Shore Bancshares Reports Third Quarter and Nine-Month Results

October 19, 2017 4:16 PM EDT

EASTON, Md., Oct. 19, 2017 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $3.412 million or $0.27 per diluted common share for the third quarter of 2017, compared to net income of $2.352 million or $0.19 per diluted common share for the second quarter of 2017, and net income of $2.411 million or $0.19 per diluted common share for the third quarter of 2016.  The Company reported net income of $8.6 million or $0.68 per diluted common share for the first nine months of 2017, compared to net income of $7.1 million or $0.56 per diluted common share for the first nine months of 2016.

When comparing the third quarter of 2017 to the second quarter of 2017, the primary reasons for the improved results were increases in net interest income of $1.4 million, noninterest income of $246 thousand and a reduction in provision for credit losses of $629 thousand.  These improvements to income were partially offset by an increase in noninterest expenses of $521 thousand.  The increases in both net interest income and noninterest expenses were mainly attributed to a full quarter of operating the three branches acquired from Northwest Bank during the second quarter of 2017.  When comparing the third quarter of 2017 to the third quarter of 2016, improved results were due to increases in net interest income of $2.7 million, noninterest income of $418 thousand and a reduction in provision for credit losses of $260 thousand, respectively, offset by an increase in noninterest expenses of $1.5 million.  When comparing the first nine months of 2017 to the first nine months of 2016, improved earnings were due to increases in net interest income of $4.9 million and noninterest income of $822 thousand.  Noninterest expenses increased $2.6 million, of which $977 thousand related to merger and acquisition costs from the branch purchase.

"We are pleased to report improved earnings for the quarter, which reflected the accretion to earnings from the branch acquisition in the second quarter," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "During the quarter we opened a new branch in Onley, Virginia providing the opportunity to increase loans and deposits while expanding our market presence."  

Balance Sheet ReviewTotal assets were $1.376 billion at September 30, 2017, a $215.9 million, or 18.6%, increase when compared to $1.160 billion at the end of 2016.  The primary reason for the increase was the acquisition of three branches in the second quarter of 2017 which consisted of assets which had a balance of $200.3 million at September 30, 2017.  Absent the branch acquisition, total assets have increased $15.6 million since December 31, 2016 which include increases in both gross loans of $59.2 million and investment securities of $49.6 million. These increases were funded by a decrease in interest-bearing deposits with other banks of $96.2 million. 

Total deposits at September 30, 2017 increased $208.7 million, or 20.9%, when compared to December 31, 2016.  The increase was the direct result of the deposits acquired in the recent branch purchase which had a balance of $199.9 million at September 30, 2017. Excluding the acquisition, deposits increased $8.8 million, the result of increases in noninterest bearing deposits of $50.6 million and checking deposits of $21.6 million, which were partially offset by decreases in money market and savings deposits of $22.6 million and time deposits of $40.8 million. 

Total stockholders' equity increased $8.3 million, or 5.4%, when compared to the end of 2016.  At September 30, 2017, the ratio of total equity to total assets was 11.82% and the ratio of total tangible equity to total tangible assets was 9.67%, lower than the 13.30% and 12.32%, respectively, at December 31, 2016 primarily due to the branch acquisition which significantly increased both tangible and intangible assets.

Review of Quarterly Financial Results Net interest income was $12.3 million for the third quarter of 2017, compared to $10.9 million for the second quarter of 2017 and $9.7 million for the third quarter of 2016.  The increase in net interest income when compared to the second quarter of 2017 and the third quarter of 2016 was primarily due a full quarter of earnings from the loans acquired from the branch purchase in the second quarter of 2017.   Total interest income on loans increased $1.3 million, or 12.7% during the third quarter of 2017, which was the direct result of the loans acquired from the branch purchase which carried higher yields than the Company's legacy portfolio, resulting in an increase in yields on average loans of 12 basis points ("bps").  In addition, the yields on total earning assets increased 6bps, while interest-bearing liabilities decreased 1bp, due to utilizing cash received from the purchase to reduce short-term borrowings.  These positive variances resulted in a net interest margin of 3.79% for the third quarter of 2017, compared to 3.73% for the second quarter of 2017.  The net interest margin improved for the third quarter of 2017 compared to the third quarter of 2016, primarily due to an increase in average loans of $197.6 million and investment securities of $28.2 million, coupled with lower rates paid on interest-bearing deposits and improved credit quality.            

The provision for credit losses was $345 thousand for the three months ended September 30, 2017.  The comparable amounts were $974 thousand and $605 thousand for the three months ended June 30, 2017 and September 30, 2016, respectively.  The decreased level of provision for credit losses when comparing the third quarter of 2017 to the second quarter of 2017 was due to a partial charge-off of a negotiated restructured commercial loan in the second quarter of 2017. The decreased level of provision for credit losses when comparing the third quarter of 2016 was due to lower charge-offs and improved credit quality.  Net charge-offs were $182 thousand for the third quarter of 2017, $769 thousand for the second quarter of 2017 and $349 thousand for the third quarter of 2016.  The ratio of annualized net charge-offs to average loans was 0.07% for the third quarter of 2017, 0.32% for the second quarter of 2017 and 0.17% for the third quarter of 2016.  The ratio of the allowance for credit losses to period-end loans was 0.89% at September 30, 2017, 0.88% at June 30, 2017 and 1.00% at September 30, 2016.  The decrease at September 30, 2017 and June 30, 2017 relative to September 30, 2016 primarily reflects the performing loans acquired in the recent branch acquisition. 

At September 30, 2017, nonperforming assets were $8.1 million, a decrease of $1.7 million, or 17.1%, when compared to June 30, 2017.  Nonaccrual loans declined $868 thousand, or 12.1% which was due to two loans transitioning from nonaccrual troubled debt restructurings ("TDRs") to accruing TDRs which reflected an increase of $1.4 million, or 11.3% compared to June 30, 2017.  When comparing September 30, 2017 to September 30, 2016, nonperforming assets decreased $5.6 million, or 41.1%, and accruing TDRs increased $220 thousand, or 1.7%.  The positive trend in nonperforming assets when comparing September 30, 2017 to September 30, 2016 resulted from the Company's continued workout efforts.  The ratio of nonperforming assets to total assets was 0.59%, 0.72% and 1.19% at September 30, 2017, June 30, 2017 and September 30, 2016, respectively.  In addition, the ratio of accruing TDRs to total assets at September 30, 2017 was 0.98%, compared to 0.89% at June 30, 2017 and 1.15% at September 30, 2016.

Total noninterest income for the third quarter of 2017 increased $246 thousand, or 5.9%, when compared to the second quarter of 2017 and increased $418 thousand, or 10.4%, when compared to the third quarter of 2016.  The increase from the second quarter of 2017 was primarily due to service charges on deposit accounts for a full quarter on the deposits acquired in the branch purchase, higher insurance agency commissions and an increase on an insurance agency investment included in other noninterest income.  The increase from the third quarter of 2016 was due to higher service charges and fees on deposit accounts, higher trust and investment income, higher insurance agency commissions and a positive result on an insurance agency investment, partially offset by higher recognized gains on investment securities in the third quarter of 2016. 

Total noninterest expense for the third quarter of 2017 increased $521 thousand, or 5.1%, when compared to the second quarter of 2017 and increased $1.5 million, or 16.3%, when compared to the third quarter of 2016.  The increase in noninterest expenses from the second quarter of 2017 was primarily due to a full quarter of operating three additional branches acquired in the second quarter of 2017.  The branch purchase resulted in increases in salary and wages, employee benefits, and FDIC insurance premium expense, which were partially offset by lower legal and professional fees which also related to the acquisition.  The increases in noninterest expenses for the third quarter of 2017 compared to the third quarter of 2016 were primarily due to operating three additional branches, acquisition costs and increases in employee benefits due to the higher insurance premiums paid for group insurance and higher salaries and wages due to pay increases implemented in the first quarter of 2017.

Review of Nine-Month Financial ResultsNet interest income for the first nine months of 2017 was $33.2 million, an increase of $4.9 million, or 17.2% when compared to the first nine months of 2016.  The increase was primarily due an increase in average loans of approximately $144.9 million and a decline in rates paid on interest-bearing deposits of 6bps.  The increase in volume on loans was the direct result of loans acquired from the branch purchase in the second quarter of 2017 and the organic growth of loans which were funded by lower yielding assets and core deposits acquired from the purchase. These factors resulted in an increase in the yield on total earning assets of 16bps over the first nine months of 2016.  This, coupled with higher yields earned on investment securities and two rate increases by the Federal Reserve which impacted interest-bearing deposits with other banks, resulted in a net interest margin of 3.75% for the first nine months of 2017 compared to 3.54% for the first nine months of 2016.      

The provisions for credit losses for the nine months ended September 30, 2017 and 2016 were $1.7 million and $1.4 million, respectively, while net charge-offs were $1.2 million and $1.1 million, respectively.  The ratio of year-to-date annualized net charge-offs to average loans was 0.16% for the first nine months of 2017 and 0.19% for the first nine months of 2016.

Total noninterest income for the nine months ended September 30, 2017 increased $822 thousand, or 6.5%, when compared to the same period in 2016, primarily due to increases in insurance agency commissions of $185 thousand and other noninterest income of $538 thousand which included higher fees on bank services of $241 thousand and positive earnings from an insurance investment of $274 thousand.

Total noninterest expense for the nine months ended September 30, 2017 increased $2.6 million, or 9.5%, when compared to the same period in 2016.  The increase was primarily due to the branch purchase in the second quarter of 2017 which resulted in merger and acquisition costs of $977 thousand and the cost of operating those branches for four months. In addition, higher salaries/wages and employee benefits resulted in increased non-interest expenses which were partially offset by a decrease in FDIC insurance premiums.     

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

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

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

Shore Bancshares, Inc.

Financial Highlights

(Dollars in thousands, except per share data)

   For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2017

2016

 Change

2017

2016

 Change

     Net interest income

$      12,326

$      9,658

27.6

%

$    33,159

$    28,284

17.2

%

     Provision for credit losses

345

605

(43.0)

1,746

1,430

22.1

     Noninterest income

4,425

4,007

10.4

13,411

12,589

6.5

     Noninterest expense

10,720

9,217

16.3

30,570

27,921

9.5

     Income before income taxes

5,686

3,843

48.0

14,254

11,522

23.7

     Income tax expense 

2,274

1,432

58.8

5,690

4,379

29.9

     Net income 

$         3,412

$      2,411

41.5

$      8,564

$      7,143

19.9

     Return on average assets 

0.98

%

0.83

%

15

bp

0.91

%

0.84

%

7

bp

     Return on average equity 

8.48

6.23

225

7.23

6.30

93

     Return on average tangible equity (1)

10.84

6.86

398

8.36

6.96

140

     Net interest margin

3.79

3.54

25

3.75

3.54

21

     Efficiency ratio - GAAP 

64.00

67.45

(345)

65.64

68.31

(267)

     Efficiency ratio - Non-GAAP (1)

63.11

67.00

(389)

64.96

67.90

(294)

PER SHARE DATA

     Basic net income per common share

$           0.27

$        0.19

42.1

%

$        0.68

$        0.56

21.4

%

     Diluted net income per common share

0.27

0.19

42.1

0.68

0.56

21.4

     Dividends paid per common share

0.05

0.03

66.7

0.15

0.09

66.7

     Book value per common share at period end

12.82

12.23

4.8

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

10.24

11.20

(8.6)

     Market value at period end

16.65

11.78

41.3

     Market range:

       High

17.34

12.17

42.5

17.92

12.59

42.3

       Low

15.97

11.07

44.3

14.64

10.23

43.1

AVERAGE BALANCE SHEET DATA

     Loans

$ 1,034,553

$  836,955

23.6

%

$  956,694

$  811,747

17.9

%

     Investment securities

218,675

190,475

14.8

198,499

203,226

(2.3)

     Earning assets

1,295,432

1,092,105

18.6

1,189,699

1,073,157

10.9

     Assets

1,377,975

1,152,309

19.6

1,257,152

1,135,102

10.8

     Deposits

1,210,894

984,940

22.9

1,089,704

971,161

12.2

     Stockholders' equity

159,551

153,985

3.6

158,342

151,438

4.6

CREDIT QUALITY DATA 

     Net charge-offs

$            182

$         349

(47.9)

%

$      1,177

$      1,132

4.0

%

     Nonaccrual loans 

$         6,289

$    11,490

(45.3)

     Loans 90 days past due and still accruing

5

64

(92.2)

     Other real estate owned

1,809

2,197

(17.7)

     Total nonperforming assets 

8,103

13,751

(41.1)

     Accruing troubled debt restructurings (TDRs) 

13,493

13,273

1.7

     Total nonperforming assets and accruing TDRs 

$      21,596

$    27,024

(20.1)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.82

%

13.37

%

(155)

bp

     Period-end tangible equity to tangible assets (1)

9.67

12.39

(272)

     Annualized net charge-offs to average loans

0.07

0.17

(10)

0.16

%

0.19

%

(3)

bp

     Allowance for credit losses as a percent of:

     Period-end loans

0.89

1.00

(11)

     Nonaccrual loans 

147.80

74.97

7,283

     Nonperforming assets 

114.71

62.64

5,207

     Accruing TDRs 

68.89

64.90

399

     Nonperforming assets and accruing TDRs 

43.04

31.88

1,116

     As a percent of total loans:

     Nonaccrual loans 

0.60

1.34

(74)

     Accruing TDRs  

1.29

1.54

(25)

     Nonaccrual loans and accruing TDRs 

1.89

2.88

(99)

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

     Nonperforming assets

0.77

1.59

(82)

     Nonperforming assets and accruing TDRs 

2.06

3.13

(107)

     As a percent of total assets:

     Nonaccrual loans 

0.46

0.99

(53)

     Nonperforming assets 

0.59

1.19

(60)

     Accruing TDRs 

0.98

1.15

(17)

     Nonperforming assets and accruing TDRs 

1.57

2.34

(77)

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

 

Shore Bancshares, Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

September 30, 2017

September 30, 2017

September 30,

December 31,

September 30,

compared to

compared to

2017

2016

2016

December 31, 2016

September 30, 2016

ASSETS

    Cash and due from banks

$              22,315

$              14,596

$              17,896

52.9

%

24.7

%

    Interest-bearing deposits with other banks

21,601

61,342

57,203

(64.8)

(62.2)

    Federal funds sold

-

-

26

-

(100.0)

    Cash and cash equivalents

43,916

75,938

75,125

(42.2)

(41.5)

    Investment securities available for sale (at fair value)

213,390

163,798

174,788

30.3

22.1

    Investment securities held to maturity 

6,241

6,808

3,809

(8.3)

63.8

    Loans

1,047,247

871,525

860,553

20.2

21.7

    Less: allowance for credit losses

(9,295)

(8,726)

(8,614)

6.5

7.9

    Loans, net

1,037,952

862,799

851,939

20.3

21.8

    Premises and equipment, net

23,124

16,558

16,680

39.7

38.6

    Goodwill

27,909

11,931

11,931

133.9

133.9

    Other intangible assets, net

4,831

1,079

1,112

347.7

334.4

    Other real estate owned, net

1,809

2,477

2,197

(27.0)

(17.7)

    Other assets

16,955

18,883

20,285

(10.2)

(16.4)

                         Total assets

$         1,376,127

$         1,160,271

$         1,157,866

18.6

18.9

LIABILITIES

    Noninterest-bearing deposits

$            326,020

$            261,575

$            256,559

24.6

27.1

    Interest-bearing deposits

880,175

735,914

735,736

19.6

19.6

                Total deposits

1,206,195

997,489

992,295

20.9

21.6

    Short-term borrowings

1,469

3,203

5,000

(54.1)

(70.6)

    Accrued expenses and other liabilities

5,815

5,280

5,736

10.1

1.4

                          Total liabilities

1,213,479

1,005,972

1,003,031

20.6

21.0

STOCKHOLDERS' EQUITY

    Common stock, par value $0.01; authorized  

       35,000,000 shares

127

127

127

-

-

    Additional paid in capital

64,949

64,201

64,129

1.2

1.3

    Retained earnings

97,626

90,964

89,102

7.3

9.6

    Accumulated other comprehensive income (loss) 

(54)

(993)

1,477

94.6

(103.7)

                          Total stockholders' equity

162,648

154,299

154,835

5.4

5.0

                          Total liabilities and stockholders' equity

$         1,376,127

$         1,160,271

$         1,157,866

18.6

18.9

Period-end common shares outstanding

12,687

12,665

12,663

0.2

0.2

Book value per common share

$                 12.82

$                 12.18

$                 12.23

5.3

4.8

 

Shore Bancshares, Inc.

Consolidated Statements of Income

(In thousands, except per share data)

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2017

2016

% Change

2017

2016

% Change

INTEREST INCOME

    Interest and fees on loans 

$ 11,771

$    9,398

25.3

%

$ 31,762

$ 27,476

15.6

%

    Interest and dividends on investment securities:

        Taxable

1,035

754

37.3

2,799

2,448

14.3

        Tax-exempt 

-

2

(100.0)

3

6

(50.0)

    Interest on federal funds sold

-

1

(100.0)

-

6

(100.0)

    Interest on deposits with other banks

131

81

61.7

269

211

27.5

                   Total interest income

12,937

10,236

26.4

34,833

30,147

15.5

INTEREST EXPENSE

    Interest on deposits

607

574

5.7

1,656

1,852

(10.6)

    Interest on short-term borrowings

4

4

-

18

11

63.6

                   Total interest expense

611

578

5.7

1,674

1,863

(10.1)

NET INTEREST INCOME

12,326

9,658

27.6

33,159

28,284

17.2

Provision for credit losses

345

605

(43.0)

1,746

1,430

22.1

NET INTEREST INCOME AFTER PROVISION 

  FOR CREDIT LOSSES

11,981

9,053

32.3

31,413

26,854

17.0

NONINTEREST INCOME

    Service charges on deposit accounts

945

899

5.1

2,657

2,582

2.9

    Trust and investment fee income

389

358

8.7

1,122

1,073

4.6

    Gains on sales of investment securities

5

30

(83.3)

5

30

(83.3)

    Insurance agency commissions

2,088

2,054

1.7

6,939

6,754

2.7

    Other noninterest income

998

666

49.8

2,688

2,150

25.0

                      Total noninterest income

4,425

4,007

10.4

13,411

12,589

6.5

NONINTEREST EXPENSE

    Salaries and wages

5,203

4,346

19.7

14,508

13,245

9.5

    Employee benefits

1,197

1,009

18.6

3,564

3,087

15.5

    Occupancy expense 

696

643

8.2

1,950

1,839

6.0

    Furniture and equipment expense

286

245

16.7

803

728

10.3

    Data processing

922

976

(5.5)

2,809

2,639

6.4

    Directors' fees

99

120

(17.5)

281

355

(20.8)

    Amortization of intangible assets

115

33

248.5

203

99

105.1

    FDIC insurance premium expense

189

104

81.7

398

654

(39.1)

    Other real estate owned expenses, net

136

2

6,700.0

299

75

298.7

    Legal and professional fees

493

440

12.0

1,855

1,434

29.4

    Other noninterest expenses

1,384

1,299

6.5

3,900

3,766

3.6

                      Total noninterest expense

10,720

9,217

16.3

30,570

27,921

9.5

Income before income taxes

5,686

3,843

48.0

14,254

11,522

23.7

Income tax expense 

2,274

1,432

58.8

5,690

4,379

29.9

NET INCOME 

$   3,412

$    2,411

41.5

$   8,564

$   7,143

19.9

Weighted average shares outstanding - basic

12,687

12,661

0.2

12,679

12,648

0.2

Weighted average shares outstanding - diluted

12,718

12,676

0.3

12,736

12,663

0.6

Basic net income per common share

$     0.27

$       0.19

42.1

$     0.68

$     0.56

21.4

Diluted net income per common share

0.27

0.19

42.1

0.68

0.56

21.4

Dividends paid per common share

0.05

0.03

66.7

0.15

0.09

66.7

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets

(Dollars in thousands)

For the Three Months Ended

                          For the Nine Months Ended

September 30,

September 30,

2017

2016

2017

2016

Average 

Yield/

Average 

Yield/

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

balance

rate

balance

rate

Earning assets

  Loans (1), (2), (3)

$ 1,034,553

4.54

%

$    836,955

4.50

%

$    956,694

4.46

%

$    811,747

4.54

%

  Investment securities (1)

   Taxable

218,675

1.89

190,265

1.59

198,383

1.88

203,016

1.61

   Tax-exempt

-

-

210

5.30

116

5.41

210

5.30

  Federal funds sold

-

-

511

0.37

-

-

2,347

0.34

  Interest-bearing deposits

42,204

1.23

64,164

0.50

34,506

1.04

55,837

0.50

    Total earning assets

1,295,432

3.98

%

1,092,105

3.75

%

1,189,699

3.93

%

1,073,157

3.77

%

Cash and due from banks

16,232

15,678

14,988

15,554

Other assets

75,611

52,836

61,537

54,850

Allowance for credit losses

(9,300)

(8,310)

(9,072)

(8,459)

Total assets

$ 1,377,975

$ 1,152,309

$ 1,257,152

$ 1,135,102

Interest-bearing liabilities

  Demand deposits

$    224,180

0.23

%

$    199,116

0.12

%

$    206,033

0.18

%

$    192,803

0.12

%

  Money market and savings deposits 

378,711

0.12

268,183

0.13

325,660

0.12

262,818

0.13

  Certificates of deposit $100,000 or more

123,538

0.50

125,265

0.61

121,508

0.51

129,060

0.67

  Other time deposits

164,459

0.50

147,780

0.64

151,179

0.54

151,032

0.68

    Interest-bearing deposits

890,888

0.27

740,344

0.31

804,380

0.28

735,713

0.34

  Short-term borrowings

2,274

0.62

7,075

0.25

3,997

0.59

6,372

0.24

    Total interest-bearing liabilities

893,162

0.27

%

747,419

0.31

%

808,377

0.28

%

742,085

0.34

%

Noninterest-bearing deposits

320,006

244,596

285,324

235,448

Accrued expenses and other liabilities

5,256

6,309

5,109

6,131

Stockholders' equity

159,551

153,985

158,342

151,438

Total liabilities and stockholders' equity

$ 1,377,975

$ 1,152,309

$ 1,257,152

$ 1,135,102

Net interest spread

3.71

%

3.44

%

3.65

%

3.43

%

Net interest margin

3.79

%

3.54

%

3.75

%

3.54

%

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 35.0%, exclusive of the alternative minimum tax rate 

      and nondeductible interest expense.

(2) Average loan balances include nonaccrual loans.

(3) Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations.

 

Shore Bancshares, Inc.

Financial Highlights By Quarter

(Dollars in thousands, except per share data)

3rd quarter

2nd quarter

1st quarter

4th quarter

3rd quarter

3Q 17

3Q 17

2017

2017

2017

2016

2016

compared to

compared to

(3Q 17)

(2Q 17)

(1Q 17)

(4Q 16)

(3Q 16)

2Q 17

3Q 16

PROFITABILITY FOR THE PERIOD

     Taxable-equivalent net interest income

$      12,384

$    10,961

$      9,994

$    10,029

$      9,730

13.0

%

27.3

%

     Less:  Taxable-equivalent adjustment

58

61

61

64

72

(4.9)

(19.4)

     Net interest income

12,326

10,900

9,933

9,965

9,658

13.1

27.6

     Provision for credit losses

345

974

427

418

605

(64.6)

(43.0)

     Noninterest income

4,425

4,179

4,807

4,056

4,007

5.9

10.4

     Noninterest expense

10,720

10,199

9,651

9,226

9,217

5.1

16.3

     Income before income taxes

5,686

3,906

4,662

4,377

3,843

45.6

48.0

     Income tax expense 

2,274

1,554

1,862

1,882

1,432

46.3

58.8

     Net income

$         3,412

$      2,352

$      2,800

$      2,495

$      2,411

45.1

41.5

     Return on average assets 

0.98

%

0.76

%

0.99

%

0.86

%

0.83

%

22

bp

15

bp

     Return on average equity 

8.48

5.93

7.27

6.39

6.23

255

225

     Return on average tangible equity (1)

10.84

6.55

7.98

7.03

6.86

429

398

     Net interest margin

3.79

3.73

3.71

3.63

3.54

6

25

     Efficiency ratio - GAAP 

64.00

67.64

65.47

65.80

67.45

(364)

(345)

     Efficiency ratio - Non-GAAP (1)

63.11

67.00

64.98

65.28

67.00

(389)

(389)

PER SHARE DATA

     Basic net income per common share

$           0.27

$        0.19

$        0.22

$        0.20

$        0.19

42.1

%

42.1

%

     Diluted net income per common share

0.27

0.19

0.22

0.20

0.19

42.1

42.1

     Dividends paid per common share

0.05

0.05

0.05

0.05

0.03

-

66.7

     Book value per common share at period end

12.82

12.61

12.44

12.18

12.23

1.7

4.8

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

10.24

10.07

11.41

11.16

11.20

1.7

(8.6)

     Market value at period end

16.65

16.45

16.71

15.25

11.78

1.2

41.3

     Market range:

        High

17.34

17.53

17.92

16.90

12.17

(1.1)

42.5

        Low

15.97

15.17

14.64

11.49

11.07

5.3

44.3

AVERAGE BALANCE SHEET DATA

     Loans

$ 1,034,553

$  953,049

$  880,791

$  866,360

$  836,955

8.6

%

23.6

%

     Investment securities

218,675

198,302

178,074

175,417

190,475

10.3

14.8

     Earning assets

1,295,432

1,178,507

1,092,934

1,100,197

1,092,105

9.9

18.6

     Assets

1,377,975

1,242,933

1,148,757

1,159,131

1,152,309

10.9

19.6

     Deposits

1,210,894

1,072,758

982,956

993,918

984,940

12.9

22.9

     Stockholders' equity

159,551

159,165

156,274

155,367

153,985

0.2

3.6

CREDIT QUALITY DATA 

     Net charge-offs

$            182

$         769

$         226

$         306

$         349

(76.3)

%

(47.9)

%

     Nonaccrual loans 

$         6,289

$      7,157

$      8,729

$      8,972

$    11,490

(12.1)

(45.3)

     Loans 90 days past due and still accruing

5

314

118

20

64

(98.4)

(92.2)

     Other real estate owned

1,809

2,302

2,354

2,477

2,197

(21.4)

(17.7)

     Total nonperforming assets 

$         8,103

$      9,773

$    11,201

$    11,469

$    13,751

(17.1)

(41.1)

     Accruing troubled debt restructurings (TDRs) 

$      13,493

$    12,124

$    12,782

$    13,001

$    13,273

11.3

1.7

     Total nonperforming assets and accruing TDRs 

$      21,596

$    21,897

$    23,983

$    24,470

$    27,024

(1.4)

(20.1)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

11.82

%

11.74

%

13.51

%

13.30

%

13.37

%

8

bp

(155)

bp

     Period-end tangible equity to tangible assets (1)

9.67

9.60

12.54

12.32

12.39

7

(272)

     Annualized net charge-offs to average loans

0.07

0.32

0.10

0.14

0.17

(25)

(10)

     Allowance for credit losses as a percent of:

     Period-end loans      

0.89

0.88

1.00

1.00

1.00

1

(11)

     Nonaccrual loans 

147.80

127.60

102.27

97.26

74.97

2,020

7,283

     Nonperforming assets 

114.71

93.44

79.70

76.08

62.64

2,127

5,207

     Accruing TDRs 

68.89

75.32

69.84

67.12

64.90

(643)

399

     Nonperforming assets and accruing TDRs 

43.04

41.70

37.22

35.66

31.88

134

1,116

    As a percent of total loans:

    Nonaccrual loans 

0.60

0.69

0.98

1.03

1.34

(9)

(74)

    Accruing TDRs 

1.29

1.17

1.43

1.49

1.54

12

(25)

    Nonaccrual loans and accruing TDRs 

1.89

1.86

2.41

2.52

2.88

3

(99)

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

    Nonperforming assets 

0.77

0.94

1.25

1.31

1.59

(17)

(82)

    Nonperforming assets and accruing TDRs 

2.06

2.11

2.68

2.80

3.13

(5)

(107)

    As a percent of total assets:

    Nonaccrual loans 

0.46

0.53

0.75

0.77

0.99

(7)

(53)

    Nonperforming assets 

0.59

0.72

0.96

0.99

1.19

(13)

(60)

    Accruing TDRs 

0.98

0.89

1.10

1.12

1.15

9

(17)

    Nonperforming assets and accruing TDRs 

1.57

1.61

2.06

2.11

2.34

(4)

(77)

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

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter

(In thousands, except per share data)

3Q 17

3Q 17

compared to

compared to

3Q 17

2Q 17

1Q 17

4Q 16

3Q 16

2Q 17

3Q 16

INTEREST INCOME

    Interest and fees on loans 

$ 11,771

$ 10,441

$  9,550

$  9,679

$    9,398

12.7

%

25.3

%

    Interest and dividends on investment securities:

        Taxable

1,035

937

827

747

754

10.5

37.3

        Tax-exempt

-

1

2

1

2

(100.0)

(100.0)

    Interest on federal funds sold

-

-

-

-

1

-

(100.0)

    Interest on deposits with other banks

131

70

68

78

81

87.1

61.7

                   Total interest income

12,937

11,449

10,447

10,505

10,236

13.0

26.4

INTEREST EXPENSE

    Interest on deposits

607

538

511

537

574

12.8

5.7

    Interest on short-term borrowings

4

11

3

3

4

(63.6)

-

                   Total interest expense

611

549

514

540

578

11.3

5.7

NET INTEREST INCOME

12,326

10,900

9,933

9,965

9,658

13.1

27.6

Provision for credit losses

345

974

427

418

605

(64.6)

(43.0)

NET INTEREST INCOME AFTER PROVISION

  FOR CREDIT LOSSES

11,981

9,926

9,506

9,547

9,053

20.7

32.3

NONINTEREST INCOME

    Service charges on deposit accounts

945

878

834

883

899

7.6

5.1

    Trust and investment fee income

389

372

361

369

358

4.6

8.7

    Gains on sales of investment securities

5

-

-

-

30

-

(83.3)

    Insurance agency commissions 

2,088

2,032

2,819

1,797

2,054

2.8

1.7

    Other noninterest income

998

897

793

1,007

666

11.3

49.8

                      Total noninterest income

4,425

4,179

4,807

4,056

4,007

5.9

10.4

NONINTEREST EXPENSE

    Salaries and wages

5,203

4,803

4,502

4,381

4,346

8.3

19.7

    Employee benefits

1,197

1,127

1,240

906

1,009

6.2

18.6

    Occupancy expense 

696

629

625

613

643

10.7

8.2

    Furniture and equipment expense

286

284

233

235

245

0.7

16.7

    Data processing

922

1,015

872

857

976

(9.2)

(5.5)

    Directors' fees

99

102

80

156

120

(2.9)

(17.5)

    Amortization of intangible assets

115

55

33

32

33

109.1

248.5

    FDIC insurance premium expense

189

45

164

42

104

320.0

81.7

    Other real estate owned expenses, net

136

108

55

167

2

25.9

6,700.0

    Legal and professional fees

493

702

660

441

440

(29.8)

12.0

    Other noninterest expenses

1,384

1,329

1,187

1,396

1,299

4.1

6.5

                      Total noninterest expense

10,720

10,199

9,651

9,226

9,217

5.1

16.3

Income before income taxes

5,686

3,906

4,662

4,377

3,843

45.6

48.0

Income tax expense 

2,274

1,554

1,862

1,882

1,432

46.3

58.8

NET INCOME 

$   3,412

$   2,352

$  2,800

$  2,495

$    2,411

45.1

41.5

Weighted average shares outstanding - basic

12,687

12,681

12,670

12,665

12,661

0.0

0.2

Weighted average shares outstanding - diluted

12,718

12,732

12,707

12,686

12,676

(0.1)

0.3

Basic net income per common share

$     0.27

$     0.19

$    0.22

$    0.20

$      0.19

42.1

42.1

Diluted net income per common share

0.27

0.19

0.22

0.20

0.19

42.1

42.1

Dividends paid per common share

0.05

0.05

0.05

0.05

0.03

-

66.7

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter

(Dollars in thousands)

Average balance

3Q 17

3Q 17

compared to

compared to

3Q 17

2Q 17

1Q 17

4Q 16

3Q 16

2Q 17

3Q 16

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)

$ 1,034,553

4.54

%

$    953,049

4.42

%

$    880,791

4.43

%

$    866,360

4.47

%

$    836,955

4.50

%

8.6

%

23.6

%

  Investment securities (1)

   Taxable

218,675

1.89

198,161

1.89

177,864

1.86

175,207

1.70

190,265

1.59

10.4

14.9

   Tax-exempt

-

-

141

5.36

210

5.38

210

5.30

210

5.30

(100.0)

(100.0)

  Federal funds sold

-

-

-

-

-

-

27

0.38

511

0.37

-

(100.0)

  Interest-bearing deposits

42,204

1.23

27,156

1.05

34,069

0.80

58,393

0.54

64,164

0.50

55.4

(34.2)

    Total earning assets

1,295,432

3.98

%

1,178,507

3.92

%

1,092,934

3.90

%

1,100,197

3.82

%

1,092,105

3.75

%

9.9

18.6

Cash and due from banks

16,232

14,798

13,907

16,707

15,678

9.7

3.5

Other assets

75,611

58,692

50,763

51,065

52,836

28.8

43.1

Allowance for credit losses

(9,300)

(9,064)

(8,847)

(8,838)

(8,310)

2.6

11.9

Total assets

$ 1,377,975

$ 1,242,933

$ 1,148,757

$ 1,159,131

$ 1,152,309

10.9

19.6

Interest-bearing liabilities

  Demand deposits

$    224,180

0.23

%

$    198,593

0.16

%

$    195,005

0.14

%

$    197,810

0.12

%

$    199,116

0.12

%

12.9

12.6

  Money market and savings deposits 

378,711

0.12

320,967

0.12

276,175

0.13

272,786

0.13

268,183

0.13

18.0

41.2

  Certificates of deposit $100,000 or more

123,538

0.50

121,967

0.51

118,970

0.54

122,725

0.56

125,265

0.61

1.3

(1.4)

  Other time deposits

164,459

0.50

150,953

0.55

137,832

0.58

141,641

0.60

147,780

0.64

8.9

11.3

    Interest-bearing deposits

890,888

0.27

792,480

0.27

727,982

0.28

734,962

0.29

740,344

0.31

12.4

20.3

  Short-term borrowings

2,274

0.62

5,589

0.82

4,150

0.27

3,908

0.25

7,075

0.25

(59.3)

(67.9)

    Total interest-bearing liabilities

893,162

0.27

%

798,069

0.28

%

732,132

0.28

%

738,870

0.29

%

747,419

0.31

%

11.9

19.5

Noninterest-bearing deposits

320,006

280,278

254,974

258,956

244,596

14.2

30.8

Accrued expenses and other liabilities

5,256

5,421

5,377

5,938

6,309

(3.0)

(16.7)

Stockholders' equity

159,551

159,165

156,274

155,367

153,985

0.2

3.6

Total liabilities and stockholders' equity

$ 1,377,975

$ 1,242,933

$ 1,148,757

$ 1,159,131

$ 1,152,309

10.9

19.6

Net interest spread

3.71

%

3.64

%

3.62

%

3.53

%

3.44

%

Net interest margin

3.79

%

3.73

%

3.71

%

3.63

%

3.54

%

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 35.0%, exclusive of the alternative minimum tax rate and nondeductible interest expense.

(2) Average loan balances include nonaccrual loans.

(3) Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations.

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP) 

  and Non-GAAP Measures

(In thousands, except per share data)

YTD

YTD

3Q 17

2Q 17

1Q 17

4Q 16

3Q 16

9/30/2017

9/30/2016

The following reconciles return on average equity and return on

  average tangible equity (Note 1):

Net income

$          3,412

$          2,352

$          2,800

$          2,495

$          2,411

$     8,564

$     7,143

Net income - annualized (A)

$       13,537

$          9,434

$       11,356

$          9,926

$          9,592

$   11,450

$     9,541

Net income, excluding net amortization of intangible assets

$          3,482

$          2,385

$          2,820

$          2,514

$          2,431

$     8,687

$     7,203

Net income, excluding net amortization of intangible 

  assets - annualized (B)

$       13,814

$          9,566

$       11,437

$       10,001

$          9,671

$   11,614

$     9,622

Average stockholders' equity (C)

$     159,551

$     159,165

$     156,274

$     155,367

$     153,985

$ 158,342

$ 151,438

Less:  Average goodwill and other intangible assets

(32,097)

(13,173)

(12,997)

(13,030)

(13,063)

(19,493)

(13,096)

Average tangible equity (D)

$     127,454

$     145,992

$     143,277

$     142,337

$     140,922

$ 138,849

$ 138,342

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

8.48

%

5.47

%

7.27

%

6.39

%

6.23

%

7.23

%

6.30

%

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

10.84

%

6.01

%

7.98

%

7.03

%

6.86

%

8.36

%

6.96

%

The following reconciles GAAP efficiency ratio and non-GAAP 

  efficiency ratio (Note 2):

Noninterest expense (E)

$       10,720

$       10,199

$          9,651

$          9,226

$          9,217

$   30,570

$   27,921

Less:  Amortization of intangible assets

(115)

(55)

(33)

(32)

(33)

(203)

(99)

Adjusted noninterest expense (F)

$       10,605

$       10,144

$          9,618

$          9,194

$          9,184

$   30,367

$   27,822

Net interest income (G)

12,326

10,900

9,933

9,965

9,658

33,159

28,284

Add:  Taxable-equivalent adjustment

58

61

61

64

72

180

134

Taxable-equivalent net interest income (H)

$       12,384

$       10,961

$          9,994

$       10,029

$          9,730

$   33,339

$   28,418

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

$       12,384

$       10,961

$          9,994

$       10,029

$          9,730

$   33,339

$   28,418

Noninterest income (J)

$          4,425

$          4,179

$          4,807

$          4,056

$          4,007

$   13,411

$   12,589

Less:  Investment securities (gains)

(5)

-

-

-

(30)

(5)

(30)

Adjusted noninterest income (K)

$          4,420

$          4,179

$          4,807

$          4,056

$          3,977

$   13,406

$   12,559

Efficiency ratio (GAAP)  (E)/(G)+(J) 

64.00

%

67.64

%

65.47

%

65.80

%

67.45

%

65.64

%

68.31

%

Efficiency ratio (Non-GAAP)  (F)/(I)+(K)

63.11

%

67.00

%

64.98

%

65.28

%

67.00

%

64.96

%

67.90

%

The following reconciles book value per common share and tangible 

  book value per common share (Note 1):

Stockholders' equity (L)

$     162,648

$     159,940

$     157,626

$     154,299

$     154,835

Less:  Goodwill and other intangible assets

(32,740)

(32,153)

(12,978)

(13,010)

(13,043)

Tangible equity (M)

$     129,908

$     127,787

$     144,648

$     141,289

$     141,792

Shares outstanding (N)

12,687

12,685

12,673

12,665

12,663

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

$          12.82

$          12.61

$          12.44

$          12.18

$          12.23

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

$          10.24

$          10.07

$          11.41

$          11.16

$          11.20

The following reconciles equity to assets and

  tangible equity to tangible assets (Note 1):

Stockholders' equity (O)

$     162,648

$     159,940

$     157,626

$     154,299

$     154,835

Less:  Goodwill and other intangible assets

(32,740)

(32,153)

(12,978)

(13,010)

(13,043)

Tangible equity (P)

$     129,908

$     127,787

$     144,648

$     141,289

$     141,792

Assets (Q)

$  1,376,127

$  1,362,798

$  1,166,896

$  1,160,271

$  1,157,866

Less:  Goodwill and other intangible assets

(32,740)

(32,153)

(12,978)

(13,010)

(13,043)

Tangible assets (R)

$  1,343,387

$  1,330,645

$  1,153,918

$  1,147,261

$  1,144,823

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

11.82

%

11.74

%

13.51

%

13.30

%

13.37

%

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

9.67

%

9.60

%

12.54

%

12.32

%

12.39

%

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

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

 

View original content:http://www.prnewswire.com/news-releases/shore-bancshares-reports-third-quarter-and-nine-month-results-300539745.html

SOURCE Shore Bancshares, Inc.



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

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement