Shore Bancshares Reports Third Quarter and Nine-Month Results

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Shore Bancshares, Inc.













Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2017


2016

 Change


2017


2016

 Change


     Net interest income

$      12,326


$      9,658


27.6

%

$    33,159


$    28,284


17.2

%

     Provision for credit losses

345


605


(43.0)


1,746


1,430


22.1


     Noninterest income

4,425


4,007


10.4


13,411


12,589


6.5


     Noninterest expense

10,720


9,217


16.3


30,570


27,921


9.5


     Income before income taxes

5,686


3,843


48.0


14,254


11,522


23.7


     Income tax expense 

2,274


1,432


58.8


5,690


4,379


29.9


     Net income 

$         3,412


$      2,411


41.5


$      8,564


$      7,143


19.9




























     Return on average assets 

0.98

%

0.83

%

15

bp

0.91

%

0.84

%

7

bp

     Return on average equity 

8.48


6.23


225


7.23


6.30


93


     Return on average tangible equity (1)

10.84


6.86


398


8.36


6.96


140


     Net interest margin

3.79


3.54


25


3.75


3.54


21


     Efficiency ratio - GAAP 

64.00


67.45


(345)


65.64


68.31


(267)


     Efficiency ratio - Non-GAAP (1)

63.11


67.00


(389)


64.96


67.90


(294)




























PER SHARE DATA













     Basic net income per common share

$           0.27


$        0.19


42.1

%

$        0.68


$        0.56


21.4

%

     Diluted net income per common share

0.27


0.19


42.1


0.68


0.56


21.4


     Dividends paid per common share

0.05


0.03


66.7


0.15


0.09


66.7


     Book value per common share at period end

12.82


12.23


4.8








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

10.24


11.20


(8.6)








     Market value at period end

16.65


11.78


41.3








     Market range:













       High

17.34


12.17


42.5


17.92


12.59


42.3


       Low

15.97


11.07


44.3


14.64


10.23


43.1




























AVERAGE BALANCE SHEET DATA













     Loans

$ 1,034,553


$  836,955


23.6

%

$  956,694


$  811,747


17.9

%

     Investment securities

218,675


190,475


14.8


198,499


203,226


(2.3)


     Earning assets

1,295,432


1,092,105


18.6


1,189,699


1,073,157


10.9


     Assets

1,377,975


1,152,309


19.6


1,257,152


1,135,102


10.8


     Deposits

1,210,894


984,940


22.9


1,089,704


971,161


12.2


     Stockholders' equity

159,551


153,985


3.6


158,342


151,438


4.6




























CREDIT QUALITY DATA 













     Net charge-offs

$            182


$         349


(47.9)

%

$      1,177


$      1,132


4.0

%














     Nonaccrual loans 

$         6,289


$    11,490


(45.3)








     Loans 90 days past due and still accruing

5


64


(92.2)








     Other real estate owned

1,809


2,197


(17.7)








     Total nonperforming assets 

8,103


13,751


(41.1)








     Accruing troubled debt restructurings (TDRs) 

13,493


13,273


1.7








     Total nonperforming assets and accruing TDRs 

$      21,596


$    27,024


(20.1)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

11.82

%

13.37

%

(155)

bp







     Period-end tangible equity to tangible assets (1)

9.67


12.39


(272)





















     Annualized net charge-offs to average loans

0.07


0.17


(10)


0.16

%

0.19

%

(3)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

0.89


1.00


(11)








     Nonaccrual loans 

147.80


74.97


7,283








     Nonperforming assets 

114.71


62.64


5,207








     Accruing TDRs 

68.89


64.90


399








     Nonperforming assets and accruing TDRs 

43.04


31.88


1,116





















     As a percent of total loans:













     Nonaccrual loans 

0.60


1.34


(74)








     Accruing TDRs  

1.29


1.54


(25)








     Nonaccrual loans and accruing TDRs 

1.89


2.88


(99)





















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













     Nonperforming assets

0.77


1.59


(82)








     Nonperforming assets and accruing TDRs 

2.06


3.13


(107)





















     As a percent of total assets:













     Nonaccrual loans 

0.46


0.99


(53)








     Nonperforming assets 

0.59


1.19


(60)








     Accruing TDRs 

0.98


1.15


(17)








     Nonperforming assets and accruing TDRs 

1.57


2.34


(77)





















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













 

Shore Bancshares, Inc.










Consolidated Balance Sheets











(In thousands, except per share data)








































September 30, 2017


September 30, 2017



September 30,


December 31,


September 30,


compared to


compared to



2017


2016


2016


December 31, 2016


September 30, 2016


ASSETS











    Cash and due from banks

$              22,315


$              14,596


$              17,896


52.9

%

24.7

%

    Interest-bearing deposits with other banks

21,601


61,342


57,203


(64.8)


(62.2)


    Federal funds sold

-


-


26


-


(100.0)


    Cash and cash equivalents

43,916


75,938


75,125


(42.2)


(41.5)













    Investment securities available for sale (at fair value)

213,390


163,798


174,788


30.3


22.1


    Investment securities held to maturity 

6,241


6,808


3,809


(8.3)


63.8













    Loans

1,047,247


871,525


860,553


20.2


21.7


    Less: allowance for credit losses

(9,295)


(8,726)


(8,614)


6.5


7.9


    Loans, net

1,037,952


862,799


851,939


20.3


21.8













    Premises and equipment, net

23,124


16,558


16,680


39.7


38.6


    Goodwill

27,909


11,931


11,931


133.9


133.9


    Other intangible assets, net

4,831


1,079


1,112


347.7


334.4


    Other real estate owned, net

1,809


2,477


2,197


(27.0)


(17.7)


    Other assets

16,955


18,883


20,285


(10.2)


(16.4)













                         Total assets

$         1,376,127


$         1,160,271


$         1,157,866


18.6


18.9













LIABILITIES











    Noninterest-bearing deposits

$            326,020


$            261,575


$            256,559


24.6


27.1


    Interest-bearing deposits

880,175


735,914


735,736


19.6


19.6


                Total deposits

1,206,195


997,489


992,295


20.9


21.6













    Short-term borrowings

1,469


3,203


5,000


(54.1)


(70.6)


    Accrued expenses and other liabilities

5,815


5,280


5,736


10.1


1.4


                          Total liabilities

1,213,479


1,005,972


1,003,031


20.6


21.0













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

127


127


127


-


-


    Additional paid in capital

64,949


64,201


64,129


1.2


1.3


    Retained earnings

97,626


90,964


89,102


7.3


9.6


    Accumulated other comprehensive income (loss) 

(54)


(993)


1,477


94.6


(103.7)


                          Total stockholders' equity

162,648


154,299


154,835


5.4


5.0













                          Total liabilities and stockholders' equity

$         1,376,127


$         1,160,271


$         1,157,866


18.6


18.9













Period-end common shares outstanding

12,687


12,665


12,663


0.2


0.2


Book value per common share

$                 12.82


$                 12.18


$                 12.23


5.3


4.8


 

Shore Bancshares, Inc.










Consolidated Statements of Income











(In thousands, except per share data)


































For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2017


2016

% Change


2017


2016

% Change


INTEREST INCOME











    Interest and fees on loans 

$ 11,771


$    9,398

25.3

%

$ 31,762


$ 27,476

15.6

%

    Interest and dividends on investment securities:











        Taxable

1,035


754

37.3


2,799


2,448

14.3


        Tax-exempt 

-


2

(100.0)


3


6

(50.0)


    Interest on federal funds sold

-


1

(100.0)


-


6

(100.0)


    Interest on deposits with other banks

131


81

61.7


269


211

27.5


                   Total interest income

12,937


10,236

26.4


34,833


30,147

15.5













INTEREST EXPENSE











    Interest on deposits

607


574

5.7


1,656


1,852

(10.6)


    Interest on short-term borrowings

4


4

-


18


11

63.6


                   Total interest expense

611


578

5.7


1,674


1,863

(10.1)













NET INTEREST INCOME

12,326


9,658

27.6


33,159


28,284

17.2


Provision for credit losses

345


605

(43.0)


1,746


1,430

22.1













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

11,981


9,053

32.3


31,413


26,854

17.0













NONINTEREST INCOME











    Service charges on deposit accounts

945


899

5.1


2,657


2,582

2.9


    Trust and investment fee income

389


358

8.7


1,122


1,073

4.6


    Gains on sales of investment securities

5


30

(83.3)


5


30

(83.3)


    Insurance agency commissions

2,088


2,054

1.7


6,939


6,754

2.7


    Other noninterest income

998


666

49.8


2,688


2,150

25.0


                      Total noninterest income

4,425


4,007

10.4


13,411


12,589

6.5













NONINTEREST EXPENSE











    Salaries and wages

5,203


4,346

19.7


14,508


13,245

9.5


    Employee benefits

1,197


1,009

18.6


3,564


3,087

15.5


    Occupancy expense 

696


643

8.2


1,950


1,839

6.0


    Furniture and equipment expense

286


245

16.7


803


728

10.3


    Data processing

922


976

(5.5)


2,809


2,639

6.4


    Directors' fees

99


120

(17.5)


281


355

(20.8)


    Amortization of intangible assets

115


33

248.5


203


99

105.1


    FDIC insurance premium expense

189


104

81.7


398


654

(39.1)


    Other real estate owned expenses, net

136


2

6,700.0


299


75

298.7


    Legal and professional fees

493


440

12.0


1,855


1,434

29.4


    Other noninterest expenses

1,384


1,299

6.5


3,900


3,766

3.6


                      Total noninterest expense

10,720


9,217

16.3


30,570


27,921

9.5













Income before income taxes

5,686


3,843

48.0


14,254


11,522

23.7


Income tax expense 

2,274


1,432

58.8


5,690


4,379

29.9













NET INCOME 

$   3,412


$    2,411

41.5


$   8,564


$   7,143

19.9













Weighted average shares outstanding - basic

12,687


12,661

0.2


12,679


12,648

0.2


Weighted average shares outstanding - diluted

12,718


12,676

0.3


12,736


12,663

0.6













Basic net income per common share

$     0.27


$       0.19

42.1


$     0.68


$     0.56

21.4


Diluted net income per common share

0.27


0.19

42.1


0.68


0.56

21.4


Dividends paid per common share

0.05


0.03

66.7


0.15


0.09

66.7


 

Shore Bancshares, Inc.
















Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


                          For the Nine Months Ended



September 30,


September 30,



2017


2016


2017


2016



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans (1), (2), (3)

$ 1,034,553


4.54

%

$    836,955


4.50

%

$    956,694


4.46

%

$    811,747


4.54

%

  Investment securities (1)

















   Taxable

218,675


1.89


190,265


1.59


198,383


1.88


203,016


1.61


   Tax-exempt

-


-


210


5.30


116


5.41


210


5.30


  Federal funds sold

-


-


511


0.37


-


-


2,347


0.34


  Interest-bearing deposits

42,204


1.23


64,164


0.50


34,506


1.04


55,837


0.50


    Total earning assets

1,295,432


3.98

%

1,092,105


3.75

%

1,189,699


3.93

%

1,073,157


3.77

%

Cash and due from banks

16,232




15,678




14,988




15,554




Other assets

75,611




52,836




61,537




54,850




Allowance for credit losses

(9,300)




(8,310)




(9,072)




(8,459)




Total assets

$ 1,377,975




$ 1,152,309




$ 1,257,152




$ 1,135,102






































Interest-bearing liabilities

















  Demand deposits

$    224,180


0.23

%

$    199,116


0.12

%

$    206,033


0.18

%

$    192,803


0.12

%

  Money market and savings deposits 

378,711


0.12


268,183


0.13


325,660


0.12


262,818


0.13


  Certificates of deposit $100,000 or more

123,538


0.50


125,265


0.61


121,508


0.51


129,060


0.67


  Other time deposits

164,459


0.50


147,780


0.64


151,179


0.54


151,032


0.68


    Interest-bearing deposits

890,888


0.27


740,344


0.31


804,380


0.28


735,713


0.34


  Short-term borrowings

2,274


0.62


7,075


0.25


3,997


0.59


6,372


0.24


    Total interest-bearing liabilities

893,162


0.27

%

747,419


0.31

%

808,377


0.28

%

742,085


0.34

%

Noninterest-bearing deposits

320,006




244,596




285,324




235,448




Accrued expenses and other liabilities

5,256




6,309




5,109




6,131




Stockholders' equity

159,551




153,985




158,342




151,438




Total liabilities and stockholders' equity

$ 1,377,975




$ 1,152,309




$ 1,257,152




$ 1,135,102





















Net interest spread



3.71

%



3.44

%



3.65

%



3.43

%

Net interest margin



3.79

%



3.54

%



3.75

%



3.54

%


















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


      and nondeductible interest expense.

















(2) Average loan balances include nonaccrual loans.
















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








 

Shore Bancshares, Inc.














Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































3rd quarter


2nd quarter


1st quarter


4th quarter


3rd quarter


3Q 17


3Q 17



2017


2017


2017


2016


2016


compared to


compared to



(3Q 17)


(2Q 17)


(1Q 17)


(4Q 16)


(3Q 16)


2Q 17


3Q 16


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$      12,384


$    10,961


$      9,994


$    10,029


$      9,730


13.0

%

27.3

%

     Less:  Taxable-equivalent adjustment

58


61


61


64


72


(4.9)


(19.4)


     Net interest income

12,326


10,900


9,933


9,965


9,658


13.1


27.6


     Provision for credit losses

345


974


427


418


605


(64.6)


(43.0)


     Noninterest income

4,425


4,179


4,807


4,056


4,007


5.9


10.4


     Noninterest expense

10,720


10,199


9,651


9,226


9,217


5.1


16.3


     Income before income taxes

5,686


3,906


4,662


4,377


3,843


45.6


48.0


     Income tax expense 

2,274


1,554


1,862


1,882


1,432


46.3


58.8


     Net income

$         3,412


$      2,352


$      2,800


$      2,495


$      2,411


45.1


41.5
































     Return on average assets 

0.98

%

0.76

%

0.99

%

0.86

%

0.83

%

22

bp

15

bp

     Return on average equity 

8.48


5.93


7.27


6.39


6.23


255


225


     Return on average tangible equity (1)

10.84


6.55


7.98


7.03


6.86


429


398


     Net interest margin

3.79


3.73


3.71


3.63


3.54


6


25


     Efficiency ratio - GAAP 

64.00


67.64


65.47


65.80


67.45


(364)


(345)


     Efficiency ratio - Non-GAAP (1)

63.11


67.00


64.98


65.28


67.00


(389)


(389)
































PER SHARE DATA















     Basic net income per common share

$           0.27


$        0.19


$        0.22


$        0.20


$        0.19


42.1

%

42.1

%

     Diluted net income per common share

0.27


0.19


0.22


0.20


0.19


42.1


42.1


     Dividends paid per common share

0.05


0.05


0.05


0.05


0.03


-


66.7


     Book value per common share at period end

12.82


12.61


12.44


12.18


12.23


1.7


4.8


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

10.24


10.07


11.41


11.16


11.20


1.7


(8.6)


     Market value at period end

16.65


16.45


16.71


15.25


11.78


1.2


41.3


     Market range:















        High

17.34


17.53


17.92


16.90


12.17


(1.1)


42.5


        Low

15.97


15.17


14.64


11.49


11.07


5.3


44.3
































AVERAGE BALANCE SHEET DATA















     Loans

$ 1,034,553


$  953,049


$  880,791


$  866,360


$  836,955


8.6

%

23.6

%

     Investment securities

218,675


198,302


178,074


175,417


190,475


10.3


14.8


     Earning assets

1,295,432


1,178,507


1,092,934


1,100,197


1,092,105


9.9


18.6


     Assets

1,377,975


1,242,933


1,148,757


1,159,131


1,152,309


10.9


19.6


     Deposits

1,210,894


1,072,758


982,956


993,918


984,940


12.9


22.9


     Stockholders' equity

159,551


159,165


156,274


155,367


153,985


0.2


3.6
































CREDIT QUALITY DATA 















     Net charge-offs

$            182


$         769


$         226


$         306


$         349


(76.3)

%

(47.9)

%
















     Nonaccrual loans 

$         6,289


$      7,157


$      8,729


$      8,972


$    11,490


(12.1)


(45.3)


     Loans 90 days past due and still accruing

5


314


118


20


64


(98.4)


(92.2)


     Other real estate owned

1,809


2,302


2,354


2,477


2,197


(21.4)


(17.7)


     Total nonperforming assets 

$         8,103


$      9,773


$    11,201


$    11,469


$    13,751


(17.1)


(41.1)

















     Accruing troubled debt restructurings (TDRs) 

$      13,493


$    12,124


$    12,782


$    13,001


$    13,273


11.3


1.7

















     Total nonperforming assets and accruing TDRs 
















$      21,596


$    21,897


$    23,983


$    24,470


$    27,024


(1.4)


(20.1)

















CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

11.82

%

11.74

%

13.51

%

13.30

%

13.37

%

8

bp

(155)

bp

     Period-end tangible equity to tangible assets (1)

9.67


9.60


12.54


12.32


12.39


7


(272)

















     Annualized net charge-offs to average loans

0.07


0.32


0.10


0.14


0.17


(25)


(10)

















     Allowance for credit losses as a percent of:















     Period-end loans      

0.89


0.88


1.00


1.00


1.00


1


(11)


     Nonaccrual loans 

147.80


127.60


102.27


97.26


74.97


2,020


7,283


     Nonperforming assets 

114.71


93.44


79.70


76.08


62.64


2,127


5,207


     Accruing TDRs 

68.89


75.32


69.84


67.12


64.90


(643)


399


     Nonperforming assets and accruing TDRs 

43.04


41.70


37.22


35.66


31.88


134


1,116

















    As a percent of total loans:















    Nonaccrual loans 

0.60


0.69


0.98


1.03


1.34


(9)


(74)


    Accruing TDRs 

1.29


1.17


1.43


1.49


1.54


12


(25)


    Nonaccrual loans and accruing TDRs 

1.89


1.86


2.41


2.52


2.88


3


(99)

















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















    Nonperforming assets 

0.77


0.94


1.25


1.31


1.59


(17)


(82)


    Nonperforming assets and accruing TDRs 

2.06


2.11


2.68


2.80


3.13


(5)


(107)
































    As a percent of total assets:















    Nonaccrual loans 

0.46


0.53


0.75


0.77


0.99


(7)


(53)


    Nonperforming assets 

0.59


0.72


0.96


0.99


1.19


(13)


(60)


    Accruing TDRs 

0.98


0.89


1.10


1.12


1.15


9


(17)


    Nonperforming assets and accruing TDRs 

1.57


1.61


2.06


2.11


2.34


(4)


(77)

















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















 

Shore Bancshares, Inc.














Consolidated Statements of Income By Quarter















(In thousands, except per share data)
























































3Q 17


3Q 17













compared to


compared to



3Q 17


2Q 17


1Q 17


4Q 16


3Q 16


2Q 17


3Q 16


INTEREST INCOME















    Interest and fees on loans 

$ 11,771


$ 10,441


$  9,550


$  9,679


$    9,398


12.7

%

25.3

%

    Interest and dividends on investment securities:















        Taxable

1,035


937


827


747


754


10.5


37.3


        Tax-exempt

-


1


2


1


2


(100.0)


(100.0)


    Interest on federal funds sold

-


-


-


-


1


-


(100.0)


    Interest on deposits with other banks

131


70


68


78


81


87.1


61.7


                   Total interest income

12,937


11,449


10,447


10,505


10,236


13.0


26.4

















INTEREST EXPENSE















    Interest on deposits

607


538


511


537


574


12.8


5.7


    Interest on short-term borrowings

4


11


3


3


4


(63.6)


-


                   Total interest expense

611


549


514


540


578


11.3


5.7

















NET INTEREST INCOME

12,326


10,900


9,933


9,965


9,658


13.1


27.6


Provision for credit losses

345


974


427


418


605


(64.6)


(43.0)

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

11,981


9,926


9,506


9,547


9,053


20.7


32.3

















NONINTEREST INCOME















    Service charges on deposit accounts

945


878


834


883


899


7.6


5.1


    Trust and investment fee income

389


372


361


369


358


4.6


8.7


    Gains on sales of investment securities

5


-


-


-


30


-


(83.3)


    Insurance agency commissions 

2,088


2,032


2,819


1,797


2,054


2.8


1.7


    Other noninterest income

998


897


793


1,007


666


11.3


49.8


                      Total noninterest income

4,425


4,179


4,807


4,056


4,007


5.9


10.4

















NONINTEREST EXPENSE















    Salaries and wages

5,203


4,803


4,502


4,381


4,346


8.3


19.7


    Employee benefits

1,197


1,127


1,240


906


1,009


6.2


18.6


    Occupancy expense 

696


629


625


613


643


10.7


8.2


    Furniture and equipment expense

286


284


233


235


245


0.7


16.7


    Data processing

922


1,015


872


857


976


(9.2)


(5.5)


    Directors' fees

99


102


80


156


120


(2.9)


(17.5)


    Amortization of intangible assets

115


55


33


32


33


109.1


248.5


    FDIC insurance premium expense

189


45


164


42


104


320.0


81.7


    Other real estate owned expenses, net

136


108


55


167


2


25.9


6,700.0


    Legal and professional fees

493


702


660


441


440


(29.8)


12.0


    Other noninterest expenses

1,384


1,329


1,187


1,396


1,299


4.1


6.5


                      Total noninterest expense

10,720


10,199


9,651


9,226


9,217


5.1


16.3

















Income before income taxes

5,686


3,906


4,662


4,377


3,843


45.6


48.0


Income tax expense 

2,274


1,554


1,862


1,882


1,432


46.3


58.8

















NET INCOME 

$   3,412


$   2,352


$  2,800


$  2,495


$    2,411


45.1


41.5

















Weighted average shares outstanding - basic

12,687


12,681


12,670


12,665


12,661


0.0


0.2


Weighted average shares outstanding - diluted

12,718


12,732


12,707


12,686


12,676


(0.1)


0.3

















Basic net income per common share

$     0.27


$     0.19


$    0.22


$    0.20


$      0.19


42.1


42.1


Diluted net income per common share

0.27


0.19


0.22


0.20


0.19


42.1


42.1


Dividends paid per common share

0.05


0.05


0.05


0.05


0.03


-


66.7


 

Shore Bancshares, Inc.

























Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























3Q 17


3Q 17























compared to


compared to



3Q 17


2Q 17


1Q 17


4Q 16




3Q 16




2Q 17


3Q 16



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans (1), (2), (3)

$ 1,034,553


4.54

%

$    953,049


4.42

%

$    880,791


4.43

%

$    866,360


4.47

%

$    836,955


4.50

%

8.6

%

23.6

%

  Investment securities (1)

























   Taxable

218,675


1.89


198,161


1.89


177,864


1.86


175,207


1.70


190,265


1.59


10.4


14.9


   Tax-exempt

-


-


141


5.36


210


5.38


210


5.30


210


5.30


(100.0)


(100.0)


  Federal funds sold

-


-


-


-


-


-


27


0.38


511


0.37


-


(100.0)


  Interest-bearing deposits

42,204


1.23


27,156


1.05


34,069


0.80


58,393


0.54


64,164


0.50


55.4


(34.2)


    Total earning assets

1,295,432


3.98

%

1,178,507


3.92

%

1,092,934


3.90

%

1,100,197


3.82

%

1,092,105


3.75

%

9.9


18.6


Cash and due from banks

16,232




14,798




13,907




16,707




15,678




9.7


3.5


Other assets

75,611




58,692




50,763




51,065




52,836




28.8


43.1


Allowance for credit losses

(9,300)




(9,064)




(8,847)




(8,838)




(8,310)




2.6


11.9


Total assets

$ 1,377,975




$ 1,242,933




$ 1,148,757




$ 1,159,131




$ 1,152,309




10.9


19.6




















































Interest-bearing liabilities

























  Demand deposits

$    224,180


0.23

%

$    198,593


0.16

%

$    195,005


0.14

%

$    197,810


0.12

%

$    199,116


0.12

%

12.9


12.6


  Money market and savings deposits 

378,711


0.12


320,967


0.12


276,175


0.13


272,786


0.13


268,183


0.13


18.0


41.2


  Certificates of deposit $100,000 or more

123,538


0.50


121,967


0.51


118,970


0.54


122,725


0.56


125,265


0.61


1.3


(1.4)


  Other time deposits

164,459


0.50


150,953


0.55


137,832


0.58


141,641


0.60


147,780


0.64


8.9


11.3


    Interest-bearing deposits

890,888


0.27


792,480


0.27


727,982


0.28


734,962


0.29


740,344


0.31


12.4


20.3


  Short-term borrowings

2,274


0.62


5,589


0.82


4,150


0.27


3,908


0.25


7,075


0.25


(59.3)


(67.9)


    Total interest-bearing liabilities

893,162


0.27

%

798,069


0.28

%

732,132


0.28

%

738,870


0.29

%

747,419


0.31

%

11.9


19.5


Noninterest-bearing deposits

320,006




280,278




254,974




258,956




244,596




14.2


30.8


Accrued expenses and other liabilities

5,256




5,421




5,377




5,938




6,309




(3.0)


(16.7)


Stockholders' equity

159,551




159,165




156,274




155,367




153,985




0.2


3.6


Total liabilities and stockholders' equity

$ 1,377,975




$ 1,242,933




$ 1,148,757




$ 1,159,131




$ 1,152,309




10.9


19.6



























Net interest spread



3.71

%



3.64

%



3.62

%



3.53

%



3.44

%





Net interest margin



3.79

%



3.73

%



3.71

%



3.63

%



3.54

%






























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





(2) Average loan balances include nonaccrual loans.
























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
















 

Shore Bancshares, Inc.














Reconciliation of Generally Accepted Accounting Principles (GAAP) 















  and Non-GAAP Measures















(In thousands, except per share data)


























YTD


YTD



3Q 17


2Q 17


1Q 17


4Q 16


3Q 16


9/30/2017


9/30/2016

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$          3,412


$          2,352


$          2,800


$          2,495


$          2,411


$     8,564


$     7,143


Net income - annualized (A)

$       13,537


$          9,434


$       11,356


$          9,926


$          9,592


$   11,450


$     9,541

















Net income, excluding net amortization of intangible assets

$          3,482


$          2,385


$          2,820


$          2,514


$          2,431


$     8,687


$     7,203

















Net income, excluding net amortization of intangible 















  assets - annualized (B)

$       13,814


$          9,566


$       11,437


$       10,001


$          9,671


$   11,614


$     9,622

















Average stockholders' equity (C)

$     159,551


$     159,165


$     156,274


$     155,367


$     153,985


$ 158,342


$ 151,438


Less:  Average goodwill and other intangible assets

(32,097)


(13,173)


(12,997)


(13,030)


(13,063)


(19,493)


(13,096)


Average tangible equity (D)

$     127,454


$     145,992


$     143,277


$     142,337


$     140,922


$ 138,849


$ 138,342

















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

8.48

%

5.47

%

7.27

%

6.39

%

6.23

%

7.23

%

6.30

%

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

10.84

%

6.01

%

7.98

%

7.03

%

6.86

%

8.36

%

6.96

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$       10,720


$       10,199


$          9,651


$          9,226


$          9,217


$   30,570


$   27,921


Less:  Amortization of intangible assets

(115)


(55)


(33)


(32)


(33)


(203)


(99)


Adjusted noninterest expense (F)

$       10,605


$       10,144


$          9,618


$          9,194


$          9,184


$   30,367


$   27,822

















Net interest income (G)

12,326


10,900


9,933


9,965


9,658


33,159


28,284


Add:  Taxable-equivalent adjustment

58


61


61


64


72


180


134


Taxable-equivalent net interest income (H)

$       12,384


$       10,961


$          9,994


$       10,029


$          9,730


$   33,339


$   28,418


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

$       12,384


$       10,961


$          9,994


$       10,029


$          9,730


$   33,339


$   28,418

















Noninterest income (J)

$          4,425


$          4,179


$          4,807


$          4,056


$          4,007


$   13,411


$   12,589


Less:  Investment securities (gains)

(5)


-


-


-


(30)


(5)


(30)


Adjusted noninterest income (K)

$          4,420


$          4,179


$          4,807


$          4,056


$          3,977


$   13,406


$   12,559

















Efficiency ratio (GAAP)  (E)/(G)+(J) 

64.00

%

67.64

%

65.47

%

65.80

%

67.45

%

65.64

%

68.31

%

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

63.11

%

67.00

%

64.98

%

65.28

%

67.00

%

64.96

%

67.90

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (L)

$     162,648


$     159,940


$     157,626


$     154,299


$     154,835






Less:  Goodwill and other intangible assets

(32,740)


(32,153)


(12,978)


(13,010)


(13,043)






Tangible equity (M)

$     129,908


$     127,787


$     144,648


$     141,289


$     141,792





















Shares outstanding (N)

12,687


12,685


12,673


12,665


12,663





















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

$          12.82


$          12.61


$          12.44


$          12.18


$          12.23






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

$          10.24


$          10.07


$          11.41


$          11.16


$          11.20




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (O)

$     162,648


$     159,940


$     157,626


$     154,299


$     154,835






Less:  Goodwill and other intangible assets

(32,740)


(32,153)


(12,978)


(13,010)


(13,043)






Tangible equity (P)

$     129,908


$     127,787


$     144,648


$     141,289


$     141,792





















Assets (Q)

$  1,376,127


$  1,362,798


$  1,166,896


$  1,160,271


$  1,157,866






Less:  Goodwill and other intangible assets

(32,740)


(32,153)


(12,978)


(13,010)


(13,043)






Tangible assets (R)

$  1,343,387


$  1,330,645


$  1,153,918


$  1,147,261


$  1,144,823





















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

11.82

%

11.74

%

13.51

%

13.30

%

13.37

%





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

9.67

%

9.60

%

12.54

%

12.32

%

12.39

%




















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





















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






 

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

SOURCE Shore Bancshares, Inc.