newsfilter
← Latest News
PR Newswire·

Shore Bancshares Reports Second Quarter and First-Half Financial Results

EASTON, Md., July 28, 2022 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company") reported net income of $7.499 million or $0.38 per diluted common share for the second quarter of 2022, compared to net income of $5.613 million or $0.28 per diluted common share for the first quarter of 2022, and net income of $4.031 million or $0.34 per diluted common share for the second quarter of 2021. Net income for the first half of 2022 was $13.112 million or $0.66 per diluted common share, compared to net income for the first half of 2021 of $8.028 million or $0.68 per diluted common share. Net income, excluding merger related expenses for the second quarter of 2022 was $7.674 million or $0.39 per diluted common share, compared to net income, excluding merger related expenses of $6.156 million or $0.31 per diluted common share for the first quarter of 2022 and net income, excluding merger related expenses of $4.311 million or $0.37 per diluted common share for the second quarter 2021.

When comparing net income, excluding merger related expenses, for the second quarter of 2022 to the first quarter of 2022 net income increased $1.5 million due to an increase in net interest income of $2.2 million. When comparing net income, excluding merger related expenses, for the second quarter of 2022 to the second quarter of 2021, net income increased $3.3 million primarily due to increases in net interest income of $10.5 million and noninterest income of $2.9 million.  These improvements to income in the second quarter of 2022 were partially offset by an increase in noninterest expenses of $9.4 million primarily as a result of the acquisition of Severn Bank ("Severn") in November of 2021.  

"We are pleased to announce our second quarter financial results," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "We continue to see strong loan demand and opportunities for growth within our various markets.  With minimal merger expenses in the second quarter due to a shift from integration to operation, we noted positive trends in our ROA, efficiency ratio, and tangible book value.  Our outlook for the remainder of 2022 is a very positive one, as we continue to maintain our commitment and focus on core earnings and enhanced returns for our shareholders."

Balance Sheet Review

Total assets were $3.443 billion at June 30, 2022, a $17.6 million, or less than 1.0%, decrease when compared to $3.460 billion at the end of 2021. This decrease was due to a decline in interest bearing deposits with other banks of $182.2 million, or 32.1%, partially offset by increases in loans held for investment of $145.4 million, or 6.9%, and investment securities held to maturity of $54.4 million, or 13.4%. The positive organic loan growth for loans held for investment was due to strong loan demand, specifically within our commercial real estate, residential real estate and consumer loan portfolios, partially offset by paydowns in the commercial loan portfolio.  As of June 30, 2022, the Company had 37 Paycheck Protection Program ("PPP') loans totaling $1.7 million that were outstanding.

Total deposits decreased $11.9 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was primarily due to decreases in money market and savings accounts of $79.7 million, $38.4 million in noninterest-bearing deposits and $12.0 million in time deposits offset by an increase in interest bearing checking accounts of $118.1 million.    

Total stockholders' equity increased $2.1 million, or less than 1%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses of $6.7 million (net of tax) on available for sale securities which are recorded in accumulated other comprehensive income (loss). At June 30, 2022, the ratio of total equity to total assets was 10.25% and the ratio of total tangible equity to total tangible assets was 8.39% compared to 10.14% and 8.25% at the end of 2021.

Review of Quarterly Financial Results

Net interest income was $24.6 million for the second quarter of 2022, compared to $22.4 million for the first quarter of 2022 and $14.1 million for the second quarter of 2021. The increase in net interest income when compared to the first quarter of 2022 was primarily due to increases in interest and fees on loans of $1.4 million, interest on deposits with other banks of $572 thousand and interest on investment securities of $407 thousand, partially offset by an increase in expense on interest-bearing deposits of $153 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $81.4 million, or 3.8%. Accretion income from loans acquired from Severn increased over first quarter by $265 thousand. The increase in interest on deposits with other banks was primarily due to the recent increases to the fed funds rate.  The increase in interest on taxable investment securities was driven by an increase in the rates of 26bps and an increase in the average balance within these securities of $15.2 million, or 2.9%, resulting from additional purchases of held to maturity securities during second quarter of 2022. The increase in deposits with other banks and investment securities was primarily due to excess liquidity.   

The increase in net interest income when compared to the second quarter of 2021 was primarily due to increases in interest and fees on loans of $9.1 million, interest on taxable investment securities of $1.3 million and interest on deposits with other banks of $771 thousand, partially offset by increases in expenses on interest-bearing deposits of $455 thousand and long-term borrowings of $171 thousand, all of which were significantly impacted by the acquisition of Severn in the fourth quarter of 2021.  Excluding the merger related impact to the balance sheet, organic loan growth and excess liquidity resulted in an improved overall yield on total earning assets, while maintaining lower cost of funding on core deposits.

The Company's net interest margin increased to 3.10% for the second quarter of 2022 from 2.78% for the first quarter of 2022 and 2.91% for the second quarter of 2021. The increase in net interest margin when compared to the first quarter of 2022 and second quarter of 2021 was primarily due to higher average loan balances, accretion income from purchased loans and higher rates paid on lower yielding assets. Excess liquidity continues to compress the overall net interest margin. Absent excess liquidity of $200 million, we estimate our margin for the second quarter of 2022 would have been 3.31%.

The provision for credit losses was $200 thousand for the three months ended June 30, 2022.  The comparable amounts were $600 thousand and $650 thousand for the three months ended March 31, 2022 and June 30, 2021, respectively. The decrease in the provision for credit losses during the second quarter of 2022 as compared to the prior quarters was primarily attributed to significant net recoveries.  Net recoveries for the second quarter of 2022 were $573 thousand, compared to net recoveries of $166 thousand for the first quarter of 2022 and net recoveries of $125 thousand for the second quarter 2021.  The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.89% at June 30, 2022, compared to 0.92% at March 31, 2022 and 1.12% at June 30, 2021. The decline in the percentage of the allowance from the first quarter of 2022 was primarily due to decreased historical loss experience.  The decline in the percentage of the allowance from the second quarter of 2021 was primarily the result of improved credit quality, including lower historical loss experience as well as lower pandemic related qualitative reserves.

At June 30, 2022 and March 31, 2022, nonperforming assets were $4.0 million and $3.9 million respectively. The balance of nonperforming assets increased primarily due to an increase in loans 90 days past due still accruing of $671 thousand, or 146.2%, partially offset by a decrease in other real estate owned ("OREO") of $364 thousand, or 64.9%, and nonaccrual loans of $155 thousand, or 5.4%.  Accruing troubled debt restructuring ("TDRs") decreased $110 thousand, or 2.2%,  at June 30, 2022 compared to March 31, 2022.  When comparing the second quarter of 2022 to the second quarter of 2021, nonperforming assets decreased $882 thousand, or 18.0%, primarily due to decreases in nonaccrual loans of $1.3 million, or 31.8%, offset by an increase in loans 90 days past due still accruing of $378 thousand, or 50.3%. Accruing TDRs decreased $1.4 million, or 22.8%. The ratio of nonperforming assets and accruing TDRs to total assets was 0.26%, 0.25% and 0.53% at June 30, 2022, March 31, 2022 and June 30, 2021, respectively.  In addition, the ratio of accruing TDRs to total loans at June 30, 2022 was 0.22% compared to 0.23% at March 31, 2022 and 0.43% at June 30, 2021.

Total noninterest income for the second quarter of 2022 decreased $213 thousand, or 3.5%, when compared to the first quarter of 2022 and increased $2.9 million, or 100.9%, when compared to the second quarter of 2021. The decrease compared to the first quarter of 2022 was primarily due to a decrease in revenue associated with the mortgage division of $771 thousand, or 41.3%, and partially offset by increases in interchange credits of $215 thousand, Mid-MD Title Company ("Mid-MD Title") revenue of $103 thousand and service charges on deposit accounts of $79 thousand.  The increase in noninterest income when compared to the second quarter of 2021 was largely impacted by the addition of Severn in the fourth quarter of 2021 which included mortgage-banking revenue of $1.1 million and Mid-MD Title revenue of $426 thousand and also contributed to the increase in service charges on deposit accounts of $755 thousand and interchange fees of $217 thousand.

Total noninterest expense, excluding merger related expenses, for the second quarter of 2022 increased $251 thousand or 1.2%, when compared to the first quarter of 2022 and increased $9.4 million, or 89.1%, when compared to the second quarter of 2021. The increase in noninterest expense when compared to the first quarter of 2022 was primarily due to increases in fee and loan servicing expenses as well as derivatives expense.  The increase from the second 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.  

Review of Six-Month Financial Results

Net interest income for the first six months of 2022 was $47.0 million, an increase of $19.1 million, or 68.6%, when compared to the first six months of 2021.  The increase in net interest income was primarily due to an increase in total interest income of $20.1 million, or 65.2%, specifically interest and fees on loans of $16.8 million, or 58.4%. The improvement of interest and fees on loans was primarily due to the increase in the average balance of $740.5 million, or 51.1%, coupled with accretion income from the acquired loans of $1.5 million for the first six months of 2022.  Taxable investment securities and interest on deposits with other banks increased $2.4 million and $978 thousand, respectively, partially offset by an increase in total interest expense of $974 thousand. The increase in interest expense was the result of an increase in the average balance of interest bearing deposits of $860.6 million, or 68.1%, despite the rates paid on these deposits declining 9bps.  Interest on long term borrowings increased by $346 thousand due to long-term advances with FHLB and junior subordinated debt acquired as part of the Severn acquisition.   

The provision for credit losses for the six months ended June 30, 2022 and 2021 was $800 thousand and $1.1 million, respectively. The decrease in provision for credit losses was the result of significant recoveries in the first six months of 2022 of $739 thousand compared to $125 thousand for the first six months of 2021. The ratio of the allowance to total loans decreased from 1.02% at June 30, 2021, to 0.68% at June 30, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.89% at June 30, 2022, lower than the 1.12% at June 30, 2021, primarily due to improved credit quality, lower historical loss experience, and reduced pandemic related qualitative factors.

Total noninterest income for the six months ended June 30, 2022 increased $6.4 million, or 117.6%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the mortgage division of $3.0 million, service charges on deposit accounts of $1.4 million, revenue from Mid-Maryland Title of $749 thousand and other noninterest income of $803 thousand. The increase in other noninterest income was primarily due to increases in rental income of $666 thousand and other loan fee income of $232 thousand partially offset by losses of $88 thousand related to market value adjustments of equity securities.

Total noninterest expense, excluding merger related expenses, for the six months ended June 30, 2022 increased $18.5 million, or 87.9%, 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. In addition, as previously mentioned, during the first six months of 2022 the Company recorded merger-related expenses of $971 thousand due to the acquisition of Severn.  

Shore Bancshares Information

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

 Forward-Looking Statements

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







June 30, 



June 30, 







2022



2021



 Change



2022



2021



 Change



PROFITABILITY FOR THE PERIOD



































Net interest income



$

24,618



$

14,103



74.6

%

$

47,048



$

27,902



68.6

%

Provision for credit losses





200





650



(69.2)





800





1,075



(25.6)



Noninterest income





5,833





2,903



100.9





11,879





5,460



117.6



Noninterest expense





20,094





10,876



84.8





40,426





21,375



89.1



Income before income taxes





10,157





5,480



85.3





17,701





10,912



62.2



Income tax expense





2,658





1,449



83.4





4,589





2,884



59.1



Net income



$

7,499



$

4,031



86.0



$

13,112



$

8,028



63.3











































































Return on average assets





0.88

%



0.78

%

10

bp



0.77

%



0.80

%

(3)

bp

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





0.94





0.86



8





0.85





0.84



1



Return on average equity





8.52





8.19



33





7.49





8.23



(74)



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





11.41





9.89



152





10.41





9.62



79



Net interest margin





3.10





2.91



19





2.94





2.96



(2)



Efficiency ratio - GAAP





65.99





63.95



204





68.60





64.07



453



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





63.44





60.90



254





65.13





62.06



307







































PER SHARE DATA



































Basic and diluted net income per common share



$

0.38



$

0.34



11.8

%

$

0.66



$

0.68



(2.9)

%





































Dividends paid per common share



$

0.12



$

0.12



—



$

0.24



$

0.24



—



Book value per common share at period end





17.77





16.91



5.1



















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





14.26





15.29



(6.7)



















Market value at period end





18.50





16.75



10.4



















Market range:



































High





21.21





18.01



17.8





21.41





18.10



18.3



Low





17.91





16.10



11.2





17.91





12.99



37.9







































AVERAGE BALANCE SHEET DATA



































Loans



$

2,217,139



$

1,444,684



53.5

%

$

2,188,236



$

1,447,767



51.1

%

Investment securities





546,252





286,121



90.9





538,676





257,130



109.5



Earning assets





3,189,926





1,949,509



63.6





3,233,136





1,908,945



69.4



Assets





3,419,168





2,061,214



65.9





3,448,165





2,018,818



70.8



Deposits





2,993,098





1,822,148



64.3





3,018,517





1,782,627



69.3



Stockholders' equity





353,192





197,532



78.8





353,102





196,666



79.5







































CREDIT QUALITY DATA



































Net (recoveries) charge-offs



$

(573)



$

(125)



(358.4)

%

$

(739)



$

(125)



(491.2)

%





































Nonaccrual loans



$

2,693



$

3,947



(31.8)



















Loans 90 days past due and still accruing





1,130





752



50.3



















Other real estate owned





197





203



(3.0)



















Total nonperforming assets





4,020





4,902



(18.0)



















Accruing troubled debt restructurings (TDRs)





4,894





6,338



(22.8)



















Total nonperforming assets and accruing TDRs



$

8,914



$

11,240



(20.7)



























































































CAPITAL AND CREDIT QUALITY RATIOS



































Period-end equity to assets





10.25

%



9.37

%

88

bp

















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





8.39





8.55



(16)























































Annualized net (recoveries) charge-offs to average loans





(0.10)





(0.03)



(7)





(0.07)

%



(0.03)

%

(4)

bp





































Allowance for credit losses as a percent of:



































Period-end loans (3)





0.68





1.02



(34)



















Period-end loans (4)





0.89





1.12



(23)



















Nonaccrual loans





574.94





382.27



193



















Nonperforming assets





385.15





307.79



77



















Accruing TDRs





316.37





238.06



78



















Nonperforming assets and accruing TDRs





173.69





134.23



39























































As a percent of total loans:



































Nonaccrual loans





0.12





0.27



(15)



















Accruing TDRs





0.22





0.43



(21)



















Nonaccrual loans and accruing TDRs





0.34





0.70



(36)























































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



































Nonperforming assets





0.18





0.33



(15)



















Nonperforming assets and accruing TDRs





0.39





0.76



(37)























































As a percent of total assets:



































Nonaccrual loans





0.08





0.19



(11)



















Nonperforming assets





0.12





0.23



(11)



















Accruing TDRs





0.14





0.30



(16)



















Nonperforming assets and accruing TDRs





0.26





0.53



(27)



















____________________

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

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

(3)   As of June 30, 2022 and June 30, 2021, these ratios include all loans held for investment, including PPP loans of $1.7 million and $86.8 million, respectively.

(4)   As of June 30, 2022 and June 30, 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)





















































June 30, 2022



June 30, 2022









June 30, 





December 31, 



June 30, 



compared to



compared to







2022



2021



2021



December 31, 2021



June 30, 2021



ASSETS





























Cash and due from banks



$

18,473



$

16,919



$

18,275



9.2

%

1.1

%

Interest-bearing deposits with other banks





384,536





566,694





218,913



(32.1)



75.7



Cash and cash equivalents





403,009





583,613





237,188



(30.9)



69.9

































Investment securities available for sale (at fair value)





94,689





116,982





113,957



(19.1)



(16.9)



Investment securities held to maturity (at amortized cost)





458,957





404,594





198,884



13.4



130.8



Equity securities, at fair value





1,271





1,372





1,384



(7.4)



(8.2)



Restricted securities





9,894





4,159





3,189



137.9



210.3

































Loans held for sale, at fair value





7,306





37,749





-



(80.6)



-

































Loans held for investment





2,264,579





2,119,175





1,472,429



6.9



53.8



Less: allowance for credit losses





(15,483)





(13,944)





(15,088)



11.0



(2.6)



Loans, net





2,249,096





2,105,231





1,457,341



6.8



54.3

































Premises and equipment, net





52,244





51,624





25,313



1.2



106.4



Goodwill





63,281





63,421





17,518



(0.2)



261.2



Other intangible assets, net





6,506





7,535





1,473



(13.7)



341.7



Other real estate owned, net





197





532





203



(63.0)



(3.0)



Mortgage servicing rights, at fair value





5,228





4,087





—



27.9



—



Right of use assets, net





9,979





11,370





5,616



(12.2)



77.7



Cash surrender value on life insurance





58,437





47,935





41,672



21.9



40.2



Other assets





22,456





19,932





16,522



12.7



35.9



Total assets



$

3,442,550



$

3,460,136



$

2,120,260



(0.5)



62.4

































LIABILITIES





























Noninterest-bearing deposits



$

889,122



$

927,497



$

538,009



(4.1)



65.3



Interest-bearing deposits





2,125,209





2,098,739





1,342,573



1.3



58.3



Total deposits





3,014,331





3,026,236





1,880,582



(0.4)



60.3

































Securities sold under retail repurchase agreements





—





4,143





2,907



(100.0)



(100.0)



Advances from FHLB - long-term





10,054





10,135





—



(0.8)



—



Subordinated debt





42,917





42,762





24,490



0.4



75.2



Total borrowings





52,971





57,040





27,397









































Lease liabilities





10,216





11,567





5,757



(11.7)



77.5



Accrued expenses and other liabilities





12,255





14,600





7,842



(16.1)



56.3



Total liabilities





3,089,773





3,109,443





1,921,578



(0.6)



60.8

































COMMITMENTS AND CONTINGENCIES



























































STOCKHOLDERS' EQUITY





























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





198





198





118



—



67.8



Additional paid in capital





200,914





200,473





51,544



0.2



289.8



Retained earnings





158,316





149,966





146,414



5.6



8.1



Accumulated other comprehensive income (loss)





(6,651)





56





606



(11,976.8)



(1,197.5)



Total stockholders' equity





352,777





350,693





198,682



0.6



77.6



Total liabilities and stockholders' equity



$

3,442,550



$

3,460,136



$

2,120,260



(0.5)



62.4

































Period-end common shares outstanding





19,850





19,808





11,752



0.2



68.9



Book value per common share



$

17.77



$

17.71



$

16.91



0.3



5.1



 

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)









































For the Three Months Ended





For the Six Months Ended







June 30, 



June 30, 







2022



2021



% Change



2022



2021



% Change



INTEREST INCOME



































Interest and fees on loans



$

23,452



$

14,381



63.1

%

$

45,537



$

28,747



58.4

%

Interest on investment securities:



































Taxable





2,392





1,095



118.4





4,377





2,025



116.1



Interest on deposits with other banks





826





55



1,401.8





1,080





102



958.8



Total interest income





26,670





15,531



71.7





50,994





30,874



65.2







































INTEREST EXPENSE



































Interest on deposits





1,511





1,056



43.1





2,869





2,240



28.1



Interest on short-term borrowings





—





2



(100.0)





2





3



(33.3)



Interest on long-term borrowings





541





370



46.2





1,075





729



—



Total interest expense





2,052





1,428



43.7





3,946





2,972



32.8







































NET INTEREST INCOME





24,618





14,103



74.6





47,048





27,902



68.6



Provision for credit losses





200





650



(69.2)





800





1,075



(25.6)







































NET INTEREST INCOME AFTER PROVISION



































FOR CREDIT LOSSES





24,418





13,453



81.5





46,248





26,827



72.4







































NONINTEREST INCOME



































Service charges on deposit accounts





1,438





683



110.5





2,797





1,357



106.1



Trust and investment fee income





447





475



(5.9)





961





882



9.0



Interchange credits





1,253





1,036



20.9





2,291





1,906



20.2



Mortgage-banking revenue





1,096





—



—





2,963





—



—



Title Company revenue





426





—



—





749





—



—



Other noninterest income





1,173





709



65.4





2,118





1,315



61.1



Total noninterest income





5,833





2,903



100.9





11,879





5,460



117.6







































NONINTEREST EXPENSE



































Salaries and wages





8,898





4,262



108.8





18,460





8,404



119.7



Employee benefits





2,269





1,493



52.0





4,931





3,337



47.8



Occupancy expense





1,485





770



92.9





3,052





1,584



92.7



Furniture and equipment expense





411





412



(0.2)





840





719



16.8



Data processing





1,668





1,217



37.1





3,275





2,344



39.7



Directors' fees





210





154



36.4





400





303



32.0



Amortization of intangible assets





511





120



325.8





1,028





246



317.9



FDIC insurance premium expense





429





223



92.4





772





408



89.2



Other real estate owned, net





57





1



5,600.0





51





2



2,450.0



Legal and professional fees





811





648



25.2





1,448





1,164



24.4



Merger related expenses





241





377



(36.1)





971





377



157.6



Other noninterest expenses





3,104





1,199



158.9





5,198





2,487



109.0



Total noninterest expense





20,094





10,876



84.8





40,426





21,375



89.1







































Income before income taxes





10,157





5,480



85.3





17,701





10,912



62.2



Income tax expense





2,658





1,449



83.4





4,589





2,884



59.1







































NET INCOME



$

7,499



$

4,031



86.0



$

13,112



$

8,028



63.3







































Weighted average shares outstanding - basic





19,847





11,752



68.9





19,838





11,749



68.8



Weighted average shares outstanding - diluted





19,847





11,754



68.9





19,838





11,750



68.8







































Basic and diluted net income per common share



$

0.38



$

0.34



11.8



$

0.66



$

0.68



(2.9)







































Dividends paid per common share





0.12





0.12



—





0.24





0.24



—



 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)

















































For the Three Months Ended



For the Six Months Ended







June 30, 



June 30, 







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)



$

2,217,139



4.25

%

$

1,444,684



4.00

%

$

2,188,236



4.20

%

$

1,447,767



4.01

%

Investment securities











































Taxable





546,252



1.75





286,121



1.53





538,676



1.64





257,130



1.59



Interest-bearing deposits





426,535



0.78





218,704



0.10





506,224



0.43





204,048



0.10



Total earning assets





3,189,926



3.36

%



1,949,509



3.20

%



3,233,136



3.19

%



1,908,945



3.27

%

Cash and due from banks





26,162









16,908









5,569









18,070







Other assets





218,353









109,457









224,219









106,251







Allowance for credit losses





(15,273)









(14,660)









(14,759)









(14,448)







Total assets



$

3,419,168







$

2,061,214







$

3,448,165







$

2,018,818































































































Interest-bearing liabilities











































Demand deposits



$

644,881



0.22

%

$

405,473



0.13

%

$

617,461



0.19

%

$

421,816



0.14

%

Money market and savings deposits





1,019,295



0.21





605,202



0.17





1,048,634



0.22





565,341



0.17



Certificates of deposit $100,000 or more





234,325



0.58





135,376



1.04





260,312



0.48





133,073



1.14



Other time deposits





221,714



0.54





143,821



0.90





198,828



0.55





144,367



1.00



Interest-bearing deposits





2,120,215



0.29





1,289,872



0.33





2,125,235



0.27





1,264,597



0.36



Securities sold under retail repurchase











































   agreements and federal funds purchased





—



—





3,123



0.26





1,377



0.29





2,683



0.23



Advances from FHLB - long-term





10,075



0.60





—



—





10,096



0.58





—



—



Subordinated debt





42,876



4.93





24,474



6.06





42,840



4.92





24,459



6.01



Total interest-bearing liabilities





2,173,166



0.38

%



1,317,469



0.43

%



2,179,548



0.37

%



1,291,739



0.46

%

Noninterest-bearing deposits





872,883









532,276









893,282









518,030







Accrued expenses and other liabilities





19,927









13,937









22,233









12,383







Stockholders' equity





353,192









197,532









353,102









196,666







Total liabilities and stockholders' equity



$

3,419,168







$

2,061,214







$

3,448,165







$

2,018,818



















































Net interest spread









2.98

%







2.77

%







2.82

%







2.81

%

Net interest margin









3.10

%







2.91

%







2.94

%







2.96

%

______________________

(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)















































2nd Quarter



1st Quarter



4th Quarter



3rd Quarter





2nd Quarter



Q2 2022



Q2 2022







2022



2022



2021



2021





2021



compared to



compared to







Q2 2022



Q1 2022



Q4 2021



Q3 2021





Q2 2021



Q1 2022



Q2 2021



PROFITABILITY FOR THE PERIOD









































Taxable-equivalent net interest income



$

24,656



$

22,469



$

20,652



$

15,623



$

14,141



9.7

%

74.4

%

Less: Taxable-equivalent adjustment





38





39





13





34





38



(2.6)



—



Net interest income





24,618





22,430





20,639





15,589





14,103



9.8



74.6



Provision for credit losses





200





600





(1,723)





290





650



(66.7)



(69.2)



Noninterest income





5,833





6,046





5,129





2,909





2,903



(3.5)



100.9



Noninterest expense





20,094





20,332





23,497





11,934





10,876



(1.2)



84.8



Income before income taxes





10,157





7,544





3,994





6,274





5,480



34.6



85.3



Income tax expense





2,658





1,931





1,271





1,657





1,449



37.6



83.4



Net income



$

7,499



$

5,613



$

2,723



$

4,617



$

4,031



33.6



86.0













































Return on average assets





0.88

%



0.65

%



0.36

%



0.84

%



0.78

%

23

bp

10

bp

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





0.94





0.76





1.07





0.94





0.86



18



8



Return on average equity





8.52





6.45





3.59





9.12





8.19



207



33



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





11.41





9.40





13.06





11.12





9.89



201



152



Net interest margin





3.10





2.78





2.87





2.99





2.91



32



19



Efficiency ratio - GAAP





65.99





71.40





91.19





64.52





63.95



(541)



204



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





63.44





66.93





60.13





60.92





60.90



(349)



254













































PER SHARE DATA









































Basic and diluted net income per common share



$

0.38



$

0.28



$

0.16



$

0.39



$

0.34



35.7

%

11.8

%











































Dividends paid per common share





0.12





0.12





0.12





0.12





0.12



—



—



Book value per common share at period end





17.77





17.73





17.71





17.15





16.91



0.2



5.1



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





14.26





14.19





14.12





15.55





15.29



0.5



(6.7)



Market value at period end





18.50





20.48





20.85





17.73





16.75



(9.7)



10.4



Market range:









































High





21.21





21.41





23.19





18.00





18.01



(0.9)



17.8



Low





17.91





19.34





17.50





16.35





16.10



(7.4)



11.2













































AVERAGE BALANCE SHEET DATA









































Loans



$

2,217,139



$

2,135,734



$

1,887,126



$

1,487,281



$

1,444,684



3.8

%

53.5

%

Investment securities





546,252





531,017





468,724





334,205





286,121



2.9



90.9



Earning assets





3,189,926





3,253,549





2,842,097





2,071,505





1,949,509



(2.0)



63.6



Assets





3,419,168





3,477,481





3,037,262





2,184,448





2,061,214



(1.7)



65.9



Deposits





2,993,098





3,044,213





2,547,151





1,943,225





1,822,148



(1.7)



64.3



Stockholders' equity





353,192





353,011





301,095





200,881





197,532



0.1



78.8













































CREDIT QUALITY DATA









































Net (recoveries) charge-offs



$

(573)



$

(166)



$

(142)



$

(147)



$

(125)



(245.2)

%

(358.4)

%











































Nonaccrual loans



$

2,693



$

2,848



$

2,004



$

3,457



$

3,947



(5.4)



(31.8)



Loans 90 days past due and still accruing





1,130





459





508





748





752



146.2



50.3



Other real estate owned





197





561





532





203





203



(64.9)



(3.0)



Total nonperforming assets



$

4,020



$

3,868



$

3,044



$

4,408



$

4,902



3.9



(18.0)













































Accruing troubled debt restructurings (TDRs)



$

4,894



$

5,004



$

5,667



$

5,750



$

6,338



(2.2)



(22.8)













































Total nonperforming assets and accruing TDRs



$

8,914



$

8,872



$

8,711



$

10,158



$

11,240



0.5



(20.7)













































CAPITAL AND CREDIT QUALITY RATIOS









































Period-end equity to assets





10.25

%



10.07

%



10.14

%



8.92

%



9.37

%

18

bp

88

bp

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





8.39





8.22





8.25





8.15





8.55



17



(16)













































Annualized net (recoveries) charge-offs to average loans





(0.10)





(0.03)





(0.03)





(0.04)





(0.03)



(7)



(7)













































Allowance for credit losses as a percent of:









































Period-end loans (3)





0.68





0.67





0.66





1.04





1.02



1



(34)



Period-end loans (4)





0.89





0.92





0.93





1.10





1.12



(3)



(23)



Nonaccrual loans





574.94





516.50





695.81





449.09





382.27



5,844



193



Nonperforming assets





385.15





380.30





458.08





352.20





307.79



485



77



Accruing TDRs





316.37





293.96





246.06





270.00





238.06



2,241



78



Nonperforming assets and accruing TDRs





173.69





165.80





160.07





152.84





134.23



789



39













































As a percent of total loans:









































Nonaccrual loans





0.12





0.13





0.09





0.23





0.27



(1)



(15)



Accruing TDRs





0.22





0.23





0.27





0.38





0.43



(1)



(21)



Nonaccrual loans and accruing TDRs





0.34





0.36





0.36





0.62





0.70



(2)



(36)













































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









































Nonperforming assets





0.18





0.18





0.14





0.29





0.33



—



(15)



Nonperforming assets and accruing TDRs





0.39





0.41





0.41





0.68





0.76



(2)



(37)













































As a percent of total assets:









































Nonaccrual loans





0.08





0.08





0.06





0.15





0.19



—



(11)



Nonperforming assets





0.12





0.11





0.09





0.19





0.23



1



(11)



Accruing TDRs





0.14





0.14





0.16





0.25





0.30



—



(16)



Nonperforming assets and accruing TDRs





0.26





0.25





0.25





0.44





0.53



1



(27)



__________________________

(1)     See the reconciliation table that begins on page 15.

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

(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)













































































Q2 2022



Q2 2022





































compared to



compared to







Q2 2022



Q1 2022



Q4 2021



Q3 2021



Q2 2021



Q1 2022



Q2 2021



INTEREST INCOME









































Interest and fees on loans



$

23,452



$

22,085



$

20,564



$

15,484



$

14,381



6.2

%

63.1

%

Interest on investment securities:









































Taxable





2,392





1,985





1,663





1,318





1,095



20.5



118.4



Interest on deposits with other banks





826





254





169





97





55



225.2



1,401.8



Total interest income





26,670





24,324





22,396





16,899





15,531



9.6



71.7













































INTEREST EXPENSE









































Interest on deposits





1,511





1,358





1,272





949





1,056



11.3



43.1



Interest on short-term borrowings





—





2





3





2





2



(100.0)



(100.0)



Interest on long-term borrowings





541





534





482





359





370



1.3



46.2



Total interest expense





2,052





1,894





1,757





1,310





1,428



8.3



43.7













































NET INTEREST INCOME





24,618





22,430





20,639





15,589





14,103



9.8



74.6



Provision for credit losses





200





600





(1,723)





290





650



(66.7)



(69.2)













































NET INTEREST INCOME AFTER PROVISION









































FOR CREDIT LOSSES





24,418





21,830





22,362





15,299





13,453



11.9



81.5













































NONINTEREST INCOME









































Service charges on deposit accounts





1,438





1,359





1,234





805





683



5.8



110.5



Trust and investment fee income





447





514





522





477





475



(13.0)



(5.9)



Gains on sales and calls of investment securities





—





—





—





2





—



—



—



Interchange credits





1,253





1,038





1,043





1,016





1,036



20.7



20.9



Mortgage-banking revenue





1,096





1,867





948





—





—



(41.3)



—



Title Company revenue





426





323





247





—





—



31.9



—



Other noninterest income





1,173





945





1,135





609





709



24.1



65.4



Total noninterest income





5,833





6,046





5,129





2,909





2,903



(3.5)



100.9













































NONINTEREST EXPENSE









































Salaries and wages





8,898





9,562





7,727





5,091





4,262



(6.9)



108.8



Employee benefits





2,269





2,662





2,271





1,654





1,493



(14.8)



52.0



Occupancy expense





1,485





1,567





1,263





843





770



(5.2)



92.9



Furniture and equipment expense





411





429





385





449





412



(4.2)



(0.2)



Data processing





1,668





1,607





1,487





1,170





1,217



3.8



37.1



Directors' fees





210





190





170





147





154



10.5



36.4



Amortization of intangible assets





511





517





381





107





120



(1.2)



325.8



FDIC insurance premium expense





429





343





362





245





223



25.1



92.4



Other real estate owned expenses, net





57





(6)





(2)





4





1



1,050.0



5,600.0



Legal and professional fees





811





637





150





428





648



27.3



25.2



Merger related expenses





241





730





7,615





538





377



(67.0)



(36.1)



Other noninterest expenses





3,104





2,094





1,688





1,258





1,199



48.2



158.9



Total noninterest expense





20,094





20,332





23,497





11,934





10,876



(1.2)



84.8













































Income before income taxes





10,157





7,544





3,994





6,274





5,480



34.6



85.3



Income tax expense





2,658





1,931





1,271





1,657





1,449



37.6



83.4













































NET INCOME



$

7,499



$

5,613



$

2,723



$

4,617



$

4,031



33.6



86.0













































Weighted average shares outstanding - basic





19,847





19,828





17,180





11,752





11,752



0.1



68.9



Weighted average shares outstanding - diluted





19,847





19,828





17,180





11,752





11,754



0.1



68.9













































Basic and diluted net income per common share



$

0.38



$

0.28



$

0.16



$

0.39



$

0.34



35.7



11.8













































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

























































Q2 2022



Q2 2022

























































compared to



compared to







Q2 2022



Q1 2022



Q4 2021



Q3 2021



Q2 2021



Q1 2022



Q2 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)



$

2,217,139



4.25

%

$

2,135,734



4.20

%

$

1,887,126



4.33

%

$

1,487,281



4.14

%

$

1,444,684



4.00

%

3.8

%

53.5

%

Investment securities





























































Taxable





546,252



1.75





531,017



1.49





468,724



1.42





334,205



1.58





286,121



1.53



2.9



90.9



Interest-bearing deposits





426,535



0.78





586,798



0.18





486,247



0.14





250,019



0.15





218,704



0.10



(27.3)



95.0



Total earning assets





3,189,926



3.36

%



3,253,549



3.01

%



2,842,097



3.11

%



2,071,505



3.24

%



1,949,509



3.20

%

(2.0)



63.6



Cash and due from banks





26,162









(15,253)









22,625









19,453









16,908







(271.5)



54.7



Other assets





218,353









253,424









188,399









108,989









109,457







(13.8)



99.5



Allowance for credit losses





(15,273)









(14,239)









(15,859)









(15,499)









(14,660)







7.3



4.2



Total assets



$

3,419,168







$

3,477,481







$

3,037,262







$

2,184,448







$

2,061,214







(1.7)



65.9

































































Interest-bearing liabilities





























































Demand deposits



$

644,881



0.22

%

$

589,737



0.16

%

$

494,081



0.14

%

$

462,950



0.14

%

$

405,473



0.13

%

9.4



59.0



Money market and savings deposits





1,019,295



0.21





1,075,791



0.23





1,001,115



0.26





644,330



0.18





605,202



0.17



(5.3)



68.4



Certificates of deposit $100,000 or more





234,325



0.58





286,587



0.40





174,268



0.49





136,059



0.71





135,376



1.04



(18.2)



73.1



Other time deposits





221,714



0.54





175,683



0.57





173,975



0.50





142,777



0.68





143,821



0.90



26.2



54.2



Interest-bearing deposits





2,120,215



0.29





2,127,798



0.26





1,843,439



0.27





1,386,116



0.27





1,289,872



0.33



(0.4)



64.4



Securities sold under retail repurchase agreements





























































    and federal funds purchased





—



—





2,770



0.29





3,972



0.30





2,718



0.29





3,123



0.26



(100.0)



(100.0)



Advances from FHLB - long-term





10,075



0.60





10,116



0.57





6,630



2.21





—



—





—



—



(0.4)



100.0



Subordinated debt





42,876



4.93





42,804



4.93





36,589



5.12





24,504



5.81





24,474



6.06



0.2



75.2



Total interest-bearing liabilities





2,173,166



0.38

%



2,183,488



0.35

%



1,890,630



0.37

%



1,413,338



0.37

%



1,317,469



0.43

%

(0.5)



65.0



Noninterest-bearing deposits





872,883









916,415









703,712









557,109









532,276







(4.8)



64.0



Accrued expenses and other liabilities





19,927









24,567









141,825









13,120









13,937







(18.9)



43.0



Stockholders' equity





353,192









353,011









301,095









200,881









197,532







0.1



78.8



Total liabilities and stockholders' equity



$

3,419,168







$

3,477,481







$

3,037,262







$

2,184,448







$

2,061,214







(1.7)



65.9

































































Net interest spread









2.98

%







2.66

%







2.74

%







2.87

%







2.77

%









Net interest margin









3.10

%







2.78

%







2.87

%







2.99

%







2.91

%









_______________

(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







Q2 2022



Q1 2022



Q4 2021



Q3 2021



Q2 2021



6/30/2022



6/30/2021

















































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



























































































Net Income



$

7,499



$

5,613



$

2,723



$

4,617



$

4,031



$

13,112



$

8,028



Net Income - annualized (A)



$

30,078



$

22,764



$

10,803



$

18,317



$

16,168



$

26,441



$

16,144

















































Net income, excluding net amortization of intangible assets













































    and merger related expenses



$

8,054



$

6,541



$

8,176



$

5,098



$

4,402



$

14,593



$

8,493



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



$

32,305



$

26,527



$

32,437



$

20,226



$

17,656



$

29,428



$

17,079

















































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





0.94

%



0.76

%



1.07

%



0.94

%



0.86

%



0.85

%



0.84

%















































Average stockholders' equity (C)



$

353,192



$

353,011



$

301,095



$

200,881



$

197,532



$

353,102



$

196,666



Less:  Average goodwill and other intangible assets





(70,057)





(70,711)





(52,692)





(18,942)





(19,053)





(70,382)





(19,115)



Average tangible equity (D)



$

283,135



$

282,300



$

248,403



$

181,939



$

178,479



$

282,720



$

177,551

















































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





8.52

%



6.45

%



3.59

%



9.12

%



8.19

%



7.49

%



8.21

%

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





11.41

%



9.40

%



13.06

%



11.12

%



9.89

%



10.41

%



9.62

%















































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



























































































Noninterest expense (E)



$

20,094



$

20,332



$

23,497



$

11,934



$

10,876



$

40,426



$

21,375



Less:  Amortization of intangible assets





(511)





(517)





(381)





(107)





(120)





(1,028)





(246)



           Merger Expenses





(241)





(730)





(7,615)





(538)





(377)





(971)





(377)



Adjusted noninterest expense (F)



$

19,342



$

19,085



$

15,501



$

11,289



$

10,379



$

38,427



$

20,752

















































Net interest income (G)





24,618





22,430





20,639





15,589





14,103





47,048





27,902



Add:  Taxable-equivalent adjustment





38





39





13





34





38





77





74



Taxable-equivalent net interest income (H)



$

24,656



$

22,469



$

20,652



$

15,623



$

14,141



$

47,125



$

27,976

















































Noninterest income (I)



$

5,833



$

6,046



$

5,129



$

2,909



$

2,903



$

11,879





5,460



Less:  Investment securities (gains)





—





—





—





(2)





—





—





—



Adjusted noninterest income (J)



$

5,833



$

6,046



$

5,129



$

2,907



$

2,903



$

11,879



$

5,460

















































Efficiency ratio (GAAP)  (E)/(G)+(I)





65.99

%



71.40

%



91.19

%



64.52

%



63.95

%



68.60

%



64.07

%

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





63.44

%



66.93

%



60.13

%



60.92

%



60.90

%



65.13

%



62.06

%















































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



























































































Stockholders' equity (L)



$

352,777



$

351,864



$

350,693



$

201,607



$

198,682















Less:  Goodwill and other intangible assets





(69,787)





(70,299)





(70,956)





(18,883)





(18,991)















Tangible equity (M)



$

282,990



$

281,565



$

279,737



$

182,724



$

179,691





























































Shares outstanding (N)





19,850





19,843





19,808





11,752





11,752





























































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



$

17.77



$

17.73



$

17.71



$

17.15



$

16.91















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



$

14.26



$

14.19



$

14.12



$

15.55



$

15.29











































































































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



























































































Stockholders' equity (O)



$

352,777



$

351,864



$

350,693



$

201,607



$

198,682















Less:  Goodwill and other intangible assets





(69,787)





(70,299)





(70,956)





(18,883)





(18,991)















Tangible equity (P)



$

282,990



$

281,565



$

279,737



$

182,724



$

179,691





























































Assets (Q)



$

3,442,550



$

3,494,497



$

3,460,136



$

2,260,774



$

2,120,260















Less:  Goodwill and other intangible assets





(69,787)





(70,299)





(70,956)





(18,883)





(18,991)















Tangible assets (R)



$

3,372,763



$

3,424,198



$

3,389,180



$

2,241,891



$

2,101,269





























































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





10.25

%



10.07

%



10.14

%



8.92

%



9.37

%













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





8.39

%



8.22

%



8.25

%



8.15

%



8.55

%













________________________

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 to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-financial-results-301595646.html

SOURCE Shore Bancshares, Inc.