Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Shore Bancshares, Inc.
Shore Bancshares Reports First Quarter 2022 Financial Results
Apr 28 2022
4 min read

Shore Bancshares Reports First Quarter 2022 Financial Results

EASTON, Md., April 28, 2022 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $5.613 million or $0.28 per diluted common share for the first quarter of 2022, compared to net income of $2.723 million or $0.16 per diluted common share for the fourth quarter of 2021, and net income of $3.998 million or $0.34 per diluted common share for the first quarter of 2021. Net income, excluding merger related expenses for the first quarter of 2022 was $6.156 million or $0.31 per diluted common share, compared to net income, excluding merger related expenses of $7.914 million or $0.46 per diluted common share for the fourth quarter of 2021.

Shore Bancshares Logo (PRNewsfoto/Shore Bancshares, Inc.)

When comparing net income, excluding merger related expenses, for the first quarter of 2022 to the fourth quarter of 2021, net income decreased $1.8 million, primarily due increases in noninterest expenses of $3.7 million and provision for credit losses of $2.3 million, partially offset by increases in net interest income of $1.8 million and noninterest income of $917 thousand. When comparing net income, excluding merger related expenses, for the first quarter of 2022 to the first quarter of 2021, net income increased $2.4 million, primarily due to increases in net interest income of $8.6 million and noninterest income of $3.5 million, partially offset by an increase in noninterest expenses of $9.1 million

"We are pleased to announce our first quarter earnings and financial results," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "We saw significant growth in both loans and deposits during the quarter, resulting from our ability to be competitive in all areas of our footprint. Our current size allows us the ability to originate larger loans than some of our competitors, while providing the opportunity for borrowers to remain with a local community bank. We are already experiencing the advantages of having a stronger presence in Central Maryland, particularly Anne Arundel County, and continue to capitalize on opportunities in our Delaware market."

Balance Sheet Review

Total assets were $3.494 billion at March 31, 2022, a $34.4 million, or 1.0%, increase when compared to $3.460 billion at the end of 2021. This increase was due to an increase in loans held for investment of $61.9 million, or 2.9%, partially offset by a decrease in loans held for sale of $24.8 million, or 65.8%. The positive organic loan growth for loans held for investment was due to strong loan demand, specifically within our commercial real estate, construction and consumer portfolios, while loan demand for residential real estate was limited by an increasing interest rate environment and lack of inventory. As of March 31, 2022, the Company had 114 Paycheck Protection Program ("PPP") loans totaling $14.9 million that were outstanding.

Total deposits increased $42.3 million, or 1.4%, when compared to December 31, 2021. The increase in total deposits was primarily due to $171.3 million in additional checking deposits, partially offset by decreases in money market and savings deposits of $77.9 million and noninterest-bearing deposits of $51.1 million.  

Total stockholders' equity increased $1.2 million, or less than 1%, when compared to December 31, 2021, primarily due to first quarter earnings, partially offset by unrealized losses of $2.2 million on available for sale securities during the quarter, which are recorded in accumulated other comprehensive loss. At March 31, 2022, the ratio of total equity to total assets was 10.07% and the ratio of total tangible equity to total tangible assets was 8.22%.

Review of Quarterly Financial Results

Net interest income was $22.4 million for the first quarter of 2022, compared to $20.6 million for the fourth quarter of 2021 and $13.8 million for the first quarter of 2021. The increase in net interest income when compared to the fourth quarter of 2021 was primarily due to increases in interest and fees on loans of $1.5 million, interest on taxable investment securities of $322 thousand and interest on deposits with other banks of $85 thousand, partially offset by increases in expense on interest-bearing deposits of $86 thousand and long-term borrowings of $25 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $248.6 million, or 13.2%. The acquisition of loans from Severn had a significant impact on the average balance of loans due to carrying these loans for a full quarter but was also complemented by significant organic loan growth of $61.9 million, fees received from PPP loan forgiveness of $272 thousand and accretion income from loans acquired of $258 thousand. The increase in interest on deposits with other banks was primarily due to an increase in the average balance of $100.6 million, or 20.7%, combined with an increase in the yield on these deposits of 4bps due to an increase in the Fed funds rate during the first quarter. The increase in interest on taxable investment securities was driven by an increase in the average balance within these securities of $62.3 million, or 13.3%, due to a full quarter of acquired securities from Severn and additional purchases of held to maturity securities during the first quarter of 2022. The increase in deposits with other banks and investment securities was primarily due to excess liquidity. The increase in interest expense on interest-bearing deposits was primarily due an increase in the average balance of interest-bearing deposits of $284.4 million, or 15.4%, the result of both a full quarter of deposits acquired from Severn and $93.3 million in organic deposit growth during the first quarter of 2022. The rates paid on interest-bearing deposits decreased slightly to 26bps in the first quarter of 2022 from 27bps in the fourth quarter of 2021, maintaining a low cost of funds on core deposits. The increase in interest expenses was due to a full quarter of additional long-term debt, specifically the junior subordinated debt acquired from Severn.

The increase in net interest income when compared to the first quarter of 2021 was primarily due to increases in interest and fees on loans of $7.7 million, interest on taxable investment securities of $1.1 million and interest on deposits with other banks of $207 thousand, partially offset by increases in expense on interest-bearing deposits of $174 thousand and long-term borrowings of $175 thousand.  The increase in interest income was due to a higher average balance in loans, taxable investment securities and deposits with other banks of $684.9 million, $303.2 million and $397.6 million, respectively. These assets were significantly impacted by the acquisition of Severn in the fourth quarter of 2021 as well as organic loan growth and excess liquidity throughout 2021 and 2022. Interest-bearing liabilities also increased when compared to the first quarter of 2021 due to a higher average balance in interest-bearing deposits of $902.9 million, coupled with the addition of long-term advances from the FHLB of $10.1 million and subordinated debt of $18.2 million net of a fair value adjustment of $2.4 million, both of which were acquired from Severn in the fourth quarter of 2021. The long-term advances from the FHLB are set to mature in October of 2022 and the subordinated debt acquired from Severn may be called at any time.

The Company's net interest margin decreased to 2.78% for the first quarter of 2022 from 2.87% for the fourth quarter of 2021 and 3.00% for the first quarter of 2021. The decrease in net interest margin in the first quarter of 2022 when compared to the fourth quarter of 2021, was primarily due to lower yields on loans of 13bps resulting from decreases in accretion income on the acquired loan portfolio and PPP fee income. In addition, excess liquidity continues to put downward pressure on earning assets due to excess cash being invested in lower yielding assets. The decrease in net interest margin in the first quarter of 2022 when compared to the first quarter of 2021, was primarily due to a lower yield on taxable investment securities of 14bps, which was magnified by an increase in the average balance in these securities of $303.2 million, partially offset by a higher yield on loans of 17bps and lower rates paid on interest-bearing liabilities of 13bps. As previously mentioned, excess liquidity when compared to the first quarter of 2021 continues to compress the overall net interest margin. Absent excess liquidity of $400 million, we estimate our margin for the first quarter of 2022 would have been 3.07%.

The provision for credit losses was $600 thousand for the three months ended March 31, 2022.  The comparable amounts were $(1.7) million and $425 thousand for the three months ended December 31, 2021 and March 31, 2021, respectively. The increase in the provision for credit losses during the first quarter of 2022 as compared to the prior quarter was primarily attributed to the Company's reduction of pandemic related qualitative factors. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.92% at March 31, 2022, compared to 0.93% at December 31, 2021 and 1.11% at March 31, 2021. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to the fourth quarter of 2021, was due to further reduced pandemic qualitative factors previously mentioned, partially offset by the addition of organic loan growth in the first quarter of 2022 which required additional reserves. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to the first quarter of 2021, was primarily due to improved credit quality and reduced pandemic qualitative factors, during the fourth quarter of 2021 and first quarter of 2022. The Company reported net recoveries of $166 thousand in the first quarter of 2022, compared to net recoveries of $142 thousand in the fourth quarter of 2021 and no net charge offs or recoveries in the first quarter of 2021.

At March 31, 2022, nonperforming assets were $3.9 million, compared to $3.8 million at December 31, 2021. The balance of nonperforming assets slightly increased due to increases in nonaccrual loans of $62 thousand, or 2.2%, and other real estate owned of $29 thousand, or 5.5%. Accruing troubled debt restructurings ("TDRs") decreased $663 thousand, or 11.7% at March 31, 2022 compared to December 31, 2021. When comparing the first quarter of 2022 to the first quarter of 2021, nonperforming assets decreased $2.4 million, or 38.3%, primarily due to decreases in nonaccrual loans of $2.0 million, or 41.6%, and loans 90 days past due and still accruing of $729 thousand, or 61.4%. Accruing TDRs decreased $1.5 million, or 22.5%, and other real estate owned increased $356 thousand, or 173.7%, mainly due to acquiring other real estate owned from the Severn acquisition. The ratio of nonperforming assets and accruing TDRs to total assets was 0.25%, 0.27% and 0.63% at March 31, 2022, December 31, 2021 and March 31, 2021, respectively.  In addition, the ratio of accruing TDRs to total loans at March 31, 2022 was 0.23%, compared to 0.27% at December 31, 2021 and 0.44% at March 31, 2021.

Total noninterest income for the first quarter of 2022 increased $917 thousand, or 17.9%, when compared to the fourth quarter of 2021 and increased $3.5 million, or 136.4%, when compared to the first quarter of 2021. The increase compared to the fourth quarter of 2021 was primarily due to increases in revenue associated with the mortgage division of $919 thousand, service charges on deposit accounts of $125 thousand and revenue from Mid-Maryland Title Company, Inc. ("Mid-MD") of $76 thousand, partially offset by a reduction in other noninterest income primarily related to higher expenses related to retirement funding costs as well as lower other loan fee income. The increase in noninterest income when compared to the first quarter of 2021, was among all noninterest income categories, but primarily impacted by the addition of mortgage-banking revenue of $1.9 million, service charges on deposit accounts of $685 thousand, additional rental fee income of $345 thousand and Mid-MD revenue of $323 thousand.

Total noninterest expense, excluding merger related expenses, for the first quarter of 2022 increased $3.7 million, or 15.8%, when compared to the fourth quarter of 2021 and increased $9.1 million, or 86.7%, when compared to the first quarter of 2021. The increase in noninterest expense when compared to the fourth and first quarters of 2021 was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and legal and professional fees, which were all significantly impacted by adding Severn and its operations for a full quarter in 2022. In addition, salaries and wages were impacted by incentive increases which took effect in January.

Shore Bancshares Information

Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore. It is the parent company of Shore United Bank. Shore Bancshares engages in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank.

Additional information is available at www.shorebancshares.com.

Forward-Looking Statements

The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions. Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. 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: changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing war in Ukraine; the magnitude and duration of the COVID-19 pandemic and related variants and mutations and their impact on the global economy and financial market conditions and our business, results of operations, and financial condition; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation/deflation, interest rate, market, and monetary fluctuations; volatility and disruptions in global capital and credit markets; the transition away from USD LIBOR and uncertainty regarding potential alternative reference rates, including SOFR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; cybersecurity threats and the cost of defending against them, including the costs of compliance with potential legislation to combat cybersecurity at a state, national, or global level; and other factors that may affect our future results. For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".

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

 

Shore Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

For the Three Months Ended

March 31

2022

2021

 Change

PROFITABILITY FOR THE PERIOD

     Net interest income

$

22,430

$

13,800

62.5

%

     Provision for credit losses

600

425

41.2

     Noninterest income

6,046

2,557

136.4

     Noninterest expense

20,332

10,499

93.7

     Income before income taxes

7,544

5,433

38.9

     Income tax expense

1,931

1,435

34.6

Net income

$

5,613

$

3,998

40.4

     Return on average assets

0.65

%

0.82

%

(17)

bp

     Return on average assets excluding amortization of      intangibles and merger related expenses - Non-GAAP (2)

0.76

0.82

(6)

     Return on average equity

6.45

8.28

(183)

     Return on average tangible equity - Non-GAAP (1), (2)

9.40

9.40

     Net interest margin

2.78

3.00

(22)

     Efficiency ratio - GAAP

71.40

64.19

721

     Efficiency ratio - Non-GAAP (1), (2)

66.93

63.28

365

PER SHARE DATA

     Basic and diluted net income per common share

$

0.28

$

0.34

(17.6)

%

     Dividends paid per common share

$

0.12

$

0.12

     Book value per common share at period end

17.73

16.69

6.2

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

14.19

15.06

(5.8)

     Market value at period end

20.48

17.02

20.3

     Market range:

          High

21.41

18.10

18.3

          Low

19.34

12.99

48.9

AVERAGE BALANCE SHEET DATA

     Loans

$

2,135,734

$

1,450,883

47.2

%

     Investment securities

531,017

227,816

133.1

     Earning assets

3,253,549

1,867,930

74.2

     Assets

3,477,481

1,975,951

76.0

     Deposits

3,044,213

1,742,666

74.7

     Stockholders' equity

353,011

195,791

80.3

CREDIT QUALITY DATA

     Net (recoveries) charge-offs

$

(166)

$

(100.0)

%

     Nonaccrual loans

$

2,848

$

4,880

(41.6)

     Loans 90 days past due and still accruing

459

1,188

(61.4)

     Other real estate owned

561

205

     Total nonperforming assets

3,868

6,273

(38.3)

     Accruing troubled debt restructurings (TDRs) excluding acquired

5,004

6,456

(22.5)

     Total nonperforming assets and accruing TDRs excluding acquired

$

8,872

$

12,729

(30.3)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

10.07

%

9.61

%

46

bp

     Period-end tangible equity to tangible assets - Non-GAAP (1)

8.22

8.76

(54)

     Annualized net (recoveries) charge-offs to average loans

(0.03)

(3)

     Allowance for credit losses as a percent of:

     Period-end loans (3)

0.67

0.98

(31)

     Period-end loans (4)

0.92

1.11

(19)

     Nonaccrual loans

516.50

293.30

223

     Nonperforming assets

380.30

228.17

152

     Accruing TDRs

293.96

221.70

72

     Nonperforming assets and accruing TDRs

165.80

112.44

53

     As a percent of total loans:

     Nonaccrual loans

0.13

0.33

(20)

     Accruing TDRs

0.23

0.44

(21)

     Nonaccrual loans and accruing TDRs

0.36

0.78

(42)

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

     Nonperforming assets

0.18

0.43

(25)

     Nonperforming assets and accruing TDRs

0.41

0.87

(46)

     As a percent of total assets:

     Nonaccrual loans

0.08

0.24

(16)

     Nonperforming assets

0.11

0.31

(20)

     Accruing TDRs

0.14

0.32

(18)

     Nonperforming assets and accruing TDRs

0.25

0.63

(38)

(1)

See the recociliation table that begins on page 14 of 15.

(2)

This ratio excludes merger related expenses (Non-GAAP).

(3)

As of March 31, 2022 and March 31, 2021, these ratios included all loans held for investment, including PPP loans of $14.9 million and $129.1 million, respectively.

(4)

As of March 31, 2022 and March 31, 2021, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

March 31, 2022

March 31

December 31

March 31

compared to

2022

2021

2021

December 31, 2021

ASSETS

     Cash and due from banks

$

16,206

$

16,919

$

14,553

(4.2)

%

     Interest-bearing deposits with other banks

554,770

566,694

212,533

(2.1)

Cash and cash equivalents

570,976

583,613

227,086

(2.2)

     Investment securities available for sale (at fair value)

106,695

116,982

124,103

(8.8)

     Investment securities held to maturity (at amortized cost)

407,138

404,594

125,929

0.6

     Equity securities, at fair value

1,305

1,372

1,382

(4.9)

     Restricted securities

9,894

4,159

3,189

137.9

     Loans held for sale, at fair value

12,906

37,749

-

(65.8)

     Loans held for investment

2,181,106

2,119,175

1,461,522

2.9

     Less: allowance for credit losses

(14,710)

(13,944)

(14,313)

5.5

     Loans, net

2,166,396

2,105,231

1,447,209

2.9

     Premises and equipment, net

52,049

51,624

25,308

0.8

     Goodwill

63,281

63,421

17,518

(0.2)

     Other intangible assets, net

7,018

7,535

1,593

(6.9)

     Other real estate owned, net

561

532

205

5.5

     Mortgage servicing rights

5,113

4,087

25.1

     Right of use assets, net

10,180

11,370

7,229

(10.5)

     Other assets

80,985

67,867

58,880

19.3

          Total assets

$

3,494,497

$

3,460,136

$

2,039,631

1.0

LIABILITIES

     Noninterest-bearing deposits

$

876,415

$

927,497

$

533,823

(5.5)

     Interest-bearing deposits

2,192,080

2,098,739

1,266,813

4.4

          Total deposits

3,068,495

3,026,236

1,800,636

1.4

     Securities sold under retail repurchase agreements

4,143

3,501

(100.0)

     Advances from FHLB - long-term

10,094

10,135

(0.4)

     Subordinated debt

42,840

42,762

24,460

0.2

          Total borrowings

52,934

57,040

27,961

     Lease liabilities

10,397

11,567

7,329

(10.1)

     Accrued expenses and other liabilities

10,807

14,600

7,601

(26.0)

          Total liabilities

3,142,633

3,109,443

1,843,527

1.1

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

     Common stock, par value $0.01; authorized 35,000,000 shares

198

198

118

     Additional paid in capital

200,640

200,473

51,445

0.1

     Retained earnings

153,198

149,966

143,794

2.2

     Accumulated other comprehensive income (loss)

(2,172)

56

747

(3,978.6)

          Total stockholders' equity

351,864

350,693

196,104

0.3

          Total liabilities and stockholders' equity

$

3,494,497

$

3,460,136

$

2,039,631

1.0

Period-end common shares outstanding

19,843

19,808

11,752

0.2

Book value per common share

$

17.73

$

17.71

$

16.69

0.1

 

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)

For the Three Months Ended

March 31

2022

2021

% Change

INTEREST INCOME

     Interest and fees on loans

$

22,085

$

14,366

53.7

%

     Interest on investment securities:

          Taxable

1,985

931

113.2

     Interest on deposits with other banks

254

47

440.4

          Total interest income

24,324

15,344

58.5

INTEREST EXPENSE

     Interest on deposits

1,358

1,184

14.7

     Interest on short-term borrowings

2

1

100.0

     Interest on long-term borrowings

534

359

48.7

          Total interest expense

1,894

1,544

22.7

NET INTEREST INCOME

22,430

13,800

62.5

Provision for credit losses

600

425

41.2

NET INTEREST INCOME AFTER PROVISION

     FOR CREDIT LOSSES

21,830

13,375

63.2

NONINTEREST INCOME

     Service charges on deposit accounts

1,359

674

101.6

     Trust and investment fee income

514

407

26.3

     Interchange credits

1,038

869

19.4

     Mortgage-banking revenue

1,867

     Title Company revenue

323

     Other noninterest income

945

607

55.7

          Total noninterest income

6,046

2,557

136.4

NONINTEREST EXPENSE

     Salaries and wages

9,562

4,142

130.9

     Employee benefits

2,662

1,844

44.4

     Occupancy expense

1,567

814

92.5

     Furniture and equipment expense

429

307

39.7

     Data processing

1,607

1,127

42.6

     Directors' fees

190

149

27.5

     Amortization of intangible assets

517

126

310.3

     FDIC insurance premium expense

343

185

85.4

     Other real estate owned, net

(6)

1

(700.0)

     Legal and professional fees

637

516

23.4

     Merger related expenses

730

     Other noninterest expenses

2,094

1,288

62.6

          Total noninterest expense

20,332

10,499

93.7

Income before income taxes

7,544

5,433

38.9

Income tax expense

1,931

1,435

34.6

NET INCOME

$

5,613

$

3,998

40.4

Weighted average shares outstanding - basic

19,828

11,745

68.8

Weighted average shares outstanding - diluted

19,828

11,747

68.8

Basic and diluted net income per common share

$

0.28

$

0.34

(17.6)

Dividends paid per common share

0.12

0.12

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)

For the Three Months Ended

March 31

2022

2021

Average

Yield/

Average

Yield/

balance

rate

balance

rate

Earning assets

     Loans (1), (2), (3)

$

2,135,734

4.20

%

$

1,450,883

4.03

%

     Investment securities

          Taxable

531,017

1.49

227,816

1.63

     Interest-bearing deposits

586,798

0.18

189,231

0.10

          Total earning assets

3,253,549

3.01

%

1,867,930

3.34

%

Cash and due from banks

(15,253)

19,245

Other assets

253,424

103,010

Allowance for credit losses

(14,239)

(14,234)

Total assets

$

3,477,481

$

1,975,951

Interest-bearing liabilities

     Demand deposits

$

589,737

0.16

%

$

438,340

0.14

%

     Money market and savings deposits

1,075,791

0.23

510,881

0.18

     Certificates of deposit $100,000 or more

286,587

0.40

130,745

1.26

     Other time deposits

175,683

0.57

144,919

1.10

          Interest-bearing deposits

2,127,798

0.26

1,224,885

0.39

     Securities sold under retail repurchase

        agreements and federal funds purchased

2,770

0.29

2,238

0.18

     Advances from FHLB - long-term

10,116

0.57

     Subordinated debt

42,804

4.93

24,443

5.96

          Total interest-bearing liabilities

2,183,488

0.35

%

1,251,566

0.50

%

Noninterest-bearing deposits

916,415

517,781

Accrued expenses and other liabilities

24,567

10,813

Stockholders' equity

353,011

195,791

Total liabilities and stockholders' equity

$

3,477,481

$

1,975,951

Net interest spread

2.66

%

2.84

%

Net interest margin

2.78

%

3.00

%

(1)

All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.

 

Shore Bancshares, Inc.

Financial Highlights By Quarter (Unaudited)

(Dollars in thousands, except per share data)

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

Q1 2022

Q1 2022

2022

2021

2021

2021

2021

compared to

compared to

Q1 2022

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2021

Q1 2021

PROFITABILITY FOR THE PERIOD

     Taxable-equivalent net interest income

$

22,469

$

20,652

$

15,623

$

14,141

$

13,836

8.8

%

62.4

%

     Less: Taxable-equivalent adjustment

39

13

34

38

36

200.0

8.3

     Net interest income

22,430

20,639

15,589

14,103

13,800

8.7

62.5

     Provision for credit losses

600

(1,723)

290

650

425

134.8

41.2

     Noninterest income

6,046

5,129

2,909

2,903

2,557

17.9

136.4

     Noninterest expense

20,332

23,497

11,934

10,876

10,499

(13.5)

93.7

     Income before income taxes

7,544

3,994

6,274

5,480

5,433

88.9

38.9

     Income tax expense

1,931

1,271

1,657

1,449

1,435

51.9

34.6

Net income

$

5,613

$

2,723

$

4,617

$

4,031

$

3,998

106.1

40.4

     Return on average assets

0.65

%

0.36

%

0.84

%

0.78

%

0.82

%

29

bp

(17)

bp

     Return on average assets excluding      merger expenses - Non-GAAP (2)

0.76

1.07

0.94

0.86

0.82

(31)

(6)

     Return on average equity

6.45

3.59

9.12

8.19

8.28

286

(183)

     Return on average tangible equity - Non-GAAP (1)

9.40

13.06

11.12

9.89

9.40

(366)

     Net interest margin

2.78

2.87

2.99

2.91

3.00

(9)

(22)

     Efficiency ratio - GAAP

71.40

91.19

64.52

63.95

64.19

(1,979)

721

     Efficiency ratio - Non-GAAP (1), (2)

66.93

60.13

60.92

60.90

63.28

680

365

PER SHARE DATA

     Basic and diluted net income per common share

$

0.28

$

0.16

$

0.39

$

0.34

$

0.34

75.0

%

(17.6)

%

     Dividends paid per common share

0.12

0.12

0.12

0.12

0.12

     Book value per common share at period end

17.73

17.71

17.15

16.91

16.69

0.1

6.2

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

14.19

14.12

15.55

15.29

15.06

0.5

(5.8)

     Market value at period end

20.48

20.85

17.73

16.75

17.02

(1.8)

20.3

     Market range:

          High

21.41

23.19

18.00

18.01

18.10

(7.7)

18.3

          Low

19.34

17.50

16.35

16.10

12.99

10.5

48.9

AVERAGE BALANCE SHEET DATA

     Loans

$

2,135,734

$

1,887,126

$

1,487,281

$

1,444,684

$

1,450,883

13.2

%

47.2

%

     Investment securities

531,017

468,724

334,205

286,121

227,816

13.3

133.1

     Earning assets

3,253,549

2,842,097

2,071,505

1,949,509

1,867,930

14.5

74.2

     Assets

3,477,481

3,037,262

2,184,448

2,061,214

1,975,951

14.5

76.0

     Deposits

3,044,213

2,547,151

1,943,225

1,822,148

1,742,666

19.5

74.7

     Stockholders' equity

353,011

301,095

200,881

197,532

195,791

17.2

80.3

CREDIT QUALITY DATA

     Net (recoveries) charge-offs

$

(166)

$

(142)

$

(147)

$

(125)

$

(16.9)

%

(100.0)

%

     Nonaccrual loans

$

2,848

$

2,786

$

3,457

$

3,947

$

4,880

2.2

(41.6)

     Loans 90 days past due and still accruing

459

508

748

752

1,188

(9.6)

(61.4)

     Other real estate owned

561

532

203

203

205

5.5

173.7

     Total nonperforming assets

$

3,868

$

3,826

$

4,408

$

4,902

$

6,273

1.1

(38.3)

     Accruing troubled debt restructurings      (TDRs) excluding acquired

$

5,004

$

5,667

$

5,750

$

6,338

$

6,456

(11.7)

(22.5)

     Total nonperforming assets and accruing TDRs

$

8,872

$

9,493

$

10,158

$

11,240

$

12,729

(6.5)

(30.3)

CAPITAL AND CREDIT QUALITY RATIOS

     Period-end equity to assets

10.07

%

10.14

%

8.92

%

9.37

%

9.61

%

(7)

bp

46

bp

     Period-end tangible equity to tangible assets - Non-GAAP (1)

8.22

8.25

8.15

8.55

8.76

(3)

(54)

     Annualized net (recoveries) charge-offs to average loans

(0.03)

(0.03)

(0.04)

(0.03)

(3)

     Allowance for credit losses as a percent of:

     Period-end loans (3)

0.67

0.66

1.04

1.02

0.98

1

(31)

     Period-end loans (4)

0.92

0.93

1.10

1.12

1.11

(1)

(19)

     Nonaccrual loans

516.50

500.50

449.09

382.27

293.30

1,600

223

     Nonperforming assets

380.30

364.45

352.20

307.79

228.17

1,585

152

     Accruing TDRs

293.96

246.06

270.00

238.06

221.70

4,790

72

     Nonperforming assets and accruing TDRs

165.80

146.89

152.84

134.23

112.44

1,891

53

     As a percent of total loans:

     Nonaccrual loans

0.13

0.13

0.23

0.27

0.33

(20)

     Accruing TDRs excluding acquired

0.23

0.27

0.38

0.43

0.44

(4)

(21)

     Nonaccrual loans and accruing TDRs excluding acquired

0.36

0.40

0.62

0.70

0.78

(4)

(42)

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

     Nonperforming assets

0.18

0.18

0.29

0.33

0.43

(25)

     Nonperforming assets and accruing TDRs

0.41

0.45

0.68

0.76

0.87

(4)

(46)

     As a percent of total assets:

     Nonaccrual loans

0.08

0.08

0.15

0.19

0.24

(16)

     Nonperforming assets

0.11

0.11

0.19

0.23

0.31

(20)

     Accruing TDRs

0.14

0.16

0.25

0.30

0.32

(2)

(18)

     Nonperforming assets and accruing TDRs

0.25

0.27

0.44

0.53

0.63

(2)

(38)

(1)

See the reconciliation table that begins on page 14 of 15.

(2)

This ratio excludes merger related expenses (Non-GAAP).

(3)

Includes all loans held for investment, including PPP loan balances for all periods shown.

(4)

For all periods shown, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)

Q1 2022

Q1 2022

compared to

compared to

Q1 2022

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2021

Q1 2021

INTEREST INCOME

     Interest and fees on loans

$

22,085

$

20,564

$

15,484

$

14,381

$

14,366

7.4

%

53.7

%

     Interest on investment securities:

          Taxable

1,985

1,663

1,318

1,095

931

19.4

113.2

     Interest on deposits with other banks

254

169

97

55

47

50.3

440.4

          Total interest income

24,324

22,396

16,899

15,531

15,344

8.6

58.5

INTEREST EXPENSE

     Interest on deposits

1,358

1,272

949

1,056

1,184

6.8

14.7

     Interest on short-term borrowings

2

3

2

2

1

(33.3)

100.0

     Interest on long-term borrowings

534

482

359

370

359

10.8

48.7

          Total interest expense

1,894

1,757

1,310

1,428

1,544

7.8

22.7

NET INTEREST INCOME

22,430

20,639

15,589

14,103

13,800

8.7

62.5

Provision for credit losses

600

(1,723)

290

650

425

134.8

41.2

NET INTEREST INCOME AFTER PROVISION

     FOR CREDIT LOSSES

21,830

22,362

15,299

13,453

13,375

(2.4)

63.2

NONINTEREST INCOME

     Service charges on deposit accounts

1,359

1,234

805

683

674

10.1

101.6

     Trust and investment fee income

514

522

477

475

407

(1.5)

26.3

     Gains on sales and calls of investment      securities

2

     Interchange credits

1,038

1,043

1,016

1,036

869

(0.5)

19.4

     Mortgage-banking revenue

1,867

948

96.9

     Title Company revenue

323

247

30.8

     Other noninterest income

945

1,135

609

709

607

(16.7)

55.7

          Total noninterest income

6,046

5,129

2,909

2,903

2,557

17.9

136.4

NONINTEREST EXPENSE

     Salaries and wages

9,562

7,727

5,091

4,262

4,142

23.7

130.9

     Employee benefits

2,662

2,271

1,654

1,493

1,844

17.2

44.4

     Occupancy expense

1,567

1,263

843

770

814

24.1

92.5

     Furniture and equipment expense

429

385

449

412

307

11.4

39.7

     Data processing

1,607

1,487

1,170

1,217

1,127

8.1

42.6

     Directors' fees

190

170

147

154

149

11.8

27.5

     Amortization of intangible assets

517

381

107

120

126

35.7

310.3

     FDIC insurance premium expense

343

362

245

223

185

(5.2)

85.4

     Other real estate owned expenses, net

(6)

(2)

4

1

1

(200.0)

(700.0)

     Legal and professional fees

637

150

428

648

516

324.7

23.4

     Merger related expenses

730

7,615

538

377

(90.4)

     Other noninterest expenses

2,094

1,688

1,258

1,199

1,288

24.1

62.6

          Total noninterest expense

20,332

23,497

11,934

10,876

10,499

(13.5)

93.7

Income before income taxes

7,544

3,994

6,274

5,480

5,433

88.9

38.9

Income tax expense

1,931

1,271

1,657

1,449

1,435

51.9

34.6

NET INCOME

$

5,613

$

2,723

$

4,617

$

4,031

$

3,998

106.1

40.4

Weighted average shares outstanding - basic

19,828

17,180

11,752

11,752

11,745

15.4

68.8

Weighted average shares outstanding - diluted

19,828

17,180

11,752

11,754

11,747

15.4

68.8

Basic and diluted net income per common share

$

0.28

$

0.16

$

0.39

$

0.34

$

0.34

75.0

(17.6)

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

Q1 2022

Q1 2022

compared to

compared to

Q1 2022

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2021

Q1 2021

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

Average

Yield/

balance

rate

balance

rate

balance

rate

balance

rate

balance

rate

Earning assets

   Loans (1), (2), (3)

$

2,135,734

4.20

%

$

1,887,126

4.33

%

$

1,487,281

4.14

%

$

1,444,684

4.00

%

$

1,450,883

4.03

%

13.2

%

47.2

%

   Investment securities

      Taxable

531,017

1.49

468,724

1.42

334,205

1.58

286,121

1.53

227,816

1.63

13.3

133.1

   Interest-bearing deposits

586,798

0.18

486,247

0.14

250,019

0.15

218,704

0.10

189,231

0.10

20.7

210.1

      Total earning assets

3,253,549

3.01

%

2,842,097

3.11

%

2,071,505

3.24

%

1,949,509

3.20

%

1,867,930

3.34

%

14.5

74.2

Cash and due from banks

(15,253)

22,625

19,453

16,908

19,245

(167.4)

(179.3)

Other assets

253,424

188,399

108,989

109,457

103,010

34.5

146.0

Allowance for credit losses

(14,239)

(15,859)

(15,499)

(14,660)

(14,234)

(10.2)

Total assets

$

3,477,481

$

3,037,262

$

2,184,448

$

2,061,214

$

1,975,951

14.5

76.0

Interest-bearing liabilities

   Demand deposits

$

589,737

0.16

%

$

494,081

0.14

%

$

462,950

0.14

%

$

405,473

0.13

%

$

438,340

0.14

%

19.4

34.5

   Money market and savings deposits

1,075,791

0.23

1,001,115

0.26

644,330

0.18

605,202

0.17

510,881

0.18

7.5

110.6

   Certificates of deposit $100,000 or more

286,587

0.40

174,268

0.49

136,059

0.71

135,376

1.04

130,745

1.26

64.5

119.2

   Other time deposits

175,683

0.57

173,975

0.50

142,777

0.68

143,821

0.90

144,919

1.10

1.0

21.2

      Interest-bearing deposits

2,127,798

0.26

1,843,439

0.27

1,386,116

0.27

1,289,872

0.33

1,224,885

0.39

15.4

73.7

Securities sold under retail repurchase agreements

    and federal funds purchased

2,770

0.29

3,972

0.30

2,718

0.29

3,123

0.26

2,238

0.18

(30.3)

23.8

Advances from FHLB - long-term

10,116

0.57

6,630

2.21

100.0

100.0

Subordinated debt

42,804

4.93

36,589

5.12

24,504

5.81

24,474

6.06

24,443

5.96

17.0

75.1

      Total interest-bearing liabilities

2,183,488

0.35

%

1,890,630

0.37

%

1,413,338

0.37

%

1,317,469

0.43

%

1,251,566

0.50

%

15.5

74.5

Noninterest-bearing deposits

916,415

703,712

557,109

532,276

517,781

30.2

77.0

Accrued expenses and other liabilities

24,567

141,825

13,120

13,937

10,813

(82.7)

127.2

Stockholders' equity

353,011

301,095

200,881

197,532

195,791

17.2

80.3

Total liabilities and stockholders' equity

$

3,477,481

$

3,037,262

$

2,184,448

$

2,061,214

$

1,975,951

14.5

76.0

Net interest spread

2.66

%

2.74

%

2.87

%

2.77

%

2.84

%

Net interest margin

2.78

%

2.87

%

2.99

%

2.91

%

3.00

%

(1)

All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.

 

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data)

YTD

YTD

Q1 2022

Q4 2021

Q3 2021

Q2 2021

Q1 2021

3/31/2022

3/31/2021

The following reconciles return on average equity and returnon average tangible equity (Note 1):

Net Income

$

5,613

$

2,723

$

4,617

$

4,031

$

3,998

$

5,613

$

3,998

Net Income - annualized (A)

$

22,764

$

10,803

$

18,317

$

16,168

$

16,214

$

22,764

$

16,214

Net income, excluding net amortization of intangible assets

    and merger related expenses

$

6,541

$

8,176

$

5,098

$

4,402

$

4,092

$

6,541

$

4,092

Net income, excluding net amortization of intangible assetsand merger related expenses - annualized (B)

$

26,527

$

32,437

$

20,226

$

17,656

$

16,595

$

26,527

$

16,595

Return on average assets excluding net amortization of intangible assetsand merger related expenses - Non-GAAP

0.76

%

1.07

%

0.94

%

0.86

%

0.82

%

0.76

%

0.82

%

Average stockholders' equity (C)

$

353,011

$

301,095

$

200,881

$

197,532

$

195,791

$

353,011

$

195,791

Less:  Average goodwill and other intangible assets

(70,711)

(52,692)

(18,942)

(19,053)

(19,178)

(70,711)

(19,178)

Average tangible equity (D)

$

282,300

$

248,403

$

181,939

$

178,479

$

176,613

$

282,300

$

176,613

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

6.45

%

3.59

%

9.12

%

8.19

%

8.28

%

6.45

%

8.28

%

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

9.40

%

13.06

%

11.12

%

9.89

%

9.40

%

9.40

%

9.40

%

The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):

Noninterest expense (E)

$

20,332

$

23,497

$

11,934

$

10,876

$

10,499

$

20,332

$

10,499

Less:  Amortization of intangible assets

(517)

(381)

(107)

(120)

(126)

(517)

(126)

           Merger Expenses

(730)

(7,615)

(538)

(377)

(730)

Adjusted noninterest expense (F)

$

19,085

$

15,501

$

11,289

$

10,379

$

10,373

$

19,085

$

10,373

Net interest income (G)

22,430

20,639

15,589

14,103

13,800

22,430

13,800

Add:  Taxable-equivalent adjustment

39

13

34

38

36

39

36

Taxable-equivalent net interest income (H)

$

22,469

$

20,652

$

15,623

$

14,141

$

13,836

$

22,469

$

13,836

Noninterest income (I)

$

6,046

$

5,129

$

2,909

$

2,903

$

2,557

$

6,046

2,557

Less:  Investment securities (gains)

(2)

Adjusted noninterest income (J)

$

6,046

$

5,129

$

2,907

$

2,903

$

2,557

$

6,046

$

2,557

Efficiency ratio (GAAP)  (E)/(G)+(I)

71.40

%

91.19

%

64.52

%

63.95

%

64.19

%

71.40

%

64.19

%

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

66.93

%

60.13

%

60.92

%

60.90

%

63.28

%

66.93

%

63.28

%

The following reconciles book value per common shareand tangible book value per common share (Note 1):

Stockholders' equity (L)

$

351,864

$

350,693

$

201,607

$

198,682

$

196,104

Less:  Goodwill and other intangible assets

(70,299)

(70,956)

(18,883)

(18,991)

(19,111)

Tangible equity (M)

$

281,565

$

279,737

$

182,724

$

179,691

$

176,993

Shares outstanding (N)

19,843

19,808

11,752

11,752

11,752

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

$

17.73

$

17.71

$

17.15

$

16.91

$

16.69

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

$

14.19

$

14.12

$

15.55

$

15.29

$

15.06

The following reconciles equity to assets and tangible equityto tangible assets (Note 1):

Stockholders' equity (O)

$

351,864

$

350,693

$

201,607

$

198,682

$

196,104

Less:  Goodwill and other intangible assets

(70,299)

(70,956)

(18,883)

(18,991)

(19,111)

Tangible equity (P)

$

281,565

$

279,737

$

182,724

$

179,691

$

176,993

Assets (Q)

$

3,494,497

$

3,460,136

$

2,260,774

$

2,120,260

$

2,039,631

Less:  Goodwill and other intangible assets

(70,299)

(70,956)

(18,883)

(18,991)

(19,111)

Tangible assets (R)

$

3,424,198

$

3,389,180

$

2,241,891

$

2,101,269

$

2,020,520

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

10.07

%

10.14

%

8.92

%

9.37

%

9.61

%

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

8.22

%

8.25

%

8.15

%

8.55

%

8.76

%

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.

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-reports-first-quarter-2022-financial-results-301535782.html

SOURCE Shore Bancshares, Inc.