Shore Bancshares Reports Second Quarter and First-Half Financial Results
The merger between the Company and The Community Financial Corporation ("TCFC") closed on July 1, 2023. This press release includes only the operations of the Company prior to the effectiveness of the merger. At closing, TCFC shareholders received 2.3287 shares of the Company common stock and cash in lieu of any fractional shares of the Company common stock.
When comparing net income, excluding merger-related expenses, for the second quarter of 2023 to the first quarter of 2023, net income decreased
"We are very excited to have closed the merger between Shore Bancshares and Community Financial" stated James M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "The combined bank, with its greater scale, diversification, and resources, is well-positioned to manage risk and provide customers with enhanced service and employees with expanded career opportunities. I'd like to thank all our employees who continue to work tirelessly to ensure a seamless integration."
As of July 24, 2023, the Company sold most of the available-for-sale securities portfolio acquired from TCFC on July 1, 2023, for net proceeds of
Additionally, management is revising compensation plans to emphasize core deposit growth and anticipates lower residential mortgage portfolio growth in the second half of 2023. The Company will focus its planned
Balance Sheet Review
Total assets were
Total borrowings were
Total deposits decreased
Total stockholders' equity decreased
Review of Quarterly Financial ResultsNet interest income was
The Company's net interest margin decreased to
The provision for credit losses was
At June 30, 2023 and December 31, 2022, nonperforming assets were
Total noninterest income for the second quarter of 2023 decreased
Total noninterest expense, excluding merger related expenses, for the second quarter of 2023 increased
Review of Six-Month Financial Results
Net interest income for the first six months of 2023 was
The Company's net interest margin decreased to
The provision for credit losses for the six months ended June 30, 2023 and 2022 was
Total noninterest income for the six months ended June 30, 2023 decreased
Total noninterest expense, excluding merger related expenses, for the six months ended June 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 war 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) (Dollars in thousands, except per share data) | |||||||||||||||||
For the Three Months Ended | For the Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | ||||||||||||
PROFITABILITY FOR THE PERIOD | |||||||||||||||||
Net interest income | $ | 22,494 | $ | 24,618 | (8.6) | % | $ | 48,158 | $ | 47,048 | 2.4 | % | |||||
Provision for credit losses | 667 | 200 | 233.5 | 1,880 | 800 | 135.0 | |||||||||||
Noninterest income | 5,294 | 5,833 | (9.2) | 10,628 | 11,879 | (10.5) | |||||||||||
Noninterest expense | 21,608 | 20,094 | 7.5 | 42,501 | 40,426 | 5.1 | |||||||||||
Income before income taxes | 5,513 | 10,157 | (45.7) | 14,405 | 17,701 | (18.6) | |||||||||||
Income tax expense | 1,495 | 2,658 | (43.8) | 3,930 | 4,589 | (14.4) | |||||||||||
Net income | $ | 4,018 | $ | 7,499 | (46.4) | $ | 10,475 | $ | 13,112 | (20.1) | |||||||
Return on average assets | 0.45 | % | 0.88 | % | (43) | bp | 0.59 | % | 0.77 | % | (18) | bp | |||||
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP | 0.59 | 0.94 | (35) | 0.71 | 0.85 | (14) | |||||||||||
Return on average equity | 4.49 | 8.52 | (403) | 5.83 | 7.49 | (166) | |||||||||||
Return on average tangible equity - Non-GAAP (1), (2) | 7.16 | 11.41 | (425) | 8.57 | 10.41 | (184) | |||||||||||
Net interest margin | 2.68 | 3.10 | (42) | 2.93 | 2.94 | (1) | |||||||||||
Efficiency ratio - GAAP | 77.76 | 65.99 | 1,177 | 72.30 | 68.60 | 370 | |||||||||||
Efficiency ratio - Non-GAAP (1) | 71.75 | 63.44 | 831 | 67.49 | 65.13 | 236 | |||||||||||
PER SHARE DATA | |||||||||||||||||
Basic and diluted net income per common share | $ | 0.20 | $ | 0.38 | (47.4) | % | $ | 0.53 | $ | 0.66 | (19.7) | % | |||||
Dividends paid per common share | $ | 0.12 | $ | 0.12 | — | $ | 0.24 | $ | 0.24 | — | |||||||
Book value per common share at period end | 18.24 | 17.77 | 2.6 | ||||||||||||||
Tangible book value per common share at period end - Non-GAAP (1) | 14.83 | 14.26 | 4.0 | ||||||||||||||
Market value at period end | 11.56 | 18.50 | (37.5) | ||||||||||||||
Market range: | |||||||||||||||||
High | 14.45 | 21.21 | (31.9) | 18.15 | 21.41 | (15.2) | |||||||||||
Low | 10.65 | 17.91 | (40.5) | 10.65 | 17.91 | (40.5) | |||||||||||
AVERAGE BALANCE SHEET DATA | |||||||||||||||||
Loans | $ | 2,709,944 | $ | 2,217,139 | 22.2 | % | $ | 2,661,066 | $ | 2,188,236 | 21.6 | % | |||||
Investment securities | 645,842 | 546,252 | 18.2 | 649,994 | 538,676 | 20.7 | |||||||||||
Earning assets | 3,369,183 | 3,189,926 | 5.6 | 3,324,682 | 3,233,136 | 2.8 | |||||||||||
Assets | 3,596,311 | 3,419,168 | 5.2 | 3,551,573 | 3,448,165 | 3.0 | |||||||||||
Deposits | 2,908,662 | 2,993,098 | (2.8) | 2,938,389 | 3,018,517 | (2.7) | |||||||||||
Short-term FHLB advances | 261,797 | — | 0 | 188,293 | — | — | |||||||||||
Stockholders' equity | 363,225 | 353,192 | 2.8 | 362,205 | 353,102 | 2.6 | |||||||||||
CREDIT QUALITY DATA | |||||||||||||||||
Net charge-offs/(recoveries) | $ | 50 | $ | (573) | 108.7 | % | $ | 70 | $ | (739) | 109.5 | % | |||||
Nonaccrual loans | $ | 3,481 | $ | 2,693 | 29.3 | ||||||||||||
Loans 90 days past due and still accruing | 1,065 | 1,130 | (5.8) | ||||||||||||||
Other real estate owned | 179 | 197 | (9.1) | ||||||||||||||
Total nonperforming assets | $ | 4,725 | $ | 4,020 | 17.5 | ||||||||||||
CAPITAL AND CREDIT QUALITY RATIOS | |||||||||||||||||
Period-end equity to assets | 9.97 | % | 10.25 | % | (28) | bp | |||||||||||
Period-end tangible equity to tangible assets - Non-GAAP (1) | 8.26 | 8.39 | (13) | ||||||||||||||
Annualized net charge-offs (recoveries) to average loans | 0.01 | (0.10) | 11 | 0.01 | % | (0.07) | % | 8 | bp | ||||||||
Allowance for credit losses as a percent of: | |||||||||||||||||
Period-end loans | 1.05 | 0.68 | 37 | ||||||||||||||
Nonaccrual loans | 833.50 | 574.94 | 25,856 | ||||||||||||||
Nonperforming assets | 614.05 | 385.15 | 22,890 | ||||||||||||||
As a percent of total loans: | |||||||||||||||||
Nonaccrual loans | 0.13 | 0.12 | 1 | ||||||||||||||
As a percent of total loans+other real estate owned: | |||||||||||||||||
Nonperforming assets | 0.17 | 0.18 | (1) | ||||||||||||||
As a percent of total assets: | |||||||||||||||||
Nonaccrual loans | 0.10 | 0.08 | 2 | ||||||||||||||
Nonperforming assets | 0.13 | 0.12 | 1 | ||||||||||||||
_______________________ | |||||||||||||||||
(1) See the reconciliation table that begins on page 14. | |||||||||||||||||
(2) This ratio excludes merger related expenses (Non-GAAP) on page 14. |
Shore Bancshares, Inc. Consolidated Balance Sheets (Unaudited) (In thousands, except per share data) | ||||||||||||||
June 30, 2023 | June 30, 2023 | |||||||||||||
June 30, | December 31, | June 30, | compared to | compared to | ||||||||||
2023 | 2022 | 2022 | December 31, 2022 | June 30, 2022 | ||||||||||
ASSETS | ||||||||||||||
Cash and due from banks | $ | 35,423 | $ | 37,661 | $ | 18,473 | (5.9) | % | 91.8 | % | ||||
Interest-bearing deposits with other banks | 10,404 | 17,838 | 384,536 | (41.7) | (97.3) | |||||||||
Cash and cash equivalents | 45,827 | 55,499 | 403,009 | (17.4) | (88.6) | |||||||||
Investment securities available for sale (at fair value) | 78,069 | 83,587 | 94,689 | (6.6) | (17.6) | |||||||||
Investment securities held to maturity (at amortized cost) | 537,133 | 559,455 | 458,957 | (4.0) | 17.0 | |||||||||
Equity securities, at fair value | 1,245 | 1,233 | 1,271 | 1.0 | (2.0) | |||||||||
Restricted securities | 21,208 | 11,169 | 9,894 | 89.9 | 114.4 | |||||||||
Loans held for sale, at fair value | 6,845 | 4,248 | 7,306 | 61.1 | (6.3) | |||||||||
Loans held for investment | 2,753,223 | 2,556,107 | 2,264,579 | 7.7 | 21.6 | |||||||||
Less: allowance for credit losses | (29,014) | (16,643) | (15,483) | 74.3 | (87.4) | |||||||||
Loans, net | 2,724,209 | 2,539,464 | 2,249,096 | 7.3 | 21.1 | |||||||||
Premises and equipment, net | 51,036 | 51,488 | 52,244 | (0.9) | (2.3) | |||||||||
Goodwill | 63,266 | 63,266 | 63,281 | — | (0.0) | |||||||||
Other intangible assets, net | 4,671 | 5,547 | 6,506 | (15.8) | (28.2) | |||||||||
Other real estate owned, net | 179 | 197 | 197 | (9.1) | (9.1) | |||||||||
Mortgage servicing rights, at fair value | 5,466 | 5,275 | 5,228 | 3.6 | 4.6 | |||||||||
Right of use assets, net | 9,077 | 9,629 | 9,979 | (5.7) | (9.0) | |||||||||
Cash surrender value on life insurance | 60,150 | 59,218 | 58,437 | 1.6 | 2.9 | |||||||||
Other assets | 33,413 | 28,001 | 22,456 | 19.3 | 48.8 | |||||||||
Total assets | $ | 3,641,794 | $ | 3,477,276 | $ | 3,442,550 | 4.7 | 5.8 | ||||||
LIABILITIES | ||||||||||||||
Noninterest-bearing deposits | $ | 778,963 | $ | 862,015 | $ | 889,122 | (9.6) | (12.4) | ||||||
Interest-bearing deposits | 2,158,563 | 2,147,769 | 2,125,209 | 0.5 | 1.6 | |||||||||
Total deposits | 2,937,526 | 3,009,784 | 3,014,331 | (2.4) | (2.5) | |||||||||
Advances from FHLB - short-term | 276,000 | 40,000 | — | 590.0 | — | |||||||||
Advances from FHLB - long-term | — | — | 10,054 | — | (100.0) | |||||||||
Subordinated debt | 43,227 | 43,072 | 42,917 | 0.4 | 0.7 | |||||||||
Total borrowings | 319,227 | 83,072 | 52,971 | 284.3 | 502.6 | |||||||||
Lease liabilities | 9,392 | 9,908 | 10,216 | (5.2) | (8.1) | |||||||||
Accrued expenses and other liabilities | 12,509 | 10,227 | 12,255 | 22.3 | 2.1 | |||||||||
Total liabilities | 3,278,654 | 3,112,991 | 3,089,773 | 5.3 | 6.1 | |||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||
STOCKHOLDERS' EQUITY | ||||||||||||||
Common stock, par value | 199 | 199 | 198 | — | 0.5 | |||||||||
Additional paid in capital | 202,008 | 201,494 | 200,914 | 0.3 | 0.5 | |||||||||
Retained earnings | 169,494 | 171,613 | 158,316 | (1.2) | 7.1 | |||||||||
Accumulated other comprehensive loss | (8,561) | (9,021) | (6,651) | 5.1 | (28.7) | |||||||||
Total stockholders' equity | 363,140 | 364,285 | 352,777 | (0.3) | 2.9 | |||||||||
Total liabilities and stockholders' equity | $ | 3,641,794 | $ | 3,477,276 | $ | 3,442,550 | 4.7 | 5.8 | ||||||
Period-end common shares outstanding | 19,907 | 19,865 | 19,850 | 0.2 | 0.3 | |||||||||
Book value per common share | $ | 18.24 | $ | 18.34 | $ | 17.77 | (0.5) | 2.6 |
Shore Bancshares, Inc. Consolidated Statements of Income (Unaudited) (In thousands, except per share data) | |||||||||||||||||
For the Three Months Ended | For the Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||||||||||
INTEREST INCOME | |||||||||||||||||
Interest and fees on loans | $ | 32,729 | $ | 23,452 | 39.6 | % | $ | 63,557 | $ | 45,537 | 39.6 | % | |||||
Interest on investment securities: | |||||||||||||||||
Taxable | 3,729 | 2,392 | 55.9 | 7,793 | 4,377 | 78.0 | |||||||||||
Tax-exempt | 5 | — | 100.0 | 12 | — | 100.0 | |||||||||||
Interest on deposits with other banks | 170 | 826 | (79.4) | 333 | 1,080 | (69.2) | |||||||||||
Total interest income | 36,633 | 26,670 | 37.4 | 71,695 | 50,994 | 40.6 | |||||||||||
INTEREST EXPENSE | |||||||||||||||||
Interest on deposits | 9,914 | 1,511 | 556.1 | 17,195 | 2,869 | 499.3 | |||||||||||
Interest on short-term borrowings | 3,449 | — | — | 4,810 | 2 | 240,400.0 | |||||||||||
Interest on long-term borrowings | 776 | 541 | 43.4 | 1,532 | 1,075 | 42.5 | |||||||||||
Total interest expense | 14,139 | 2,052 | 589.0 | 23,537 | 3,946 | 496.5 | |||||||||||
NET INTEREST INCOME | 22,494 | 24,618 | (8.6) | 48,158 | 47,048 | 2.4 | |||||||||||
Provision for credit losses | 667 | 200 | 233.5 | 1,880 | 800 | 135.0 | |||||||||||
NET INTEREST INCOME AFTER PROVISION | |||||||||||||||||
FOR CREDIT LOSSES | 21,827 | 24,418 | (10.6) | 46,278 | 46,248 | 0.1 | |||||||||||
NONINTEREST INCOME | |||||||||||||||||
Service charges on deposit accounts | 1,264 | 1,438 | (12.1) | 2,477 | 2,797 | (11.4) | |||||||||||
Trust and investment fee income | 399 | 447 | (10.7) | 831 | 961 | (13.5) | |||||||||||
Interchange credits | 1,311 | 1,253 | 4.6 | 2,523 | 2,291 | 10.1 | |||||||||||
Mortgage-banking revenue | 1,054 | 1,096 | (3.8) | 2,031 | 2,963 | (31.5) | |||||||||||
Title Company revenue | 186 | 426 | (56.3) | 323 | 749 | (56.9) | |||||||||||
Other noninterest income | 1,080 | 1,173 | (7.9) | 2,443 | 2,118 | 15.3 | |||||||||||
Total noninterest income | 5,294 | 5,833 | (9.2) | 10,628 | 11,879 | (10.5) | |||||||||||
NONINTEREST EXPENSE | |||||||||||||||||
Salaries and wages | 8,955 | 8,898 | 0.6 | 17,639 | 18,460 | (4.4) | |||||||||||
Employee benefits | 2,440 | 2,269 | 7.5 | 5,361 | 4,931 | 8.7 | |||||||||||
Occupancy expense | 1,599 | 1,485 | 7.7 | 3,218 | 3,052 | 5.4 | |||||||||||
Furniture and equipment expense | 477 | 411 | 16.1 | 1,011 | 840 | 20.4 | |||||||||||
Data processing | 1,739 | 1,668 | 4.3 | 3,537 | 3,275 | 8.0 | |||||||||||
Directors' fees | 185 | 210 | (11.9) | 435 | 400 | 8.8 | |||||||||||
Amortization of intangible assets | 435 | 511 | (14.9) | 876 | 1,028 | (14.8) | |||||||||||
FDIC insurance premium expense | 758 | 429 | 76.7 | 1,129 | 772 | 46.2 | |||||||||||
Other real estate owned, net | — | 57 | (100.0) | (1) | 51 | (102.0) | |||||||||||
Legal and professional fees | 959 | 811 | 18.2 | 1,709 | 1,448 | 18.0 | |||||||||||
Merger related expenses | 1,197 | 241 | 396.7 | 1,888 | 971 | 94.4 | |||||||||||
Other noninterest expenses | 2,864 | 3,104 | (7.7) | 5,699 | 5,198 | 9.6 | |||||||||||
Total noninterest expense | 21,608 | 20,094 | 7.5 | 42,501 | 40,426 | 5.1 | |||||||||||
Income before income taxes | 5,513 | 10,157 | (45.7) | 14,405 | 17,701 | (18.6) | |||||||||||
Income tax expense | 1,495 | 2,658 | (43.8) | 3,930 | 4,589 | (14.4) | |||||||||||
NET INCOME | $ | 4,018 | $ | 7,499 | (46.4) | $ | 10,475 | $ | 13,112 | (20.1) | |||||||
Weighted average shares outstanding - basic and diluted | 19,903 | 19,847 | 0.3 | 19,895 | 19,838 | 0.3 | |||||||||||
Basic and diluted net income per common share | $ | 0.20 | $ | 0.38 | (47.4) | $ | 0.53 | $ | 0.66 | (19.7) | |||||||
Dividends paid per common share | 0.12 | 0.12 | — | 0.24 | 0.24 | — |
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) (Dollars in thousands) | |||||||||||||||||||||
For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | ||||||||||||||
balance | rate | balance | rate | balance | rate | balance | rate | ||||||||||||||
Earning assets | |||||||||||||||||||||
Loans (1), (2), (3) | |||||||||||||||||||||
Consumer real estate | $ | 946,545 | 4.61 | % | $ | 682,238 | 4.15 | % | $ | 914,351 | 4.72 | % | $ | 618,621 | 5.05 | % | |||||
Commercial real estate | 1,292,406 | 4.85 | 1,183,332 | 4.36 | 1,286,199 | 4.83 | 1,140,626 | 4.07 | |||||||||||||
Commercial | 137,554 | 6.35 | 158,706 | 5.09 | 140,161 | 5.75 | 239,677 | 3.26 | |||||||||||||
Consumer | 323,798 | 4.93 | 171,050 | 3.15 | 310,736 | 4.71 | 163,379 | 3.47 | |||||||||||||
State and political | 900 | 3.57 | 1,794 | 4.02 | 939 | 3.65 | 1,937 | 3.96 | |||||||||||||
Other | 8,741 | 5.37 | 20,019 | 3.87 | 8,680 | 4.62 | 23,996 | 2.90 | |||||||||||||
Total Loans | 2,709,944 | 4.85 | 2,217,139 | 4.25 | 2,661,066 | 4.82 | 2,188,236 | 4.20 | |||||||||||||
Investment securities | |||||||||||||||||||||
Taxable | 645,178 | 2.31 | 546,252 | 1.75 | 649,329 | 2.40 | 538,676 | 1.64 | |||||||||||||
Tax-exempt (1) | 664 | 5.42 | — | — | 665 | 4.51 | — | — | |||||||||||||
Interest-bearing deposits | 13,397 | 5.09 | 426,535 | 0.78 | 13,622 | 4.93 | 506,224 | 0.43 | |||||||||||||
Total earning assets | 3,369,183 | 4.37 | % | 3,189,926 | 3.36 | % | 3,324,682 | 4.35 | % | 3,233,136 | 3.19 | % | |||||||||
Cash and due from banks | 29,923 | 26,162 | 29,266 | 5,569 | |||||||||||||||||
Other assets | 225,935 | 218,353 | 226,989 | 224,219 | |||||||||||||||||
Allowance for credit losses | (28,730) | (15,273) | (29,364) | (14,759) | |||||||||||||||||
Total assets | $ | 3,596,311 | $ | 3,419,168 | $ | 3,551,573 | $ | 3,448,165 | |||||||||||||
Interest-bearing liabilities | |||||||||||||||||||||
Demand deposits | $ | 685,674 | 2.29 | % | $ | 644,881 | 0.22 | % | $ | 690,258 | 2.09 | % | $ | 617,461 | 0.19 | % | |||||
Money market and savings deposits | 907,068 | 1.12 | 1,019,295 | 0.21 | 955,541 | 1.03 | 1,048,634 | 0.22 | |||||||||||||
Certificates of deposit | 312,367 | 3.00 | 234,325 | 0.58 | 277,096 | 2.48 | 260,312 | 0.48 | |||||||||||||
Other time deposits | 225,495 | 2.03 | 221,714 | 0.54 | 216,500 | 1.62 | 198,828 | 0.55 | |||||||||||||
Interest-bearing deposits | 2,130,604 | 1.87 | 2,120,215 | 0.29 | 2,139,395 | 1.62 | 2,125,235 | 0.27 | |||||||||||||
Securities sold under retail repurchase | |||||||||||||||||||||
agreements and federal funds purchased | — | — | — | — | — | — | 1,377 | 0.29 | |||||||||||||
Advances from FHLB - short-term | 261,797 | 5.28 | — | — | 188,293 | 5.15 | — | — | |||||||||||||
Advances from FHLB - long-term | — | — | 10,075 | 0.60 | — | — | 10,096 | 0.58 | |||||||||||||
Subordinated debt | 43,185 | 7.21 | 42,876 | 4.93 | 43,147 | 7.16 | 42,840 | 4.92 | |||||||||||||
Total interest-bearing liabilities | 2,435,586 | 2.33 | % | 2,173,166 | 0.38 | % | 2,370,835 | 2.00 | % | 2,179,548 | 0.37 | % | |||||||||
Noninterest-bearing deposits | 778,058 | 872,883 | 798,994 | 893,282 | |||||||||||||||||
Accrued expenses and other liabilities | 19,442 | 19,927 | 19,539 | 22,233 | |||||||||||||||||
Stockholders' equity | 363,225 | 353,192 | 362,205 | 353,102 | |||||||||||||||||
Total liabilities and stockholders' equity | $ | 3,596,311 | $ | 3,419,168 | $ | 3,551,573 | $ | 3,448,165 | |||||||||||||
Net interest spread | 2.04 | % | 2.98 | % | 2.35 | % | 2.82 | % | |||||||||||||
Net interest margin | 2.68 | % | 3.10 | % | 2.93 | % | 2.94 | % | |||||||||||||
____________________________ | |||||||||||||||||||||
(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of | |||||||||||||||||||||
(2) Average loan balances include nonaccrual loans. | |||||||||||||||||||||
(3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. |
Shore Bancshares, Inc. Financial Highlights By Quarter (Unaudited) (Dollars in thousands, except per share data) | ||||||||||||||||||||
2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 2nd Quarter | Q2 2023 | Q2 2023 | ||||||||||||||
2023 | 2023 | 2022 | 2022 | 2022 | compared to | compared to | ||||||||||||||
Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2023 | Q2 2022 | ||||||||||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||||||||||
Taxable-equivalent net interest income | $ | 22,545 | $ | 25,705 | $ | 26,981 | $ | 27,350 | $ | 24,656 | (12.3) | % | (8.6) | % | ||||||
Less: Taxable-equivalent adjustment | 52 | 40 | 38 | 35 | 38 | 30.0 | 36.8 | |||||||||||||
Net interest income | 22,494 | 25,664 | 26,943 | 27,315 | 24,618 | (12.4) | (8.6) | |||||||||||||
Provision for credit losses | 667 | 1,213 | 450 | 675 | 200 | (45.0) | 233.5 | |||||||||||||
Noninterest income | 5,294 | 5,334 | 5,862 | 5,344 | 5,833 | (0.7) | (9.2) | |||||||||||||
Noninterest expense | 21,608 | 20,893 | 21,000 | 18,899 | 20,094 | 3.4 | 7.5 | |||||||||||||
Income before income taxes | 5,513 | 8,892 | 11,355 | 13,085 | 10,157 | (38.0) | (45.7) | |||||||||||||
Income tax expense | 1,495 | 2,435 | 2,948 | 3,427 | 2,658 | (38.6) | (43.8) | |||||||||||||
Net income | $ | 4,018 | $ | 6,457 | $ | 8,407 | $ | 9,658 | $ | 7,499 | (37.8) | (46.4) | ||||||||
Return on average assets | 0.45 | % | 0.75 | % | 0.97 | % | 1.11 | % | 0.88 | % | (30) | bp | (43) | bp | ||||||
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP | 0.59 | 0.84 | 1.09 | 1.17 | 0.94 | (25) | (35) | |||||||||||||
Return on average equity | 4.49 | 7.25 | 9.22 | 10.72 | 8.52 | (276) | (403) | |||||||||||||
Return on average tangible equity - Non-GAAP (1), (2) | 7.16 | 10.09 | 12.83 | 13.98 | 11.41 | (293) | (425) | |||||||||||||
Net interest margin | 2.68 | 3.18 | 3.35 | 3.38 | 3.10 | (50) | (42) | |||||||||||||
Efficiency ratio - GAAP | 77.76 | 67.40 | 64.01 | 57.87 | 65.99 | 1,036 | 1,177 | |||||||||||||
Efficiency ratio - Non-GAAP (1) | 71.75 | 63.67 | 59.59 | 55.79 | 63.44 | 808 | 831 | |||||||||||||
PER SHARE DATA | ||||||||||||||||||||
Basic and diluted net income per common share | $ | 0.20 | $ | 0.32 | $ | 0.42 | $ | 0.49 | $ | 0.38 | (37.5) | % | (47.4) | % | ||||||
Dividends paid per common share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | — | — | |||||||||||||
Book value per common share at period end | 18.24 | 18.17 | 18.34 | 17.99 | 17.77 | 0.4 | 2.6 | |||||||||||||
Tangible book value per common share at period end - Non-GAAP (1) | 14.83 | 14.74 | 14.87 | 14.50 | 14.26 | 0.6 | 4.0 | |||||||||||||
Market value at period end | 11.56 | 14.28 | 17.43 | 17.32 | 18.50 | (19.0) | (37.5) | |||||||||||||
Market range: | ||||||||||||||||||||
High | 14.45 | 18.15 | 20.85 | 20.50 | 21.21 | (20.4) | (31.9) | |||||||||||||
Low | 10.65 | 14.00 | 17.04 | 17.29 | 17.91 | (23.9) | (40.5) | |||||||||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||||||||||
Loans | $ | 2,709,944 | $ | 2,611,644 | $ | 2,467,324 | $ | 2,327,279 | $ | 2,217,139 | 3.8 | % | 22.2 | % | ||||||
Investment securities | 645,842 | 654,193 | 661,968 | 618,378 | 546,252 | (1.3) | 18.2 | |||||||||||||
Earning assets | 3,369,183 | 3,279,686 | 3,206,591 | 3,210,233 | 3,189,926 | 2.7 | 5.6 | |||||||||||||
Assets | 3,596,311 | 3,506,336 | 3,441,079 | 3,444,365 | 3,419,168 | 2.6 | 5.2 | |||||||||||||
Deposits | 2,908,662 | 2,968,448 | 3,006,734 | 3,012,658 | 2,993,098 | (2.0) | (2.8) | |||||||||||||
Short-term FHLB advances | 261,797 | 188,293 | 7,391 | — | — | 39.0 | — | |||||||||||||
Stockholders' equity | 363,225 | 361,174 | 361,623 | 357,383 | 353,192 | 0.6 | 2.8 | |||||||||||||
CREDIT QUALITY DATA | ||||||||||||||||||||
Net charge offs/(recoveries) | $ | 50 | $ | 20 | $ | 84 | $ | (119) | $ | (573) | 150.0 | % | 108.7 | % | ||||||
Nonaccrual loans | $ | 3,481 | $ | 1,894 | $ | 1,908 | $ | 1,949 | $ | 2,693 | 83.8 | 29.3 | ||||||||
Loans 90 days past due and still accruing | 1,065 | 611 | 1,841 | 644 | 803 | 74.3 | 32.6 | |||||||||||||
Other real estate owned | 179 | 179 | 197 | 197 | 197 | — | (9.1) | |||||||||||||
Total nonperforming assets | $ | 4,725 | $ | 2,684 | $ | 3,946 | $ | 2,790 | $ | 3,693 | 76.0 | 27.9 | ||||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||||||||||
Period-end equity to assets | 9.97 | % | 10.18 | % | 10.48 | % | 10.36 | % | 10.25 | % | (21) | bp | (28) | bp | ||||||
Period-end tangible equity to tangible assets - Non-GAAP (1) | 8.26 | 8.41 | 8.67 | 8.52 | 8.39 | (15) | (13) | |||||||||||||
Annualized net charge-offs (recoveries) to average loans | 0.01 | — | 0.01 | (0.02) | (0.10) | 1 | 11 | |||||||||||||
Allowance for credit losses as a percent of: | ||||||||||||||||||||
Period-end loans (3) | 1.05 | 1.07 | 0.65 | 0.68 | 0.68 | (2) | 37 | |||||||||||||
Period-end loans (4) | 1.05 | 1.07 | 0.78 | 0.84 | 0.89 | (2) | 16 | |||||||||||||
Nonaccrual loans | 833.50 | 1,502.85 | 872.27 | 835.15 | 574.94 | (66,935) | 25,856 | |||||||||||||
Nonperforming assets | 614.05 | 1,060.51 | 421.77 | 583.41 | 419.25 | (44,646) | 19,480 | |||||||||||||
As a percent of total loans: | ||||||||||||||||||||
Nonaccrual loans | 0.13 | 0.07 | 0.07 | 0.08 | 0.12 | 6 | 1 | |||||||||||||
As a percent of total loans+other real estate owned: | ||||||||||||||||||||
Nonperforming assets | 0.17 | 0.10 | 0.15 | 0.12 | 0.16 | 7 | 1 | |||||||||||||
As a percent of total assets: | ||||||||||||||||||||
Nonaccrual loans | 0.10 | 0.05 | 0.05 | 0.06 | 0.08 | 5 | 2 | |||||||||||||
Nonperforming assets | 0.13 | 0.08 | 0.11 | 0.08 | 0.11 | 5 | 2 | |||||||||||||
_______________________________ | ||||||||||||||||||||
(1) See the reconciliation table that begins on page 14. | ||||||||||||||||||||
(2) This ratio excludes merger related expenses (Non-GAAP) on page 14. | ||||||||||||||||||||
(3) Includes all loans held for investment, including PPP loan balances for all periods shown. | ||||||||||||||||||||
(4) For 2023, this ratio excludes only PPP loans given the company's adoption of the CECL standard. For periods in 2022, this ratio excludes PPP loans and loans acquired in the |
Shore Bancshares, Inc. Consolidated Statements of Income By Quarter (Unaudited) (In thousands, except per share data) | ||||||||||||||||||||
Q2 2023 | Q2 2023 | |||||||||||||||||||
compared to | compared to | |||||||||||||||||||
Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2023 | Q2 2022 | ||||||||||||||
INTEREST INCOME | ||||||||||||||||||||
Interest and fees on loans | $ | 32,729 | $ | 30,828 | $ | 27,664 | $ | 25,924 | $ | 23,452 | 6.2 | % | 39.6 | % | ||||||
Interest on investment securities: | ||||||||||||||||||||
Taxable | 3,729 | 4,064 | 3,945 | 3,186 | 2,392 | (8.2) | 55.9 | |||||||||||||
Tax-exempt | 5 | 7 | 6 | — | — | (28.6) | 100.0 | |||||||||||||
Interest on deposits with other banks | 170 | 163 | 664 | 1,466 | 826 | 4.3 | (79.4) | |||||||||||||
Total interest income | 36,633 | 35,062 | 32,279 | 30,576 | 26,670 | 4.5 | 37.4 | |||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Interest on deposits | 9,914 | 7,281 | 4,554 | 2,561 | 1,511 | 36.2 | 556.1 | |||||||||||||
Interest on short-term borrowings | 3,449 | 1,361 | 72 | — | — | 153.4 | — | |||||||||||||
Interest on long-term borrowings | 776 | 756 | 710 | 700 | 541 | 2.6 | 43.4 | |||||||||||||
Total interest expense | 14,139 | 9,398 | 5,336 | 3,261 | 2,052 | 50.4 | 589.0 | |||||||||||||
NET INTEREST INCOME | 22,494 | 25,664 | 26,943 | 27,315 | 24,618 | (12.4) | (8.6) | |||||||||||||
Provision for credit losses | 667 | 1,213 | 450 | 675 | 200 | (45.0) | 233.5 | |||||||||||||
NET INTEREST INCOME AFTER PROVISION | ||||||||||||||||||||
FOR CREDIT LOSSES | 21,827 | 24,451 | 26,493 | 26,640 | 24,418 | (10.7) | (10.6) | |||||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Service charges on deposit accounts | 1,264 | 1,213 | 1,346 | 1,509 | 1,438 | 4.2 | (12.1) | |||||||||||||
Trust and investment fee income | 399 | 432 | 401 | 421 | 447 | (7.6) | (10.7) | |||||||||||||
Interchange credits | 1,311 | 1,212 | 1,280 | 1,241 | 1,253 | 8.2 | 4.6 | |||||||||||||
Mortgage-banking revenue | 1,054 | 977 | 1,567 | 680 | 1,096 | 7.9 | (3.8) | |||||||||||||
Title Company revenue | 186 | 137 | 194 | 397 | 426 | 35.8 | (56.3) | |||||||||||||
Other noninterest income | 1,080 | 1,363 | 1,074 | 1,096 | 1,173 | (20.8) | (7.9) | |||||||||||||
Total noninterest income | 5,294 | 5,334 | 5,862 | 5,344 | 5,833 | (0.7) | (9.2) | |||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Salaries and wages | 8,955 | 8,684 | 8,909 | 8,562 | 8,898 | 3.1 | 0.6 | |||||||||||||
Employee benefits | 2,440 | 2,921 | 2,786 | 2,191 | 2,269 | (16.5) | 7.5 | |||||||||||||
Occupancy expense | 1,599 | 1,619 | 1,694 | 1,496 | 1,485 | (1.2) | 7.7 | |||||||||||||
Furniture and equipment expense | 477 | 534 | 648 | 533 | 411 | (10.7) | 16.1 | |||||||||||||
Data processing | 1,739 | 1,798 | 1,856 | 1,759 | 1,668 | (3.3) | 4.3 | |||||||||||||
Directors' fees | 185 | 250 | 222 | 217 | 210 | (26.0) | (11.9) | |||||||||||||
Amortization of intangible assets | 435 | 441 | 460 | 499 | 511 | (1.4) | (14.9) | |||||||||||||
FDIC insurance premium expense | 758 | 371 | 315 | 339 | 429 | 104.3 | 76.7 | |||||||||||||
Other real estate owned expenses, net | — | (1) | 13 | 1 | 57 | 100.0 | (100.0) | |||||||||||||
Legal and professional fees | 959 | 750 | 636 | 756 | 811 | 27.9 | 18.2 | |||||||||||||
Merger related expenses | 1,197 | 691 | 967 | 159 | 241 | 73.2 | 396.7 | |||||||||||||
Other noninterest expenses | 2,864 | 2,835 | 2,494 | 2,387 | 3,104 | 1.0 | (7.7) | |||||||||||||
Total noninterest expense | 21,608 | 20,893 | 21,000 | 18,899 | 20,094 | 3.4 | 7.5 | |||||||||||||
Income before income taxes | 5,513 | 8,892 | 11,355 | 13,085 | 10,157 | (38.0) | (45.7) | |||||||||||||
Income tax expense | 1,495 | 2,435 | 2,948 | 3,427 | 2,658 | (38.6) | (43.8) | |||||||||||||
NET INCOME | $ | 4,018 | $ | 6,457 | $ | 8,407 | $ | 9,658 | $ | 7,499 | (37.8) | (46.4) | ||||||||
Weighted average shares outstanding - basic and diluted | 19,903 | 19,886 | 19,862 | 19,852 | 19,847 | 0.1 | 0.3 | |||||||||||||
Basic and diluted net income per common share | $ | 0.20 | $ | 0.32 | $ | 0.42 | $ | 0.49 | $ | 0.38 | (37.5) | (47.4) | ||||||||
Dividends paid per common share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | — | — |
Shore Bancshares, Inc. Consolidated Average Balance Sheets By Quarter (Unaudited) (Dollars in thousands) | ||||||||||||||||||||||||||||||
Average balance | ||||||||||||||||||||||||||||||
Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q2 2023 | Q2 2023 | ||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | compared to | compared to | |||||||||||||||||||
balance | rate | balance | rate | balance | rate | balance | rate | balance | rate | Q1 2023 | Q2 2022 | |||||||||||||||||||
Earning assets | ||||||||||||||||||||||||||||||
Loans (1), (2), (3) | ||||||||||||||||||||||||||||||
Consumer real estate | $ | 946,545 | 4.61 | % | $ | 881,799 | 4.83 | % | $ | 813,673 | 3.86 | % | $ | 743,227 | 4.27 | % | $ | 682,238 | 4.15 | % | 7.3 | % | 38.7 | % | ||||||
Commercial real estate | 1,292,406 | 4.85 | 1,279,923 | 4.81 | 1,246,966 | 4.81 | 1,201,785 | 4.51 | 1,183,332 | 4.36 | 1.0 | 9.2 | ||||||||||||||||||
Commercial | 137,554 | 6.35 | 142,797 | 5.17 | 149,068 | 5.23 | 152,182 | 5.17 | 158,706 | 5.09 | (3.7) | (13.3) | ||||||||||||||||||
Consumer | 323,798 | 4.93 | 297,528 | 4.46 | 244,471 | 4.22 | 209,891 | 4.06 | 171,050 | 3.15 | 8.8 | 89.3 | ||||||||||||||||||
State and political | 900 | 3.57 | 978 | 3.73 | 1,084 | 4.03 | 1,504 | 3.96 | 1,794 | 4.02 | (8.0) | (49.8) | ||||||||||||||||||
Other | 8,741 | 5.37 | 8,619 | 3.91 | 12,062 | 3.16 | 18,690 | 3.42 | 20,019 | 3.87 | 1.4 | (56.3) | ||||||||||||||||||
Total Loans | 2,709,944 | 4.85 | 2,611,644 | 4.79 | 2,467,324 | 4.45 | 2,327,279 | 4.43 | 2,217,139 | 4.25 | 3.8 | 22.2 | ||||||||||||||||||
Investment securities | ||||||||||||||||||||||||||||||
Taxable | 645,178 | 2.31 | 653,527 | 2.49 | 661,519 | 2.39 | 618,378 | 2.06 | 546,252 | 1.75 | (1.3) | 18.1 | ||||||||||||||||||
Tax-exempt (1) | 664 | 5.42 | 666 | 5.41 | 449 | 6.24 | — | — | — | — | (0.3) | — | ||||||||||||||||||
Interest-bearing deposits | 13,397 | 5.09 | 13,849 | 4.77 | 77,299 | 3.40 | 264,576 | 2.20 | 426,535 | 0.78 | (3.3) | (96.9) | ||||||||||||||||||
Total earning assets | 3,369,183 | 4.37 | % | 3,279,686 | 4.34 | % | 3,206,591 | 4.00 | % | 3,210,233 | 3.78 | % | 3,189,926 | 3.36 | % | 2.7 | 5.6 | |||||||||||||
Cash and due from banks | 29,923 | 28,602 | 29,358 | 31,724 | 26,162 | 4.6 | 14.4 | |||||||||||||||||||||||
Other assets | 225,935 | 228,054 | 221,599 | 218,163 | 218,353 | (0.9) | 3.5 | |||||||||||||||||||||||
Allowance for credit losses | (28,730) | (30,006) | (16,469) | (15,755) | (15,273) | (4.3) | 88.1 | |||||||||||||||||||||||
Total assets | $ | 3,596,311 | $ | 3,506,336 | $ | 3,441,079 | $ | 3,444,365 | $ | 3,419,168 | 2.6 | 5.2 | ||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||||||||
Demand deposits | $ | 685,674 | 2.29 | % | $ | 694,894 | 1.89 | % | $ | 670,424 | 1.31 | % | $ | 646,399 | 0.66 | % | $ | 644,881 | 0.22 | % | (1.3) | 6.3 | ||||||||
Money market and savings deposits | 907,068 | 1.12 | 1,004,553 | 0.96 | 1,043,076 | 0.60 | 1,034,580 | 0.35 | 1,019,295 | 0.21 | (9.7) | (11.0) | ||||||||||||||||||
Certificates of deposit | 312,367 | 3.00 | 241,436 | 1.81 | 217,051 | 0.79 | 222,697 | 0.55 | 234,325 | 0.58 | 29.4 | 33.3 | ||||||||||||||||||
Other time deposits | 225,495 | 2.03 | 207,403 | 1.16 | 205,293 | 0.62 | 215,014 | 0.51 | 221,714 | 0.54 | 8.7 | 1.7 | ||||||||||||||||||
Interest-bearing deposits | 2,130,604 | 1.87 | 2,148,286 | 1.37 | 2,135,844 | 0.85 | 2,118,690 | 0.48 | 2,120,215 | 0.29 | (0.8) | 0.5 | ||||||||||||||||||
Advances from FHLB - short-term | 261,797 | 5.28 | 113,972 | 4.84 | 7,391 | 3.86 | — | — | — | — | 129.7 | — | ||||||||||||||||||
Advances from FHLB - long-term | — | — | — | — | 653 | (6.08) | 10,035 | 0.63 | 10,075 | 0.60 | — | (100.0) | ||||||||||||||||||
Subordinated debt | 43,185 | 7.21 | 43,108 | 7.11 | 43,031 | 6.64 | 42,953 | 6.33 | 42,876 | 4.93 | 0.2 | 0.7 | ||||||||||||||||||
Total interest-bearing liabilities | 2,435,586 | 2.33 | % | 2,305,366 | 1.65 | % | 2,186,919 | 0.96 | % | 2,171,678 | 0.60 | % | 2,173,166 | 0.38 | % | 5.6 | 12.1 | |||||||||||||
Noninterest-bearing deposits | 778,058 | 820,162 | 870,890 | 893,968 | 872,883 | (5.1) | (10.9) | |||||||||||||||||||||||
Accrued expenses and other liabilities | 19,442 | 19,634 | 21,647 | 21,336 | 19,927 | (1.0) | (2.4) | |||||||||||||||||||||||
Stockholders' equity | 363,225 | 361,174 | 361,623 | 357,383 | 353,192 | 0.6 | 2.8 | |||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 3,596,311 | $ | 3,506,336 | $ | 3,441,079 | $ | 3,444,365 | $ | 3,419,168 | 2.6 | 5.2 | ||||||||||||||||||
Net interest spread | 2.04 | % | 2.69 | % | 3.04 | % | 3.18 | % | 2.98 | % | ||||||||||||||||||||
Net interest margin | 2.68 | % | 3.18 | % | 3.35 | % | 3.38 | % | 3.10 | % | ||||||||||||||||||||
___________________________ | ||||||||||||||||||||||||||||||
(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of | ||||||||||||||||||||||||||||||
(2) Average loan balances include nonaccrual loans. | ||||||||||||||||||||||||||||||
(3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. |
Shore Bancshares, Inc. Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited) (In thousands, except per share data) | ||||||||||||||||||||||
YTD | YTD | |||||||||||||||||||||
Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | 6/30/2023 | 6/30/2022 | ||||||||||||||||
The following reconciles return on average equity and return on average tangible equity (Note 1): | ||||||||||||||||||||||
Net Income | $ | 4,018 | $ | 6,457 | $ | 8,407 | $ | 9,658 | $ | 7,499 | $ | 10,475 | $ | 13,112 | ||||||||
Net Income - annualized (A) | $ | 16,295 | $ | 26,187 | $ | 33,354 | $ | 38,317 | $ | 30,078 | $ | 21,124 | $ | 26,441 | ||||||||
Net income, excluding net amortization of intangible assets | ||||||||||||||||||||||
and merger related expenses | $ | 5,208 | $ | 7,279 | $ | 9,463 | $ | 10,144 | $ | 8,054 | $ | 12,482 | $ | 14,593 | ||||||||
Net income, excluding net amortization of intangible assets and merger related expenses - annualized (B) | $ | 21,121 | $ | 29,520 | $ | 37,543 | $ | 40,245 | $ | 32,305 | $ | 25,171 | $ | 29,428 | ||||||||
Return on average assets excluding net amortization of intangible assets and merger related expenses - Non-GAAP | 0.59 | % | 0.84 | % | 1.09 | % | 1.17 | % | 0.94 | % | 0.71 | % | 0.85 | % | ||||||||
Average stockholders' equity (C) | $ | 363,225 | $ | 361,174 | $ | 361,623 | $ | 357,383 | $ | 353,192 | $ | 362,205 | $ | 353,102 | ||||||||
Less: Average goodwill and other intangible assets | (68,172) | (68,607) | (69,077) | (69,558) | (70,057) | (68,388) | (70,382) | |||||||||||||||
Average tangible equity (D) | $ | 295,053 | $ | 292,567 | $ | 292,546 | $ | 287,825 | $ | 283,135 | $ | 293,817 | $ | 282,720 | ||||||||
Return on average equity (GAAP) (A)/(C) | 4.49 | % | 7.25 | % | 9.22 | % | 10.72 | % | 8.52 | % | 5.83 | % | 7.49 | % | ||||||||
Return on average tangible equity (Non-GAAP) (B)/(D) | 7.16 | % | 10.09 | % | 12.83 | % | 13.98 | % | 11.41 | % | 8.57 | % | 10.41 | % | ||||||||
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2): | ||||||||||||||||||||||
Noninterest expense (E) | $ | 21,608 | $ | 20,893 | $ | 21,000 | $ | 18,899 | $ | 20,094 | $ | 42,501 | $ | 40,426 | ||||||||
Less: Amortization of intangible assets | (435) | (441) | (460) | (499) | (511) | (876) | (1,028) | |||||||||||||||
Merger Expenses | (1,197) | (691) | (967) | (159) | (241) | (1,888) | (971) | |||||||||||||||
Adjusted noninterest expense (F) | $ | 19,976 | $ | 19,761 | $ | 19,573 | $ | 18,241 | $ | 19,342 | $ | 39,737 | $ | 38,427 | ||||||||
Net interest income (G) | $ | 22,494 | $ | 25,664 | $ | 26,943 | $ | 27,315 | $ | 24,618 | $ | 48,158 | $ | 47,048 | ||||||||
Add: Taxable-equivalent adjustment | 52 | 40 | 38 | 35 | 38 | 92 | 77 | |||||||||||||||
Taxable-equivalent net interest income (H) | $ | 22,546 | $ | 25,704 | $ | 26,981 | $ | 27,350 | $ | 24,656 | $ | 48,250 | $ | 47,125 | ||||||||
Noninterest income (I) | $ | 5,294 | $ | 5,334 | $ | 5,862 | $ | 5,344 | $ | 5,833 | $ | 10,628 | 11,879 | |||||||||
Less: Investment securities (gains) | — | — | — | — | — | — | — | |||||||||||||||
Adjusted noninterest income (J) | $ | 5,294 | $ | 5,334 | $ | 5,862 | $ | 5,344 | $ | 5,833 | $ | 10,628 | $ | 11,879 | ||||||||
Efficiency ratio (GAAP) (E)/(G)+(I) | 77.76 | % | 67.40 | % | 64.01 | % | 57.87 | % | 65.99 | % | 72.30 | % | 68.60 | % | ||||||||
Efficiency ratio (Non-GAAP) (F)/(H)+(J) | 71.75 | % | 63.67 | % | 59.59 | % | 55.79 | % | 63.44 | % | 67.49 | % | 65.13 | % | ||||||||
The following reconciles book value per common share and tangible book value per common share (Note 1): | ||||||||||||||||||||||
Stockholders' equity (K) | $ | 363,140 | $ | 361,638 | $ | 364,285 | $ | 357,221 | $ | 352,777 | ||||||||||||
Less: Goodwill and other intangible assets | (67,937) | (68,372) | (68,813) | (69,288) | (69,787) | |||||||||||||||||
Tangible equity (L) | $ | 295,203 | $ | 293,266 | $ | 295,472 | $ | 287,933 | $ | 282,990 | ||||||||||||
Shares outstanding (M) | 19,907 | 19,898 | 19,865 | 19,858 | 19,850 | |||||||||||||||||
Book value per common share (GAAP) (K)/(M) | $ | 18.24 | $ | 18.17 | $ | 18.34 | $ | 17.99 | $ | 17.77 | ||||||||||||
Tangible book value per common share (Non-GAAP) (L)/(M) | $ | 14.83 | $ | 14.74 | $ | 14.87 | $ | 14.50 | $ | 14.26 | ||||||||||||
The following reconciles equity to assets and tangible equity to tangible assets (Note 1): | ||||||||||||||||||||||
Stockholders' equity (N) | $ | 363,140 | $ | 361,638 | $ | 364,285 | $ | 357,221 | $ | 352,777 | ||||||||||||
Less: Goodwill and other intangible assets | (67,937) | (68,372) | (68,813) | (69,288) | (69,787) | |||||||||||||||||
Tangible equity (O) | $ | 295,203 | $ | 293,266 | $ | 295,472 | $ | 287,933 | $ | 282,990 | ||||||||||||
Assets (P) | $ | 3,641,794 | $ | 3,553,694 | $ | 3,477,276 | $ | 3,446,804 | $ | 3,442,550 | ||||||||||||
Less: Goodwill and other intangible assets | (67,937) | (68,372) | (68,813) | (69,288) | (69,787) | |||||||||||||||||
Tangible assets (Q) | $ | 3,573,857 | $ | 3,485,322 | $ | 3,408,463 | $ | 3,377,516 | $ | 3,372,763 | ||||||||||||
Period-end equity/assets (GAAP) (N)/(P) | 9.97 | % | 10.18 | % | 10.48 | % | 10.36 | % | 10.25 | % | ||||||||||||
Period-end tangible equity/tangible assets (Non-GAAP) (O)/(Q) | 8.26 | % | 8.41 | % | 8.67 | % | 8.52 | % | 8.39 | % | ||||||||||||
________________________________ | ||||||||||||||||||||||
Note 1: Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes. | ||||||||||||||||||||||
Note 2: Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-reports-second-quarter-and-first-half-financial-results-301887783.html
SOURCE Shore Bancshares, Inc.