株探米国株
日本語 英語
エドガーで原本を確認する
0001035092 false 0001035092 2023-07-27 2023-07-27 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 27, 2023

 

SHORE BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

 

Maryland 000-22345 52-1974638
(State or other jurisdiction of (Commission file number) (IRS Employer
incorporation or organization)   Identification No.)

 

18 E. Dover St., Easton, Maryland 21601

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (410) 763-7800

 

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class Trading Symbol Name of Each Exchange on Which Registered
Common stock, par value $.01 per share SHBI Nasdaq Global Select Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 


 

Item 2.02. Result of Operation and Financial Condition.

 

On July 27, 2023, Shore Bancshares, Inc. (the “Company”) issued a press release setting forth the Company’s second quarter and first-half of 2023 financial results. A copy of the Company’s press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.

 

The information furnished under Item 2.02 and Item 9.01 of this Current Report on Form 8-K, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liabilities under that Section, nor shall it be deemed incorporated by reference in any registration statement or other filings of the Company under the Securities Act of 1933, as amended, except as shall be set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

The exhibits that are filed or furnished with this report are listed in the Exhibit Index that immediately follows the signatures hereto, which list is incorporated herein by reference.

 

2


 

EXHIBIT INDEX

 

Exhibit    
Number   Description
99.1   Press Release, dated July 27, 2023 (filed herewith)
104   Cover Page Interactive Data File (embedded within the inline XBRL document)

 

3


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  SHORE BANCSHARES, INC.
   
Dated: July 27, 2023 By: /s/ James M. Burke
    James M. Burke
    President and Chief Executive Officer
     

 

4

 

EX-99.1 2 tm2322275d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

18 E. Dover Street

Easton, Maryland 21601

Phone 410-763-7800

 

PRESS RELEASE

 

Shore Bancshares Reports Second Quarter and First-Half Financial Results

 

Easton, Maryland (07/27/2023) - Shore Bancshares, Inc. (NASDAQ - SHBI) (the “Company” or “Shore Bancshares”) reported net income of $4.018 million or $0.20 per diluted common share for the second quarter of 2023, compared to net income of $6.457 million or $0.32 per diluted common share for the first quarter of 2023, and net income of $7.499 million or $0.38 per diluted common share for the second quarter of 2022. Net income, excluding merger-related expenses, for the second quarter of 2023 was $4.890 million or $0.25 per diluted common share, compared to net income, excluding merger-related expenses, of $6.959 million or $0.35 per diluted common share for the first quarter of 2023 and net income, excluding merger-related expenses, of $7.674 million or $0.39 per diluted common share for the second quarter 2022. Net income for the first half of 2023 was $10.475 million or $0.53 per diluted common share, compared to net income for the first half of 2022 of $13.112 million or $0.66 per diluted common share.

 

The merger between the Company and The Community Financial Corporation (“TCFC”) closed on July 1, 2023. This press release includes only the operations of the Company prior to the effectiveness of the merger. At closing, TCFC shareholders received 2.3287 shares of the Company common stock and cash in lieu of any fractional shares of the Company common stock.

 

When comparing net income, excluding merger-related expenses, for the second quarter of 2023 to the first quarter of 2023, net income decreased $2.1 million due to decreases in net interest income of $3.2 million and noninterest income of $40 thousand, coupled with an increase in noninterest expense of $209 thousand, partially offset by a decrease in provision for credit losses of $546 thousand. When comparing net income, excluding merger-related expenses, for the second quarter of 2023 to the second quarter of 2022, net income decreased $2.8 million primarily due to a decrease in net interest income of $2.1 million and noninterest income of $539 thousand, coupled with increases in both noninterest expense of $558 thousand and provision for credit losses of $467 thousand.

 

“We are very excited to have closed the merger between Shore Bancshares and Community Financial” stated James M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. “The combined bank, with its greater scale, diversification, and resources, is well-positioned to manage risk and provide customers with enhanced service and employees with expanded career opportunities. I’d like to thank all our employees who continue to work tirelessly to ensure a seamless integration.”

 

As of July 24, 2023, the Company sold most of the available-for-sale securities portfolio acquired from TCFC on July 1, 2023, for net proceeds of $430 million and used $380 million of the proceeds to reduce FHLB advances and brokered deposits. Management anticipates these actions will positively impact the return on average assets, net interest margin and the tangible common equity ratios in the third quarter.

 

Additionally, management is revising compensation plans to emphasize core deposit growth and anticipates lower residential mortgage portfolio growth in the second half of 2023. The Company will focus its planned 4%-6% (annualized) loan growth on existing customers in higher-yielding commercial loans.

 

Page 2 of 12

 

Balance Sheet Review

 

Total assets were $3.642 billion at June 30, 2023, an increase of $164.5 million, or 4.7% (9.5% annualized), when compared to $3.477 billion at December 31, 2022. This increase was primarily due to an increase in loans held for investment of $197.1 million, or 7.7%, partially offset by a decrease in cash and cash equivalents of $9.7 million and an increase in allowance for credit losses of $12.4 million primarily due to the Company’s adoption of current expected credit loss (“CECL”) model in the first quarter of 2023. The ratio of the allowance to total loans increased from 0.65% at December 31, 2022, to 1.05% at June 30, 2023.

 

Total borrowings were $319.2 million at June 30, 2023, an increase of $236.1 million, or 284.3%, when compared to $83.1 million at December 31, 2022. Total borrowings at June 30, 2023 were comprised of $276.0 million of FHLB short-term advances and $43.2 million of subordinated debt. This increase in total borrowings at June 30, 2023 when compared to December 31, 2022 was primarily due to an increase of $236.0 million in FHLB short-term borrowings to manage liquidity and fund loan growth.

 

Total deposits decreased $72.3 million, or 2.4%, when compared to December 31, 2022. The decrease in total deposits was primarily due to decreases in money market and savings accounts of $157.3 million and $83.1 million in noninterest-bearing deposits offset by an increase in total time deposits of $168.0 million.

 

Total stockholders’ equity decreased $1.1 million, or less than 1.0%, when compared to December 31, 2022, primarily due to the $7.8 million CECL adjustment in the first quarter of 2023 and dividends paid of $4.8 million, offset by $10.5 million in current year earnings. As of June 30, 2023, the ratio of total equity to total assets was 9.97% and the ratio of total tangible equity to total tangible assets was 8.26% compared to 10.48% and 8.67% at the end of 2022, respectively.

 

Review of Quarterly Financial Results

 

Net interest income was $22.5 million for the second quarter of 2023, compared to $25.7 million for the first quarter of 2023 and $24.6 million for the second quarter of 2022. The decrease in net interest income when compared to the first quarter of 2023 was primarily due to increases in rates paid on interest-bearing liabilities. These interest-bearing liabilities included increases in interest-bearing deposits of 50 bps and FHLB short-term borrowings of 44 bps. The average balance of FHLB short-term borrowings increased $147.8 million, or 129.7%. Although the interest-bearing deposits average balance decreased $17.7 million the overall impact of the increase in the rates of 50 bps resulted in an additional $2.6 million in interest expense. The increase in FHLB short-term borrowings was primarily utilized to manage the Company’s liquidity needs and fund loan growth. Net interest income decreased when compared to the second quarter of 2022 due to increases in rates paid on interest-bearing liabilities. The rates paid on interest-bearing deposits increased 158 bps and FHLB short-term borrowing was not utilized in the prior quarter in 2022 and was utilized in the current quarter at an average rate of 528 bps. The average balance of FHLB short-term borrowings increased $261.8 million, or 100% and interest-bearing deposits increased $10.4 million, or less than 1%.

 

The Company’s net interest margin decreased to 2.68% for the second quarter of 2023 from 3.18% for the first quarter of 2023 and decreased compared to 3.10% for the second quarter of 2022. The decrease in the net interest margin when compared to the first quarter of 2023 and the second quarter of 2022 was primarily due to increased funding costs as rates on deposits and borrowings increased at a faster pace than loans as well as a change in the overall mix of interest-bearing liabilities. The average balance of FHLB short -term borrowings increased from $114.0 million in the first quarter of 2023 to $261.8 million in the second quarter of 2023. In addition, the migration of deposits from lower rate accounts to higher yielding deposits, specifically reciprocal deposits, contributed to the decrease in margins. The modest increase in average loan yields during the second quarter of 2023 to 4.85% from 4.79% in the first quarter of 2023 was due to a change in the overall mix of loans with more loans onboarded from lower yielding consumer mortgages than higher yielding portfolios. Average consumer mortgage loans have increased from 32.9% of average loans in the fourth quarter of 2022 to 34.9% of average loans in the second quarter of 2023. Management intends to significantly decrease consumer mortgage portfolio production in the second half of 2023 and emphasize the mortgage loan production of saleable loans. Management intends to reduce annualized growth rate on all loans between 4%-6% in the second half of 2023.

 

The provision for credit losses was $667 thousand for the three months ended June 30, 2023. The comparable amounts were $1.2 million and $200 thousand for the three months ended March 31, 2023, and June 30, 2022, respectively. The provision for the second quarter of 2023 reflected the strong yet slightly lower growth in total loans compared to the first quarter of 2023 and declines slightly based on the composition of growth and the Company’s evaluation of factors used in developing its estimate. The increase in the provision when compared to the second quarter of 2022 was primarily a result of higher reserves required by the Company’s CECL allowance model as compared to the incurred loss model utilized in 2022. Net charge-offs for the second quarter of 2023 were $50 thousand, compared to net charge-offs of $20 thousand for the first quarter of 2023 and net recoveries of $573 thousand for the second quarter of 2022.

 

Page 3 of 12

 

At June 30, 2023 and December 31, 2022, nonperforming assets were $4.7 million and $3.9 million, respectively. The balance of nonperforming assets increased primarily due to an increase in nonaccrual loans of $1.6 million, partially offset by a $776 thousand decrease in loans 90 days past due and still accruing. When comparing June 30, 2023 to June 30, 2022, nonperforming assets increased $1.0 million, primarily due to increases in nonaccrual loans of $788 thousand and loans 90 days past due and still accruing of $262 thousand.

 

Total noninterest income for the second quarter of 2023 decreased $40 thousand from $5.33 million to $5.29 million compared to the first quarter of 2023 and decreased $539 thousand, or 9.2%, when compared to $5.83 million in the second quarter of 2022. The decrease compared to the first quarter of 2023 was primarily due to decreases in other loan and fee income, rental income and trust and investment fee income, partially offset by increases in interchange credits, mortgage banking revenue, service charges on deposit accounts, and Mid-Maryland Title Company revenue. The decrease in noninterest income when compared to the second quarter of 2022 was primarily due to decreases in revenue from Mid-Maryland Title Company, Inc., service charges on deposit accounts and revenue associated with mortgage banking, partially offset by increases in interchange credits and other fees on bank services.

 

Total noninterest expense, excluding merger related expenses, for the second quarter of 2023 increased $209 thousand to $20.4 million, or 1.0%, when compared to the first quarter of 2023 expense of $20.2 million and increased $558 thousand, or 2.8%, when compared to the second quarter of 2022 expense of $19.9 million. The increase in noninterest expense when compared to the first quarter of 2023 was primarily due to increases in FDIC insurance premium expense, salaries expense and legal and professional fees partially offset by decreases in employee related benefits. The increase from the second quarter of 2022 was primarily due to increases in FDIC insurance premium expenses, legal and professional fees and employee related benefits partially offset by decreases in other loan expense.

 

Review of Six-Month Financial Results

 

Net interest income for the first six months of 2023 was $48.2 million, an increase of $1.1 million, or 2.4%, when compared to the first six months of 2022. The increase in net interest income was primarily due to an increase in total interest income of $20.7 million, or 40.6%, specifically interest and fees on loans of $18.0 million, or 39.6%. The improvement of interest and fees on loans was primarily due to the increase in the average balance of loans of $472.8 million, or 21.6%. Interest on investment securities increased $3.4 million, or 78.0%, primarily due to an increase in the average balance of $110.7 million, or 20.5%. Total interest expense increased $20.0 million, or 496.5%, primarily due to an increase in the average balance of FHLB- short term borrowings of $188.3 million, or 100%, and interest-bearing deposits of $14.2 million, or less than 1%.

 

The Company’s net interest margin decreased to 2.93% for the first six months of 2023 from 2.94% for the first six months of 2022. The decrease in the net interest margin was primarily due to an increase in the average balance of FHLB short-term borrowings of $188.3 million and the 135 bps increase in the rate paid on interest-bearing deposits, partially offset by increases in the average balance of loans and the rate earned on loans of $472.8 million and 62 bps, respectively.

 

The provision for credit losses for the six months ended June 30, 2023 and 2022 was $1.9 million and $800 thousand, respectively. The increase in the provision for credit losses was the result of loan growth during the first six months of 2023 outpacing loan growth during the first six months of 2022 by $51.7 million and higher levels of reserves required by the Company’s CECL allowance model as compared to the incurred loss methodology utilized in 2022.

 

Total noninterest income for the six months ended June 30, 2023 decreased $1.3 million, or 10.5%, when compared to the same period in 2022. The decrease in noninterest income primarily consisted of revenue associated with the mortgage division, revenue from Mid-Maryland Title and service charges on deposit accounts, partially offset by an increase in interchange credits and other noninterest income.

 

Total noninterest expense, excluding merger related expenses, for the six months ended June 30, 2023 increased $1.2 million, or 2.9%, when compared to the same period in 2022. The increase was primarily the result of an increase in employee benefits, occupancy expense, other intangibles, data processing costs, other noninterest expenses, and FDIC insurance premiums due to expanded operations of two additional branches and additional legal and professional fees related to a larger overall organization.

 

Page 4 of 12

 

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, N.A. Shore Bancshares engages in title work related to real estate transactions through its wholly-owned subsidiary, Mid-Maryland Title Company, Inc. and in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank, N.A. 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: the expected cost savings, synergies and other financial benefits from the acquisition of TCFC or any other acquisition the Company has made or may make might not be realized within the expected time frames or at all; the effect of acquisitions we have made or may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target into our operations; recent adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity, and regulatory responses to these developments; changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing war in Ukraine; 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.

 

For further information contact: Todd Capitani, Executive Vice President, and Chief Financial Officer, 240-427-1068

 

Page 5 of 12

 

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,  
    2023     2022     Change     2023     2022     Change  
PROFITABILITY FOR THE PERIOD                                                
Net interest income   $ 22,494     $ 24,618       (8.6 )%   $ 48,158     $ 47,048       2.4 %
Provision for credit losses     667       200       233.5       1,880       800       135.0  
Noninterest income     5,294       5,833       (9.2 )     10,628       11,879       (10.5 )
Noninterest expense     21,608       20,094       7.5       42,501       40,426       5.1  
Income before income taxes     5,513       10,157       (45.7 )     14,405       17,701       (18.6 )
Income tax expense     1,495       2,658       (43.8 )     3,930       4,589       (14.4 )
Net income   $ 4,018     $ 7,499       (46.4 )   $ 10,475     $ 13,112       (20.1 )
                                                 
                                                 
Return on average assets     0.45 %     0.88 %     (43 )bp     0.59 %     0.77 %     (18 )bp
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP     0.59       0.94       (35 )     0.71       0.85       (14 )
Return on average equity     4.49       8.52       (403 )     5.83       7.49       (166 )
Return on average tangible equity - Non-GAAP (1), (2)     7.16       11.41       (425 )     8.57       10.41       (184 )
Net interest margin     2.68       3.10       (42 )     2.93       2.94       (1 )
Efficiency ratio - GAAP     77.76       65.99       1,177       72.30       68.60       370  
Efficiency ratio - Non-GAAP (1)     71.75       63.44       831       67.49       65.13       236  
                                                 
PER SHARE DATA                                                
Basic and diluted net income per common share   $ 0.20     $ 0.38       (47.4 )%   $ 0.53     $ 0.66       (19.7 )%
                                                 
Dividends paid per common share   $ 0.12     $ 0.12           $ 0.24     $ 0.24        
Book value per common share at period end     18.24       17.77       2.6                          
Tangible book value per common share at period end - Non-GAAP (1)     14.83       14.26       4.0                          
Market value at period end     11.56       18.50       (37.5 )                        
Market range:                                                
High     14.45       21.21       (31.9 )     18.15       21.41       (15.2 )
Low     10.65       17.91       (40.5 )     10.65       17.91       (40.5 )
                                                 
AVERAGE BALANCE SHEET DATA                                                
Loans   $ 2,709,944     $ 2,217,139       22.2 %   $ 2,661,066     $ 2,188,236       21.6 %
Investment securities     645,842       546,252       18.2       649,994       538,676       20.7  
Earning assets     3,369,183       3,189,926       5.6       3,324,682       3,233,136       2.8  
Assets     3,596,311       3,419,168       5.2       3,551,573       3,448,165       3.0  
Deposits     2,908,662       2,993,098       (2.8 )     2,938,389       3,018,517       (2.7 )
Short-term FHLB advances     261,797             0       188,293              
Stockholders' equity     363,225       353,192       2.8       362,205       353,102       2.6  
                                                 
CREDIT QUALITY DATA                                                
Net charge-offs/(recoveries)   $ 50     $ (573 )     108.7 %   $ 70     $ (739 )     109.5 %
                                                 
Nonaccrual loans   $ 3,481     $ 2,693       29.3                          
Loans 90 days past due and still accruing     1,065       1,130       (5.8 )                        
Other real estate owned     179       197       (9.1 )                        
Total nonperforming assets   $ 4,725     $ 4,020       17.5                          
                                                 
CAPITAL AND CREDIT QUALITY RATIOS                                                
Period-end equity to assets     9.97 %     10.25 %     (28 )bp                        
Period-end tangible equity to tangible assets - Non-GAAP (1)     8.26       8.39       (13 )                        
                                                 
Annualized net charge-offs (recoveries) to average loans     0.01       (0.10 )     11       0.01 %     (0.07 )%     8 bp
                                                 
Allowance for credit losses as a percent of:                                                
Period-end loans     1.05       0.68       37                          
Nonaccrual loans     833.50       574.94       25,856                          
Nonperforming assets     614.05       385.15       22,890                          
                                                 
As a percent of total loans:                                                
Nonaccrual loans     0.13       0.12       1                          
                                                 
As a percent of total loans+other real estate owned:                                                
Nonperforming assets     0.17       0.18       (1 )                        
                                                 
As a percent of total assets:                                                
Nonaccrual loans     0.10       0.08       2                          
Nonperforming assets     0.13       0.12       1                          

 

 

(1) See the reconciliation table that begins on page 14.
(2) This ratio excludes merger related expenses (Non-GAAP) on page 14.

 

Page 6 of 12

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

 

                      June 30, 2023     June 30, 2023  
    June 30,     December 31,     June 30,     compared to     compared to  
    2023     2022     2022     December 31, 2022     June 30, 2022  
ASSETS                                        
Cash and due from banks   $ 35,423     $ 37,661     $ 18,473       (5.9 )%     91.8 %
Interest-bearing deposits with other banks     10,404       17,838       384,536       (41.7 )     (97.3 )
Cash and cash equivalents     45,827       55,499       403,009       (17.4 )     (88.6 )
                                         
Investment securities available for sale (at fair value)     78,069       83,587       94,689       (6.6 )     (17.6 )
Investment securities held to maturity (at amortized cost)     537,133       559,455       458,957       (4.0 )     17.0  
Equity securities, at fair value     1,245       1,233       1,271       1.0       (2.0 )
Restricted securities     21,208       11,169       9,894       89.9       114.4  
                                         
Loans held for sale, at fair value     6,845       4,248       7,306       61.1       (6.3 )
                                         
Loans held for investment     2,753,223       2,556,107       2,264,579       7.7       21.6  
Less: allowance for credit losses     (29,014 )     (16,643 )     (15,483 )     74.3       (87.4 )
Loans, net     2,724,209       2,539,464       2,249,096       7.3       21.1  
                                         
Premises and equipment, net     51,036       51,488       52,244       (0.9 )     (2.3 )
Goodwill     63,266       63,266       63,281             (0.0 )
Other intangible assets, net     4,671       5,547       6,506       (15.8 )     (28.2 )
Other real estate owned, net     179       197       197       (9.1 )     (9.1 )
Mortgage servicing rights, at fair value     5,466       5,275       5,228       3.6       4.6  
Right of use assets, net     9,077       9,629       9,979       (5.7 )     (9.0 )
Cash surrender value on life insurance     60,150       59,218       58,437       1.6       2.9  
Other assets     33,413       28,001       22,456       19.3       48.8  
Total assets   $ 3,641,794     $ 3,477,276     $ 3,442,550       4.7       5.8  
                                         
LIABILITIES                                        
Noninterest-bearing deposits   $ 778,963     $ 862,015     $ 889,122       (9.6 )     (12.4 )
Interest-bearing deposits     2,158,563       2,147,769       2,125,209       0.5       1.6  
Total deposits     2,937,526       3,009,784       3,014,331       (2.4 )     (2.5 )
                                         
Advances from FHLB - short-term     276,000       40,000             590.0        
Advances from FHLB - long-term                 10,054             (100.0 )
Subordinated debt     43,227       43,072       42,917       0.4       0.7  
Total borrowings     319,227       83,072       52,971       284.3       502.6  
                                         
Lease liabilities     9,392       9,908       10,216       (5.2 )     (8.1 )
Accrued expenses and other liabilities     12,509       10,227       12,255       22.3       2.1  
Total liabilities     3,278,654       3,112,991       3,089,773       5.3       6.1  
                                         
COMMITMENTS AND CONTINGENCIES                                        
                                         
STOCKHOLDERS' EQUITY                                        
Common stock, par value $0.01; authorized 35,000,000 shares     199       199       198             0.5  
Additional paid in capital     202,008       201,494       200,914       0.3       0.5  
Retained earnings     169,494       171,613       158,316       (1.2 )     7.1  
Accumulated other comprehensive loss     (8,561 )     (9,021 )     (6,651 )     5.1       (28.7 )
Total stockholders' equity     363,140       364,285       352,777       (0.3 )     2.9  
Total liabilities and stockholders' equity   $ 3,641,794     $ 3,477,276     $ 3,442,550       4.7       5.8  
                                         
Period-end common shares outstanding     19,907       19,865       19,850       0.2       0.3  
Book value per common share   $ 18.24     $ 18.34     $ 17.77       (0.5 )     2.6  

 

Page 7 of 12

 

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,  
    2023     2022     % Change     2023     2022     % Change  
INTEREST INCOME                                                
Interest and fees on loans   $ 32,729     $ 23,452       39.6 %   $ 63,557     $ 45,537       39.6 %
Interest on investment securities:                                                
Taxable     3,729       2,392       55.9       7,793       4,377       78.0  
Tax-exempt     5             100.0       12             100.0  
Interest on deposits with other banks     170       826       (79.4 )     333       1,080       (69.2 )
Total interest income     36,633       26,670       37.4       71,695       50,994       40.6  
                                                 
INTEREST EXPENSE                                                
Interest on deposits     9,914       1,511       556.1       17,195       2,869       499.3  
Interest on short-term borrowings     3,449                   4,810       2       240,400.0  
Interest on long-term borrowings     776       541       43.4       1,532       1,075       42.5  
Total interest expense     14,139       2,052       589.0       23,537       3,946       496.5  
                                                 
NET INTEREST INCOME     22,494       24,618       (8.6 )     48,158       47,048       2.4  
Provision for credit losses     667       200       233.5       1,880       800       135.0  
                                                 
NET INTEREST INCOME AFTER PROVISION                                                
FOR CREDIT LOSSES     21,827       24,418       (10.6 )     46,278       46,248       0.1  
                                                 
NONINTEREST INCOME                                                
Service charges on deposit accounts     1,264       1,438       (12.1 )     2,477       2,797       (11.4 )
Trust and investment fee income     399       447       (10.7 )     831       961       (13.5 )
Interchange credits     1,311       1,253       4.6       2,523       2,291       10.1  
Mortgage-banking revenue     1,054       1,096       (3.8 )     2,031       2,963       (31.5 )
Title Company revenue     186       426       (56.3 )     323       749       (56.9 )
Other noninterest income     1,080       1,173       (7.9 )     2,443       2,118       15.3  
Total noninterest income     5,294       5,833       (9.2 )     10,628       11,879       (10.5 )
NONINTEREST EXPENSE                                                
Salaries and wages     8,955       8,898       0.6       17,639       18,460       (4.4 )
Employee benefits     2,440       2,269       7.5       5,361       4,931       8.7  
Occupancy expense     1,599       1,485       7.7       3,218       3,052       5.4  
Furniture and equipment expense     477       411       16.1       1,011       840       20.4  
Data processing     1,739       1,668       4.3       3,537       3,275       8.0  
Directors' fees     185       210       (11.9 )     435       400       8.8  
Amortization of intangible assets     435       511       (14.9 )     876       1,028       (14.8 )
FDIC insurance premium expense     758       429       76.7       1,129       772       46.2  
Other real estate owned, net           57       (100.0 )     (1 )     51       (102.0 )
Legal and professional fees     959       811       18.2       1,709       1,448       18.0  
Merger related expenses     1,197       241       396.7       1,888       971       94.4  
Other noninterest expenses     2,864       3,104       (7.7 )     5,699       5,198       9.6  
Total noninterest expense     21,608       20,094       7.5       42,501       40,426       5.1  
                                                 
Income before income taxes     5,513       10,157       (45.7 )     14,405       17,701       (18.6 )
Income tax expense     1,495       2,658       (43.8 )     3,930       4,589       (14.4 )
                                                 
NET INCOME   $ 4,018     $ 7,499       (46.4 )   $ 10,475     $ 13,112       (20.1 )
                                                 
Weighted average shares outstanding - basic and diluted     19,903       19,847       0.3       19,895       19,838       0.3  
                                                 
Basic and diluted net income per common share   $ 0.20     $ 0.38       (47.4 )   $ 0.53     $ 0.66       (19.7 )
                                                 
Dividends paid per common share     0.12       0.12             0.24       0.24        

 

Page 8 of 12

 

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,  
    2023     2022     2023     2022  
    Average     Yield/     Average     Yield/     Average     Yield/     Average     Yield/  
    balance     rate     balance     rate     balance     rate     balance     rate  
Earning assets                                                                
Loans (1), (2), (3)                                                                
Consumer real estate   $ 946,545       4.61 %   $ 682,238       4.15 %   $ 914,351       4.72 %   $ 618,621       5.05 %
Commercial real estate     1,292,406       4.85       1,183,332       4.36       1,286,199       4.83       1,140,626       4.07  
Commercial     137,554       6.35       158,706       5.09       140,161       5.75       239,677       3.26  
Consumer     323,798       4.93       171,050       3.15       310,736       4.71       163,379       3.47  
State and political     900       3.57       1,794       4.02       939       3.65       1,937       3.96  
Other     8,741       5.37       20,019       3.87       8,680       4.62       23,996       2.90  
Total Loans     2,709,944       4.85       2,217,139       4.25       2,661,066       4.82       2,188,236       4.20  
                                                                 
Investment securities                                                                
Taxable     645,178       2.31       546,252       1.75       649,329       2.40       538,676       1.64  
Tax-exempt (1)     664       5.42                   665       4.51              
Interest-bearing deposits     13,397       5.09       426,535       0.78       13,622       4.93       506,224       0.43  
Total earning assets     3,369,183       4.37 %     3,189,926       3.36 %     3,324,682       4.35 %     3,233,136       3.19 %
Cash and due from banks     29,923               26,162               29,266               5,569          
Other assets     225,935               218,353               226,989               224,219          
Allowance for credit losses     (28,730 )             (15,273 )             (29,364 )             (14,759 )        
Total assets   $ 3,596,311             $ 3,419,168             $ 3,551,573             $ 3,448,165          
                                                                 
Interest-bearing liabilities                                                                
Demand deposits   $ 685,674       2.29 %   $ 644,881       0.22 %   $ 690,258       2.09 %   $ 617,461       0.19 %
Money market and savings deposits     907,068       1.12       1,019,295       0.21       955,541       1.03       1,048,634       0.22  
Certificates of deposit $100,000 or more     312,367       3.00       234,325       0.58       277,096       2.48       260,312       0.48  
Other time deposits     225,495       2.03       221,714       0.54       216,500       1.62       198,828       0.55  
Interest-bearing deposits     2,130,604       1.87       2,120,215       0.29       2,139,395       1.62       2,125,235       0.27  
Securities sold under retail repurchase agreements and federal funds purchased                                         1,377       0.29  
Advances from FHLB - short-term     261,797       5.28                   188,293       5.15              
Advances from FHLB - long-term                 10,075       0.60                   10,096       0.58  
Subordinated debt     43,185       7.21       42,876       4.93       43,147       7.16       42,840       4.92  
Total interest-bearing liabilities     2,435,586       2.33 %     2,173,166       0.38 %     2,370,835       2.00 %     2,179,548       0.37 %
Noninterest-bearing deposits     778,058               872,883               798,994               893,282          
Accrued expenses and other liabilities     19,442               19,927               19,539               22,233          
Stockholders' equity     363,225               353,192               362,205               353,102          
Total liabilities and stockholders' equity   $ 3,596,311             $ 3,419,168             $ 3,551,573             $ 3,448,165          
                                                                 
Net interest spread             2.04 %             2.98 %             2.35 %             2.82 %
Net interest margin             2.68 %             3.10 %             2.93 %             2.94 %

 

 

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.
(2) Average loan balances include nonaccrual loans.
(3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.

 

Page 9 of 12

 

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 2023     Q2 2023  
    2023     2023     2022     2022     2022     compared to     compared to  
    Q2 2023     Q1 2023     Q4 2022     Q3 2022     Q2 2022     Q1 2023     Q2 2022  
PROFITABILITY FOR THE PERIOD                                                        
Taxable-equivalent net interest income   $ 22,545     $ 25,705     $ 26,981     $ 27,350     $ 24,656       (12.3 )%     (8.6 )%
Less: Taxable-equivalent adjustment     52       40       38       35       38       30.0       36.8  
Net interest income     22,494       25,664       26,943       27,315       24,618       (12.4 )     (8.6 )
Provision for credit losses     667       1,213       450       675       200       (45.0 )     233.5  
Noninterest income     5,294       5,334       5,862       5,344       5,833       (0.7 )     (9.2 )
Noninterest expense     21,608       20,893       21,000       18,899       20,094       3.4       7.5  
Income before income taxes     5,513       8,892       11,355       13,085       10,157       (38.0 )     (45.7 )
Income tax expense     1,495       2,435       2,948       3,427       2,658       (38.6 )     (43.8 )
Net income   $ 4,018     $ 6,457     $ 8,407     $ 9,658     $ 7,499       (37.8 )     (46.4 )
                                                         
Return on average assets     0.45 %     0.75 %     0.97 %     1.11 %     0.88 %     (30 )bp     (43 )bp
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP     0.59       0.84       1.09       1.17       0.94       (25 )     (35 )
Return on average equity     4.49       7.25       9.22       10.72       8.52       (276 )     (403 )
Return on average tangible equity - Non-GAAP (1), (2)     7.16       10.09       12.83       13.98       11.41       (293 )     (425 )
Net interest margin     2.68       3.18       3.35       3.38       3.10       (50 )     (42 )
Efficiency ratio - GAAP     77.76       67.40       64.01       57.87       65.99       1,036       1,177  
Efficiency ratio - Non-GAAP (1)     71.75       63.67       59.59       55.79       63.44       808       831  
                                                         
PER SHARE DATA                                                        
Basic and diluted net income per common share   $ 0.20     $ 0.32     $ 0.42     $ 0.49     $ 0.38       (37.5 )%     (47.4 )%
                                                         
Dividends paid per common share     0.12       0.12       0.12       0.12       0.12              
Book value per common share at period end     18.24       18.17       18.34       17.99       17.77       0.4       2.6  
Tangible book value per common share at period end - Non-GAAP (1)     14.83       14.74       14.87       14.50       14.26       0.6       4.0  
Market value at period end     11.56       14.28       17.43       17.32       18.50       (19.0 )     (37.5 )
Market range:                                                        
High     14.45       18.15       20.85       20.50       21.21       (20.4 )     (31.9 )
Low     10.65       14.00       17.04       17.29       17.91       (23.9 )     (40.5 )
                                                         
AVERAGE BALANCE SHEET DATA                                                        
Loans   $ 2,709,944     $ 2,611,644     $ 2,467,324     $ 2,327,279     $ 2,217,139       3.8 %     22.2 %
Investment securities     645,842       654,193       661,968       618,378       546,252       (1.3 )     18.2  
Earning assets     3,369,183       3,279,686       3,206,591       3,210,233       3,189,926       2.7       5.6  
Assets     3,596,311       3,506,336       3,441,079       3,444,365       3,419,168       2.6       5.2  
Deposits     2,908,662       2,968,448       3,006,734       3,012,658       2,993,098       (2.0 )     (2.8 )
Short-term FHLB advances     261,797       188,293       7,391                   39.0        
Stockholders' equity     363,225       361,174       361,623       357,383       353,192       0.6       2.8  
                                                         
CREDIT QUALITY DATA                                                        
Net charge offs/(recoveries)   $ 50     $ 20     $ 84     $ (119 )   $ (573 )     150.0 %     108.7 %
                                                         
Nonaccrual loans   $ 3,481     $ 1,894     $ 1,908     $ 1,949     $ 2,693       83.8       29.3  
Loans 90 days past due and still accruing     1,065       611       1,841       644       803       74.3       32.6  
Other real estate owned     179       179       197       197       197             (9.1 )
Total nonperforming assets   $ 4,725     $ 2,684     $ 3,946     $ 2,790     $ 3,693       76.0       27.9  
                                                         
CAPITAL AND CREDIT QUALITY RATIOS                                                        
Period-end equity to assets     9.97 %     10.18 %     10.48 %     10.36 %     10.25 %     (21 )bp     (28 )bp
Period-end tangible equity to tangible assets - Non-GAAP (1)     8.26       8.41       8.67       8.52       8.39       (15 )     (13 )
                                                         
Annualized net charge-offs (recoveries)  to average loans     0.01             0.01       (0.02 )     (0.10 )     1       11  
                                                         
Allowance for credit losses as a percent of:                                                        
Period-end loans (3)     1.05       1.07       0.65       0.68       0.68       (2 )     37  
Period-end loans (4)     1.05       1.07       0.78       0.84       0.89       (2 )     16  
Nonaccrual loans     833.50       1,502.85       872.27       835.15       574.94       (66,935 )     25,856  
Nonperforming assets     614.05       1,060.51       421.77       583.41       419.25       (44,646 )     19,480  
                                                         
As a percent of total loans:                                                        
Nonaccrual loans     0.13       0.07       0.07       0.08       0.12       6       1  
                                                         
As a percent of total loans+other real estate owned:                                                        
Nonperforming assets     0.17       0.10       0.15       0.12       0.16       7       1  
                                                         
As a percent of total assets:                                                        
Nonaccrual loans     0.10       0.05       0.05       0.06       0.08       5       2  
Nonperforming assets     0.13       0.08       0.11       0.08       0.11       5       2  

 

 

(1) See the reconciliation table that begins on page 14.
(2) This ratio excludes merger related expenses (Non-GAAP) on page 14.
(3) Includes all loans held for investment, including PPP loan balances for all periods shown.
(4) For 2023, this ratio excludes only PPP loans given the company’s adoption of the CECL standard. For periods in 2022, this ratio excludes PPP loans and loans acquired in the Severn and Northwest acquisitions.

 

Page 10 of 12

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)

 

                                  Q2 2023     Q2 2023  
                                  compared to     compared to  
    Q2 2023     Q1 2023     Q4 2022     Q3 2022     Q2 2022     Q1 2023     Q2 2022  
INTEREST INCOME                                                        
Interest and fees on loans   $ 32,729     $ 30,828     $ 27,664     $ 25,924     $ 23,452       6.2 %     39.6 %
Interest on investment securities:                                                        
Taxable     3,729       4,064       3,945       3,186       2,392       (8.2 )     55.9  
Tax-exempt     5       7       6                   (28.6 )     100.0  
Interest on deposits with other banks     170       163       664       1,466       826       4.3       (79.4 )
Total interest income     36,633       35,062       32,279       30,576       26,670       4.5       37.4  
                                                         
INTEREST EXPENSE                                                        
Interest on deposits     9,914       7,281       4,554       2,561       1,511       36.2       556.1  
Interest on short-term borrowings     3,449       1,361       72                   153.4        
Interest on long-term borrowings     776       756       710       700       541       2.6       43.4  
Total interest expense     14,139       9,398       5,336       3,261       2,052       50.4       589.0  
                                                         
NET INTEREST INCOME     22,494       25,664       26,943       27,315       24,618       (12.4 )     (8.6 )
Provision for credit losses     667       1,213       450       675       200       (45.0 )     233.5  
                                                         
NET INTEREST INCOME AFTER PROVISION                                                        
FOR CREDIT LOSSES     21,827       24,451       26,493       26,640       24,418       (10.7 )     (10.6 )
                                                         
NONINTEREST INCOME                                                        
Service charges on deposit accounts     1,264       1,213       1,346       1,509       1,438       4.2       (12.1 )
Trust and investment fee income     399       432       401       421       447       (7.6 )     (10.7 )
Interchange credits     1,311       1,212       1,280       1,241       1,253       8.2       4.6  
Mortgage-banking revenue     1,054       977       1,567       680       1,096       7.9       (3.8 )
Title Company revenue     186       137       194       397       426       35.8       (56.3 )
Other noninterest income     1,080       1,363       1,074       1,096       1,173       (20.8 )     (7.9 )
Total noninterest income     5,294       5,334       5,862       5,344       5,833       (0.7 )     (9.2 )
NONINTEREST EXPENSE                                                        
Salaries and wages     8,955       8,684       8,909       8,562       8,898       3.1       0.6  
Employee benefits     2,440       2,921       2,786       2,191       2,269       (16.5 )     7.5  
Occupancy expense     1,599       1,619       1,694       1,496       1,485       (1.2 )     7.7  
Furniture and equipment expense     477       534       648       533       411       (10.7 )     16.1  
Data processing     1,739       1,798       1,856       1,759       1,668       (3.3 )     4.3  
Directors' fees     185       250       222       217       210       (26.0 )     (11.9 )
Amortization of intangible assets     435       441       460       499       511       (1.4 )     (14.9 )
FDIC insurance premium expense     758       371       315       339       429       104.3       76.7  
Other real estate owned expenses, net           (1 )     13       1       57       100.0       (100.0 )
Legal and professional fees     959       750       636       756       811       27.9       18.2  
Merger related expenses     1,197       691       967       159       241       73.2       396.7  
Other noninterest expenses     2,864       2,835       2,494       2,387       3,104       1.0       (7.7 )
Total noninterest expense     21,608       20,893       21,000       18,899       20,094       3.4       7.5  
                                                         
Income before income taxes     5,513       8,892       11,355       13,085       10,157       (38.0 )     (45.7 )
Income tax expense     1,495       2,435       2,948       3,427       2,658       (38.6 )     (43.8 )
                                                         
NET INCOME   $ 4,018     $ 6,457     $ 8,407     $ 9,658     $ 7,499       (37.8 )     (46.4 )
                                                         
Weighted average shares outstanding - basic and diluted     19,903       19,886       19,862       19,852       19,847       0.1       0.3  
                                                         
Basic and diluted net income per common share   $ 0.20     $ 0.32     $ 0.42     $ 0.49     $ 0.38       (37.5 )     (47.4 )
                                                         
Dividends paid per common share     0.12       0.12       0.12       0.12       0.12              

 

Page 11 of 12

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter (Unaudited)

(Dollars in thousands)

 

                                                                Average balance  
    Q2 2023     Q1 2023     Q4 2022     Q3 2022     Q2 2022     Q2 2023     Q2 2023  
    Average     Yield/     Average     Yield/     Average     Yield/     Average     Yield/     Average     Yield/     compared to     compared to  
    balance     rate     balance     rate     balance     rate     balance     rate     balance     rate     Q1 2023     Q2 2022  
Earning assets                                                                                                
Loans (1), (2), (3)                                                                                                
Consumer real estate   $ 946,545       4.61 %   $ 881,799       4.83 %   $ 813,673       3.86 %   $ 743,227       4.27 %   $ 682,238       4.15 %     7.3 %     38.7 %
Commercial real estate     1,292,406       4.85       1,279,923       4.81       1,246,966       4.81       1,201,785       4.51       1,183,332       4.36       1.0       9.2  
Commercial     137,554       6.35       142,797       5.17       149,068       5.23       152,182       5.17       158,706       5.09       (3.7 )     (13.3 )
Consumer     323,798       4.93       297,528       4.46       244,471       4.22       209,891       4.06       171,050       3.15       8.8       89.3  
State and political     900       3.57       978       3.73       1,084       4.03       1,504       3.96       1,794       4.02       (8.0 )     (49.8 )
Other     8,741       5.37       8,619       3.91       12,062       3.16       18,690       3.42       20,019       3.87       1.4       (56.3 )
Total Loans     2,709,944       4.85       2,611,644       4.79       2,467,324       4.45       2,327,279       4.43       2,217,139       4.25       3.8       22.2  
                                                                                                 
Investment securities                                                                                                
Taxable     645,178       2.31       653,527       2.49       661,519       2.39       618,378       2.06       546,252       1.75       (1.3 )     18.1  
Tax-exempt (1)     664       5.42       666       5.41       449       6.24                               (0.3 )      
Interest-bearing deposits     13,397       5.09       13,849       4.77       77,299       3.40       264,576       2.20       426,535       0.78       (3.3 )     (96.9 )
Total earning assets     3,369,183       4.37 %     3,279,686       4.34 %     3,206,591       4.00 %     3,210,233       3.78 %     3,189,926       3.36 %     2.7       5.6  
Cash and due from banks     29,923               28,602               29,358               31,724               26,162               4.6       14.4  
Other assets     225,935               228,054               221,599               218,163               218,353               (0.9 )     3.5  
Allowance for credit losses     (28,730 )             (30,006 )             (16,469 )             (15,755 )             (15,273 )             (4.3 )     88.1  
Total assets   $ 3,596,311             $ 3,506,336             $ 3,441,079             $ 3,444,365             $ 3,419,168               2.6       5.2  
                                                                                                 
Interest-bearing liabilities                                                                                                
Demand deposits   $ 685,674       2.29 %   $ 694,894       1.89 %   $ 670,424       1.31 %   $ 646,399       0.66 %   $ 644,881       0.22 %     (1.3 )     6.3  
Money market and savings deposits     907,068       1.12       1,004,553       0.96       1,043,076       0.60       1,034,580       0.35       1,019,295       0.21       (9.7 )     (11.0 )
Certificates of deposit $100,000 or more     312,367       3.00       241,436       1.81       217,051       0.79       222,697       0.55       234,325       0.58       29.4       33.3  
Other time deposits     225,495       2.03       207,403       1.16       205,293       0.62       215,014       0.51       221,714       0.54       8.7       1.7  
Interest-bearing deposits     2,130,604       1.87       2,148,286       1.37       2,135,844       0.85       2,118,690       0.48       2,120,215       0.29       (0.8 )     0.5  
Advances from FHLB - short-term     261,797       5.28       113,972       4.84       7,391       3.86                               129.7        
Advances from FHLB - long-term                             653       (6.08 )     10,035       0.63       10,075       0.60             (100.0 )
Subordinated debt     43,185       7.21       43,108       7.11       43,031       6.64       42,953       6.33       42,876       4.93       0.2       0.7  
Total interest-bearing liabilities     2,435,586       2.33 %     2,305,366       1.65 %     2,186,919       0.96 %     2,171,678       0.60 %     2,173,166       0.38 %     5.6       12.1  
Noninterest-bearing deposits     778,058               820,162               870,890               893,968               872,883               (5.1 )     (10.9 )
Accrued expenses and other liabilities     19,442               19,634               21,647               21,336               19,927               (1.0 )     (2.4 )
Stockholders' equity     363,225               361,174               361,623               357,383               353,192               0.6       2.8  
Total liabilities and stockholders' equity   $ 3,596,311             $ 3,506,336             $ 3,441,079             $ 3,444,365             $ 3,419,168               2.6       5.2  
                                                                                                 
Net interest spread             2.04 %             2.69 %             3.04 %             3.18 %             2.98 %                
Net interest margin             2.68 %             3.18 %             3.35 %             3.38 %             3.10 %                

 

 

(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.

 

Page 12 of 12

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data)

 

                                  YTD     YTD  
    Q2 2023     Q1 2023     Q4 2022     Q3 2022     Q2 2022     6/30/2023     6/30/2022  
The following reconciles return on average equity and return on average tangible equity (Note 1):                                                        
                                                         
Net Income   $ 4,018     $ 6,457     $ 8,407     $ 9,658     $ 7,499     $ 10,475     $ 13,112  
Net Income - annualized (A)   $ 16,295     $ 26,187     $ 33,354     $ 38,317     $ 30,078     $ 21,124     $ 26,441  
                                                         
Net income, excluding net amortization of intangible assets and merger related expenses   $ 5,208     $ 7,279     $ 9,463     $ 10,144     $ 8,054     $ 12,482     $ 14,593  
Net income, excluding net amortization of intangible assets and merger related expenses - annualized (B)   $ 21,121     $ 29,520     $ 37,543     $ 40,245     $ 32,305     $ 25,171     $ 29,428  
                                                         
Return on average assets excluding net amortization of intangible assets and merger related expenses - Non-GAAP     0.59 %     0.84 %     1.09 %     1.17 %     0.94 %     0.71 %     0.85 %
                                                         
Average stockholders' equity (C)   $ 363,225     $ 361,174     $ 361,623     $ 357,383     $ 353,192     $ 362,205     $ 353,102  
Less:  Average goodwill and other intangible assets     (68,172 )     (68,607 )     (69,077 )     (69,558 )     (70,057 )     (68,388 )     (70,382 )
Average tangible equity (D)   $ 295,053     $ 292,567     $ 292,546     $ 287,825     $ 283,135     $ 293,817     $ 282,720  
                                                         
Return on average equity (GAAP)  (A)/(C)     4.49 %     7.25 %     9.22 %     10.72 %     8.52 %     5.83 %     7.49 %
Return on average tangible equity (Non-GAAP)  (B)/(D)     7.16 %     10.09 %     12.83 %     13.98 %     11.41 %     8.57 %     10.41 %
                                                         
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):                                                        
                                                         
Noninterest expense (E)   $ 21,608     $ 20,893     $ 21,000     $ 18,899     $ 20,094     $ 42,501     $ 40,426  
Less:  Amortization of intangible assets     (435 )     (441 )     (460 )     (499 )     (511 )     (876 )     (1,028 )
Merger Expenses     (1,197 )     (691 )     (967 )     (159 )     (241 )     (1,888 )     (971 )
Adjusted noninterest expense (F)   $ 19,976     $ 19,761     $ 19,573     $ 18,241     $ 19,342     $ 39,737     $ 38,427  
                                                         
Net interest income (G)   $ 22,494     $ 25,664     $ 26,943     $ 27,315     $ 24,618     $ 48,158     $ 47,048  
Add:  Taxable-equivalent adjustment     52       40       38       35       38       92       77  
Taxable-equivalent net interest income (H)   $ 22,546     $ 25,704     $ 26,981     $ 27,350     $ 24,656     $ 48,250     $ 47,125  
                                                         
Noninterest income (I)   $ 5,294     $ 5,334     $ 5,862     $ 5,344     $ 5,833     $ 10,628       11,879  
Less:  Investment securities (gains)                                          
Adjusted noninterest income (J)   $ 5,294     $ 5,334     $ 5,862     $ 5,344     $ 5,833     $ 10,628     $ 11,879  
                                                         
Efficiency ratio (GAAP)  (E)/(G)+(I)     77.76 %     67.40 %     64.01 %     57.87 %     65.99 %     72.30 %     68.60 %
Efficiency ratio (Non-GAAP)  (F)/(H)+(J)     71.75 %     63.67 %     59.59 %     55.79 %     63.44 %     67.49 %     65.13 %
                                                         
The following reconciles book value per common share and tangible book value per common share (Note 1):                                                        
                                                         
Stockholders' equity (K)   $ 363,140     $ 361,638     $ 364,285     $ 357,221     $ 352,777                  
Less:  Goodwill and other intangible assets     (67,937 )     (68,372 )     (68,813 )     (69,288 )     (69,787 )                
Tangible equity (L)   $ 295,203     $ 293,266     $ 295,472     $ 287,933     $ 282,990                  
                                                         
Shares outstanding (M)     19,907       19,898       19,865       19,858       19,850                  
                                                         
Book value per common share (GAAP)  (K)/(M)   $ 18.24     $ 18.17     $ 18.34     $ 17.99     $ 17.77                  
Tangible book value per common share (Non-GAAP) (L)/(M)   $ 14.83     $ 14.74     $ 14.87     $ 14.50     $ 14.26                  
                                                         
                                                         
The following reconciles equity to assets and tangible equity to tangible assets (Note 1):                                                        
                                                         
Stockholders' equity (N)   $ 363,140     $ 361,638     $ 364,285     $ 357,221     $ 352,777                  
Less:  Goodwill and other intangible assets     (67,937 )     (68,372 )     (68,813 )     (69,288 )     (69,787 )                
Tangible equity (O)   $ 295,203     $ 293,266     $ 295,472     $ 287,933     $ 282,990                  
                                                         
Assets (P)   $ 3,641,794     $ 3,553,694     $ 3,477,276     $ 3,446,804     $ 3,442,550                  
Less:  Goodwill and other intangible assets     (67,937 )     (68,372 )     (68,813 )     (69,288 )     (69,787 )                
Tangible assets (Q)   $ 3,573,857     $ 3,485,322     $ 3,408,463     $ 3,377,516     $ 3,372,763                  
                                                         
Period-end equity/assets (GAAP)  (N)/(P)     9.97 %     10.18 %     10.48 %     10.36 %     10.25 %                
Period-end tangible equity/tangible assets (Non-GAAP)  (O)/(Q)     8.26 %     8.41 %     8.67 %     8.52 %     8.39 %                

 

 

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.