Shore Bancshares Reports Second Quarter and First-Half Results

Shore Bancshares Reports Second Quarter and First-Half Results

PR Newswire

EASTON, Md., July 21, 2016 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $2.272 million or $0.18 per diluted common share for the second quarter of 2016, compared to net income of $2.460 million or $0.19 per diluted common share for the first quarter of 2016, and net income of $1.627 million or $0.13 per diluted common share for the second quarter of 2015.  The Company reported net income of $4.732 million or $0.37 per diluted common share for the first half of 2016, compared to net income of $3.0 million or $0.24 per diluted common share for the first half of 2015.

When comparing the second quarter of 2016 to the first quarter of 2016, the slightly lower result was primarily attributable to slightly lower noninterest income due to insurance agency contingent commissions which are typically received in the first quarter of the year.  The timing impact of these contingent commissions was partially offset by an increase in net interest income of $140 thousand over the linked quarter and a decrease in the provision for credit losses of $75 thousand.  When comparing the second quarter of 2016 to the second quarter of 2015, improved results were due to increases in net interest income and noninterest income of $700 thousand and $253 thousand, respectively, and a decrease in the provision for credit losses of $165 thousand.  When comparing the first half of 2016 to the first half of 2015, improved earnings were due to increases in net interest income and noninterest income of $1.4 million and $709 thousand, respectively, coupled with decreases in both the provision for credit losses of $365 thousand and noninterest expenses of $300 thousand.    

"We are happy to report another strong quarter of earnings. In addition, we completed a successful consolidation of our two subsidiary banks, Talbot Bank of Easton and CNB, into Shore United Bank on July 1, 2016," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer.  "The second quarter results signified a continued emphasis on sustained loan growth and diversifying our loan portfolio.  Further, the consolidation of the banks will allow us to execute our Company-wide branding and marketing plan, create efficiencies and cost savings, and enable us to expand our footprint in the Delmarva region."  

Balance Sheet Review 
Total assets were $1.126 billion at June 30, 2016, a $9.5 million, or 0.8%, decrease when compared to $1.135 billion at the end of 2015.  The decrease in total assets included decreases in investment securities available for sale of $16.5 million, interest-bearing deposits with other banks of $8.8 million and federal funds sold of $4.5 million which was almost entirely offset by an increase in gross loans of $26.0 million, or a 6.5% annualized loan growth rate for the period.

Total deposits decreased $14.4 million, or 1.5%, when compared to December 31, 2015.  The decrease in total deposits was mainly due to declines in interest-bearing demand deposits of $25.5 million and time deposits of $10.3 million, which were partially offset by an increase in money market and savings deposits of $19.5 million and non-interest bearing deposits of $1.9 million.  Total stockholders' equity increased $5.4 million, or 3.6%, when compared to the end of 2015.  At June 30, 2016, the ratio of total equity to total assets was 13.53% and the ratio of total tangible equity to total tangible assets was 12.52%, higher than the 12.95% and 11.93%, respectively, at December 31, 2015.

Total assets at June 30, 2016 increased $41.3 million, or 3.8%, when compared to total assets at June 30, 2015.  The increase in total assets was primarily due to an increase in gross loans of $80.0 million, or 10.8%.  The increase was partially offset by a decrease in investment securities available for sale of $32.5 million used to fund loan growth.  Total deposits increased $32.2 million, or 3.5%, when compared to June 30, 2015.  The increase in total deposits was mainly due to increases in non-interest bearing deposits of $27.9 million, money market and savings deposits of $25.8 million and interest-bearing demand deposits of $14.3 million, partially offset by a decrease in time deposits of $35.8 million.  Total stockholders' equity increased $8.9 million, or 6.2%, when compared to June 30, 2015. 

Review of Quarterly Financial Results 
Net interest income was $9.4 million for the second quarter of 2016, compared to $9.2 million for the first quarter of 2016 and $8.7 million for the second quarter of 2015.  The increase in net interest income when compared to the first quarter of 2016 was primarily due to an increase in average loans of $16.5 million resulting in $156 thousand in additional interest and fees on loans, coupled with a decline in volume of and rates paid on interest-bearing deposits.  The increase in net interest income for the second quarter of 2016 when compared to the second quarter of 2015 was primarily due to an increase in average loans of $79.4 million resulting in $536 thousand in additional interest and fees on loans, compounded by lower volumes of and rates paid on time deposits.  In addition, the Company was able to change its asset composition by transitioning from lower yielding securities to higher yielding loans which positively impacted net interest income despite a decrease in the overall yield on loans.  The Company's net interest margin increased over each of these periods, amounting to 3.57% for the second quarter of 2016, 3.50% for the first quarter of 2016, and 3.43% for the second quarter of 2015.

The provision for credit losses was $375 thousand for the three months ended June 30, 2016.  The comparable amounts were $450 thousand and $540 thousand for the three months ended March 31, 2016 and June 30, 2015, respectively.  The lower level of provision for credit losses when comparing the second quarter of 2016 to the first quarter of 2016 was primarily due to declines in net charge-offs.  The lower level of provision for credit losses when comparing the second quarter of 2016 to the second quarter of 2015 was primarily due to decreases in both net charge-offs and nonaccrual loans.  Net charge-offs were $326 thousand for the second quarter of 2016, $457 thousand for the first quarter of 2016 and $421 thousand for the second quarter of 2015.  The ratio of annualized net charge-offs to average loans was 0.16% for the second quarter of 2016, and 0.23% for each of the first quarter of 2016 and the second quarter of 2015.  The ratio of the allowance for credit losses to period-end loans was 1.02% at June 30, 2016, lower than the 1.04% at March 31, 2016 and 1.07% at June 30, 2015, which reflects improved credit quality in the loan portfolio. 

At June 30, 2016, nonperforming assets were $15.4 million, a decrease of $422 thousand, or 2.7%, when compared to March 31, 2016 and accruing troubled debt restructurings ("TDRs") decreased $1.4 million, or 9.6% over the same time period.  When comparing June 30, 2016 to June 30, 2015, nonperforming assets decreased $1.1 million, or 6.7%, and accruing TDRs decreased $5.0 million, or 27.3%.  The positive trend in nonperforming assets and TDRs when comparing June 30, 2016 to June 30, 2015 resulted from the Company's continued workout efforts.  The ratio of nonperforming assets to total assets was 1.37%, 1.40% and 1.53% at June 30, 2016, March 31, 2016 and June 30, 2015, respectively.  In addition, the ratio of accruing TDRs to total assets at June 30, 2016 was 1.18%, compared to 1.30% at March 31, 2016 and 1.69% at June 30, 2015.

Total noninterest income for the second quarter of 2016 decreased $500 thousand, or 11.0%, when compared to the first quarter of 2016 and increased $253 thousand, or 6.7%, when compared to the second quarter of 2015.  The decrease from the first quarter of 2016 was primarily due to a decline in insurance agency commissions of $818 thousand which was partially offset by an increase in other noninterest income of $248 thousand.  Insurance agency commissions for the second quarter of 2016 were lower when compared to the first quarter of 2016 due to the fact that contingency commission payments are typically received in the first quarter of the year.  The increase in other noninterest income for the second quarter 2016 was income from an insurance investment of $124 thousand over the linked quarter.  The increase from the second quarter of 2015 was mainly due to higher service charges on deposit accounts of $212 thousand, partially offset by a decline in trust and investment fee income of $86 thousand

Total noninterest expense for the second quarter of 2016 increased $26 thousand, or 0.3%, when compared to the first quarter of 2016 and increased $65 thousand, or 0.7%, when compared to the second quarter of 2015.  The increase in noninterest expenses from the first quarter of 2016 was primarily due to an increase in legal and professional fees in connection with the consolidation of our two former bank subsidiaries, The Talbot Bank of Easton and CNB.  Offsetting this increase were decreases in salaries and wages and employee benefits which are typically higher in the first quarter of 2016 due to maxing out certain payroll taxes, federal and state unemployment insurance, and 401(k) contributions.  The increase compared to the second quarter of 2015 was primarily the result of slightly higher employee related costs and legal and professional fees.

Review of Six-Month Financial Results
Net interest income for the first six months of 2016 was $18.6 million, an increase of 8.2% when compared to the first six months of 2015.  The increase was primarily due to significant growth of average loans of approximately $77.7 million and the decline in average interest-bearing deposits of $978 thousand.  Although the yield declined on loans, the transition of lower yielding investment securities to loans allowed the overall yield on total earning assets to remain unchanged.  This, coupled with the decline on volume of and rates paid on deposits, resulted in a net interest margin of 3.53% for the first six months of 2016 compared to 3.43% for the first six months of 2015.    

The provision for credit losses for the six months ended June 30, 2016 and 2015 was $825 thousand and $1.2 million, respectively, while net charge-offs were $783 thousand and $968 thousand, respectively.  The ratio of year-to-date annualized net charge-offs to average loans was 0.20% for the first half of 2016 and 0.27% for the first half of 2015.

Total noninterest income for the six months ended June 30, 2016 increased $709 thousand, or 9.0%, when compared to the same period in 2015.  The increase in noninterest income primarily consists of increases in service charges on deposit accounts of $391 thousand, insurance agency commissions of $293 thousand and other noninterest income of $229 thousand, partially offset by a decline in trust and investment fee income of $204 thousand.  The increase in other noninterest income consisted of bank service and loan fees of $136 thousand

Total noninterest expense for the six months ended June 30, 2016 decreased $300 thousand, or 1.6%, when compared to the same period in 2015.  The decrease was primarily due to a decline in legal and professional fees of $305 thousand and reduced FDIC insurance premiums of $140 thousand, partially offset by an increase in salaries and wages.  The increased legal and professional fees in 2015 were the direct result of management outsourcing its internal audit function which resulted in significant implementation costs.  In addition, the lower FDIC insurance premiums over the prior period are the direct result of the upgraded regulatory status and financial performance of The Talbot Bank of Easton in the second quarter of 2015.

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.










Page 5 of 12

Financial Highlights












(Dollars in thousands, except per share data)





































   For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2016


2015

 Change


2016


2015

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$      9,383


$      8,683


8.1

%

$    18,626


$    17,222


8.2

%

     Provision for credit losses

375


540


(30.6)


825


1,190


(30.7)


     Noninterest income

4,041


3,788


6.7


8,582


7,873


9.0


     Noninterest expense

9,365


9,300


0.7


18,704


19,004


(1.6)


     Income before income taxes

3,684


2,631


40.0


7,679


4,901


56.7


     Income tax expense 

1,412


1,004


40.6


2,947


1,865


58.0


     Net income 

$      2,272


$      1,627


39.6


$      4,732


$      3,036


55.9




























     Return on average assets 

0.81

%

0.60

%

21

bp

0.84

%

0.56

%

28

bp

     Return on average equity 

6.04


4.56


148


6.34


4.29


205


     Return on average tangible equity (1)

6.67


5.08


159


7.00


4.80


220


     Net interest margin

3.57


3.43


14


3.53


3.43


10


     Efficiency ratio - GAAP 

69.60


74.47


(487)


68.59


75.61


(702)


     Efficiency ratio - Non-GAAP (1)

69.35


74.20


(485)


68.35


75.35


(700)




























PER SHARE DATA













     Basic net income per common share

$        0.18


$        0.13


38.5

%

$        0.37


$        0.24


54.2

%

     Diluted net income per common share

0.18


0.13


38.5


0.37


0.24


54.2


     Dividends paid per common share

0.03


-


100.0


0.06


-


100.0


     Book value per common share at period end

12.04


11.35


6.1








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

11.00


10.31


6.7








     Market value at period end

11.75


9.43


24.6








     Market range:













       High

12.50


9.55


30.9


12.59


10.49


20.0


       Low

10.23


9.43


8.5


10.23


8.57


19.4




























AVERAGE BALANCE SHEET DATA













     Loans

$  807,231


$  727,800


10.9

%

$  799,004


$  721,326


10.8

%

     Investment securities

204,357


241,684


(15.4)


209,672


242,985


(13.7)


     Earning assets

1,061,645


1,016,172


4.5


1,063,579


1,014,838


4.8


     Assets

1,122,568


1,085,857


3.4


1,126,403


1,086,624


3.7


     Deposits

959,397


931,637


3.0


964,194


932,045


3.4


     Stockholders' equity

151,270


143,266


5.6


150,151


142,579


5.3




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$         326


$         421


(22.6)

%

$         783


$         968


(19.1)

%














     Nonaccrual loans 

$    13,531


$    14,009


(3.4)








     Loans 90 days past due and still accruing

6


35


(82.9)








     Other real estate owned

1,897


2,498


(24.1)








     Total nonperforming assets 

15,434


16,542


(6.7)








     Accruing troubled debt restructurings (TDRs) 

13,338


18,353


(27.3)








     Total nonperforming assets and accruing TDRs 

$    28,772


$    34,895


(17.5)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

13.53

%

13.22

%

31

bp







     Period-end tangible equity to tangible assets (1)

12.52


12.16


36





















     Annualized net charge-offs to average loans

0.16


0.23


(7)


0.20

%

0.27

%

(7)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

1.02


1.07


(5)








     Nonaccrual loans 

61.77


56.51


526








     Nonperforming assets 

54.15


47.86


629








     Accruing TDRs 

62.66


43.14


1,952








     Nonperforming assets and accruing TDRs 

29.05


22.69


636





















     As a percent of total loans:













     Nonaccrual loans 

1.65


1.89


(24)








     Accruing TDRs  

1.62


2.48


(86)








     Nonaccrual loans and accruing TDRs 

3.27


4.37


(110)





















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













     Nonperforming assets

1.88


2.22


(34)








     Nonperforming assets and accruing TDRs 

3.50


4.69


(119)





















     As a percent of total assets:













     Nonaccrual loans 

1.20


1.29


(9)








     Nonperforming assets 

1.37


1.53


(16)








     Accruing TDRs 

1.18


1.69


(51)








     Nonperforming assets and accruing TDRs 

2.55


3.22


(67)





















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













 

 

 

Shore Bancshares, Inc.








Page 6 of 12

Consolidated Balance Sheets










(In thousands, except per share data)






































June 30, 2016


June 30, 2016



June 30,


December 31,


June 30,


compared to


compared to



2016


2015


2015


December 31, 2015


June 30, 2015


ASSETS











    Cash and due from banks

$              15,753


$              15,080


$              20,060


4.5

%

(21.5)

%

    Interest-bearing deposits with other banks

45,455


54,223


39,696


(16.2)


14.5


    Federal funds sold

9


4,508


-


(99.8)


-


  Cash and cash equivalents

61,217


73,811


59,756


(17.1)


2.4













    Investment securities available for sale (at fair value)

195,681


212,165


228,210


(7.8)


(14.3)


    Investment securities held to maturity 

3,995


4,191


4,513


(4.7)


(11.5)













    Loans

821,079


795,114


741,030


3.3


10.8


    Less: allowance for credit losses

(8,358)


(8,316)


(7,917)


0.5


5.6


    Loans, net

812,721


786,798


733,113


3.3


10.9













    Premises and equipment, net

16,708


16,864


16,801


(0.9)


(0.6)


    Goodwill

11,931


11,931


11,931


-


-


    Other intangible assets, net

1,145


1,211


1,264


(5.5)


(9.4)


    Other real estate owned, net

1,897


4,252


2,498


(55.4)


(24.1)


    Other assets

20,395


23,920


26,266


(14.7)


(22.4)













                         Total assets

$         1,125,690


$         1,135,143


$         1,084,352


(0.8)


3.8













LIABILITIES











    Noninterest-bearing deposits

$            231,614


$            229,686


$            203,678


0.8


13.7


    Interest-bearing deposits

729,480


745,778


725,231


(2.2)


0.6


                Total deposits

961,094


975,464


928,909


(1.5)


3.5













    Short-term borrowings

6,868


6,672


6,629


2.9


3.6


    Accrued expenses and other liabilities

5,407


6,040


5,412


(10.5)


(0.1)


                          Total liabilities

973,369


988,176


940,950


(1.5)


3.4













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

127


126


126


0.8


0.8


    Additional paid in capital

63,995


63,815


63,725


0.3


0.4


    Retained earnings

87,071


83,097


79,531


4.8


9.5


    Accumulated other comprehensive (loss) income

1,128


(71)


20


1,688.7


5,540.0


                          Total stockholders' equity

152,321


146,967


143,402


3.6


6.2













                          Total liabilities and stockholders' equity

$         1,125,690


$         1,135,143


$         1,084,352


(0.8)


3.8













Period-end common shares outstanding

12,655


12,631


12,630


0.2


0.2


Book value per common share

$                 12.04


$                 11.64


$                 11.35


3.4


6.1













 

Shore Bancshares, Inc.







Page 7 of 12



Consolidated Statements of Operations









(In thousands, except per share data)


































For the Three Months Ended


For the Six Months Ended




June 30,


June 30,




2016


2015

% Change


2016


2015

% Change



INTEREST INCOME












    Interest and fees on loans 

$   9,117


$    8,581

6.2

%

$ 18,078


$ 17,072

5.9

%


    Interest and dividends on investment securities:












        Taxable

824


932

(11.6)


1,694


1,856

(8.7)



        Tax-exempt 

2


3

(33.3)


4


6

(33.3)



    Interest on federal funds sold

2


-

-


5


1

400.0



    Interest on deposits with other banks

58


26

123.1


130


52

150.0



                   Total interest income

10,003


9,542

4.8


19,911


18,987

4.9















INTEREST EXPENSE












    Interest on deposits

617


856

(27.9)


1,278


1,757

(27.3)



    Interest on short-term borrowings

3


3

-


7


8

(12.5)



                   Total interest expense

620


859

(27.8)


1,285


1,765

(27.2)















NET INTEREST INCOME

9,383


8,683

8.1


18,626


17,222

8.2



Provision for credit losses

375


540

(30.6)


825


1,190

(30.7)















NET INTEREST INCOME AFTER PROVISION 












  FOR CREDIT LOSSES

9,008


8,143

10.6


17,801


16,032

11.0















NONINTEREST INCOME












    Service charges on deposit accounts

870


658

32.2


1,683


1,292

30.3



    Trust and investment fee income

364


450

(19.1)


715


919

(22.2)



    Insurance agency commissions

1,941


1,932

0.5


4,700


4,407

6.6



    Other noninterest income

866


748

15.8


1,484


1,255

18.2



                      Total noninterest income

4,041


3,788

6.7


8,582


7,873

9.0















NONINTEREST EXPENSE












    Salaries and wages

4,422


4,393

0.7


8,899


8,706

2.2



    Employee benefits

964


924

4.3


2,078


2,080

(0.1)



    Occupancy expense 

583


611

(4.6)


1,196


1,237

(3.3)



    Furniture and equipment expense

248


233

6.4


483


488

(1.0)



    Data processing

854


868

(1.6)


1,663


1,651

0.7



    Directors' fees

131


116

12.9


235


239

(1.7)



    Amortization of intangible assets

33


33

-


66


66

-



    FDIC insurance premium expense

268


306

(12.4)


550


690

(20.3)



    Write-downs of other real estate owned

66


54

22.2


73


81

(9.9)



    Legal and professional fees

609


573

6.3


994


1,299

(23.5)



    Other noninterest expenses

1,187


1,189

(0.2)


2,467


2,467

-



                      Total noninterest expense

9,365


9,300

0.7


18,704


19,004

(1.6)















Income before income taxes

3,684


2,631

40.0


7,679


4,901

56.7



Income tax expense 

1,412


1,004

40.6


2,947


1,865

58.0















NET INCOME 

$   2,272


$    1,627

39.6


$   4,732


$   3,036

55.9















Weighted average shares outstanding - basic

12,648


12,629

0.2


12,642


12,627

0.1



Weighted average shares outstanding - diluted

12,665


12,638

0.2


12,657


12,636

0.2















Basic net income per common share

$     0.18


$       0.13

38.5


$     0.37


$     0.24

54.2



Diluted net income per common share

0.18


0.13

38.5


0.37


0.24

54.2



Dividends paid per common share

0.03


-

-


0.06


-

-



























 

 

Shore Bancshares, Inc.














Page 8 of 12

Consolidated Average Balance Sheets















(Dollars in thousands)




















































For the Three Months Ended


                          For the Six Months Ended




June 30,


June 30,




2016


2015


2016


2015




Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/




balance


rate 


balance


rate 


balance


rate


balance


rate



Earning assets


















  Loans 

$    807,231


4.56

%

$    727,800


4.74

%

$    799,004


4.57

%

$    721,326


4.78

%


  Investment securities


















   Taxable

204,147


1.61


241,254


1.55


209,462


1.62


242,554


1.53



   Tax-exempt

210


5.30


430


4.21


210


5.30


431


4.20



  Federal funds sold

2,910


0.34


2,931


0.09


3,275


0.34


2,866


0.09



  Interest-bearing deposits

47,147


0.50


43,757


0.24


51,628


0.51


47,661


0.22



    Total earning assets

1,061,645


3.80

%

1,016,172


3.77

%

1,063,579


3.78

%

1,014,838


3.78

%


Cash and due from banks

14,776




18,723




15,491




19,989





Other assets

54,699




59,045




55,868




59,823





Allowance for credit losses

(8,552)




(8,083)




(8,535)




(8,026)





Total assets

$ 1,122,568




$ 1,085,857




$ 1,126,403




$ 1,086,624









































Interest-bearing liabilities


















  Demand deposits

$    186,137


0.12

%

$    171,274


0.12

%

$    189,612


0.12

%

$    174,156


0.12

%


  Money market and savings deposits 

261,495


0.13


238,173


0.14


260,105


0.13


237,965


0.14



  Certificates of deposit $100,000 or more

129,544


0.69


152,478


0.97


130,978


0.70


154,306


0.99



  Other time deposits

151,577


0.68


166,277


0.85


152,675


0.71


167,921


0.88



    Interest-bearing deposits

728,753


0.34


728,202


0.47


733,370


0.35


734,348


0.48



  Short-term borrowings

5,792


0.24


4,872


0.23


6,017


0.24


6,100


0.25



    Total interest-bearing liabilities

734,545


0.34

%

733,074


0.47

%

739,387


0.35

%

740,448


0.48

%


Noninterest-bearing deposits

230,644




203,435




230,824




197,697





Accrued expenses and other liabilities

6,109




6,082




6,041




5,900





Stockholders' equity

151,270




143,266




150,151




142,579





Total liabilities and stockholders' equity

$ 1,122,568




$ 1,085,857




$ 1,126,403




$ 1,086,624























Net interest spread



3.46

%



3.30

%



3.43

%



3.30

%


Net interest margin



3.57

%



3.43

%



3.53

%



3.43

%










































































 

 

Shore Bancshares, Inc.














Page 9 of 12


Financial Highlights By Quarter
















(Dollars in thousands, except per share data)

















































2nd quarter


1st quarter


4th quarter


3rd quarter


2nd quarter


2Q 16


2Q 16




2016


2016


2015


2015


2015


compared to


compared to




(2Q 16)


(1Q 16)


(4Q 15)


(3Q 15)


(2Q 15)


1Q 16


2Q 15



PROFITABILITY FOR THE PERIOD
















     Taxable-equivalent net interest income

$       9,415


$      9,273


$      9,315


$      9,027


$      8,701


1.5

%

8.2

%


     Less:  Taxable-equivalent adjustment

32


30


22


17


18


6.7


77.8



     Net interest income

9,383


9,243


9,293


9,010


8,683


1.5


8.1



     Provision for credit losses

375


450


475


410


540


(16.7)


(30.6)



     Noninterest income

4,041


4,541


3,638


3,905


3,788


(11.0)


6.7



     Noninterest expense

9,365


9,339


8,950


9,396


9,300


0.3


0.7



     Income before income taxes

3,684


3,995


3,506


3,109


2,631


(7.8)


40.0



     Income tax expense 

1,412


1,535


1,343


1,200


1,004


(8.0)


40.6



     Net income

$       2,272


$      2,460


$      2,163


$      1,909


$      1,627


(7.6)


39.6



































     Return on average assets 

0.81

%

0.88

%

0.76

%

0.68

%

0.60

%

(7)

bp

21

bp


     Return on average equity 

6.04


6.64


5.93


5.23


4.56


(60)


148



     Return on average tangible equity (1)

6.67


7.34


6.58


5.81


5.08


(67)


159



     Net interest margin

3.57


3.50


3.45


3.43


3.43


7


14



     Efficiency ratio - GAAP 

69.60


67.61


69.10


72.66


74.47


199


(487)



     Efficiency ratio - Non-GAAP (1)

69.35


67.37


68.84


72.39


74.20


198


(485)



































PER SHARE DATA
















     Basic net income per common share

$         0.18


$        0.19


$        0.17


$        0.15


$        0.13


(5.3)

%

38.5

%


     Diluted net income per common share

0.18


0.19


0.17


0.15


0.13


(5.3)


38.5



     Dividends paid per common share

0.03


0.03


0.02


0.02


-


-


100.0



     Book value per common share at period end

12.04


11.88


11.64


11.55


11.35


1.3


6.1



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

11.00


10.84


10.59


10.51


10.31


1.5


6.7



     Market value at period end

11.75


11.98


10.88


9.72


9.43


(1.9)


24.6



     Market range:
















        High

12.50


12.08


11.00


9.72


9.55


3.5


30.9



        Low

10.23


11.95


10.64


9.37


9.43


(14.4)


8.5



































AVERAGE BALANCE SHEET DATA
















     Loans

$   807,231


$  790,777


$  785,572


$  763,306


$  727,800


2.1

%

10.9

%


     Investment securities

204,357


214,988


213,307


230,222


241,684


(4.9)


(15.4)



     Earning assets

1,061,645


1,065,514


1,072,728


1,044,230


1,016,172


(0.4)


4.5



     Assets

1,122,568


1,130,238


1,137,430


1,111,361


1,085,857


(0.7)


3.4



     Deposits

959,397


968,991


978,049


953,826


931,637


(1.0)


3.0



     Stockholders' equity

151,270


149,032


146,597


144,897


143,266


1.5


5.6



































CREDIT QUALITY DATA AT PERIOD END
















     Net charge-offs

$          326


$         457


$         257


$         229


$         421


(28.7)

%

(22.6)

%


















     Nonaccrual loans 

$     13,531


$    11,925


$    12,093


$    13,143


$    14,009


13.5


(3.4)



     Loans 90 days past due and still accruing

6


35


7


4


35


(82.9)


(82.9)



     Other real estate owned

1,897


3,896


4,252


2,884


2,498


(51.3)


(24.1)



     Total nonperforming assets 

$     15,434


$    15,856


$    16,352


$    16,031


$    16,542


(2.7)


(6.7)



















     Accruing troubled debt restructurings (TDRs) 

$     13,338


$    14,753


$    15,495


$    16,431


$    18,353


(9.6)


(27.3)



















     Total nonperforming assets and accruing TDRs 

$     28,772


$    30,609


$    31,847


$    32,462


$    34,895


(6.0)


(17.5)



































CAPITAL AND CREDIT QUALITY RATIOS
















     Period-end equity to assets

13.53

%

13.27

%

12.95

%

13.05

%

13.22

%

26

bp

31

bp


     Period-end tangible equity to tangible assets (1)

12.52


12.25


11.93


12.02


12.16


27


36



















     Annualized net charge-offs to average loans

0.16


0.23


0.13


0.12


0.23


(7)


(7)



















     Allowance for credit losses as a percent of:
















     Period-end loans      

1.02


1.04


1.05


1.04


1.07


(2)


(5)



     Nonaccrual loans 

61.77


69.68


68.77


61.61


56.51


(791)


526



     Nonperforming assets 

54.15


52.40


50.86


50.51


47.86


175


629



     Accruing TDRs 

62.66


56.32


53.67


49.28


43.14


634


1,952



     Nonperforming assets and accruing TDRs 

29.05


27.15


26.11


24.95


22.69


190


636



















    As a percent of total loans:
















    Nonaccrual loans 

1.65


1.49


1.52


1.69


1.89


16


(24)



    Accruing TDRs 

1.62


1.85


1.95


2.11


2.48


(23)


(86)



    Nonaccrual loans and accruing TDRs 

3.27


3.34


3.47


3.80


4.37


(7)


(110)



















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
















    Nonperforming assets 

1.88


1.98


2.05


2.06


2.22


(10)


(34)



    Nonperforming assets and accruing TDRs 

3.50


3.81


3.98


4.16


4.69


(31)


(119)



































    As a percent of total assets:
















    Nonaccrual loans 

1.20


1.05


1.07


1.18


1.29


15


(9)



    Nonperforming assets 

1.37


1.40


1.44


1.43


1.53


(3)


(16)



    Accruing TDRs 

1.18


1.30


1.37


1.47


1.69


(12)


(51)



    Nonperforming assets and accruing TDRs 

2.55


2.70


2.81


2.90


3.22


(15)


(67)



















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
















 

Shore Bancshares, Inc.














Page 10 of 12


Consolidated Statements of Operations By Quarter
















(In thousands, except per share data)



























































2Q 16


2Q 16














compared to


compared to




2Q 16


1Q 16


4Q 15


3Q 15


2Q 15


1Q 16


2Q 15



INTEREST INCOME
















    Interest and fees on loans 

$  9,117


$  8,961


$  9,142


$  8,912


$    8,581


1.7

%

6.2

%


    Interest and dividends on investment securities:
















        Taxable

824


870


854


892


932


(5.3)


(11.6)



        Tax-exempt

2


2


2


2


3


-


(33.3)



    Interest on federal funds sold

2


3


1


1


-


(33.3)


-



    Interest on deposits with other banks

58


72


48


30


26


(19.4)


123.1



                   Total interest income

10,003


9,908


10,047


9,837


9,542


1.0


4.8



















INTEREST EXPENSE
















    Interest on deposits

617


661


750


824


856


(6.7)


(27.9)



    Interest on short-term borrowings

3


4


4


3


3


(25.0)


-



                   Total interest expense

620


665


754


827


859


(6.8)


(27.8)



















NET INTEREST INCOME

9,383


9,243


9,293


9,010


8,683


1.5


8.1



Provision for credit losses

375


450


475


410


540


(16.7)


(30.6)



















NET INTEREST INCOME AFTER PROVISION
















  FOR CREDIT LOSSES

9,008


8,793


8,818


8,600


8,143


2.4


10.6



















NONINTEREST INCOME
















    Service charges on deposit accounts

870


813


806


769


658


7.0


32.2



    Trust and investment fee income

364


351


348


360


450


3.7


(19.1)



    Other noninterest income

1,941


2,759


1,760


2,107


1,932


(29.6)


0.5



                      Total noninterest income

866


618


724


669


748


40.1


15.8




4,041


4,541


3,638


3,905


3,788


(11.0)


6.7



NONINTEREST EXPENSE
















    Salaries and wages
















    Employee benefits

4,422


4,477


4,366


4,468


4,393


(1.2)


0.7



    Occupancy expense 

964


1,114


890


935


924


(13.5)


4.3



    Furniture and equipment expense

583


613


583


600


611


(4.9)


(4.6)



    Data processing

248


235


215


223


233


5.5


6.4



    Directors' fees

854


809


809


800


868


5.6


(1.6)



    Amortization of intangible assets

131


104


114


117


116


26.0


12.9



    FDIC insurance premium expense

33


33


33


34


33


-


-



    Write-downs of other real estate owned

268


282


281


243


306


(5.0)


(12.4)



    Legal and professional fees

66


7


39


7


54


842.9


22.2



    Other noninterest expenses

609


385


440


642


573


58.2


6.3



                      Total noninterest expense

1,187


1,280


1,180


1,327


1,189


(7.3)


(0.2)




9,365


9,339


8,950


9,396


9,300


0.3


0.7



Income before income taxes
















Income tax expense 

3,684


3,995


3,506


3,109


2,631


(7.8)


40.0




1,412


1,535


1,343


1,200


1,004


(8.0)


40.6



NET INCOME 

















$  2,272


$  2,460


$  2,163


$  1,909


$    1,627


(7.6)


39.6



Weighted average shares outstanding - basic
















Weighted average shares outstanding - diluted

12,648


12,635


12,631


12,630


12,629


0.1


0.2




12,665


12,649


12,645


12,640


12,638


0.1


0.2



Basic net income per common share
















Diluted net income per common share

$    0.18


$    0.19


$    0.17


$    0.15


$      0.13


(5.3)


38.5



Dividends paid per common share

0.18


0.19


0.17


0.15


0.13


(5.3)


38.5




0.03


0.03


0.02


0.02


-


-


-



















 

 

Shore Bancshares, Inc.



















Page 11 of 12


Consolidated Average Balance Sheets By Quarter




















(Dollars in thousands)




























































































Average balance























2Q 16


2Q 16























compared to


compared to



2Q 16


1Q 16


4Q 15


3Q 15


2Q 15


1Q 16


2Q 15



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$    807,231


4.56

%

$    790,777


4.57

%

$    785,572


4.63

%

$    763,306


4.64

%

$    727,800


4.74

%

2.1

%

10.9

%

  Investment securities

























   Taxable

204,147


1.61


214,778


1.62


213,097


1.60


229,979


1.55


241,254


1.55


(4.9)


(15.4)


   Tax-exempt

210


5.30


210


5.30


210


5.30


243


5.01


430


4.21


-


(51.2)


  Federal funds sold

2,910


0.34


3,640


0.33


3,886


0.12


2,341


0.10


2,931


0.09


(20.1)


(0.7)


  Interest-bearing deposits

47,147


0.50


56,109


0.51


69,963


0.27


48,361


0.25


43,757


0.24


(16.0)


7.7


    Total earning assets

1,061,645


3.80

%

1,065,514


3.75

%

1,072,728


3.72

%

1,044,230


3.74

%

1,016,172


3.77

%

(0.4)


4.5


Cash and due from banks

14,776




16,205




16,628




17,434




18,723




(8.8)


(21.1)


Other assets

54,699




57,037




56,512




57,891




59,045




(4.1)


(7.4)


Allowance for credit losses

(8,552)




(8,518)




(8,438)




(8,194)




(8,083)




0.4


5.8


Total assets

$ 1,122,568




$ 1,130,238




$ 1,137,430




$ 1,111,361




$ 1,085,857




(0.7)


3.4




















































Interest-bearing liabilities

























  Demand deposits

$    186,137


0.12

%

$    193,087


0.12

%

$    190,237


0.13

%

$    184,471


0.13

%

$    171,274


0.12

%

(3.6)


8.7


  Money market and savings deposits 

261,495


0.13


258,715


0.13


255,974


0.14


242,830


0.14


238,173


0.14


1.1


9.8


  Certificates of deposit $100,000 or more

129,544


0.69


132,412


0.71


139,663


0.80


148,617


0.92


152,478


0.97


(2.2)


(15.0)


  Other time deposits

151,577


0.68


153,774


0.74


158,011


0.80


163,224


0.82


166,277


0.85


(1.4)


(8.8)


    Interest-bearing deposits

728,753


0.34


737,988


0.36


743,885


0.40


739,142


0.44


728,202


0.47


(1.3)


0.1


  Short-term borrowings

5,792


0.24


6,242


0.24


6,199


0.23


6,501


0.24


4,872


0.23


(7.2)


18.9


    Total interest-bearing liabilities

734,545


0.34

%

744,230


0.36

%

750,084


0.40

%

745,643


0.44

%

733,074


0.47

%

(1.3)


0.2


Noninterest-bearing deposits

230,644




231,003




234,164




214,684




203,435




(0.2)


13.4


Accrued expenses and other liabilities

6,109




5,973




6,585




6,137




6,082




2.3


0.4


Stockholders' equity

151,270




149,032




146,597




144,897




143,266




1.5


5.6


Total liabilities and stockholders' equity

$ 1,122,568




$ 1,130,238




$ 1,137,430




$ 1,111,361




$ 1,085,857




(0.7)


3.4



























Net interest spread



3.46

%



3.39

%



3.32

%



3.30

%



3.30

%





Net interest margin



3.57

%



3.50

%



3.45

%



3.43

%



3.43

%























































 

 

Shore Bancshares, Inc.












Page 12 of 12


Reconciliation of Generally Accepted Accounting Principles (GAAP) 









  and Non-GAAP Measures















(In thousands, except per share data)









































YTD


YTD



2Q 16


1Q 16


4Q 15


3Q 15


2Q 15


6/30/2016


6/30/2015

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$       2,272


$       2,460


$       2,163


$       1,909


$       1,627


$    4,732


$    3,036


Net income - annualized (A)

$       9,138


$       9,894


$       8,581


$       7,574


$       6,526


$    9,516


$    6,122

















Net income, excluding net amortization of intangible assets

$       2,292


$       2,480


$       2,183


$       1,930


$       1,647


$    4,772


$    3,076

















Net income, excluding net amortization of intangible 















  assets - annualized (B)

$       9,218


$       9,975


$       8,661


$       7,657


$       6,606


$    9,596


$    6,203

















Average stockholders' equity (C)

$   151,270


$   149,032


$   146,597


$   144,897


$   143,266


$150,151


$142,579


Less:  Average goodwill and other intangible assets

(13,096)


(13,129)


(13,155)


(13,182)


(13,215)


(13,112)


(13,231)


Average tangible equity (D)

$   138,174


$   135,903


$   133,442


$   131,715


$   130,051


$137,039


$129,348

















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

6.04

%

6.64

%

5.85

%

5.23

%

4.56

%

6.34

%

4.29

%

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

6.67

%

7.34

%

6.49

%

5.81

%

5.08

%

7.00

%

4.80

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$       9,365


$       9,339


$       8,950


$       9,396


$       9,300


$  18,704


$  19,004


Less:  Amortization of intangible assets

(33)


(33)


(33)


(34)


(33)


(66)


(66)


Adjusted noninterest expense (F)

$       9,332


$       9,306


$       8,917


$       9,362


$       9,267


$  18,638


$  18,938

















Taxable-equivalent net interest income (G)

$       9,415


$       9,273


$       9,315


$       9,027


$       8,701


$  18,688


$  17,261


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

$       9,415


$       9,273


$       9,315


$       9,027


$       8,701


$  18,688


$  17,261

















Noninterest income (I)

$       4,041


$       4,541


$       3,638


$       3,905


$       3,788


$    8,582


$    7,873


Adjusted noninterest income (J)

$       4,041


$       4,541


$       3,638


$       3,905


$       3,788


$    8,582


$    7,873

















Efficiency ratio (GAAP)  (E)/(G)+(I) 

69.60

%

67.61

%

69.10

%

72.66

%

74.47

%

68.59

%

75.61

%

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

69.35

%

67.37

%

68.84

%

72.39

%

74.20

%

68.35

%

75.35

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (K)

$   152,321


$   150,109


$   146,967


$   145,887


$   143,402






Less:  Goodwill and other intangible assets

(13,076)


(13,109)


(13,142)


(13,162)


(13,195)






Tangible equity (L)

$   139,245


$   137,000


$   133,825


$   132,725


$   130,207





















Shares outstanding (M)

12,655


12,640


12,631


12,630


12,630





















Book value per common share (GAAP)  (K)/(M)

$       12.04


$       11.88


$       11.64


$       11.55


$       11.35






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

$       11.00


$       10.84


$       10.59


$       10.51


$       10.31




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (N)

$   152,321


$   150,109


$   146,967


$   145,887


$   143,402






Less:  Goodwill and other intangible assets

(13,076)


(13,109)


(13,142)


(13,162)


(13,195)






Tangible equity (O)

$   139,245


$   137,000


$   133,825


$   132,725


$   130,207





















Assets (P)

$ 1,125,690


$ 1,131,175


$ 1,135,143


$ 1,117,813


$ 1,084,352






Less:  Goodwill and other intangible assets

(13,076)


(13,109)


(13,142)


(13,162)


(13,195)






Tangible assets (Q)

$ 1,112,614


$ 1,118,066


$ 1,122,001


$ 1,104,651


$ 1,071,157





















Period-end equity/assets (GAAP)  (N)/(P)

13.53

%

13.27

%

12.95

%

13.05

%

13.22

%





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

12.52

%

12.25

%

11.93

%

12.02

%

12.16

%



































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.  

















































































 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-results-300301576.html

SOURCE Shore Bancshares, Inc.

Copyright CNW Group 2016