodwill and other intangible assets

(13,162)

(13,195)

(13,228)

(13,262)

(13,295)

Tangible equity (O)

$       132,725

$     130,207

$     129,518

$     127,207

$     125,379

Assets (P)

$    1,117,813

$  1,084,352

$  1,094,128

$  1,100,402

$  1,096,285

Less:  Goodwill and other intangible assets

(13,162)

(13,195)

(13,228)

(13,262)

(13,295)

Tangible assets (Q)

$    1,104,651

$  1,071,157

$  1,080,900

$  1,087,140

$  1,082,990

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

13.05

%

13.22

%

13.05

%

12.77

%

12.65

%

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

12.02

%

12.16

%

11.98

%

11.70

%

11.58

%

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.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/shore-bancshares-reports-third-quarter-and-nine-month-results-300163853.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