Upgrade to SI Premium - Free Trial

Shore Bancshares Reports 2022 Financial Results

January 26, 2023 4:15 PM

EASTON, Md., Jan. 26, 2023 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $8.407 million or $0.42 per diluted common share for the fourth quarter of 2022, compared to net income of $9.658 million or $0.49 per diluted common share for the third quarter of 2022, and net income of $2.723 million or $0.16 per diluted common share for the fourth quarter of 2021. Net income for the fiscal year of 2022 was $31.177 million or $1.57 per diluted common share, compared to net income for the fiscal year of 2021 of $15.368 million or $1.17 per diluted common share. Net income, excluding merger related expenses, for the fourth quarter of 2022 was $9.123 million or $0.46 per diluted common share, compared to net income, excluding merger related expenses, of $9.774 million or $0.49 per diluted common share for the third quarter of 2022 and net income, excluding merger related expenses, of $7.914 million or $0.46 per diluted common share for the fourth quarter 2021. Net income, excluding merger related expenses, for the fiscal year of 2022 was $32.728 million or $1.65 per diluted common share compared to net income for the fiscal year of 2021 of $21.237 million or $1.62 per diluted common share. On December 14, 2022, the Company and The Community Financial Corporation ("TCFC") announced that they had entered into a merger agreement pursuant to which TCFC will be merged with and into the Company. The Company anticipates additional merger-related expenses due to the pending TCFC acquisition.

When comparing net income, excluding merger related expenses, for the fourth quarter of 2022 to the third quarter of 2022, net income decreased $651 thousand due to a decrease in net interest income of $372 thousand and an increase in noninterest expense of $1.3 million partially offset by an increase in noninterest income of $518 thousand and a decrease in provision for credit losses of $225 thousand. When comparing net income, excluding merger related expenses, for the fourth quarter of 2022 to the fourth quarter of 2021, net income increased $1.2 million primarily due to increases in net interest income of $6.3 million and noninterest income of $733 thousand offset by increases in noninterest expense of $4.2 million due to the acquisition of Severn Bank ("Severn") in November of 2021.

"We are pleased to report our fourth quarter earnings and fiscal year 2022 financial results," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "In 2022, we experienced significant loan growth of just over 20% and successful integration of Severn. With the recent announcement of our pending merger with TCFC, we expect the future of the combined organizations to be very promising given our ability to help customers with higher loan limits, make greater investments in technology and increased career opportunities for employees."

Balance Sheet Review

Total assets were $3.477 billion at December 31, 2022, a $17.1 million, or less than 1.0%, increase when compared to $3.460 billion at the end of 2021. During 2022, the Company shifted its asset mix by deploying cash and cash equivalents into higher yielding assets which consisted of loans and investment securities. As of December 31, 2022, the Company had 4 Paycheck Protection Program ("PPP') loans totaling $187 thousand that were outstanding.

Total deposits decreased $16.5 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was due to decreases in money market and savings accounts of $85.7 million, noninterest-bearing deposits of $65.5 million and time deposits of $35.2 million, partially offset by an increase in interest bearing checking accounts of $170.0 million.

Total stockholders' equity increased $13.6 million, or 3.9%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses on available for sale securities of $9.1 million. At December 31, 2022, the ratio of total equity to total assets was 10.48% and the ratio of total tangible equity to total tangible assets was 8.67% compared to 10.14% and 8.25% at the end of 2021, respectively.

Review of Quarterly Financial Results

Net interest income was $26.9 million for the fourth quarter of 2022, compared to $27.3 million for the third quarter of 2022 and $20.6 million for the fourth quarter of 2021. The decrease in net interest income when compared to the third quarter of 2022 was primarily due to increases in interest expense on interest-bearing deposits of $2.0 million. In addition, the decrease in the average balance on deposits with other banks of $187.3 million resulted in a decrease in interest income of $802 thousand, partially offset by an increase in interest and fees on loans of $1.7 million and interest on investment securities of $759 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $140.0 million, or 6.0%. The decrease in interest on deposits at other banks was due to the utilization of cash to fund loan growth with higher yields. The increase in interest on taxable investment securities was driven by an increase in the rates of 33bps and an increase in the average balance within these securities of $43.1 million, or 7.0%.

The increase in net interest income when compared to the fourth quarter of 2021 was primarily due to increases in interest and fees on loans of $7.1 million, interest on taxable investment securities of $2.3 million and interest on deposits with other banks of $495 thousand, partially offset by expense increases in interest-bearing deposits of $3.3 million, short term borrowings of $69 thousand and long-term borrowings of $228 thousand.

The Company's net interest margin decreased to 3.35% for the fourth quarter of 2022 from 3.38% for the third quarter of 2022 and increased compared to 2.87% for the fourth quarter of 2021. The decrease in net interest margin when compared to the third quarter of 2022 was primarily due to higher rates paid on interest bearing deposits and borrowings partially offset by higher yields on earning assets. The increase in net interest margin compared to the fourth quarter of 2021 was due to significantly higher volume as well as improved yields on all earning assets.

The provision for credit losses was $450 thousand for the three months ended December 31, 2022. The comparable amounts were $675 thousand and $(1.7) million for the three months ended September 30, 2022, and December 31, 2021, respectively. The decrease in the provision for credit losses during the fourth quarter of 2022 as compared to the prior quarters was primarily a result of eliminating pandemic related qualitative reserves in the fourth quarter of 2022. Net charge offs for the fourth quarter of 2022 were $84 thousand, compared to net recoveries of $119 thousand for the third quarter of 2022 and net recoveries of $142 thousand for the fourth quarter of 2021. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.78% at December 31, 2022, compared to 0.84% at September 30, 2022, and 0.96% at December 31, 2021. The decline in the percentage of the allowance from the third quarter of 2022 was primarily due to eliminating pandemic related qualitative reserves. The decline in the percentage of the allowance from the fourth quarter of 2021 was primarily the result of lower historical loss experience as well as eliminating pandemic related qualitative reserves.

At December 31, 2022 and September 30, 2022, nonperforming assets were $4.0 million and $2.8 million, respectively. The balance of nonperforming assets increased primarily due to an increase in loans 90 days past due still accruing of $1.2 million at December 31, 2022 compared to September 30, 2022. When comparing the fourth quarter of 2022 to the fourth quarter of 2021, nonperforming assets increased $902 thousand, or 29.6%, primarily due to increases in loans 90 days past due and still accruing of $1.3 million, or 262.4% which was a result of growth and timing of matured loans. Accruing TDRs decreased $1.3 million, or 22.3%, compared to the fourth quarter of 2021. The ratio of nonperforming assets and accruing TDRs to total assets at December 31, 2022, and September 30, 2022 was 0.24% and 0.21% respectively, and was 0.25% at December 31, 2021. In addition, the ratio of accruing TDRs to total loans at December 31, 2022 was 0.17% compared to 0.19% at September 30, 2022 and 0.27% at December 31, 2021.

Total noninterest income for the fourth quarter of 2022 increased $518 thousand, or 9.7%, when compared to the third quarter of 2022 and increased $733 thousand, or 14.3%, when compared to the fourth quarter of 2021. The increase compared to the third quarter of 2022 was primarily due to increases in revenue associated with the mortgage division of $887 thousand, or 130.4%, partially offset by decreases in other banking fees of $206 thousand, or 6.5% and service charges on deposit accounts of $163 thousand, or 10.8%. The increase in noninterest income when compared to the fourth quarter of 2021 was primarily due to increases in revenue associated with the mortgage division of $619 thousand, or 65.3% and, service charges on deposit accounts of $112 thousand, or 9.1%.

Total noninterest expense, excluding merger related expenses, for the fourth quarter of 2022 increased $1.3 million or 6.9%, when compared to the third quarter of 2022 and increased $4.2 million, or 26.1%, when compared to the fourth quarter of 2021. The increase in noninterest expense when compared to the third quarter of 2022 was primarily due to an increase in accruals on bonuses and group insurance in the fourth quarter. The increase from the fourth quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and legal and professional fees, which were all significantly impacted by adding Severn and its operations and the addition of two new branches in 2022.

Review of 2022 Financial Results

Net interest income for 2022 was $101.3 million, an increase of $37.2 million, or 58.0%, when compared to 2021. The increase in net interest income was primarily due to an increase in total interest income of $43.7 million, or 62.2%, specifically interest and fees on loans of $34.3 million, or 53.0%. The improvement in interest and fees on loans was primarily due to the increase in the average balance of $725.2 million, or 46.2%, coupled with accretion income from acquired loans of $3.0 million for 2022. Taxable investment securities and interest on deposits with other banks increased $6.5 million and $2.8 million, respectively, partially offset by an increase in total interest expense of $6.5 million, or 107.7%. The increase in interest expense was primarily the result of an increase in the average balance of interest-bearing deposits of $684.5 million, or 47.5%. Interest on short term and long-term borrowings increased by $988 thousand due to short and long-term advances with the FHLB and junior subordinated debt acquired as part of the Severn acquisition. The long-term advances with the FHLB matured in October of 2022.

The provision for credit losses for 2022 and 2021 was $1.9 million and $(358) thousand, respectively. The increase in provision for credit losses was the result of an increase in loans held for investment in 2022 of $436.9 million. The ratio of the allowance to total loans decreased from 0.66% at December 31, 2021, to 0.65% at December 31, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.78% at December 31, 2022, lower than the 0.96% at December 31, 2021, primarily due to lower historical loss experience and the elimination of pandemic related qualitative factors.

Total noninterest income for 2022 increased $9.6 million, or 71.0%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the mortgage division of $4.3 million, service charges on deposit accounts of $2.3 million, revenue from Mid-Maryland Title of $1.1 million and other noninterest income of $1.2 million. The increase in other noninterest income was primarily due to increases in rental fee income of $1.3 million.

Total noninterest expense, excluding merger related expenses, for 2022 increased $29.9 million, or 62.0%, when compared to the same period in 2021. The increase was primarily the result of higher salaries, employee benefits, occupancy expense, other intangibles, data processing costs, other noninterest expenses, and FDIC insurance premiums due to significant increases in new and existing customers and the acquisition of Severn and its operations and the addition of two new branches in 2022. In addition, during 2022 the Company recorded merger-related expenses of $1.2 million due to the acquisition of Severn and $935 thousand due to the pending merger with TCFC.

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. While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing war in Ukraine; the potential resurgence of the COVID-19 pandemic and related variants and mutations and their impact on the global economy and financial market conditions and our business, results of operations, and financial condition; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation/deflation, interest rate, market, and monetary fluctuations; volatility and disruptions in global capital and credit markets; the transition away from USD LIBOR and uncertainty regarding potential alternative reference rates, including SOFR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; cybersecurity threats and the cost of defending against them, including the costs of compliance with potential legislation to combat cybersecurity at a state, national, or global level; and other factors that may affect our future results. 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 (Unaudited)

(Dollars in thousands, except per share data)

For the Three Months Ended

For the Year Ended

December 31,

December 31,

2022

2021

Change

2022

2021

Change

PROFITABILITY FOR THE PERIOD

Net interest income

$

26,943

$

20,639

30.5

%

$

101,302

$

64,130

58.0

%

Provision for credit losses

450

(1,723)

126.1

1,925

(358)

637.7

Noninterest income

5,862

5,129

14.3

23,086

13,498

71.0

Noninterest expense

21,000

23,497

(10.6)

80,322

56,806

41.4

Income before income taxes

11,355

3,994

184.3

42,141

21,180

99.0

Income tax expense

2,948

1,271

131.9

10,964

5,812

88.6

Net income

$

8,407

$

2,723

208.7

$

31,177

$

15,368

102.9

Return on average assets

0.97

%

0.36

%

61

bp

0.90

%

0.66

%

24

bp

Return on average assets excluding amortization ofintangibles and merger related expenses - Non-GAAP (2)

1.09

1.07

2

0.99

0.95

4

Return on average equity

9.22

3.59

563

8.76

6.86

190

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

12.83

13.06

(23)

11.96

11.34

62

Net interest margin

3.35

2.87

48

3.15

2.94

21

Efficiency ratio - GAAP

64.01

91.19

(2,718)

64.57

73.18

(861)

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

59.59

60.13

(54)

61.21

61.15

6

PER SHARE DATA

Basic and diluted net income per common share

$

0.42

$

0.16

167.1

%

$

1.57

$

1.17

34.1

%

Dividends paid per common share

$

0.12

$

0.12

$

0.48

$

0.48

Book value per common share at period end

18.34

17.71

3.6

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

14.87

14.12

5.3

Market value at period end

17.43

20.85

(16.4)

Market range:

High

20.85

23.19

(10.1)

21.41

23.19

(7.7)

Low

17.04

17.50

(2.6)

17.04

12.99

31.2

AVERAGE BALANCE SHEET DATA

Loans

$

2,467,324

$

1,887,126

30.7

%

$

2,293,627

$

1,568,468

46.2

%

Investment securities

661,968

468,724

41.2

589,842

329,890

78.8

Earning assets

3,206,591

2,842,097

12.8

3,220,672

2,185,123

47.4

Assets

3,441,079

3,037,262

13.3

3,444,981

2,317,597

48.6

Deposits

3,006,734

2,547,151

18.0

3,014,109

2,015,624

49.5

Stockholders' equity

361,623

301,095

20.1

355,850

224,055

58.8

CREDIT QUALITY DATA

Net (recoveries) /chargeoffs

$

84

$

(142)

159.2

%

$

(774)

$

(414)

(87.0)

%

Nonaccrual loans

$

1,908

$

2,004

(4.8)

Loans 90 days past due and still accruing

1,841

508

262.4

Other real estate owned

197

532

(63.0)

Total nonperforming assets

3,946

3,044

29.6

Accruing troubled debt restructurings (TDRs)

4,405

5,667

(22.3)

Total nonperforming assets and accruing TDRs

$

8,351

$

8,711

(4.1)

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

10.48

%

10.14

%

34

bp

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

8.67

8.25

42

Annualized net (recoveries) to average loans

0.01

(0.03)

4

(0.03)

%

(0.03)

%

bp

Allowance for credit losses as a percent of:

Period-end loans (3)

0.65

0.66

(1)

Period-end loans (4)

0.78

0.96

(18)

Nonaccrual loans

872.27

695.81

17,646

Nonperforming assets

421.77

458.08

(3,631)

Accruing TDRs

377.82

246.06

13,176

Nonperforming assets and accruing TDRs

199.29

160.07

3,922

As a percent of total loans:

Nonaccrual loans

0.07

0.09

(2)

Accruing TDRs

0.17

0.27

(10)

Nonaccrual loans and accruing TDRs

0.25

0.36

(11)

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

Nonperforming assets

0.15

0.14

1

Nonperforming assets and accruing TDRs

0.33

0.41

(8)

As a percent of total assets:

Nonaccrual loans

0.05

0.06

(1)

Nonperforming assets

0.11

0.09

2

Accruing TDRs

0.13

0.16

(3)

Nonperforming assets and accruing TDRs

0.24

0.25

(1)

(1)

See the reconciliation table that begins on page 14 of 15.

(2)

This ratio excludes merger related expenses (Non-GAAP) on page 5.

(3)

As of December 31, 2022 and December 31, 2021, these ratios include all loans held for investment, including PPP loans of $187 thousand and $27.6 million, respectively.

(4)

As of December 31, 2022 and December 31, 2021, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

December 31, 2022

December 31,

December 31,

compared to

2022

2021

December 31, 2021

ASSETS

Cash and due from banks

$

37,661

$

16,919

122.6

Interest-bearing deposits with other banks

17,838

566,694

(96.9)

Cash and cash equivalents

55,499

583,613

(90.5)

Investment securities available for sale (at fair value)

83,587

116,982

(28.5)

Investment securities held to maturity (at amortized cost)

559,455

404,594

38.3

Equity securities, at fair value

1,233

1,372

(10.1)

Restricted securities

11,169

4,159

168.6

Loans held for sale, at fair value

4,248

37,749

(88.7)

Loans held for investment

2,556,107

2,119,175

20.6

Less: allowance for credit losses

(16,643)

(13,944)

19.4

Loans, net

2,539,464

2,105,231

20.6

Premises and equipment, net

51,488

51,624

(0.3)

Goodwill

63,266

63,421

(0.2)

Other intangible assets, net

5,547

7,535

(26.4)

Other real estate owned, net

197

532

(63.0)

Mortgage servicing rights, at fair value

5,275

4,087

29.1

Right of use assets, net

9,629

11,370

(15.3)

Cash surrender value on life insurance

59,218

47,935

23.5

Other assets

28,001

19,932

40.5

Total assets

$

3,477,276

$

3,460,136

0.5

LIABILITIES

Noninterest-bearing deposits

$

862,015

$

927,497

(7.1)

Interest-bearing deposits

2,147,769

2,098,739

2.3

Total deposits

3,009,784

3,026,236

(0.5)

Securities sold under retail repurchase agreements

4,143

(100.0)

Advances from FHLB - short-term

40,000

Advances from FHLB - long-term

10,135

(100.0)

Subordinated debt

43,072

42,762

0.7

Total borrowings

83,072

57,040

Lease liabilities

9,908

11,567

(14.3)

Accrued expenses and other liabilities

10,227

14,600

(30.0)

Total liabilities

3,112,991

3,109,443

0.1

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

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

199

198

0.5

Additional paid in capital

201,494

200,473

0.5

Retained earnings

171,613

149,966

14.4

Accumulated other comprehensive (loss) income

(9,021)

56

(16,208.9)

Total stockholders' equity

364,285

350,693

3.9

Total liabilities and stockholders' equity

$

3,477,276

$

3,460,136

0.5

Period-end common shares outstanding

19,865

19,808

0.3

Book value per common share

$

18.34

$

17.71

3.6

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)

For the Three Months Ended

For the Year Ended

December 31,

December 31,

2022

2021

% Change

2022

2021

% Change

INTEREST INCOME

Interest and fees on loans

$

27,664

$

20,564

34.5

%

$

99,122

$

64,795

53.0

%

Interest on investment securities:

Taxable

3,945

1,663

137.2

11,507

5,006

129.9

Tax-exempt

6

100.0

6

100.0

Interest on deposits with other banks

664

169

292.9

3,210

368

772.3

Total interest income

32,279

22,396

44.1

113,845

70,169

62.2

INTEREST EXPENSE

Interest on deposits

4,554

1,272

258.0

9,983

4,461

123.8

Interest on short-term borrowings

72

3

2,300.0

74

8

825.0

Interest on long-term borrowings

710

482

47.3

2,486

1,570

58.3

Total interest expense

5,336

1,757

203.7

12,543

6,039

107.7

NET INTEREST INCOME

26,943

20,639

30.5

101,302

64,130

58.0

Provision for credit losses

450

(1,723)

126.1

1,925

(358)

637.7

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

26,493

22,362

18.5

99,377

64,488

54.1

NONINTEREST INCOME

Service charges on deposit accounts

1,346

1,234

9.1

5,652

3,396

66.4

Trust and investment fee income

401

522

(23.2)

1,784

1,881

(5.2)

Gains on sales and calls of investment securities

2

Interchange credits

1,280

1,043

22.7

4,812

3,964

21.4

Mortgage-banking revenue

1,567

948

65.3

5,210

948

449.6

Title Company revenue

194

247

(21.5)

1,340

247

442.5

Other noninterest income

1,074

1,135

(5.4)

4,288

3,060

40.1

Total noninterest income

5,862

5,129

14.3

23,086

13,498

71.0

NONINTEREST EXPENSE

Salaries and wages

8,909

7,727

15.3

35,931

21,222

69.3

Employee benefits

2,786

2,271

22.7

9,908

7,262

36.4

Occupancy expense

1,694

1,263

34.1

6,242

3,690

69.2

Furniture and equipment expense

648

385

68.3

2,018

1,553

29.9

Data processing

1,856

1,487

24.8

6,890

5,001

37.8

Directors' fees

222

170

30.6

839

620

35.3

Amortization of intangible assets

460

381

20.7

1,988

734

170.8

FDIC insurance premium expense

315

362

(13.0)

1,426

1,015

40.5

Other real estate owned, net

13

(2)

750.0

65

4

1,525.0

Legal and professional fees

636

150

324.0

2,840

1,742

63.0

Merger related expenses

967

7,615

(87.3)

2,098

8,530

(75.4)

Other noninterest expenses

2,494

1,688

47.7

10,077

5,433

85.5

Total noninterest expense

21,000

23,497

(10.6)

80,322

56,806

41.4

Income before income taxes

11,355

3,994

184.3

42,141

21,180

99.0

Income tax expense

2,948

1,271

131.9

10,964

5,812

88.6

NET INCOME

$

8,407

$

2,723

208.7

$

31,177

$

15,368

102.9

Weighted average shares outstanding - basic

19,862

17,180

15.6

19,847

13,119

51.3

Weighted average shares outstanding - diluted

19,862

17,180

15.6

19,847

13,119

51.3

Basic and diluted net income per common share

$

0.42

$

0.16

167.1

$

1.57

$

1.17

34.1

Dividends paid per common share

0.12

0.12

0.48

0.48

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)

For the Three Months Ended

For the Year Ended

December 31,

December 31,

2022

2021

2022

2021

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

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

$

2,467,324

4.45

%

$

1,887,126

4.33

%

$

2,293,627

4.33

%

$

1,568,468

4.14

%

Investment securities

Taxable

661,519

2.39

468,724

1.42

589,729

1.95

329,890

1.52

Tax-exempt (1)

449

6.24

113

6.19

Interest-bearing deposits

77,299

3.40

486,247

0.14

337,203

0.95

286,765

0.13

Total earning assets

3,206,591

4.00

%

2,842,097

3.11

%

3,220,672

3.54

%

2,185,123

3.21

%

Cash and due from banks

29,358

22,625

18,158

19,838

Other assets

221,599

188,399

221,592

127,704

Allowance for credit losses

(16,469)

(15,859)

(15,441)

(15,068)

Total assets

$

3,441,079

$

3,037,262

$

3,444,981

$

2,317,597

Interest-bearing liabilities

Demand deposits

$

670,424

1.31

%

$

494,081

0.14

%

$

638,105

0.61

%

$

450,399

0.14

%

Money market and savings deposits

1,043,076

0.60

1,001,115

0.26

1,043,032

0.35

695,056

0.21

Certificates of deposit $100,000 or more

217,051

0.79

174,268

0.49

239,927

0.57

144,209

0.84

Other time deposits

205,293

0.62

173,975

0.50

204,536

0.56

151,429

0.78

Interest-bearing deposits

2,135,844

0.85

1,843,439

0.27

2,125,600

0.47

1,441,093

0.31

Securities sold under retail repurchase

agreements and federal funds purchased

3,972

0.30

683

0.29

3,017

0.27

Advances from FHLB - short-term

7,391

3.86

1,863

3.86

Advances from FHLB - long-term

653

(6.08)

6,630

2.21

7,701

0.45

1,671

0.60

Subordinated debt

43,031

6.64

36,589

5.12

42,917

5.71

27,528

5.67

Total interest-bearing liabilities

2,186,919

0.96

%

1,890,630

0.37

%

2,178,764

0.57

%

1,473,309

0.41

%

Noninterest-bearing deposits

870,890

703,712

888,509

574,531

Accrued expenses and other liabilities

21,647

141,825

21,858

45,702

Stockholders' equity

361,623

301,095

355,850

224,055

Total liabilities and stockholders' equity

$

3,441,079

$

3,037,262

$

3,444,981

$

2,317,597

Net interest spread

3.04

%

2.74

%

2.97

%

2.80

%

Net interest margin

3.35

%

2.87

%

3.15

%

2.94

%

(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)

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

Q4 2022

Q4 2022

2022

2022

2022

2022

2021

compared to

compared to

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

Q3 2022

Q4 2021

PROFITABILITY FOR THE PERIOD

Taxable-equivalent net interest income

$

26,981

$

27,350

$

24,656

$

22,469

$

20,652

(1.3)

%

30.6

%

Less: Taxable-equivalent adjustment

40

35

38

39

13

14.3

207.7

Net interest income

26,943

27,315

24,618

22,430

20,639

(1.4)

30.5

Provision for credit losses

450

675

200

600

(1,723)

(33.3)

126.1

Noninterest income

5,862

5,344

5,833

6,046

5,129

9.7

14.3

Noninterest expense

21,000

18,899

20,094

20,332

23,497

11.1

(10.6)

Income before income taxes

11,355

13,085

10,157

7,544

3,994

(13.2)

184.3

Income tax expense

2,948

3,427

2,658

1,931

1,271

(14.0)

131.9

Net income

$

8,407

$

9,658

$

7,499

$

5,613

$

2,723

(13.0)

208.7

Return on average assets

0.97

%

1.11

%

0.88

%

0.65

%

0.36

%

(14)

bp

61

bp

Return on average assets excluding amortizationof intangibles and merger related expenses- Non-GAAP (2)

1.09

1.17

0.94

0.76

1.07

(8)

2

Return on average equity

9.22

10.72

8.52

6.45

3.59

(150)

563

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

12.83

13.98

11.41

9.40

13.06

(115)

(23)

Net interest margin

3.35

3.38

3.10

2.78

2.87

(3)

48

Efficiency ratio - GAAP

64.01

57.87

65.99

71.40

91.19

614

(2,718)

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

59.59

55.79

63.44

66.93

60.13

380

(54)

PER SHARE DATA

Basic and diluted net income per common share

$

0.42

$

0.49

$

0.38

$

0.28

$

0.16

(13.6)

%

164.5

%

Dividends paid per common share

0.12

0.12

0.12

0.12

0.12

Book value per common share at period end

18.34

17.99

17.77

17.73

17.71

1.9

3.6

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

14.87

14.50

14.26

14.19

14.12

2.6

5.3

Market value at period end

17.43

17.32

18.50

20.48

20.85

0.6

(16.4)

Market range:

High

20.85

20.50

21.21

21.41

23.19

1.7

(10.1)

Low

17.04

17.29

17.91

19.34

17.50

(1.4)

(2.6)

AVERAGE BALANCE SHEET DATA

Loans

$

2,467,324

$

2,327,279

$

2,217,139

$

2,135,734

$

1,887,126

6.0

%

30.7

%

Investment securities

661,968

618,378

546,252

531,017

468,724

7.0

41.2

Earning assets

3,206,591

3,210,233

3,189,926

3,253,549

2,842,097

(0.1)

12.8

Assets

3,441,079

3,444,365

3,419,168

3,477,481

3,037,262

(0.1)

13.3

Deposits

3,006,734

3,012,658

2,993,098

3,044,213

2,547,151

(0.2)

18.0

Stockholders' equity

361,623

357,383

353,192

353,011

301,095

1.2

20.1

CREDIT QUALITY DATA

Net (recoveries) / chargeoffs

$

84

$

(119)

$

(573)

$

(166)

$

(142)

170.6

%

159.2

%

Nonaccrual loans

$

1,908

$

1,949

$

2,693

$

2,848

$

2,004

(2.1)

(4.8)

Loans 90 days past due and still accruing

1,841

644

803

459

508

185.9

262.4

Other real estate owned

197

197

197

561

532

(63.0)

Total nonperforming assets

$

3,946

$

2,790

$

3,693

$

3,868

$

3,044

41.4

29.6

Accruing troubled debt restructurings (TDRs)

$

4,405

$

4,458

$

4,894

$

5,004

$

5,667

(1.2)

(22.3)

Total nonperforming assets and accruing TDRs

$

8,351

$

7,248

$

8,587

$

8,872

$

8,711

15.2

(4.1)

CAPITAL AND CREDIT QUALITY RATIOS

Period-end equity to assets

10.48

%

10.36

%

10.25

%

10.07

%

10.14

%

12

bp

34

bp

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

8.67

8.52

8.39

8.22

8.25

15

42

Annualized net (recoveries) to average loans

0.01

(0.02)

(0.10)

(0.03)

(0.03)

3

4

Allowance for credit losses as a percent of:

Period-end loans (3)

0.65

0.68

0.68

0.67

0.66

(3)

(1)

Period-end loans (4)

0.78

0.84

0.89

0.92

0.96

(6)

(18)

Nonaccrual loans

872.27

835.15

574.94

516.50

695.81

3,712

17,646

Nonperforming assets

421.77

583.41

419.25

380.30

458.08

(16,164)

(3,631)

Accruing TDRs

377.82

365.12

316.37

293.96

246.06

1,270

13,176

Nonperforming assets and accruing TDRs

199.29

224.57

180.31

165.80

160.07

(2,528)

3,922

As a percent of total loans:

Nonaccrual loans

0.07

0.08

0.12

0.13

0.09

(1)

(2)

Accruing TDRs

0.17

0.19

0.22

0.23

0.27

(2)

(10)

Nonaccrual loans and accruing TDRs

0.25

0.27

0.34

0.36

0.36

(2)

(11)

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

Nonperforming assets

0.15

0.12

0.16

0.18

0.14

3

1

Nonperforming assets and accruing TDRs

0.33

0.30

0.38

0.41

0.41

3

(8)

As a percent of total assets:

Nonaccrual loans

0.05

0.06

0.08

0.08

0.06

(1)

(1)

Nonperforming assets

0.11

0.08

0.11

0.11

0.09

3

2

Accruing TDRs

0.13

0.13

0.14

0.14

0.16

(3)

Nonperforming assets and accruing TDRs

0.24

0.21

0.25

0.25

0.25

3

(1)

(1)

See the reconciliation table that begins on page 14.

(2)

This ratio excludes merger related expenses (Non-GAAP) on page 10.

(3)

Includes all loans held for investment, including PPP loan balances for all periods shown.

(4)

For all periods shown, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)

Q4 2022

Q4 2022

compared to

compared to

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

Q3 2022

Q4 2021

INTEREST INCOME

Interest and fees on loans

$

27,664

$

25,924

$

23,452

$

22,085

$

20,564

6.7

%

34.5

%

Interest on investment securities:

Taxable

3,945

3,186

2,392

1,985

1,663

23.8

137.2

Tax-exempt

6

100.0

100.0

Interest on deposits with other banks

664

1,466

826

254

169

(54.7)

292.9

Total interest income

32,279

30,576

26,670

24,324

22,396

5.6

44.1

INTEREST EXPENSE

Interest on deposits

4,554

2,561

1,511

1,358

1,272

77.8

258.0

Interest on short-term borrowings

72

2

3

100.0

2,300.0

Interest on long-term borrowings

710

700

541

534

482

1.4

47.3

Total interest expense

5,336

3,261

2,052

1,894

1,757

63.6

203.7

NET INTEREST INCOME

26,943

27,315

24,618

22,430

20,639

(1.4)

30.5

Provision for credit losses

450

675

200

600

(1,723)

(33.3)

126.1

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES

26,493

26,640

24,418

21,830

22,362

(0.6)

18.5

NONINTEREST INCOME

Service charges on deposit accounts

1,346

1,509

1,438

1,359

1,234

(10.8)

9.1

Trust and investment fee income

401

421

447

514

522

(4.8)

(23.2)

Interchange credits

1,280

1,241

1,253

1,038

1,043

3.1

22.7

Mortgage-banking revenue

1,567

680

1,096

1,867

948

130.4

65.3

Title Company revenue

194

397

426

323

247

(51.1)

(21.5)

Other noninterest income

1,074

1,096

1,173

945

1,135

(2.0)

(5.4)

Total noninterest income

5,862

5,344

5,833

6,046

5,129

9.7

14.3

NONINTEREST EXPENSE

Salaries and wages

8,909

8,562

8,898

9,562

7,727

4.1

15.3

Employee benefits

2,786

2,191

2,269

2,662

2,271

27.2

22.7

Occupancy expense

1,694

1,496

1,485

1,567

1,263

13.2

34.1

Furniture and equipment expense

648

533

411

429

385

21.6

68.3

Data processing

1,856

1,759

1,668

1,607

1,487

5.5

24.8

Directors' fees

222

217

210

190

170

2.3

30.6

Amortization of intangible assets

460

499

511

517

381

(7.8)

20.7

FDIC insurance premium expense

315

339

429

343

362

(7.1)

(13.0)

Other real estate owned expenses, net

13

1

57

(6)

(2)

1,200.0

750.0

Legal and professional fees

636

756

811

637

150

(15.9)

324.0

Merger related expenses

967

159

241

730

7,615

508.2

(87.3)

Other noninterest expenses

2,494

2,387

3,104

2,094

1,688

4.5

47.7

Total noninterest expense

21,000

18,899

20,094

20,332

23,497

11.1

(10.6)

Income before income taxes

11,355

13,085

10,157

7,544

3,994

(13.2)

184.3

Income tax expense

2,948

3,427

2,658

1,931

1,271

(14.0)

131.9

NET INCOME

$

8,407

$

9,658

$

7,499

$

5,613

$

2,723

(13.0)

208.7

Weighted average shares outstanding - basic

19,862

19,852

19,847

19,828

17,180

0.1

15.6

Weighted average shares outstanding - diluted

19,862

19,852

19,847

19,828

17,180

0.1

15.6

Basic and diluted net income per common share

$

0.42

$

0.49

$

0.38

$

0.28

$

0.16

(13.6)

164.5

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

Q4 2022

Q4 2022

compared to

compared to

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

Q3 2022

Q4 2021

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)

$

2,467,324

4.45

%

$

2,327,279

4.43

%

$

2,217,139

4.25

%

$

2,135,734

4.20

%

$

1,887,126

4.33

%

6.0

%

30.7

%

Investment securities

Taxable

661,519

2.39

618,378

2.06

546,252

1.75

531,017

1.49

468,724

1.42

7.0

41.1

Tax-exempt (1)

449

6.24

100.0

100.0

Interest-bearing deposits

77,299

3.40

264,576

2.20

426,535

0.78

586,798

0.18

486,247

0.14

(70.8)

(84.1)

Total earning assets

3,206,591

4.00

%

3,210,233

3.78

%

3,189,926

3.36

%

3,253,549

3.01

%

2,842,097

3.11

%

(0.1)

12.8

Cash and due from banks

29,358

31,724

26,162

(15,253)

22,625

(7.5)

29.8

Other assets

221,599

218,163

218,353

253,424

188,399

1.6

17.6

Allowance for credit losses

(16,469)

(15,755)

(15,273)

(14,239)

(15,859)

4.5

3.8

Total assets

$

3,441,079

$

3,444,365

$

3,419,168

$

3,477,481

$

3,037,262

(0.1)

13.3

Interest-bearing liabilities

Demand deposits

$

670,424

1.31

%

$

646,399

0.66

%

$

644,881

0.22

%

$

589,737

0.16

%

$

494,081

0.14

%

3.7

35.7

Money market and savings deposits

1,043,076

0.60

1,034,580

0.35

1,019,295

0.21

1,075,791

0.23

1,001,115

0.26

0.8

4.2

Certificates of deposit $100,000 or more

217,051

0.79

222,697

0.55

234,325

0.58

286,587

0.40

174,268

0.49

(2.5)

24.6

Other time deposits

205,293

0.62

215,014

0.51

221,714

0.54

175,683

0.57

173,975

0.50

(4.5)

18.0

Interest-bearing deposits

2,135,844

0.85

2,118,690

0.48

2,120,215

0.29

2,127,798

0.26

1,843,439

0.27

0.8

15.9

Securities sold under retail repurchase agreements

and federal funds purchased

2,770

0.29

3,972

0.30

(100.0)

Advances from FHLB - short-term

7,391

3.86

100.0

100.0

Advances from FHLB - long-term

653

(6.08)

10,035

0.63

10,075

0.60

10,116

0.57

6,630

2.21

(93.5)

(90.2)

Subordinated debt

43,031

6.64

42,953

6.33

42,876

4.93

42,804

4.93

36,589

5.12

0.2

17.6

Total interest-bearing liabilities

2,186,919

0.96

%

2,171,678

0.60

%

2,173,166

0.38

%

2,183,488

0.35

%

1,890,630

0.37

%

0.7

15.7

Noninterest-bearing deposits

870,890

893,968

872,883

916,415

703,712

(2.6)

23.8

Accrued expenses and other liabilities

21,647

21,336

19,927

24,567

141,825

1.5

(84.7)

Stockholders' equity

361,623

357,383

353,192

353,011

301,095

1.2

20.1

Total liabilities and stockholders' equity

$

3,441,079

$

3,444,365

$

3,419,168

$

3,477,481

$

3,037,262

(0.1)

13.3

Net interest spread

3.04

%

3.18

%

2.98

%

2.66

%

2.74

%

Net interest margin

3.35

%

3.38

%

3.10

%

2.78

%

2.87

%

(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

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

12/31/2022

12/31/2021

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

Net Income

$

8,407

$

9,658

$

7,499

$

5,613

$

2,723

$

31,177

$

15,368

Net Income - annualized (A)

$

33,354

$

38,317

$

30,078

$

22,764

$

10,803

$

31,177

$

15,368

Net income, excluding net amortization of intangible assets

and merger related expenses

$

9,463

$

10,144

$

8,054

$

6,541

$

8,176

$

34,201

$

22,279

Net income, excluding net amortization of intangible assetsand merger related expenses - annualized (B)

$

37,543

$

40,245

$

32,305

$

26,527

$

32,437

$

34,201

$

22,279

Return on average assets excluding net amortization ofintangible assets and merger related expenses - Non-GAAP

1.09

%

1.17

%

0.94

%

0.76

%

1.07

%

0.99

%

0.95

%

Average stockholders' equity (C)

$

361,623

$

357,383

$

353,192

$

353,011

$

301,095

$

355,850

$

224,055

Less: Average goodwill and other intangible assets

(69,077)

(69,558)

(70,057)

(70,711)

(52,692)

(69,845)

(27,535)

Average tangible equity (D)

$

292,546

$

287,825

$

283,135

$

282,300

$

248,403

$

286,005

$

196,520

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

9.22

%

10.72

%

8.52

%

6.45

%

3.59

%

8.76

%

6.86

%

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

12.83

%

13.98

%

11.41

%

9.40

%

13.06

%

11.96

%

11.34

%

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

Noninterest expense (E)

$

21,000

$

18,899

$

20,094

$

20,332

$

23,497

$

80,322

$

56,806

Less: Amortization of intangible assets

(460)

(499)

(511)

(517)

(381)

(1,988)

(734)

Merger Expenses

(967)

(159)

(241)

(730)

(7,615)

(2,098)

(8,530)

Adjusted noninterest expense (F)

$

19,573

$

18,241

$

19,342

$

19,085

$

15,501

$

76,236

$

47,542

Net interest income (G)

26,943

27,315

24,618

22,430

20,639

101,302

64,130

Add: Taxable-equivalent adjustment

40

35

38

39

13

155

121

Taxable-equivalent net interest income (H)

$

26,983

$

27,350

$

24,656

$

22,469

$

20,652

$

101,457

$

64,251

Noninterest income (I)

$

5,862

$

5,344

$

5,833

$

6,046

$

5,129

$

23,086

13,498

Less: Investment securities (gains)

(2)

Adjusted noninterest income (J)

$

5,862

$

5,344

$

5,833

$

6,046

$

5,129

$

23,086

$

13,496

Efficiency ratio (GAAP) (E)/(G)+(I)

64.01

%

57.87

%

65.99

%

71.40

%

91.19

%

64.57

%

73.18

%

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

59.59

%

55.79

%

63.44

%

66.93

%

60.13

%

61.21

%

61.15

%

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

Stockholders' equity (L)

$

364,285

$

357,221

$

352,777

$

351,864

$

350,693

Less: Goodwill and other intangible assets

(68,813)

(69,288)

(69,787)

(70,299)

(70,956)

Tangible equity (M)

$

295,472

$

287,933

$

282,990

$

281,565

$

279,737

Shares outstanding (N)

19,865

19,858

19,850

19,843

19,808

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

$

18.34

$

17.99

$

17.77

$

17.73

$

17.71

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

$

14.87

$

14.50

$

14.26

$

14.19

$

14.12

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

Stockholders' equity (O)

$

364,285

$

357,221

$

352,777

$

351,864

$

350,693

Less: Goodwill and other intangible assets

(68,813)

(69,288)

(69,787)

(70,299)

(70,956)

Tangible equity (P)

$

295,472

$

287,933

$

282,990

$

281,565

$

279,737

Assets (Q)

$

3,477,276

$

3,446,804

$

3,442,550

$

3,494,497

$

3,460,136

Less: Goodwill and other intangible assets

(68,813)

(69,288)

(69,787)

(70,299)

(70,956)

Tangible assets (R)

$

3,408,463

$

3,377,516

$

3,372,763

$

3,424,198

$

3,389,180

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

10.48

%

10.36

%

10.25

%

10.07

%

10.14

%

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

8.67

%

8.52

%

8.39

%

8.22

%

8.25

%

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-2022-financial-results-301731847.html

SOURCE Shore Bancshares, Inc.

Categories

PRNewswire Press Releases

Next Articles