Shore Bancshares, Inc. Reports Third Quarter 2023 Net Loss of $6.4 million Due to One-Time Merger Related Activity
- The successful completion of the merger with TCFC established a leading $5.7 billion Maryland-based community bank, positioning Shore Bancshares to deliver significant shareholder value.
- Repositioning the balance sheet by selling available-for-sale securities led to an increase in net interest margin to 3.35% in Q3 2023.
- The merger drove a 73.91% increase in total deposits to $5.1 billion in Q3 2023.
- The Company reported a net loss of $6.4 million in Q3 2023.
- Net income for the first nine months of 2023 was $4.1 million, compared to $22.8 million in the same period of 2022.
Third Quarter 2023 Highlights
- Completed Merger of Equals with The Community Financial Corporation ("TCFC") - Established a leading
$5.7 billion Maryland -based community bank with operations inDelaware andVirginia that is positioned to deliver significant shareholder value. At the July 1, 2023 closing date of the merger, TCFC contributed, after fair value accounting adjustments, approximately in total assets,$2.4 billion in loans, and$1.8 billion in deposits.$2.1 billion - Expanded Margins by Repositioning the Balance Sheet - Sold most of available-for-sale securities portfolio acquired from TCFC for net proceeds of
and used$430 million to reduce higher cost Federal Home Loan Bank ("FHLB") advances and brokered deposits. As a result of these actions net interest margin ("NIM") increased to$380 million 3.35% for the third quarter of 2023 from2.68% for the second quarter of 2023. Excluding net accretion interest income of and$5.4 million for the same time periods, NIM increased 32 basis points to$0.3 million 2.96% for the third quarter of 2023 from2.64% for the second quarter of 2023. - Robust Deposit Franchise - During the third quarter, the merger drove a
73.91% quarterly increase in total deposits to and a$5.1 billion 55.5% quarterly increase in non-interest bearing ("NIB") deposits to at September 30, 2023. At September 30, 2023, brokered deposits amounted to$1.2 billion or$111.0 million 2.2% of total deposits. The Bank's loan to deposit ratio at September 30, 2023 was89% . - Continued Stable Funding and Liquidity - Total funding, which includes customer deposits, FHLB advances, and brokered deposits increased
from$1.9 billion at June 30, 2023 to$3.2 billion at September 30, 2023. The Bank had no FHLB advances at September 30, 2023. The Bank's uninsured deposits at September 30, 2023 greater than the Federal Deposit Insurance Corporation's ("FDIC")$5.1 billion insurance limit were$250,000 or$1,009.5 million 19.76% of total deposits. At September 30, 2023, there were included in uninsured deposits that the Bank secured using the market value of pledged collateral. The Bank's uninsured deposits, excluding the market value of pledged collateral, at September 30, 2023 were$144.9 million or$864.6 million 16.92% of total deposits.
At September 30, 2023, the Bank had approximately of available liquidity including:$1.1 billion in cash,$108.7 million in secured borrowing capacity at the FHLB and the other correspondent banks, and$954.4 million in unsecured lines of credit. At September 30, 2023, available liquidity of approximately$35.0 million was$1.1 billion 127% of uninsured deposits, excluding the market value of pledged collateral, of .$864.6 million - Increased Allowance for Credit Losses ("ACL") - The ACL increased during the third quarter of 2023 primarily to account for the TCFC acquisition. Management implemented a new ACL methodology subsequent to the legal merger, increasing the ACL from
and$29.0 million 1.05% of total loans at June 30, 2023 to and$57.1 million 1.24% of total loans at September 30, 2023. The Bank's provision for credit losses for the third quarter of 2023 was and consisted of approximately$28.2 million related to the acquisition of TCFC legacy loans,$20.1 million due to the change in ACL methodology on SUB legacy loans and$7.3 million related to third quarter activity. Management believes that the allowance is adequate as of September 30, 2023.$0.8 million - Continued Solid Asset Quality: Non-accrual loans, OREO and loan modifications to borrowers' experiencing financial difficulties ("BEFDs") were
or$11.3 million 0.20% of total assets at September 30, 2023 compared to or$3.9 million 0.11% of total assets at December 31, 2022, and or$4.7 million 0.13% of total assets at June 30, 2023. Classified assets increased to$8.4 million or$11.1 million 0.19% of total assets at September 30, 2023 from or$2.7 million 0.08% of total assets at December 31, 2022. Classified assets are substandard loans and OREO. The increase in classified assets was due to the acquisition of TCFC classified loans of and the Shore legacy classified loans of$5.1 million and OREO of$5.8 million at September 30, 2023. The modest increase in nonperforming and classified assets was the result of a small increase in late payments in consumer loans and a proactive review of larger commercial relationships in the current interest rate environment.$0.2 million
"The merger of Shore Bancshares with TCFC established a dominant community banking franchise that we believe can deliver exceptional financial services to the communities we serve," stated James ("Jimmy") M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "We believe our increased scale, expanded products, and greater resources will drive growth and create long-term shareholder value. While merger-related expenses and accounting adjustments negatively impacted third quarter earnings, we are pleased with our core operating performance and the opportunities to further enhance our financial results. Since the closing of the merger, we successfully completed our core system conversion in September 2023 and we have reduced headcount and undertaken several cost-saving initiatives that we expect will further reduce expenses in future quarters. We want to thank our associates for their tireless efforts helping customers and their colleagues through the merger close and systems conversion."
Merger with TCFC
Shore United Bancshares, Inc. acquired TCFC and its wholly-owned subsidiary Community Bank of the
At the time of the acquisition, TCFC added
The Company incurred net expenses of
The Company's financial results for any periods ended prior to July 1, 2023 reflect Shore Bancshares' results only on a standalone basis. As a result of this factor and the below listed adjustments related to the merger, the Company's financial results for the third quarter of 2023 may not be directly comparable to prior reported periods. The following schedule highlights specific merger related activity for the three and nine months ended September 30, 2023:
Schedule of Merger & Acquisition Cost and Non-Recurring Merger Related Activity (Unaudited)
Quarter Ended | Nine Months Ended | |||
(dollars in thousands) | September 30, 2023 | September 30, 2023 | ||
Bargain purchase gain ("BPG") (1) | $ (12,169) | $ (12,169) | ||
M&A costs and non-recurring transactions (Pre-tax) | ||||
ACL provision for CBTC acquired legacy loans (2) | 20,073 | 20,073 | ||
ACL provision for change in methodology for SUB legacy loans (2) | 7,300 | 7,300 | ||
Transition payment to move securities broker of record (3) | (1,091) | (1,091) | ||
Loss on investment sales (4) | 2,166 | 2,166 | ||
Merger related expenses | 14,866 | 16,754 | ||
Core deposit intangible amortization | 2,634 | 3,510 | ||
Total net M&A costs and non-recurring transaction costs | 45,948 | 48,712 | ||
Total BPG and net M&A and non-recurring transaction costs | $ 33,779 | $ 36,543 |
____________________________________ | |
(1) | Bargain purchase gain represents the excess of the identifiable net assets acquired, over the value of the consideration transferred in acquiring TCFC. |
(2) | The Bank's provision for credit losses for the third quarter of 2023 was |
(3) | The Bank received a payment to transition customers to a new broker of record for the Bank's investment division. |
(4) | Management sold virtually all of CBTC available for sale investment securities soon after the merger close on July 1st. The |
Balance Sheet Review
Total assets were
The Company's tangible common equity ratio at September 30, 2023 was
The Bank's office CRE portfolio, which included owner-occupied and non-owner occupied CRE loans, was
The Bank had 23 CRE office loans totaling
Total borrowings were
Total deposits increased
Non-interest bearing (NIB) accounts increased from
Total stockholders' equity increased
Review of Quarterly Financial Results
Net interest income was
In general, since late 2022 and throughout 2023, deposits have repriced at a faster rate than loans due to the Federal Reserve Open Market Committee's increases in short-term interest rates over the last 18 months from
The Company's net interest margin decreased to
The provision for credit losses was
At September 30, 2023 and June 30, 2023, nonperforming assets were
Total noninterest income for the third quarter of 2023 of
Total noninterest expense of
Review of Nine-Month Financial Results
Net interest income for the first nine months of 2023 was
The Company's net interest margin increased to
The provision for credit losses for the nine months ended September 30, 2023 and 2022 was
Total noninterest income for the nine months ended September 30, 2023 increased
Total noninterest expense for the nine months ended September 30, 2023 increased
Shore Bancshares Information
Shore Bancshares is a financial holding company headquartered in
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 wars in
The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
Shore Bancshares, Inc. |
Financial Highlights (Unaudited) |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||
(Dollars in thousands, except per share data) | 2023 | 2022 | Change | 2023 | 2022 | Change | ||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||
Net interest income | $ 45,622 | $ 27,315 | 67.0 % | $ 93,782 | $ 74,359 | 26.1 % | ||||||
Provision for credit losses | 28,176 | 675 | 4074.2 | 30,056 | 1,475 | 1937.7 | ||||||
Noninterest income | 18,337 | 5,344 | 243.1 | 28,966 | 17,224 | 68.2 | ||||||
Noninterest expense | 47,158 | 18,899 | 149.5 | 89,661 | 59,323 | 51.1 | ||||||
(Loss)/Income before income taxes | (11,375) | 13,085 | (186.9) | 3,031 | 30,785 | (90.2) | ||||||
Income tax (benefit)/expense | (4,991) | 3,427 | (245.6) | (1,060) | 8,016 | (113.2) | ||||||
Net (loss)/income | $ (6,384) | $ 9,658 | (166.1) | $ 4,091 | $ 22,769 | (82.0) | ||||||
Return on average assets | (0.43) % | 1.11 % | (154)bp | 0.13 % | 0.88 % | (75)bp | ||||||
Return on average assets excluding amortization of | 0.23 | 1.17 | (94) | 0.59 | 0.96 | (37) | ||||||
Return on average equity | (3.75) | 10.72 | (1,447) | 1.17 | 8.59 | (742) | ||||||
Return on average tangible equity - Non-GAAP (1), (2) | 2.44 | 13.98 | (1,154) | 6.66 | 11.63 | (497) | ||||||
Interest rate spread | 2.61 | 3.18 | (57) | 2.46 | 2.95 | (49) | ||||||
Net interest margin | 3.35 | 3.38 | (3) | 3.12 | 3.09 | 3 | ||||||
Efficiency ratio - GAAP | 73.73 | 57.87 | 1,586 | 73.04 | 64.78 | 826 | ||||||
Efficiency ratio - Non-GAAP (1) | 44.80 | 55.79 | (1,099) | 55.48 | 61.80 | (632) | ||||||
Non-interest income to avg assets | 1.23 | 0.62 | 61 | 0.89 | 0.67 | 22 | ||||||
Non-interest expense to avg assets | 3.17 | 2.18 | 99 | 2.76 | 2.30 | 46 | ||||||
Net operating expense to avg assets | 1.93 | 1.56 | 37 | 1.87 | 1.63 | 24 | ||||||
PER SHARE DATA | ||||||||||||
Basic and diluted net (loss)/ income per common share | $ (0.19) | $ 0.49 | (138.78) % | $ 0.17 | $ 1.15 | (85.22) % | ||||||
Dividends paid per common share | $ 0.12 | $ 0.12 | — % | $ 0.36 | $ 0.36 | — % | ||||||
Book value per common share at period end | 15.24 | 17.99 | (15.3) | |||||||||
Tangible book value per common share at period end - | 11.80 | 14.50 | (18.6) | |||||||||
Market value at period end | 10.52 | 17.32 | (39.3) | |||||||||
Market range: | ||||||||||||
High | 13.37 | 20.50 | (34.8) | 18.15 | 21.41 | (15.2) | ||||||
Low | 10.27 | 17.29 | (40.6) | 10.27 | 17.29 | (40.6) | ||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||
Loans | $ 4,562,748 | $ 2,327,279 | 96.1 % | $ 3,301,926 | $ 2,235,092 | 47.7 % | ||||||
Investment securities | 778,744 | 618,378 | 25.9 | 693,382 | 565,535 | 22.6 | ||||||
Earning assets | 5,404,572 | 3,210,233 | 68.4 | 4,025,597 | 3,225,417 | 24.8 | ||||||
Assets | 5,911,131 | 3,444,365 | 71.6 | 4,346,735 | 3,446,941 | 26.1 | ||||||
Deposits | 5,066,886 | 3,012,658 | 68.2 | 3,655,684 | 3,016,594 | 21.2 | ||||||
Short-term FHLB advances | 70,348 | — | — | 148,546 | 10,988 | 1251.9 | ||||||
Subordinated Debt | 71,907 | 42,953 | 67.4 | 52,839 | 42,878 | 23.2 | ||||||
Stockholders' equity | 674,933 | 357,383 | 88.9 | 467,593 | 354,549 | 31.9 |
Shore Bancshares, Inc. |
Financial Highlights (Unaudited) - Continued |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||
(Dollars in thousands, except per share data) | 2023 | 2022 | Change | 2023 | 2022 | Change | ||||||
CREDIT QUALITY DATA | ||||||||||||
Net charge-offs/(recoveries) | $ 1,449 | $ (119) | 1317.6 % | $ 1,519 | $ (858) | 277.0 % | ||||||
Nonaccrual loans | 8,982 | 2,959 | 203.5 % | |||||||||
Loans 90 days past due and still accruing | 2,149 | 1,217 | 76.6 % | |||||||||
Other real estate owned | 179 | 197 | (9.1) % | |||||||||
Total nonperforming assets | $ 11,310 | $ 4,373 | 158.6 % | |||||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||
Period-end equity to assets | 8.84 % | 10.36 % | (152)bp | |||||||||
Period-end tangible equity to tangible assets - Non-GAAP (1) | 7.00 | 8.52 | (152) | |||||||||
Annualized net charge-offs (recoveries) to average loans | 0.13 % | (0.02) % | 15 bp | 0.06 % | (0.05) % | 11 bp | ||||||
Allowance for credit losses as a percent of: | ||||||||||||
Period-end loans | 1.24 % | 0.68 % | 56 bp | |||||||||
Nonaccrual loans | 635.17 | 550.08 | 8,509 | |||||||||
Nonperforming assets | 504.43 | 372.22 | 13,221 | |||||||||
As a percent of total loans: | ||||||||||||
Nonaccrual loans | 0.19 % | 0.12 % | 7 bp | |||||||||
As a percent of total loans+other real estate owned: | ||||||||||||
Nonperforming assets | 0.24 % | 0.18 % | 6 bp | |||||||||
As a percent of total assets: | ||||||||||||
Nonaccrual loans | 0.16 % | 0.09 % | 7 bp | |||||||||
Nonperforming assets | 0.20 | 0.13 | 7 |
____________________________________ | |
(1) | See the reconciliation table that begins on page 22. |
(2) | This ratio excludes merger related expenses (Non-GAAP) on page 22. |
Shore Bancshares, Inc. |
Consolidated Balance Sheets (Unaudited) |
September 30, 2023 | September 30, 2023 | |||||||||
compared to | compared to | |||||||||
(In thousands, except per share data) | September 30, 2023 | December 31, 2022 | September 30, 2022 | December 31, 2022 | September 30, 2022 | |||||
ASSETS | ||||||||||
Cash and due from banks | $ 68,097 | $ 37,661 | $ 33,814 | 80.8 % | 101.4 % | |||||
Interest-bearing deposits with other banks | 40,612 | 17,838 | 129,492 | 127.7 | (68.6) | |||||
Cash and cash equivalents | 108,709 | 55,499 | 163,306 | 95.9 | (33.4) | |||||
Investment securities available for sale (at fair value) | 79,143 | 83,587 | 86,347 | (5.3) | (8.3) | |||||
Investment securities held to maturity (net of allowance | 523,051 | 559,455 | 570,719 | (6.5) | (8.4) | |||||
Equity securities, at fair value | 5,434 | 1,233 | 1,222 | 340.7 | 344.7 | |||||
Restricted securities | 13,361 | 11,169 | 9,894 | 19.6 | 35.0 | |||||
Loans held for sale, at fair value | 14,725 | 4,248 | 8,342 | 246.6 | 76.5 | |||||
Loans held for investment | 4,617,719 | 2,556,107 | 2,401,883 | 80.7 | 92.3 | |||||
Less: allowance for credit losses | (57,051) | (16,643) | (16,277) | 242.8 | (250.5) | |||||
Loans, net | 4,560,668 | 2,539,464 | 2,385,606 | 79.6 | 91.2 | |||||
Premises and equipment, net | 81,149 | 51,488 | 52,252 | 57.6 | 55.3 | |||||
Goodwill | 63,266 | 63,266 | 63,281 | — | — | |||||
Other intangible assets, net | 50,685 | 5,547 | 6,007 | 813.7 | 743.8 | |||||
Other real estate owned, net | 179 | 197 | 197 | (9.1) | (9.1) | |||||
Mortgage servicing rights, at fair value | 5,890 | 5,275 | 5,321 | 11.7 | 10.7 | |||||
Right of use assets, net | 12,741 | 9,629 | 9,764 | 32.3 | 30.5 | |||||
Cash surrender value on life insurance | 100,950 | 59,218 | 58,768 | 70.5 | 71.8 | |||||
Other assets | 88,774 | 28,001 | 25,778 | 217.0 | 244.4 | |||||
Total assets | $ 5,708,725 | $ 3,477,276 | $ 3,446,804 | 64.2 | 65.6 | |||||
LIABILITIES | ||||||||||
Noninterest-bearing deposits | $ 1,211,401 | $ 862,015 | $ 893,808 | 40.5 % | 35.5 % | |||||
Interest-bearing deposits | 3,897,343 | 2,147,769 | 2,121,504 | 81.5 | 83.7 | |||||
Total deposits | 5,108,744 | 3,009,784 | 3,015,312 | 69.7 | 69.4 | |||||
Advances from FHLB - short-term | — | 40,000 | — | (100.0) | — | |||||
Advances from FHLB - long-term | — | — | 10,013 | — | (100.0) | |||||
Guaranteed preferred beneficial interest in junior | 29,079 | 18,398 | 18,352 | 58.1 | 58.5 | |||||
Subordinated debt | 42,956 | 24,674 | 24,643 | 74.1 | 74.3 | |||||
Total borrowings | 72,035 | 83,072 | 53,008 | (13.3) | 35.9 | |||||
Lease liabilities | 13,082 | 9,908 | 10,023 | 32.0 | 30.5 | |||||
Accrued expenses and other liabilities | 9,933 | 10,227 | 11,240 | (2.9) | (11.6) | |||||
Total liabilities | $ 5,203,794 | $ 3,112,991 | $ 3,089,583 | 67.2 | 68.4 | |||||
STOCKHOLDERS' EQUITY | ||||||||||
Common stock, par value | $ 331 | $ 199 | $ 199 | 66.3 | 66.3 | |||||
Additional paid in capital | 355,575 | 201,494 | 201,213 | 76.5 | 76.7 | |||||
Retained earnings | 159,134 | 171,613 | 165,590 | (7.3) | (3.9) | |||||
Accumulated other comprehensive loss | (10,109) | (9,021) | (9,781) | (12.1) | (3.4) | |||||
Total stockholders' equity | 504,931 | 364,285 | 357,221 | 38.6 | 41.3 | |||||
Total liabilities and stockholders' equity | $ 5,708,725 | $ 3,477,276 | $ 3,446,804 | 64.2 | 65.6 | |||||
Period-end common shares outstanding | $ 33,136 | $ 19,865 | $ 19,858 | 66.8 | 66.9 | |||||
Book value per common share | $ 15.24 | $ 18.34 | $ 17.99 | (16.9) | (15.3) |
Shore Bancshares, Inc. |
Consolidated Statements of Income (Unaudited) |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||
(In thousands, except per share data) | 2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||||
INTEREST INCOME | ||||||||||||
Interest and fees on loans | $ 64,869 | $ 25,924 | 150.2 % | $ 128,424 | $ 71,458 | 79.7 % | ||||||
Interest on investment securities: | ||||||||||||
Taxable | 5,047 | 3,186 | 58.4 | 12,840 | 7,562 | 69.8 | ||||||
Tax-exempt | 27 | — | — | 41 | — | — | ||||||
Interest on federal funds sold | 92 | — | — | 92 | — | — | ||||||
Interest on deposits with other banks | 1,213 | 1,466 | (17.3) | 1,546 | 2,546 | (39.3) | ||||||
Total interest income | $ 71,248 | $ 30,576 | 133.0 | $ 142,943 | $ 81,566 | 75.2 | ||||||
INTEREST EXPENSE | ||||||||||||
Interest on deposits | $ 23,473 | $ 2,561 | 816.6 | $ 40,668 | $ 5,429 | 649.1 | ||||||
Interest on short-term borrowings | 692 | — | — | 5,501 | 2 | 274,950.0 | ||||||
Interest on long-term borrowings | 1,461 | 700 | 108.7 | 2,992 | 1,776 | 68.5 | ||||||
Total interest expense | $ 25,626 | $ 3,261 | 685.8 | $ 49,161 | $ 7,207 | 582.1 | ||||||
NET INTEREST INCOME | $ 45,622 | $ 27,315 | 67.0 | $ 93,782 | $ 74,359 | 26.1 | ||||||
Provision for credit losses | 28,176 | 675 | 4074.2 | 30,056 | 1,475 | 1937.7 | ||||||
NET INTEREST INCOME AFTER | $ 17,446 | $ 26,640 | (34.5) | $ 63,726 | $ 72,884 | (12.6) | ||||||
NONINTEREST INCOME | ||||||||||||
Service charges on deposit accounts | $ 1,505 | $ 1,509 | (0.3) | $ 3,981 | $ 4,306 | (7.5) | ||||||
Trust and investment fee income | 1,933 | 421 | 359.1 | 2,764 | 1,383 | 99.9 | ||||||
Loss on sales and calls of investment | (2,166) | — | — | (2,166) | — | — | ||||||
Interchange credits | 1,557 | 1,241 | 25.5 | 4,081 | 3,532 | 15.5 | ||||||
Mortgage-banking revenue | 1,377 | 680 | 102.5 | 3,408 | 3,643 | (6.5) | ||||||
Title Company revenue | 89 | 397 | (77.6) | 412 | 1,146 | (64.0) | ||||||
Bargain purchase gain | 12,169 | — | — | 12,169 | — | — | ||||||
Other noninterest income | 1,873 | 1,096 | 70.9 | 4,317 | 3,214 | 34.3 | ||||||
Total noninterest income | $ 18,337 | $ 5,344 | 243.1 | $ 28,966 | $ 17,224 | 68.2 |
Shore Bancshares, Inc. |
Consolidated Statements of Income (Unaudited) - Continued |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||
(In thousands, except per share data) | 2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||||
NONINTEREST EXPENSE | ||||||||||||
Salaries and wages | $ 14,183 | $ 8,562 | 65.7 % | $ 31,822 | $ 27,022 | 17.8 % | ||||||
Employee benefits | 3,607 | 2,191 | 64.6 | 8,968 | 7,122 | 25.9 | ||||||
Occupancy expense | 2,245 | 1,496 | 50.1 | 5,463 | 4,548 | 20.1 | ||||||
Furniture and equipment expense | 750 | 533 | 40.7 | 1,761 | 1,370 | 28.5 | ||||||
Data processing | 2,485 | 1,759 | 41.3 | 6,022 | 5,034 | 19.6 | ||||||
Directors' fees | 295 | 217 | 35.9 | 730 | 617 | 18.3 | ||||||
Amortization of intangible assets | 2,634 | 499 | 427.9 | 3,510 | 1,528 | 129.7 | ||||||
FDIC insurance premium expense | 618 | 339 | 82.3 | 1,747 | 1,111 | 57.2 | ||||||
Other real estate owned, net | 2 | 1 | 100.0 | 2 | 52 | (96.2) | ||||||
Legal and professional fees | 1,217 | 756 | 61.0 | 2,926 | 2,204 | 32.8 | ||||||
Merger related expenses | 14,866 | 159 | 9249.7 | 16,754 | 1,130 | 1382.7 | ||||||
Other noninterest expenses | 4,256 | 2,387 | 78.3 | 9,956 | 7,585 | 31.3 | ||||||
Total noninterest expense | 47,158 | 18,899 | 149.5 | 89,661 | 59,323 | 51.1 | ||||||
(Loss)/Income before income taxes | (11,375) | 13,085 | (186.9) | 3,031 | 30,785 | (90.2) | ||||||
Income tax (benefit)/expense | (4,991) | 3,427 | (245.6) | (1,060) | 8,016 | (113.2) | ||||||
NET (LOSS)/INCOME | $ (6,384) | $ 9,658 | (166.1) | $ 4,091 | $ 22,769 | (82.0) | ||||||
Weighted average shares outstanding - basic | 33,246 | 19,852 | 67.5 | 24,415 | 19,842 | 23.0 | ||||||
Basic and diluted net loss/income per common | $ (0.19) | $ 0.49 | (138.8) | $ 0.17 | $ 1.15 | (85.2) | ||||||
Dividends paid per common share | $ 0.12 | $ 0.12 | — | $ 0.36 | $ 0.36 | — |
Shore Bancshares, Inc. |
Consolidated Average Balance Sheets (Unaudited) |
For the Three Months Ended September 30, | For the Three Months Ended | |||||||||||||||||||||||
2023 | 2022 | September 30, 2023 | June 30, 2023 | |||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||
(Dollars in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||
Earning assets | ||||||||||||||||||||||||
Loans (1), (2), (3) | ||||||||||||||||||||||||
Consumer real estate | $ 1,141,707 | $ 14,548 | 5.06 % | $ 743,227 | $ 7,990 | 4.27 % | $ 1,141,707 | $ 14,548 | 5.06 % | $ 946,545 | $ 10,876 | 4.61 % | ||||||||||||
Commercial real estate | 2,831,569 | 40,536 | 5.68 | 1,201,785 | 13,668 | 4.51 | 2,831,569 | 40,536 | 5.68 | 1,292,406 | 15,620 | 4.85 | ||||||||||||
Commercial | 233,756 | 5,315 | 9.02 | 152,182 | 1,984 | 5.17 | 233,756 | 5,315 | 9.02 | 137,554 | 2,177 | 6.35 | ||||||||||||
Consumer | 332,486 | 4,183 | 4.99 | 209,891 | 2,146 | 4.06 | 332,486 | 4,183 | 4.99 | 323,798 | 3,983 | 4.93 | ||||||||||||
State and political | 929 | 10 | 4.27 | 1,504 | 15 | 3.96 | 929 | 10 | 4.27 | 900 | 8 | 3.57 | ||||||||||||
Credit Cards | 6,164 | 149 | 9.59 | — | — | — | 6,164 | 149 | 9.59 | — | — | — | ||||||||||||
Other | 16,137 | 201 | 4.94 | 18,690 | 157 | 3.87 | 16,137 | 201 | 4.94 | 8,741 | 116 | 5.37 | ||||||||||||
Total Loans | 4,562,748 | 64,942 | 5.65 | 2,327,279 | 25,960 | 4.43 | 4,562,748 | 64,942 | 5.65 | 2,709,944 | 32,780 | 4.85 | ||||||||||||
Investment securities | ||||||||||||||||||||||||
Taxable | 778,081 | 5,047 | 2.59 | 618,378 | 3,185 | 2.06 | 778,081 | 5,047 | 2.59 | 645,178 | 3,729 | 2.31 | ||||||||||||
Tax-exempt (1) | 663 | 34 | 20.51 | — | — | — | 663 | 34 | 20.51 | 664 | 6 | 5.42 | ||||||||||||
Federal funds sold | 7,533 | 92 | 4.85 | — | — | — | 7,533 | 92 | 4.85 | — | — | — | ||||||||||||
Interest-bearing deposits | 55,547 | 1,213 | 8.66 | 264,576 | 1,466 | 2.20 | 55,547 | 1,213 | 8.66 | 13,397 | 170 | 5.09 | ||||||||||||
Total earning assets | 5,404,572 | 71,328 | 5.24 | 3,210,233 | 30,611 | 3.78 | 5,404,572 | 71,328 | 5.24 | 3,369,183 | 36,685 | 4.37 | ||||||||||||
Cash and due from banks | 51,714 | 31,724 | 51,714 | 29,923 | ||||||||||||||||||||
Other assets | 501,545 | 218,163 | 501,545 | 225,935 | ||||||||||||||||||||
Allowance for credit losses | (46,700) | (15,755) | (46,700) | (28,730) | ||||||||||||||||||||
Total assets | $ 5,911,131 | $ 3,444,365 | $ 5,911,131 | $ 3,596,311 | ||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||
Demand deposits | $ 1,056,956 | $ 6,659 | 2.50 % | $ 646,399 | $ 1,070 | 0.66 % | $ 1,056,956 | $ 6,659 | 2.50 % | $ 685,674 | $ 3,913 | 2.29 % | ||||||||||||
Money market and savings deposits | 1,572,920 | 6,810 | 1.72 | 1,034,580 | 907 | 0.35 | 1,572,920 | 6,810 | 1.72 | 907,068 | 2,526 | 1.12 | ||||||||||||
Brokered deposits | 98,649 | 1,225 | 4.93 | — | — | — | 98,649 | 1,225 | 4.93 | — | — | — | ||||||||||||
Certificates of deposit | 706,642 | 6,272 | 3.52 | 222,697 | 308 | 0.55 | 706,642 | 6,272 | 3.52 | 312,367 | 2,337 | 3.00 | ||||||||||||
Other time deposits | 285,743 | 2,507 | 3.48 | 215,014 | 275 | 0.51 | 285,743 | 2,507 | 3.48 | 225,495 | 1,139 | 2.03 | ||||||||||||
Interest-bearing deposits (4) | 3,720,910 | 23,473 | 2.50 | 2,118,690 | 2,560 | 0.48 | 3,720,910 | 23,473 | 2.50 | 2,130,604 | 9,915 | 1.87 | ||||||||||||
Advances from FHLB - short-term | 70,348 | 692 | 3.90 | — | — | — | 70,348 | 692 | 3.90 | 261,797 | 3,449 | 5.28 | ||||||||||||
Advances from FHLB - long-term | — | — | — | 10,035 | 16 | 0.63 | — | — | — | — | — | — | ||||||||||||
Subordinated debt and Guaranteed preferred beneficial | 71,907 | 1,461 | 8.06 | 42,953 | 685 | 6.33 | 71,907 | 1,461 | 8.06 | 43,185 | 776 | 7.21 | ||||||||||||
Total interest-bearing liabilities | 3,863,165 | 25,626 | 2.63 | 2,171,678 | 3,261 | 0.60 | 3,863,165 | 25,626 | 2.63 | 2,435,586 | 14,140 | 2.33 | ||||||||||||
Noninterest-bearing deposits | 1,345,976 | 893,968 | 1,345,976 | 778,058 | ||||||||||||||||||||
Accrued expenses and other liabilities | 27,057 | 21,336 | 27,057 | 19,442 | ||||||||||||||||||||
Stockholders' equity | 674,933 | 357,383 | 674,933 | 363,225 | ||||||||||||||||||||
Total liabilities and stockholders' equity | $ 5,911,131 | $ 3,444,365 | $ 5,911,131 | $ 3,596,311 | ||||||||||||||||||||
Net interest income | $ 45,702 | $ 27,350 | $ 45,702 | $ 22,545 | ||||||||||||||||||||
Net interest spread | 2.61 % | 3.18 % | 2.61 % | 2.04 % | ||||||||||||||||||||
Net interest margin | 3.35 % | 3.38 % | 3.35 % | 2.68 % | ||||||||||||||||||||
Cost of Funds | 1.95 % | 0.42 % | 1.95 % | 1.76 % | ||||||||||||||||||||
Cost of Deposits | 1.84 % | 0.34 % | 1.84 % | 1.37 % | ||||||||||||||||||||
Cost of Debt | 6.00 % | 5.25 % | 6.00 % | 5.56 % |
____________________________________ | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of |
(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. There were |
(4) | Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were |
Shore Bancshares, Inc. |
Consolidated Average Balance Sheets (Unaudited) |
For the Nine Months Ended September 30, | ||||||||||||
2023 | 2022 | |||||||||||
Average | Yield/ | Average | Yield/ | |||||||||
(Dollars in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||
Earning assets | ||||||||||||
Loans (1), (2), (3) | ||||||||||||
Consumer real estate | $ 990,970 | $ 35,929 | 4.85 % | $ 660,611 | $ 23,491 | 4.75 % | ||||||
Commercial real estate | 1,806,983 | 71,328 | 5.28 | 1,161,237 | 36,706 | 4.23 | ||||||
Commercial | 171,702 | 9,312 | 7.25 | 210,192 | 5,863 | 3.73 | ||||||
Consumer | 318,066 | 11,440 | 4.81 | 179,054 | 4,957 | 3.70 | ||||||
State and political | 936 | 27 | 3.86 | 1,791 | 53 | 3.96 | ||||||
Credit Cards | 2,077 | 149 | 9.59 | — | — | — | ||||||
Other | 11,192 | 400 | 4.78 | 22,207 | 505 | 2.90 | ||||||
Total Loans | 3,301,926 | 128,585 | 5.21 | 2,235,092 | 71,575 | 4.28 | ||||||
Investment securities | ||||||||||||
Taxable | 692,718 | 12,840 | 2.47 | 565,535 | 7,562 | 1.79 | ||||||
Tax-exempt (1) | 664 | 52 | 10.44 | — | — | — | ||||||
Federal funds sold | 2,539 | 92 | 4.84 | — | — | — | ||||||
Interest-bearing deposits | 27,750 | 1,546 | 7.45 | 424,790 | 2,546 | 0.80 | ||||||
Total earning assets | 4,025,597 | 143,115 | 4.75 | 3,225,417 | 81,683 | 3.39 | ||||||
Cash and due from banks | 36,831 | 14,383 | ||||||||||
Other assets | 319,513 | 222,236 | ||||||||||
Allowance for credit losses | (35,206) | (15,095) | ||||||||||
Total assets | $ 4,346,735 | $ 3,446,941 | ||||||||||
Interest-bearing liabilities | ||||||||||||
Demand deposits | $ 813,834 | $ 13,808 | 2.27 % | $ 627,213 | $ 1,652 | 0.35 % | ||||||
Money market and savings deposits | 1,163,595 | 11,709 | 1.35 | 1,046,230 | 2,027 | 0.26 | ||||||
Brokered deposits | 33,244 | 1,225 | 4.93 | — | — | — | ||||||
Certificates of deposit | 421,852 | 9,685 | 3.07 | 247,635 | 931 | 0.50 | ||||||
Other time deposits | 239,834 | 4,241 | 2.36 | 204,283 | 819 | 0.54 | ||||||
Interest-bearing deposits (4) | 2,672,359 | 40,668 | 2.03 | 2,125,361 | 5,429 | 0.34 | ||||||
Securities sold under retail repurchase agreements and federal funds | — | — | — | 913 | 2 | 0.29 | ||||||
Advances from FHLB - short-term | 148,546 | 5,501 | 4.95 | — | — | — | ||||||
Advances from FHLB - long-term | — | — | — | 10,075 | 45 | 0.60 | ||||||
Subordinated debt and Guaranteed preferred beneficial interest in junior | 52,839 | 2,992 | 7.57 | 42,878 | 1,731 | 5.40 | ||||||
Total interest-bearing liabilities | 2,873,744 | 49,161 | 2.29 | 2,179,227 | 7,207 | 0.44 | ||||||
Noninterest-bearing deposits | 983,325 | 891,233 | ||||||||||
Accrued expenses and other liabilities | 22,073 | 21,932 | ||||||||||
Stockholders' equity | 467,593 | 354,549 | ||||||||||
Total liabilities and stockholders' equity | $ 4,346,735 | $ 3,446,941 | ||||||||||
Net interest income | $ 93,954 | $ 74,476 | ||||||||||
Net interest spread | 2.46 % | 2.95 % | ||||||||||
Net interest margin | 3.12 % | 3.09 % | ||||||||||
Cost of Funds | 1.70 % | 0.31 % | ||||||||||
Cost of Deposits | 1.49 % | 0.24 % | ||||||||||
Cost of Debt | 5.64 % | 4.48 % |
____________________________________ | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of |
(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. There were |
(4) | Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were |
Shore Bancshares, Inc. |
Financial Highlights By Quarter (Unaudited) |
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 9/30/2023 | 9/30/2023 | ||||||||
2023 | 2023 | 2023 | 2022 | 2022 | compared to | compared to | ||||||||
(Dollars in thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2023 | Q3 2022 | |||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||||
Taxable-equivalent net interest income | $ 45,702 | $ 22,545 | $ 25,705 | $ 26,981 | $ 27,350 | 102.7 % | 67.1 % | |||||||
Less: Taxable-equivalent adjustment | 80 | 51 | 41 | 38 | 35 | 56.9 | 128.6 | |||||||
Net interest income | 45,622 | 22,494 | 25,664 | 26,943 | 27,315 | 102.8 | 67.0 | |||||||
Provision for credit losses | 28,176 | 667 | 1,213 | 450 | 675 | 4124.3 | 4074.2 | |||||||
Noninterest income | 18,337 | 5,294 | 5,334 | 5,862 | 5,344 | 246.4 | 243.1 | |||||||
Noninterest expense | 47,158 | 21,608 | 20,893 | 21,000 | 18,899 | 118.2 | 149.5 | |||||||
(Loss)/income before income taxes | (11,375) | 5,513 | 8,892 | 11,355 | 13,085 | (306.3) | (186.9) | |||||||
Income tax (benefit)/expense | (4,991) | 1,495 | 2,435 | 2,948 | 3,427 | (433.8) | (245.6) | |||||||
Net (loss) income | $ (6,384) | $ 4,018 | $ 6,457 | $ 8,407 | $ 9,658 | (258.9) | (166.1) | |||||||
Return on average assets | (0.43) % | 0.45 % | 0.75 % | 0.97 % | 1.11 % | (88)bp | (154)bp | |||||||
Return on average assets excluding amortization of intangibles | 0.23 | 0.59 | 0.84 | 1.09 | 1.17 | (36) | (94) | |||||||
Return on average equity | (3.75) | 4.49 | 7.25 | 9.22 | 10.72 | (824) | (1,447) | |||||||
Return on average tangible equity - Non-GAAP (1), (2) | 2.44 | 7.16 | 10.09 | 12.83 | 13.98 | (472) | (1,154) | |||||||
Net interest margin | 3.35 | 2.68 | 3.18 | 3.35 | 3.38 | 67 | (3) | |||||||
Efficiency ratio - GAAP | 73.73 | 77.76 | 67.40 | 64.01 | 57.87 | (403) | 1,586 | |||||||
Efficiency ratio - Non-GAAP (1) | 44.80 | 71.75 | 63.67 | 59.59 | 55.79 | (2,695) | (1,099) | |||||||
PER SHARE DATA | ||||||||||||||
Basic and diluted net income per common share | $ (0.19) | $ 0.20 | $ 0.32 | $ 0.42 | $ 0.49 | (195.0) % | (138.8) % | |||||||
Dividends paid per common share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | — | — | |||||||
Book value per common share at period end | 15.24 | 18.24 | 18.17 | 18.34 | 17.99 | (16.4) | (15.3) | |||||||
Tangible book value per common share at period end - | 11.80 | 14.83 | 14.74 | 14.87 | 14.50 | (20.4) | (18.6) | |||||||
Market value at period end | 10.52 | 11.56 | 14.28 | 17.43 | 17.32 | (9.0) | (39.3) | |||||||
Market range: | ||||||||||||||
High | 13.37 | 14.45 | 18.15 | 20.85 | 20.50 | (7.5) | (34.8) | |||||||
Low | 10.27 | 10.65 | 14.00 | 17.04 | 17.29 | (3.6) | (40.6) |
Shore Bancshares, Inc. |
Financial Highlights By Quarter (Unaudited) - Continued |
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 9/30/2023 | 9/30/2023 | ||||||||
2023 | 2023 | 2023 | 2022 | 2022 | compared to | compared to | ||||||||
(Dollars in thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2023 | Q3 2022 | |||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||||
Loans | $ 4,562,748 | $ 2,709,944 | $ 2,611,644 | $ 2,467,324 | $ 2,327,279 | 68.37 % | 96.06 % | |||||||
Investment securities | 778,744 | 645,842 | 654,193 | 661,968 | 618,378 | 20.58 | 25.93 | |||||||
Earning assets | 5,404,572 | 3,369,183 | 3,279,686 | 3,206,591 | 3,210,233 | 60.41 | 68.35 | |||||||
Assets | 5,911,131 | 3,596,311 | 3,506,336 | 3,441,079 | 3,444,365 | 64.37 | 71.62 | |||||||
Deposits | 5,066,886 | 2,908,662 | 2,968,448 | 3,006,734 | 3,012,658 | 74.20 | 68.19 | |||||||
Short-term FHLB advances | 70,348 | 261,797 | 113,972 | 7,391 | — | (73.13) | 100.00 | |||||||
Stockholders' equity | 674,933 | 363,225 | 361,174 | 361,623 | 357,383 | 85.82 | 88.85 | |||||||
CREDIT QUALITY DATA | ||||||||||||||
Net charge offs/(recoveries) | $ 1,449 | $ 50 | $ 20 | $ 84 | $ (119) | 2798.00 % | 1317.65 % | |||||||
Nonaccrual loans | $ 8,982 | $ 3,481 | $ 1,894 | $ 1,908 | $ 1,949 | 158.03 | 360.85 | |||||||
Loans 90 days past due and still accruing | 2,149 | 1,065 | 611 | 1,841 | 644 | 101.78 | 233.70 | |||||||
Other real estate owned | 179 | 179 | 179 | 197 | 197 | — | (9.14) | |||||||
Total nonperforming assets | $ 11,310 | $ 4,725 | $ 2,684 | $ 3,946 | $ 2,790 | 139.37 | 305.38 | |||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||||
Period-end equity to assets | 8.84 % | 9.97 % | 10.18 % | 10.48 % | 10.36 % | (113)bp | (152)bp | |||||||
Period-end tangible equity to tangible assets - Non-GAAP (1) | 7.00 | 8.26 | 8.41 | 8.67 | 8.52 | (126) | (152) | |||||||
Annualized net charge-offs (recoveries) to average loans | 0.13 | 0.01 | — | 0.01 | (0.02) | 12 | 15 | |||||||
Allowance for credit losses as a percent of: | ||||||||||||||
Period-end loans (3) | 1.24 | 1.05 | 1.07 | 0.65 | 0.68 | 19 | 56 | |||||||
Period-end loans (4) | 1.24 | 1.05 | 1.07 | 0.78 | 0.84 | 19 | 40 | |||||||
Nonaccrual loans | 635.17 | 833.50 | 1502.85 | 872.27 | 835.15 | (19,833) | (19,998) | |||||||
Nonperforming assets | 504.43 | 614.05 | 1060.51 | 421.77 | 583.41 | (10,962) | (7,898) | |||||||
As a percent of total loans: | ||||||||||||||
Nonaccrual loans | 0.19 | 0.13 | 0.07 | 0.07 | 0.08 | 6 | 11 | |||||||
As a percent of total loans+other real estate owned: | ||||||||||||||
Nonperforming assets | 0.24 | 0.17 | 0.10 | 0.15 | 0.12 | 7 | 12 | |||||||
As a percent of total assets: | ||||||||||||||
Nonaccrual loans | 0.16 | 0.10 | 0.05 | 0.05 | 0.06 | 6 | 10 | |||||||
Nonperforming assets | 0.20 | 0.13 | 0.08 | 0.11 | 0.08 | 7 | 12 |
____________________________________ | |
(1) | See the reconciliation table that begins on page 22. |
(2) | This ratio excludes merger related expenses (Non-GAAP) on page 22. |
(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 |
Shore Bancshares, Inc. |
Consolidated Statements of Income By Quarter (Unaudited) |
9/30/2023 | 9/30/2023 | |||||||||||||
compared to | compared to | |||||||||||||
(In thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2023 | Q3 2022 | |||||||
INTEREST INCOME | ||||||||||||||
Interest and fees on loans | $ 64,869 | $ 32,729 | $ 30,828 | $ 27,664 | $ 25,924 | 98.2 % | 150.2 % | |||||||
Interest on investment securities: | ||||||||||||||
Taxable | 5,047 | 3,729 | 4,064 | 3,945 | 3,186 | 35.3 | 58.4 | |||||||
Tax-exempt | 27 | 5 | 7 | 6 | — | 440.0 | — | |||||||
Interest on federal funds sold | 92 | — | — | — | — | — | — | |||||||
Interest on deposits with other banks | 1,213 | 170 | 163 | 664 | 1,466 | 613.5 | (17.3) | |||||||
Total interest income | $ 71,248 | $ 36,633 | $ 35,062 | $ 32,279 | $ 30,576 | 94.5 | 133.0 | |||||||
INTEREST EXPENSE | ||||||||||||||
Interest on deposits | 23,473 | 9,914 | 7,281 | 4,554 | 2,561 | 136.8 | 816.6 | |||||||
Interest on short-term borrowings | 692 | 3,449 | 1,361 | 72 | — | (79.9) | — | |||||||
Interest on long-term borrowings | 1,461 | 776 | 756 | 710 | 700 | 88.3 | 108.7 | |||||||
Total interest expense | 25,626 | 14,139 | 9,398 | 5,336 | 3,261 | 81.2 | 685.8 | |||||||
NET INTEREST INCOME | 45,622 | 22,494 | 25,664 | 26,943 | 27,315 | 102.8 | 67.0 | |||||||
Provision for credit losses | 28,176 | 667 | 1,213 | 450 | 675 | 4124.3 | 4074.2 | |||||||
NET INTEREST INCOME AFTER PROVISION | ||||||||||||||
FOR CREDIT LOSSES | 17,446 | 21,827 | 24,451 | 26,493 | 26,640 | (20.1) | (34.5) | |||||||
NONINTEREST INCOME | ||||||||||||||
Service charges on deposit accounts | 1,505 | 1,264 | 1,213 | 1,346 | 1,509 | 19.1 | (0.3) | |||||||
Trust and investment fee income | 1,933 | 399 | 432 | 401 | 421 | 384.5 | 359.1 | |||||||
Loss on sales and calls of investment securities | (2,166) | — | — | — | — | — | — | |||||||
Interchange credits | 1,557 | 1,311 | 1,212 | 1,280 | 1,241 | 18.8 | 25.5 | |||||||
Mortgage-banking revenue | 1,377 | 1,054 | 977 | 1,567 | 680 | 30.6 | 102.5 | |||||||
Title Company revenue | 89 | 186 | 137 | 194 | 397 | (52.2) | (77.6) | |||||||
Bargain purchase gain | 12,169 | — | — | — | — | — | — | |||||||
Other noninterest income | 1,873 | 1,080 | 1,363 | 1,074 | 1,096 | 73.4 | 70.9 | |||||||
Total noninterest income | 18,337 | 5,294 | 5,334 | 5,862 | 5,344 | 246.4 | 243.1 |
Shore Bancshares, Inc. |
Consolidated Statements of Income By Quarter (Unaudited) - Continued |
9/30/2023 | 9/30/2023 | |||||||||||||
compared to | compared to | |||||||||||||
(In thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2023 | Q3 2022 | |||||||
NONINTEREST EXPENSE | ||||||||||||||
Salaries and wages | $ 14,183 | $ 8,955 | $ 8,684 | $ 8,909 | $ 8,562 | 58.4 % | 65.7 % | |||||||
Employee benefits | 3,607 | 2,440 | 2,921 | 2,786 | 2,191 | 47.8 | 64.6 | |||||||
Occupancy expense | 2,245 | 1,599 | 1,619 | 1,694 | 1,496 | 40.4 | 50.1 | |||||||
Furniture and equipment expense | 750 | 477 | 534 | 648 | 533 | 57.2 | 40.7 | |||||||
Data processing | 2,485 | 1,739 | 1,798 | 1,856 | 1,759 | 42.9 | 41.3 | |||||||
Directors' fees | 295 | 185 | 250 | 222 | 217 | 59.5 | 35.9 | |||||||
Amortization of intangible assets | 2,634 | 435 | 441 | 460 | 499 | 505.5 | 427.9 | |||||||
FDIC insurance premium expense | 618 | 758 | 371 | 315 | 339 | (18.5) | 82.3 | |||||||
Other real estate owned expenses, net | 2 | — | (1) | 13 | 1 | — | 100.0 | |||||||
Legal and professional fees | 1,217 | 959 | 750 | 636 | 756 | 26.9 | 61.0 | |||||||
Merger related expenses | 14,866 | 1,197 | 691 | 967 | 159 | 1141.9 | 9249.7 | |||||||
Other noninterest expenses | 4,256 | 2,864 | 2,835 | 2,494 | 2,387 | 48.6 | 78.3 | |||||||
Total noninterest expense | 47,158 | 21,608 | 20,893 | 21,000 | 18,899 | 118.2 | 149.5 | |||||||
(Loss)/Income before income taxes | (11,375) | 5,513 | 8,892 | 11,355 | 13,085 | (306.3) | (186.9) | |||||||
Income tax (benefit)/expense | (4,991) | 1,495 | 2,435 | 2,948 | 3,427 | (433.8) | (245.6) | |||||||
NET (LOSS)/INCOME | $ (6,384) | $ 4,018 | $ 6,457 | $ 8,407 | $ 9,658 | (258.9) | (166.1) | |||||||
Weighted average shares outstanding - basic and diluted | 33,246 | 19,903 | 19,886 | 19,862 | 19,852 | 67.0 | 67.5 | |||||||
Basic and diluted net (loss)/ income per common share | $ (0.19) | $ 0.20 | $ 0.32 | $ 0.42 | $ 0.49 | (195.0) | (138.8) | |||||||
Dividends paid per common share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | — | — |
Shore Bancshares, Inc. |
Consolidated Average Balance Sheets By Quarter (Unaudited) |
Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | ||||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||||||
(Dollars in thousands) | balance | Interest | rate | balance | Interest | rate | balance | Interest | rate | balance | Interest | rate | balance | Interest | rate | |||||||||||||||
Earning assets | ||||||||||||||||||||||||||||||
Loans (1), (2), (3) | ||||||||||||||||||||||||||||||
Consumer real estate | $ 1,141,707 | $ 14,548 | 5.06 % | $ 946,545 | $ 10,876 | 4.61 % | $ 881,799 | $ 10,507 | 4.83 % | $ 813,673 | $ 7,911 | 3.86 % | $ 743,227 | $ 7,990 | 4.27 % | |||||||||||||||
Commercial real estate | 2,831,569 | 40,536 | 5.68 | 1,292,406 | 15,620 | 4.85 | 1,279,923 | 15,173 | 4.81 | 1,246,966 | 15,114 | 4.81 | 1,201,785 | 13,668 | 4.51 | |||||||||||||||
Commercial | 233,756 | 5,315 | 9.02 | 137,554 | 2,177 | 6.35 | 142,797 | 1,819 | 5.17 | 149,068 | 1,966 | 5.23 | 152,182 | 1,984 | 5.17 | |||||||||||||||
Consumer | 332,486 | 4,183 | 4.99 | 323,798 | 3,983 | 4.93 | 297,528 | 3,274 | 4.46 | 244,471 | 2,602 | 4.22 | 209,891 | 2,146 | 4.06 | |||||||||||||||
State and political | 929 | 10 | 4.27 | 900 | 8 | 3.57 | 978 | 9 | 3.73 | 1,084 | 11 | 4.03 | 1,504 | 15 | 3.96 | |||||||||||||||
Credit Cards | 6,164 | 149 | 9.59 | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||
Other | 16,137 | 201 | 4.94 | 8,741 | 116 | 5.37 | 8,619 | 83 | 3.91 | 12,062 | 96 | 3.16 | 18,690 | 159 | 3.42 | |||||||||||||||
Total Loans | 4,562,748 | 64,942 | 5.65 | 2,709,944 | 32,780 | 4.85 | 2,611,644 | 30,865 | 4.79 | 2,467,324 | 27,700 | 4.45 | 2,327,279 | 25,962 | 4.43 | |||||||||||||||
Investment securities | ||||||||||||||||||||||||||||||
Taxable | 778,081 | 5,047 | 2.59 | 645,178 | 3,729 | 2.31 | 653,527 | 4,064 | 2.49 | 661,519 | 3,945 | 2.39 | 618,378 | 3,185 | 2.06 | |||||||||||||||
Tax-exempt (1) | 663 | 34 | 20.51 | 664 | 6 | 5.42 | 666 | 9 | 5.41 | 449 | 7 | 6.24 | — | — | — | |||||||||||||||
Federal funds sold | 7,533 | 92 | 4.85 | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||
Interest-bearing deposits | 55,547 | 1,213 | 8.66 | 13,397 | 170 | 5.09 | 13,849 | 163 | 4.77 | 77,299 | 664 | 3.40 | 264,576 | 1,466 | 2.20 | |||||||||||||||
Total earning assets | 5,404,572 | 71,328 | 5.24 | 3,369,183 | 36,685 | 4.37 | 3,279,686 | 35,101 | 4.34 | 3,206,591 | 32,316 | 4.00 | 3,210,233 | 30,613 | 3.78 | |||||||||||||||
Cash and due from banks | 51,714 | 29,923 | 28,602 | 29,358 | 31,724 | |||||||||||||||||||||||||
Other assets | 501,545 | 225,935 | 228,054 | 221,599 | 218,163 | |||||||||||||||||||||||||
Allowance for credit losses | (46,700) | (28,730) | (30,006) | (16,469) | (15,755) | |||||||||||||||||||||||||
Total assets | $ 5,911,131 | $ 3,596,311 | $ 3,506,336 | $ 3,441,079 | $ 3,444,365 | |||||||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||||||||
Demand deposits | $ 1,056,956 | $ 6,659 | 2.50 % | $ 685,674 | $ 3,913 | 2.29 % | $ 694,894 | $ 3,236 | 1.89 % | $ 670,424 | $ 2,217 | 1.31 % | $ 646,399 | $ 1,070 | 0.66 % | |||||||||||||||
Money market and savings deposits | 1,572,920 | 6,810 | 1.72 | 907,068 | 2,526 | 1.12 | 1,004,553 | 2,373 | 0.96 | 1,043,076 | 1,581 | 0.60 | 1,034,580 | 907 | 0.35 | |||||||||||||||
Brokered deposits | 98,649 | 1,225 | 4.93 | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||
Certificates of deposit | 706,642 | 6,272 | 3.52 | 312,367 | 2,337 | 3.00 | 241,436 | 1,076 | 1.81 | 217,051 | 433 | 0.79 | 222,697 | 308 | 0.55 | |||||||||||||||
Other time deposits | 285,743 | 2,507 | 3.48 | 225,495 | 1,139 | 2.03 | 207,403 | 595 | 1.16 | 205,293 | 322 | 0.62 | 215,014 | 275 | 0.51 | |||||||||||||||
Interest-bearing deposits (4) | 3,720,910 | 23,473 | 2.50 | 2,130,604 | 9,915 | 1.87 | 2,148,286 | 7,280 | 1.37 | 2,135,844 | 4,553 | 0.85 | 2,118,690 | 2,560 | 0.48 | |||||||||||||||
Advances from FHLB - short-term | 70,348 | 692 | 3.90 | 261,797 | 3,449 | 5.28 | 113,972 | 1,361 | 4.84 | 7,391 | 72 | 3.86 | — | — | — | |||||||||||||||
Advances from FHLB - long-term | — | — | — | — | — | — | — | — | — | 653 | (11) | (6.08) | 10,035 | 16 | 0.63 | |||||||||||||||
Subordinated debt and Guaranteed preferred beneficial | 71,907 | 1,461 | 8.06 | 43,185 | 776 | 7.21 | 43,108 | 756 | 7.11 | 43,031 | 720 | 6.64 | 42,953 | 686 | 6.33 | |||||||||||||||
Total interest-bearing liabilities | 3,863,165 | 25,626 | 2.63 | 2,435,586 | 14,140 | 2.33 | 2,305,366 | 9,397 | 1.65 | 2,186,919 | 5,334 | 0.96 | 2,171,678 | 3,262 | 0.60 | |||||||||||||||
Noninterest-bearing deposits | 1,345,976 | 778,058 | 820,162 | 870,890 | 893,968 | |||||||||||||||||||||||||
Accrued expenses and other liabilities | 27,057 | 19,442 | 19,634 | 21,647 | 21,336 | |||||||||||||||||||||||||
Stockholders' equity | 674,933 | 363,225 | 361,174 | 361,623 | 357,383 | |||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ 5,911,131 | $ 3,596,311 | $ 3,506,336 | $ 3,441,079 | $ 3,444,365 | |||||||||||||||||||||||||
Net interest income | $ 45,702 | $ 22,545 | $ 25,704 | $ 26,982 | $ 27,351 | |||||||||||||||||||||||||
Net interest spread | 2.61 % | 2.04 % | 2.68 % | 3.04 % | 3.18 % | |||||||||||||||||||||||||
Net interest margin | 3.35 % | 2.68 % | 3.18 % | 3.35 % | 3.38 % | |||||||||||||||||||||||||
Cost of Funds | 1.95 % | 1.76 % | 1.22 % | 0.68 % | 0.42 % | |||||||||||||||||||||||||
Cost of Deposits | 1.84 % | 1.37 % | 0.99 % | 0.60 % | 0.34 % | |||||||||||||||||||||||||
Cost of Debt | 6.00 % | 5.56 % | 5.47 % | 6.07 % | 5.25 % |
____________________________________ | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of |
(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. There were |
(4) | Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were |
Shore Bancshares, Inc. |
Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited) |
YTD | YTD | |||||||||||||
(In thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | 9/30/2023 | 9/30/2022 | |||||||
The following reconciles return on average equity and return on average tangible equity (Note 1): | ||||||||||||||
Net (loss) income | $ (6,384) | $ 4,018 | $ 6,457 | $ 8,407 | $ 9,658 | $ 4,091 | $ 22,769 | |||||||
Net (loss) income - annualized (A) | $ (25,328) | $ 16,295 | $ 26,187 | $ 33,354 | $ 38,317 | $ 5,470 | $ 30,442 | |||||||
Net (loss) income | $ (6,384) | $ 4,018 | $ 6,457 | $ 8,407 | $ 9,658 | $ 4,091 | $ 22,769 | |||||||
Add: Amortization of intangible assets, net of tax | 1,478 | 318 | 320 | 340 | 368 | 2,597 | 1,130 | |||||||
Add: Merger Expenses, net of tax | 8,343 | 872 | 502 | 716 | 117 | 12,398 | 837 | |||||||
Net income, excluding net amortization of intangible assets and merger related expenses | $ 3,437 | $ 5,208 | $ 7,279 | $ 9,463 | $ 10,143 | $ 19,086 | $ 24,736 | |||||||
Net income, excluding net amortization of intangible assets and merger related expenses - | $ 13,636 | $ 21,121 | $ 29,520 | $ 37,543 | $ 40,245 | $ 25,518 | $ 33,072 | |||||||
Return on average assets excluding net amortization of intangible assets and merger related | 0.23 % | 0.59 % | 0.84 % | 1.09 % | 1.17 % | 0.59 % | 0.96 % | |||||||
Average stockholders' equity (C) | $ 674,933 | $ 363,225 | $ 361,174 | $ 361,623 | $ 357,383 | $ 467,593 | $ 354,549 | |||||||
Less: Average goodwill and other intangible assets | (115,604) | (68,172) | (68,607) | (69,077) | (69,558) | (84,300) | (70,104) | |||||||
Average tangible equity (D) | $ 559,329 | $ 295,053 | $ 292,567 | $ 292,546 | $ 287,825 | $ 383,293 | $ 284,445 | |||||||
Return on average equity (GAAP) (A)/(C) | (3.75) % | 4.49 % | 7.25 % | 9.22 % | 10.72 % | 1.17 % | 8.59 % | |||||||
Return on average tangible equity (Non-GAAP) (B)/(D) | 2.44 % | 7.16 % | 10.09 % | 12.83 % | 13.98 % | 6.66 % | 11.63 % | |||||||
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2): | ||||||||||||||
Noninterest expense (E) | $ 47,158 | $ 21,608 | $ 20,893 | $ 21,000 | $ 18,899 | $ 89,661 | $ 59,323 | |||||||
Less: Amortization of intangible assets | (2,634) | (435) | (441) | (460) | (499) | (3,510) | (1,528) | |||||||
Less: Merger Expenses | (14,866) | (1,197) | (691) | (967) | (159) | (16,754) | (1,130) | |||||||
Adjusted noninterest expense (F) | $ 29,658 | $ 19,976 | $ 19,761 | $ 19,573 | $ 18,241 | $ 69,397 | $ 56,665 | |||||||
Net interest income (G) | $ 45,622 | $ 22,494 | $ 25,664 | $ 26,943 | $ 27,315 | $ 93,782 | $ 74,359 | |||||||
Add: Taxable-equivalent adjustment | 80 | 51 | 41 | 38 | 35 | 172 | 112 | |||||||
Taxable-equivalent net interest income (H) | $ 45,702 | $ 22,545 | $ 25,705 | $ 26,981 | $ 27,350 | $ 93,954 | $ 74,471 | |||||||
Noninterest income (I) | $ 18,337 | $ 5,294 | $ 5,334 | $ 5,862 | $ 5,344 | $ 28,966 | $ 17,224 | |||||||
Investment securities losses (gains) | 2,166 | — | — | — | — | 2,166 | — | |||||||
Adjusted noninterest income (J) | $ 20,503 | $ 5,294 | $ 5,334 | $ 5,862 | $ 5,344 | $ 31,132 | $ 17,224 | |||||||
Efficiency ratio (GAAP) (E)/(G)+(I) | 73.73 % | 77.76 % | 67.40 % | 64.01 % | 57.87 % | 73.04 % | 64.78 % | |||||||
Efficiency ratio (Non-GAAP) (F)/(H)+(J) | 44.80 % | 71.76 % | 63.67 % | 59.60 % | 55.79 % | 55.48 % | 61.80 % |
Shore Bancshares, Inc. |
Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited) - Continued |
(In thousands, except per share data) | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | |||||
The following reconciles book value per common share and tangible book value per common share (Note 1): | ||||||||||
Stockholders' equity (K) | $ 504,931 | $ 363,140 | $ 361,638 | $ 364,285 | $ 357,221 | |||||
Less: Goodwill and other intangible assets | (113,951) | (67,937) | (68,372) | (68,813) | (69,288) | |||||
Tangible equity (L) | $ 390,980 | $ 295,203 | $ 293,266 | $ 295,472 | $ 287,933 | |||||
Shares outstanding (M) | 33,136 | 19,907 | 19,898 | 19,865 | 19,858 | |||||
Book value per common share (GAAP) (K)/(M) | $ 15.24 | $ 18.24 | $ 18.17 | $ 18.34 | $ 17.99 | |||||
Tangible book value per common share (Non-GAAP) (L)/(M) | $ 11.80 | $ 14.83 | $ 14.74 | $ 14.87 | $ 14.50 | |||||
The following reconciles equity to assets and tangible equity to tangible assets (Note 1): | ||||||||||
Stockholders' equity (N) | $ 504,931 | $ 363,140 | $ 361,638 | $ 364,285 | $ 357,221 | |||||
Less: Goodwill and other intangible assets | (113,951) | (67,937) | (68,372) | (68,813) | (69,288) | |||||
Tangible equity (O) | $ 390,980 | $ 295,203 | $ 293,266 | $ 295,472 | $ 287,933 | |||||
Assets (P) | $ 5,708,725 | $ 3,641,794 | $ 3,553,694 | $ 3,477,276 | $ 3,446,804 | |||||
Less: Goodwill and other intangible assets | (113,951) | (67,937) | (68,372) | (68,813) | (69,288) | |||||
Tangible assets (Q) | $ 5,594,774 | $ 3,573,857 | $ 3,485,322 | $ 3,408,463 | $ 3,377,516 | |||||
Period-end equity/assets (GAAP) (N)/(P) | 8.84 % | 9.97 % | 10.18 % | 10.48 % | 10.36 % | |||||
Period-end tangible equity/tangible assets (Non-GAAP) (O)/(Q) | 7.00 % | 8.26 % | 8.41 % | 8.67 % | 8.52 % |
____________________________________ |
Note 1: Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes. |
Note 2: Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-inc-reports-third-quarter-2023-net-loss-of-6-4-million-due-to-one-time-merger-related-activity-301973455.html
SOURCE Shore Bancshares, Inc.
FAQ
What was Shore Bancshares' net income in Q3 2023?
What was the total assets of the combined company after the merger with TCFC?
What was the net interest margin in Q3 2023?