Shore Bancshares Reports Second Quarter and First-Half Results - Wandtv.com, NewsCenter17, StormCenter17, Central Illinois News-

Shore Bancshares Reports Second Quarter and First-Half Results

Information contained on this page is provided by an independent third-party content provider. WorldNow and this Station make no warranties or representations in connection therewith. If you have any questions or comments about this page please contact pressreleases@worldnow.com.

SOURCE Shore Bancshares, Inc.

EASTON, Md., July 24, 2014 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $1.305 million or $0.13 per diluted common share for the second quarter of 2014, compared to net income of $1.258 million or $0.15 per diluted common share for the first quarter of 2014, and net income of $361 thousand or $0.04 per diluted common share for the second quarter of 2013.  The Company reported net income of $2.6 million or $0.28 per diluted common share for the first half of 2014, compared to net income of $583 thousand or $0.07 per diluted common share for the first half of 2013.  Basic and diluted earnings per share for the second quarter of 2014 and the first half of 2014 were impacted by the increase in weighted average shares due to the Company's public offer and sale of its common stock, which is discussed below.  Weighted average shares increased to 10.0 million for the second quarter of 2014 from 8.5 million for both the first quarter of 2014 and second quarter of 2013.  Similarly, weighted average shares increased to 9.3 million for the first half of 2014 from 8.5 million for the first half of 2013.

During the second quarter of 2014, the Company sold 4,140,000 shares of its common stock for a price of $8.25 per share (the "stock sale").  The Company received $31.2 million in net proceeds after deducting certain direct costs related to the stock sale, primarily underwriting discounts and commissions.  The Company contributed $20.0 million of the net proceeds to its wholly-owned subsidiary, The Talbot Bank of Easton, Maryland ("Talbot Bank"), to satisfy regulatory capital requirements, and intends to use the remaining net proceeds for general corporate purposes.  

When comparing the second quarter of 2014 to the first quarter of 2014, the primary reasons for the higher net income were a decrease in noninterest expense of $198 thousand and an increase in net interest income of $124 thousand, which were mainly offset by a decrease in noninterest income of $260 thousand.  When comparing the second quarter of 2014 to the second quarter of 2013, the main reasons for the improved results were a decline in the provision for credit losses of $1.8 million, which was impacted by the sale of loans and other real estate owned (the "Asset Sale") by Talbot Bank during the fourth quarter of 2013, and an increase in noninterest income of $566 thousand, which were partially offset by a decline in net interest income of $554 thousand and an increase in noninterest expense of $158 thousand.  When comparing the first half of 2014 to the first half of 2013, improved earnings were due to a decline in the provision for credit losses of $2.9 million, an increase in noninterest income of $864 thousand and a decline in noninterest expense of $218 thousand, which were partially offset by a decline in net interest income of $708 thousand.

"We are pleased to report improved earnings over the linked quarter and the second quarter of 2013, as well as the first half of 2014 relative to the first half of 2013, all of which reflect our positive earnings trend," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer.  "Additionally, our credit profile continues to improve with nonaccrual loans declining $4.0 million, or 21%, from the end of the first quarter of 2014, and $19.6 million, or 56%, since June 30, 2013, as we continue to resolve problem credits.  Due to the success of the stock sale, our total stockholders' equity to total assets increased to 12.91% at June 30, 2014 from 9.97% at March 31, 2014, providing additional capital strength to the Company and its subsidiaries."

Balance Sheet Review
Total assets were $1.065 billion at June 30, 2014, a $10.7 million, or 1.0%, increase when compared to the $1.054 billion at the end of 2013.  The slightly higher amount of total assets was primarily due to an increase in investment securities ($55.7 million), which was partly funded by the proceeds from the stock sale.  The increase in investment securities was somewhat offset by a decline in interest-bearing deposits with other banks ($39.7 million) and loans, including loans held for sale ($5.8 million).  Loans held for sale at December 31, 2013 were reclassified to loans during the first quarter of 2014.  Goodwill and other intangible assets at June 30, 2014 decreased $2.6 million from the end of 2013 mainly due to the sale of the Company's wholesale insurance subsidiary, Tri-State General Insurance Agency, LTD ("TSGIA"), on June 6, 2014. 

Total deposits at June 30, 2014 decreased $20.0 million, or 2.1%, when compared to December 31, 2013.  The decrease in total deposits was mainly due to a decline in time ($23.4 million) and interest-bearing demand deposits ($8.9 million), which was partially offset by an increase in money market and savings deposits ($11.3 million).  Total stockholders' equity increased $34.2 million, or 33.1%, when compared to the end of 2013 primarily due to the proceeds from the stock sale.  At June 30, 2014, the ratio of total equity to total assets was 12.91% and the ratio of total tangible equity to total tangible assets was 11.81%, higher than the 9.80% and 8.41%, respectively, at December 31, 2013.

Total assets at June 30, 2014 increased $10.6 million, or 1.0%, when compared to total assets at June 30, 2013.  The increase in assets was due to higher investment securities ($110.0 million) that was partially offset by a decline in loans ($72.5 million) and interest-bearing deposits with other banks ($29.6 million).  The decline in loans was primarily a result of the Asset Sale during the fourth quarter of 2013, loan charge offs and net loan repayments.  Total deposits decreased $8.6 million, or less than 1.0%, when compared to June 30, 2013.  The decrease in total deposits was mainly due to a decline in time deposits ($43.7 million), which reduced the Company's excess liquidity.  The decrease in time deposits was partially offset by increases in all other deposit categories.  Total stockholders' equity increased $23.9 million, or 21.0%, when compared to June 30, 2013 primarily as a result of the stock sale.

Review of Quarterly Financial Results
Net interest income was $8.4 million for the second quarter of 2014, compared to $8.3 million for the first quarter of 2014 and $9.0 million for the second quarter of 2013.  The increase in net interest income when compared to the first quarter of 2014 was mainly due to higher volumes of and yields earned on average investment securities and lower volumes of and rates paid on average time deposits.  The decline in net interest income for the second quarter of 2014 when compared to the second quarter of 2013 was primarily due to lower volumes of and yields earned on loans, partially offset by lower volumes of and rates paid on time deposits and money market and savings deposits.  The Company's net interest margin was 3.49% for the second quarter of 2014, compared to 3.50% for the first quarter of 2014 and 3.60% for the second quarter of 2013. 

The provision for credit losses was $950 thousand for the three months ended June 30, 2014.  The comparable amounts were $975 thousand and $2.7 million for the three months ended March 31, 2014 and June 30, 2013, respectively.  The lower level of provision for credit losses when comparing the second quarter of 2014 to the first quarter of 2014 was primarily due to declines in nonaccrual loans.  The lower level of provision for credit losses when comparing the second quarter of 2014 to the second quarter of 2013 was primarily due to decreases in both loan net charge-offs and nonaccrual loans.  Net charge-offs were $1.9 million for the second quarter of 2014, $1.6 million for the first quarter of 2014 and $2.7 million for the second quarter of 2013.  The ratio of annualized net charge-offs to average loans was 1.10% for the second quarter of 2014, 0.93% for the first quarter of 2014 and 1.38% for the second quarter of 2013.  The ratio of the allowance for credit losses to period-end loans was 1.28% at June 30, 2014, lower than the 1.43% at March 31, 2014 and 2.01% at June 30, 2013, which reflects improved credit quality in the loan portfolio. 

At June 30, 2014, nonperforming assets were $19.4 million, a decline of $4.6 million, or 19.1%, when compared to March 31, 2014.  Additionally, accruing troubled debt restructurings ("TDRs") increased less than 1.0% to $25.4 million at June 30, 2014 from $25.3 million at March 31, 2014.  When comparing June 30, 2014 to June 30, 2013, nonperforming assets decreased $21.8 million, or 53.0%, and accruing TDRs decreased $24.9 million, or 49.5%.  The positive trend in nonperforming assets and TDRs when comparing June 30, 2014 to June 30, 2013 was mainly accomplished with the previously-mentioned Asset Sale.  At June 30, 2014, the ratio of nonperforming assets to total assets was 1.82%, lower than the 2.28% and 3.91% at March 31, 2014 and June 30, 2013, respectively.  In addition, the ratio of accruing TDRs to total assets at June 30, 2014 was 2.39%, compared to 2.41% at March 31, 2014 and 4.77% at June 30, 2013.

Total noninterest income for the second quarter of 2014 decreased $260 thousand, or 5.4%, when compared to the first quarter of 2014 and increased $566 thousand, or 14.3 %, when compared to the second quarter of 2013.  The decrease from the first quarter of 2014 was primarily due to a decline in insurance agency commissions ($541 thousand) that was partially offset by an increase in other noninterest income ($213 thousand).  Insurance agency commissions for the second quarter of 2014 were lower when compared to the first quarter of 2014 due to the fact that contingency commission payments are typically received in the first quarter of the year.  Included in other noninterest income for the second quarter of 2014 was a $114 thousand gain on the sale of TSGIA and $77 thousand more in income from an insurance investment than in the first quarter of 2014.  Included in total noninterest income for the second quarter of 2013 was a $1.3 million loss incurred due to the termination of interest rate caps.  This loss was substantially offset by $913 thousand in gains on sales of investment securities.  These transactions, along with smaller losses on sales of other real estate owned ($119 thousand) and the gain on the TSGIA sale, were the primary reasons for the increase in noninterest income for the second quarter of 2014 when compared to the second quarter of 2013.

Total noninterest expense for the second quarter of 2014 decreased $198 thousand, or 2.0%, when compared to the first quarter of 2014 and increased $158 thousand, or 1.6%, when compared to the second quarter of 2013.  The decrease from the first quarter of 2014 was primarily due to a decline in almost all expense categories, $212 thousand of which was due to approximately one less month of expenses for TSGIA as a result of its sale in early June 2014.  This decline was somewhat offset by an increase in other noninterest expenses, which included higher collection expense for loans.  The increase in total noninterest expense from the second quarter of 2013 was primarily due to higher loan collection costs.

Review of Six-Month Financial Results
Net interest income for the first six months of 2014 was $16.8 million, a decrease of 4.1% when compared to the first six months of 2013.  The decrease was primarily due to lower volumes of and yields earned on loans, partially offset by lower volumes of and rates paid on time deposits and money market and savings deposits.  Rates paid on deposits declined enough to improve the net interest margin to 3.50% for the first half of 2014 from the 3.45% for the first half of 2013. 

The provisions for credit losses for the six months ended June 30, 2014 and 2013 were $1.9 million and $4.9 million, respectively, while net charge-offs were $3.6 million and $5.1 million, respectively.  The ratio of year-to-date annualized net charge-offs to average loans was 1.02% for the first half of 2014 and 1.32% for the first half of 2013.

Total noninterest income for the six months ended June 30, 2014 increased $864 thousand, or 10.2%, when compared to the same period in 2013.  Included in total noninterest income for the first half of 2013 were the $1.3 million loss incurred to terminate the interest rate caps and the $913 thousand in gains on sales of investment securities discussed above.  In addition, insurance agency commissions grew $167 thousand and trust and investment fee income grew $103 thousand in the first half of 2014 when compared to the first half of 2013.  Included in other noninterest income for the first half of 2014 were smaller losses on sales of other real estate owned ($188 thousand) and the gain on the TSGIA sale.

Total noninterest expense for the six months ended June 30, 2014 decreased $218 thousand, or 1.1%, when compared to the same period in 2013.  The decrease was primarily due to lower write-downs of other real estate owned of $552 thousand, or 75.8%, which was partially offset by higher expenses in almost all other expense categories, which aggregated $334 thousand, or 1.7%.

Shore Bancshares Information
Shore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore.  It is the parent company of two banks, The Talbot Bank of Easton, Maryland, and CNB; three insurance producer firms, The Avon-Dixon Agency, LLC, Elliott Wilson Insurance, LLC and Jack Martin and Associates, Inc.; and an insurance premium finance company, Mubell Finance, LLC.  Shore Bancshares, Inc. engages in the trust services business through the trust department at CNB under the name "Wye Financial & Trust".  Additional information is available at www.shorebancshares.com.

Forward-Looking Statements
The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company.  Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company.  There can be no assurance that future developments affecting the Company will be the same as those anticipated by management.  These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions.  Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".

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

 

 

Shore Bancshares, Inc.









Page 4 of 11


Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2014


2013

 Change


2014


2013

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$            8,447


$             9,001


(6.2)

%

$       16,770


$       17,478


(4.1)

%

     Provision for credit losses

950


2,700


(64.8)


1,925


4,850


(60.3)


     Noninterest income

4,528


3,962


14.3


9,316


8,452


10.2


     Noninterest expense

9,917


9,759


1.6


20,032


20,250


(1.1)


     Income before income taxes

2,108


504


318.3


4,129


830


397.5


     Income tax expense 

803


143


461.5


1,566


247


534.0


     Net income 

$            1,305


$                361


261.5


$         2,563


$            583


339.6




























     Return on average assets 

0.50

%

0.13

%

37

bp

0.49

%

0.11

%

38

bp

     Return on average equity 

4.47


1.27


320


4.66


1.03


363


     Return on average tangible equity (1)

5.28


1.66


362


5.60


1.38


422


     Net interest margin

3.49


3.60


(11)


3.50


3.45


5


     Efficiency ratio - GAAP 

76.30


75.13


117


76.66


77.93


(127)


     Efficiency ratio - Non-GAAP (1)

76.51


74.45


206


76.48


77.30


(82)




























PER SHARE DATA













     Basic net income per common share

$              0.13


$               0.04


225.0

%

$           0.28


$           0.07


300.0

%

     Diluted net income per common share

0.13


0.04


225.0


0.28


0.07


300.0


     Dividends paid per common share

-


-


-


-


-


-


     Book value per common share at period end

10.90


13.43


(18.8)








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

9.84


11.52


(14.6)








     Market value at period end

9.01


7.36


22.4








     Market range:













       High

10.49


7.75


35.4


10.49


7.75


35.4


       Low

8.57


5.97


43.6


8.57


5.20


64.8















AVERAGE BALANCE SHEET DATA













     Loans

$       708,718


$        785,442


(9.8)

%

$     708,216


$     784,604


(9.7)

%

     Investment securities

183,559


141,193


30.0


169,635


143,960


17.8


     Earning assets

972,976


1,005,474


(3.2)


969,658


1,025,006


(5.4)


     Assets

1,048,592


1,077,852


(2.7)


1,046,591


1,099,958


(4.9)


     Deposits

915,241


943,577


(3.0)


919,360


965,330


(4.8)


     Stockholders' equity

117,089


114,208


2.5


110,811


114,229


(3.0)




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$            1,943


$             2,712


(28.4)

%

$         3,574


$         5,118


(30.2)

%














     Nonaccrual loans 

$          15,176


$          34,818


(56.4)








     Loans 90 days past due and still accruing

5


3


66.7








     Other real estate owned

4,201


6,408


(34.4)








     Total nonperforming assets 

19,382


41,229


(53.0)








     Accruing troubled debt restructurings (TDRs) 

25,402


50,278


(49.5)








     Total nonperforming assets and accruing TDRs 

$          44,784


$          91,507


(51.1)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

12.91

%

10.77

%

214

bp







     Period-end tangible equity to tangible assets (1)

11.81


9.39


242





















     Annualized net charge-offs to average loans

1.10


1.38


(28)


1.02

%

1.32

%

(30)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

1.28


2.01


(73)








     Nonaccrual loans 

59.80


45.16


1,464








     Nonperforming assets 

46.83


38.14


869








     Accruing TDRs 

35.73


31.27


446








     Nonperforming assets and accruing TDRs 

20.27


17.18


309





















     As a percent of total loans:













     Nonaccrual loans 

2.14


4.45


(231)








     Accruing TDRs  

3.58


6.43


(285)








     Nonaccrual loans and accruing TDRs 

5.72


10.88


(516)





















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













     Nonperforming assets

2.72


5.23


(251)








     Nonperforming assets and accruing TDRs 

6.27


11.60


(533)





















     As a percent of total assets:













     Nonaccrual loans 

1.43


3.30


(187)








     Nonperforming assets 

1.82


3.91


(209)








     Accruing TDRs 

2.39


4.77


(238)








     Nonperforming assets and accruing TDRs 

4.21


8.68


(447)





















(1)  See the reconciliation table on page 11 of 11.













 

Shore Bancshares, Inc.








Page 5 of 11


Consolidated Balance Sheets











(In thousands, except per share data)








































June 30, 2014


June 30, 2014



June 30,


December 31,


June 30,


compared to


compared to



2014


2013


2013


December 31, 2013


June 30, 2013


ASSETS











    Cash and due from banks

$            22,997


$          21,238


$           22,607


8.3

%

1.7

%

    Interest-bearing deposits with other banks

69,717


109,384


99,332


(36.3)


(29.8)


    Federal funds sold

1,656


468


2,567


253.8


(35.5)


    Investment securities available for sale (at fair value)

202,826


147,101


95,336


37.9


112.7


    Investment securities held to maturity 

5,071


5,185


2,591


(2.2)


95.7













    Loans held for sale

-


3,521


-


(100.0)


-













    Loans

709,659


711,919


782,188


(0.3)


(9.3)


    Less: allowance for credit losses

(9,076)


(10,725)


(15,723)


(15.4)


(42.3)


    Loans, net

700,583


701,194


766,465


(0.1)


(8.6)













    Premises and equipment, net

14,954


15,198


15,315


(1.6)


(2.4)


    Goodwill

11,931


12,454


12,454


(4.2)


(4.2)


    Other intangible assets, net

1,397


3,520


3,668


(60.3)


(61.9)


    Other real estate owned, net

4,201


3,779


6,408


11.2


(34.4)


    Other assets

29,520


31,082


27,534


(5.0)


7.2













                         Total assets

$      1,064,853


$    1,054,124


$      1,054,277


1.0


1.0













LIABILITIES











    Noninterest-bearing deposits

$          173,837


$        172,797


$         158,562


0.6


9.6


    Interest-bearing deposits

739,648


760,671


763,545


(2.8)


(3.1)


                Total deposits

913,485


933,468


922,107


(2.1)


(0.9)













    Short-term borrowings

7,801


10,140


10,095


(23.1)


(22.7)


    Accrued expenses and other liabilities

6,074


7,217


8,481


(15.8)


(28.4)


                          Total liabilities

927,360


950,825


940,683


(2.5)


(1.4)













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

126


85


85


48.2


48.2


    Additional paid in capital

63,497


32,207


32,169


97.2


97.4


    Retained earnings

74,007


71,444


81,661


3.6


(9.4)


    Accumulated other comprehensive loss

(137)


(437)


(321)


68.6


57.3


                          Total stockholders' equity

137,493


103,299


113,594


33.1


21.0













                          Total liabilities and stockholders' equity

$      1,064,853


$    1,054,124


$      1,054,277


1.0


1.0













Period-end common shares outstanding

12,615


8,471


8,461


48.9


49.1


Book value per common share

$              10.90


$            12.19


$              13.43


(10.6)


(18.8)


 

Shore Bancshares, Inc.








Page 6 of 11


Consolidated Statements of Operations











(In thousands, except per share data)


































For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2014


2013

% Change


2014


2013

% Change


INTEREST INCOME











    Interest and fees on loans 

$      8,812


$    10,142

(13.1)

%

$    17,687


$    20,049

(11.8)

%

    Interest and dividends on investment securities:











        Taxable

669


568

17.8


1,190


1,211

(1.7)


        Tax-exempt 

3


4

(25.0)


6


9

(33.3)


    Interest on federal funds sold

-


1

(100.0)


-


3

(100.0)


    Interest on deposits with other banks

39


40

(2.5)


95


90

5.6


                   Total interest income

9,523


10,755

(11.5)


18,978


21,362

(11.2)













INTEREST EXPENSE











    Interest on deposits

1,071


1,748

(38.7)


2,198


3,870

(43.2)


    Interest on short-term borrowings

5


6

(16.7)


10


14

(28.6)


                   Total interest expense

1,076


1,754

(38.7)


2,208


3,884

(43.2)













NET INTEREST INCOME

8,447


9,001

(6.2)


16,770


17,478

(4.1)


Provision for credit losses

950


2,700

(64.8)


1,925


4,850

(60.3)













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

7,497


6,301

19.0


14,845


12,628

17.6













NONINTEREST INCOME











    Service charges on deposit accounts

602


600

0.3


1,160


1,172

(1.0)


    Trust and investment fee income

455


393

15.8


886


783

13.2


    Investment securities gains 

-


913

(100.0)


-


913

(100.0)


    Insurance agency commissions

2,536


2,633

(3.7)


5,613


5,446

3.1


    Loss on termination of cash flow hedge

-


(1,306)

(100.0)


-


(1,306)

(100.0)


    Other noninterest income

935


729

28.3


1,657


1,444

14.8


                      Total noninterest income

4,528


3,962

14.3


9,316


8,452

10.2













NONINTEREST EXPENSE











    Salaries and wages

4,292


4,307

(0.3)


8,606


8,590

0.2


    Employee benefits

1,020


1,006

1.4


2,202


2,140

2.9


    Occupancy expense 

577


612

(5.7)


1,204


1,209

(0.4)


    Furniture and equipment expense

243


243

-


516


493

4.7


    Data processing

739


706

4.7


1,499


1,409

6.4


    Directors' fees

132


55

140.0


244


176

38.6


    Amortization of intangible assets

60


74

(18.9)


134


148

(9.5)


    Insurance agency commissions expense

394


458

(14.0)


906


919

(1.4)


    FDIC insurance premium expense

377


367

2.7


835


733

13.9


    Write-downs of other real estate owned

101


56

80.4


176


728

(75.8)


    Other noninterest expenses

1,982


1,875

5.7


3,710


3,705

0.1


                      Total noninterest expense

9,917


9,759

1.6


20,032


20,250

(1.1)













Income before income taxes

2,108


504

318.3


4,129


830

397.5


Income tax expense 

803


143

461.5


1,566


247

534.0













NET INCOME 

$      1,305


$         361

261.5


$      2,563


$         583

339.6













Weighted average shares outstanding - basic

10,013


8,461

18.3


9,246


8,460

9.3


Weighted average shares outstanding - diluted

10,024


8,465

18.4


9,258


8,460

9.4













Basic net income per common share

$        0.13


$        0.04

225.0


$        0.28


$        0.07

300.0


Diluted net income per common share

0.13


0.04

225.0


0.28


0.07

300.0


Dividends paid per common share

-


-

-


-


-

-


 

Shore Bancshares, Inc.













Page 7 of 11


Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


                          For the Six Months Ended



June 30,


June 30,



2014


2013


2014


2013



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans 

$     708,718


5.00

%

$     785,442


5.19

%

$     708,216


5.05

%

$     784,604


5.17

%

  Loans held for sale

-


-


-


-


1,206


-


-


-


  Investment securities

















   Taxable

183,128


1.46


140,614


1.62


169,203


1.42


143,380


1.70


   Tax-exempt

431


4.23


579


4.81


432


4.24


580


4.83


  Federal funds sold

1,476


0.05


2,992


0.10


1,591


0.05


5,573


0.11


  Interest-bearing deposits

79,223


0.20


75,847


0.21


89,010


0.22


90,869


0.20


    Total earning assets

972,976


3.93

%

1,005,474


4.30

%

969,658


3.96

%

1,025,006


4.21

%

Cash and due from banks

20,376




22,510




21,536




23,731




Other assets

64,915




66,967




65,555




68,070




Allowance for credit losses

(9,675)




(17,099)




(10,158)




(16,849)




Total assets

$ 1,048,592




$ 1,077,852




$ 1,046,591




$ 1,099,958






































Interest-bearing liabilities

















  Demand deposits

$     171,004


0.14

%

$     162,589


0.15

%

$     172,395


0.14

%

$     168,120


0.16

%

  Money market and savings deposits (1)

220,850


0.12


225,117


0.67


221,610


0.12


234,597


0.82


  Certificates of deposit $100,000 or more

171,830


1.11


203,641


1.32


175,292


1.12


209,929


1.35


  Other time deposits

183,336


1.02


197,644


1.30


185,137


1.05


199,399


1.38


    Interest-bearing deposits

747,020


0.58


788,991


0.89


754,434


0.59


812,045


0.96


  Short-term borrowings

8,633


0.22


10,752


0.24


8,987


0.22


11,366


0.25


    Total interest-bearing liabilities

755,653


0.57

%

799,743


0.88

%

763,421


0.58

%

823,411


0.95

%

Noninterest-bearing deposits

168,221




154,586




164,926




153,285




Accrued expenses and other liabilities

7,629




9,315




7,433




9,033




Stockholders' equity

117,089




114,208




110,811




114,229




Total liabilities and stockholders' equity

$ 1,048,592




$ 1,077,852




$ 1,046,591




$ 1,099,958





















Net interest spread



3.36

%



3.42

%



3.38

%



3.26

%

Net interest margin



3.49

%



3.60

%



3.50

%



3.45

%



































(1)  Interest on money market and savings deposits for the three and six months ended June 30, 2013 included an adjustment to expense related to





      interest rate caps and the hedged deposits associated with them.  This adjustment increased interest expense $279 thousand and $695 thousand




      for the three and six months ended June 30, 2013, respectively.  Interest expense for the three and six months ended June 30, 2014 did not reflect




      this adjustment because the interest rate caps were terminated in June of 2013. 












 

Shore Bancshares, Inc.












Page 8 of 11


Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































2nd quarter


1st quarter


4th quarter


3rd quarter


2nd quarter


2Q 14


2Q 14



2014


2014


2013


2013


2013


compared to


compared to



(2Q 14)


(1Q 14)


(4Q 13)


(3Q 13)


(2Q 13)


1Q 14


2Q 13


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$             8,469


$            8,347


$            8,595


$            8,852


$            9,028


1.5

%

(6.2)

%

     Less:  Taxable-equivalent adjustment

22


24


25


24


27


(8.3)


(18.5)


     Net interest income

8,447


8,323


8,570


8,828


9,001


1.5


(6.2)


     Provision for credit losses

950


975


474


22,460


2,700


(2.6)


(64.8)


     Noninterest income

4,528


4,788


4,215


4,792


3,962


(5.4)


14.3


     Noninterest expense

9,917


10,115


10,468


9,968


9,759


(2.0)


1.6


     Income (loss) before income taxes

2,108


2,021


1,843


(18,808)


504


4.3


318.3


     Income tax expense (benefit)

803


763


668


(7,416)


143


5.2


461.5


     Net income (loss)  

$             1,305


$            1,258


$            1,175


$        (11,392)


$               361


3.7


261.5
































     Return on average assets 

0.50

%

0.49

%

0.44

%

(4.24)

%

0.13

%

1

bp

37

bp

     Return on average equity 

4.47


4.88


4.50


(39.68)


1.27


(41)


320


     Return on average tangible equity (1)

5.28


5.97


5.53


(46.03)


1.66


(69)


362


     Net interest margin

3.49


3.50


3.47


3.54


3.60


(1)


(11)


     Efficiency ratio - GAAP 

76.30


77.01


81.72


73.06


75.13


(71)


117


     Efficiency ratio - Non-GAAP (1)

76.51


76.44


81.14


74.13


74.45


7


206
































PER SHARE DATA















     Basic net income (loss) per common share

$               0.13


$              0.15


$              0.14


$             (1.35)


$              0.04


(13.3)

%

225.0

%

     Diluted net income (loss) per common share

0.13


0.15


0.14


(1.35)


0.04


(13.3)


225.0


     Dividends paid per common share

-


-


-


-


-


-


-


     Book value per common share at period end

10.90


12.35


12.19


12.06


13.43


(11.7)


(18.8)


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

9.84


10.47


10.31


10.16


11.52


(6.0)


(14.6)


     Market value at period end

9.01


9.51


9.22


8.80


7.36


(5.3)


22.4


     Market range:















        High

10.49


9.99


9.45


9.06


7.75


5.0


35.4


        Low

8.57


9.00


8.50


7.06


5.97


(4.8)


43.6

















AVERAGE BALANCE SHEET DATA















     Loans

$        708,718


$       707,708


$       718,070


$       772,008


$       785,442


0.1

%

(9.8)

%

     Investment securities

183,559


155,556


145,181


124,020


141,193


18.0


30.0


     Earning assets

972,976


966,304


982,519


993,068


1,005,474


0.7


(3.2)


     Assets

1,048,592


1,044,568


1,060,315


1,064,919


1,077,852


0.4


(2.7)


     Deposits

915,241


923,524


938,293


932,867


943,577


(0.9)


(3.0)


     Stockholders' equity

117,089


104,462


103,507


113,904


114,208


12.1


2.5
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$             1,943


$            1,631


$            1,050


$          26,882


$            2,712


19.1

%

(28.4)

%
















     Nonaccrual loans excluding nonaccrual loans held for sale (hfs)

$           15,176


$          19,156


$          14,626


$          17,501


$          34,818


(20.8)


(56.4)


     Loans 90 days past due and still accruing

5


121


270


9


3


(95.9)


66.7


     Other real estate owned

4,201


4,672


3,779


5,776


6,408


(10.1)


(34.4)


     Total nonperforming assets excluding nonaccrual loans hfs

19,382


23,949


18,675


23,286


41,229


(19.1)


(53.0)


     Nonaccrual loans hfs

-


-


3,521


7,265


-


-


-


     Total nonperforming assets including nonaccrual loans hfs

$           19,382


$          23,949


$          22,196


$          30,551


$          41,229


(19.1)


(53.0)

















     Accruing troubled debt restructurings (TDRs) excluding TDRs hfs

$           25,402


$          25,333


$          26,088


$          29,439


$          50,278


0.3


(49.5)


     Accruing TDRs hfs

-


-


-


14,842


-


-


-


     Total accruing TDRs including TDRs hfs

$           25,402


$          25,333


$          26,088


$          44,281


$          50,278


0.3


(49.5)

















     Total nonperforming assets and accruing TDRs excluding nonaccrual loans and TDRs hfs

$           44,784


$          49,282


$          44,763


$          52,725


$          91,507


(9.1)


(51.1)


     Nonaccrual loans and TDRs hfs

-


-


3,521


22,107


-


-


-


     Total nonperforming assets and accruing TDRs including nonaccrual loans and TDRs hfs

$           44,784


$          49,282


$          48,284


$          74,832


$          91,507


(9.1)


(51.1)
































CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

12.91

%

9.97

%

9.80

%

9.70

%

10.77

%

294

bp

214

bp

     Period-end tangible equity to tangible assets (1)

11.81


8.58


8.41


8.30


9.39


323


242

















     Annualized net charge-offs to average loans

1.10


0.93


0.58


13.81


1.38


17


(28)

















     Allowance for credit losses as a percent of (including loans hfs):















     Period-end loans      

1.28


1.43


1.51


1.57


2.01


(15)


(73)


     Nonaccrual loans 

59.80


52.56


59.10


45.63


45.16


724


1,464


     Nonperforming assets 

46.83


42.04


48.32


36.99


38.14


479


869


     Accruing TDRs 

35.73


39.75


41.11


25.52


31.27


(402)


446


     Nonperforming assets and accruing TDRs 

20.27


20.43


22.21


15.10


17.18


(16)


309

















    As a percent of total loans (including loans hfs):















    Nonaccrual loans 

2.14


2.72


2.54


3.34


4.45


(58)


(231)


    Accruing TDRs 

3.58


3.60


3.65


5.97


6.43


(2)


(285)


    Nonaccrual loans and accruing TDRs 

5.72


6.32


6.19


9.31


10.88


(60)


(516)

















    As a percent of total loans+other real estate owned (including loans hfs):















    Nonperforming assets 

2.72


3.38


3.09


4.08


5.23


(66)


(251)


    Nonperforming assets and accruing TDRs 

6.27


6.96


6.72


10.00


11.60


(69)


(533)

















    As a percent of total assets (including loans hfs):















    Nonaccrual loans 

1.43


1.83


1.72


2.36


3.30


(40)


(187)


    Nonperforming assets 

1.82


2.28


2.11


2.91


3.91


(46)


(209)


    Accruing TDRs 

2.39


2.41


2.47


4.21


4.77


(2)


(238)


    Nonperforming assets and accruing TDRs 

4.21


4.69


4.58


7.12


8.68


(48)


(447)

















(1)  See the reconciliation table on page 11 of 11.















 

Shore Bancshares, Inc.












Page 9 of 11


Consolidated Statements of Operations By Quarter















(In thousands, except per share data)
























































2Q 14


2Q 14













compared to


compared to



2Q 14


1Q 14


4Q 13


3Q 13


2Q 13


1Q 14


2Q 13


INTEREST INCOME















    Interest and fees on loans 

$         8,812


$         8,875


$         9,242


$         9,767


$       10,142


(0.7)

%

(13.1)

%

    Interest and dividends on investment securities:















        Taxable

669


521


504


357


568


28.4


17.8


        Tax-exempt

3


3


3


5


4


-


(25.0)


    Interest on federal funds sold

-


-


1


-


1


-


(100.0)


    Interest on deposits with other banks

39


56


57


53


40


(30.4)


(2.5)


                   Total interest income

9,523


9,455


9,807


10,182


10,755


0.7


(11.5)

















INTEREST EXPENSE















    Interest on deposits

1,071


1,127


1,230


1,348


1,748


(5.0)


(38.7)


    Interest on short-term borrowings

5


5


7


6


6


-


(16.7)


                   Total interest expense

1,076


1,132


1,237


1,354


1,754


(4.9)


(38.7)

















NET INTEREST INCOME

8,447


8,323


8,570


8,828


9,001


1.5


(6.2)


Provision for credit losses

950


975


474


22,460


2,700


(2.6)


(64.8)

















NET INTEREST INCOME (LOSS) AFTER PROVISION















  FOR CREDIT LOSSES

7,497


7,348


8,096


(13,632)


6,301


2.0


19.0

















NONINTEREST INCOME















    Service charges on deposit accounts

602


558


599


600


600


7.9


0.3


    Trust and investment fee income

455


431


429


401


393


5.6


15.8


    Investment securities gains 

-


-


-


-


913


-


(100.0)


    Insurance agency commissions 

2,536


3,077


2,477


2,724


2,633


(17.6)


(3.7)


    Loss on termination of cash flow hedge

-


-


-


-


(1,306)


-


(100.0)


    Other noninterest income

935


722


710


1,067


729


29.5


28.3


                      Total noninterest income

4,528


4,788


4,215


4,792


3,962


(5.4)


14.3

















NONINTEREST EXPENSE















    Salaries and wages

4,292


4,314


4,336


4,420


4,307


(0.5)


(0.3)


    Employee benefits

1,020


1,182


983


971


1,006


(13.7)


1.4


    Occupancy expense 

577


627


569


566


612


(8.0)


(5.7)


    Furniture and equipment expense

243


273


252


275


243


(11.0)


-


    Data processing

739


760


773


718


706


(2.8)


4.7


    Directors' fees

132


112


92


86


55


17.9


140.0


    Amortization of intangible assets

60


74


74


74


74


(18.9)


(18.9)


    Insurance agency commissions expense

394


512


470


409


458


(23.0)


(14.0)


    FDIC insurance premium expense

377


458


613


467


367


(17.7)


2.7


    Write-downs of other real estate owned

101


75


371


219


56


34.7


80.4


    Other noninterest expenses

1,982


1,728


1,935


1,763


1,875


14.7


5.7


                      Total noninterest expense

9,917


10,115


10,468


9,968


9,759


(2.0)


1.6

















Income (loss) before income taxes

2,108


2,021


1,843


(18,808)


504


4.3


318.3


Income tax expense (benefit) 

803


763


668


(7,416)


143


5.2


461.5

















NET INCOME (LOSS)  

$         1,305


$         1,258


$         1,175


$      (11,392)


$             361


3.7


261.5

















Weighted average shares outstanding - basic

10,013


8,471


8,463


8,461


8,461


18.2


18.3


Weighted average shares outstanding - diluted

10,024


8,484


8,474


8,461


8,465


18.2


18.4

















Basic net income (loss) per common share

$            0.13


$            0.15


$            0.14


$          (1.35)


$            0.04


(13.3)


225.0


Diluted net income (loss) per common share

0.13


0.15


0.14


(1.35)


0.04


(13.3)


225.0


Dividends paid per common share

-


-


-


-


-


-


-


 

Shore Bancshares, Inc.






















Page 10 of 11


Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























2Q 14


2Q 14























compared to


compared to



2Q 14


1Q 14


4Q 13


3Q 13


2Q 13


1Q 14


2Q 13



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$       708,718


5.00

%

$       707,708


5.10

%

$       718,070


5.07

%

$       772,008


5.03

%

$       785,442


5.19

%

0.1

%

(9.8)

%

  Loans held for sale

-


-


2,425


-


15,047


2.38


-


-


-


-


(100.0)


-


  Investment securities

























   Taxable

183,128


1.46


155,123


1.36


144,699


1.38


123,499


1.15


140,614


1.62


18.1


30.2


   Tax-exempt

431


4.23


433


4.25


482


4.39


521


5.27


579


4.81


(0.5)


(25.6)


  Federal funds sold

1,476


0.05


1,708


0.05


2,692


0.06


1,618


0.07


2,992


0.10


(13.6)


(50.7)


  Interest-bearing deposits

79,223


0.20


98,907


0.23


101,529


0.22


95,422


0.22


75,847


0.21


(19.9)


4.5


    Total earning assets

972,976


3.93

%

966,304


3.98

%

982,519


3.97

%

993,068


4.08

%

1,005,474


4.30

%

0.7


(3.2)


Cash and due from banks

20,376




22,708




20,900




22,088




22,510




(10.3)


(9.5)


Other assets

64,915




66,203




70,048




65,001




66,967




(1.9)


(3.1)


Allowance for credit losses

(9,675)




(10,647)




(13,152)




(15,238)




(17,099)




(9.1)


(43.4)


Total assets

$    1,048,592




$    1,044,568




$    1,060,315




$    1,064,919




$    1,077,852




0.4


(2.7)




















































Interest-bearing liabilities

























  Demand deposits

$       171,004


0.14

%

$       173,801


0.14

%

$       176,492


0.15

%

$       172,143


0.16

%

$       162,589


0.15

%

(1.6)


5.2


  Money market and savings deposits (1)

220,850


0.12


222,378


0.12


211,294


0.12


207,162


0.12


225,117


0.67


(0.7)


(1.9)


  Certificates of deposit $100,000 or more

171,830


1.11


178,792


1.13


190,117


1.16


198,495


1.23


203,641


1.32


(3.9)


(15.6)


  Other time deposits

183,336


1.02


186,960


1.08


188,645


1.14


192,878


1.24


197,644


1.30


(1.9)


(7.2)


    Interest-bearing deposits

747,020


0.58


761,931


0.60


766,548


0.64


770,678


0.69


788,991


0.89


(2.0)


(5.3)


  Short-term borrowings

8,633


0.22


9,345


0.22


10,505


0.23


10,695


0.23


10,752


0.24


(7.6)


(19.7)


    Total interest-bearing liabilities

755,653


0.57

%

771,276


0.60

%

777,053


0.63

%

781,373


0.69

%

799,743


0.88

%

(2.0)


(5.5)


Noninterest-bearing deposits

168,221




161,593




171,745




162,189




154,586




4.1


8.8


Accrued expenses and other liabilities

7,629




7,237




8,010




7,453




9,315




5.4


(18.1)


Stockholders' equity

117,089




104,462




103,507




113,904




114,208




12.1


2.5


Total liabilities and stockholders' equity

$    1,048,592




$    1,044,568




$    1,060,315




$    1,064,919




$    1,077,852




0.4


(2.7)



























Net interest spread



3.36

%



3.38

%



3.34

%



3.39

%



3.42

%





Net interest margin



3.49

%



3.50

%



3.47

%



3.54

%



3.60

%























































(1)  Interest on money market and savings deposits for the second quarter of 2013 included an adjustment to expense related to interest rate caps and the hedged











      deposits associated with them.  This adjustment increased interest expense $279 thousand for the second quarter of 2013.  Interest expense for the other












      quarters presented did not reflect this adjustment because the interest rate caps were terminated in June of 2013.
















 

Shore Bancshares, Inc.












Page 11 of 11


Reconciliation of Generally Accepted Accounting Principles (GAAP) 















  and Non-GAAP Measures















(In thousands, except per share data)









































YTD


YTD



2Q 14


1Q 14


4Q 13


3Q 13


2Q 13


6/30/2014


6/30/2013

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income (loss) 

$          1,305


$         1,258


$         1,175


$     (11,392)


$            361


$         2,563


$           583


Net income (loss) - annualized (A)

$          5,234


$         5,102


$         4,662


$     (45,197)


$         1,448


$         5,168


$        1,176

















Net income (loss), excluding net amortization of intangible assets

$          1,341


$         1,303


$         1,220


$     (11,347)


$            406


$         2,644


$           673

















Net income (loss), excluding net amortization of intangible 















  assets - annualized (B)

$          5,379


$         5,284


$         4,840


$     (45,018)


$         1,628


$         5,332


$        1,357

















Average stockholders' equity (C)

$       117,089


$     104,462


$     103,507


$     113,904


$     114,208


$     110,811


$    114,229


Less:  Average goodwill and other intangible assets

(15,295)


(15,945)


(16,018)


(16,092)


(16,166)


(15,618)


(16,204)


Average tangible equity (D)

$       101,794


$       88,517


$       87,489


$       97,812


$       98,042


$       95,193


$      98,025

















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

4.47

%

4.88

%

4.50

%

(39.68)

%

1.27

%

4.66

%

1.03

%

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

5.28

%

5.97

%

5.53

%

(46.03)

%

1.66

%

5.60

%

1.38

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$          9,917


$       10,115


$       10,468


$         9,968


$         9,759


$       20,032


$      20,250


Less:  Amortization of intangible assets

(60)


(74)


(74)


(74)


(74)


(134)


(148)


          Other nonrecurring adjustments

-


-


-


-


49


-


49


Adjusted noninterest expense (F)

$          9,857


$       10,041


$       10,394


$         9,894


$         9,734


$       19,898


$      20,151

















Taxable-equivalent net interest income (G)

$          8,469


$         8,347


$         8,595


$         8,852


$         9,028


$       16,816


$      17,532


Nonrecurring adjustment

-


-


-


-


(308)


-


(308)


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

$          8,469


$         8,347


$         8,595


$         8,852


$         8,720


$       16,816


$      17,224

















Noninterest income (I)

$          4,528


$         4,788


$         4,215


$         4,792


$         3,962


$         9,316


$        8,452


Less:  Investment securities (gains)/losses

-


-


-


-


(913)


-


(913)


          Other nonrecurring (gains)/losses

(114)


-


-


(297)


1,306


(114)


1,306


Adjusted noninterest income (J)

$          4,414


$         4,788


$         4,215


$         4,495


$         4,355


$         9,202


$        8,845

















Efficiency ratio (GAAP)  (E)/(G)+(I) 

76.30

%

77.01

%

81.72

%

73.06

%

75.13

%

76.66

%

77.93

%

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

76.51

%

76.44

%

81.14

%

74.13

%

74.45

%

76.48

%

77.30

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (K)

$       137,493


$     104,632


$     103,299


$     102,001


$     113,594






Less:  Goodwill and other intangible assets

(13,328)


(15,900)


(15,974)


(16,048)


(16,122)






Tangible equity (L)

$       124,165


$       88,732


$       87,325


$       85,953


$       97,472





















Shares outstanding (M)

12,615


8,471


8,471


8,461


8,461





















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

$          10.90


$         12.35


$         12.19


$         12.06


$         13.43






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

$            9.84


$         10.47


$         10.31


$         10.16


$         11.52




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (N)

$       137,493


$     104,632


$     103,299


$     102,001


$     113,594






Less:  Goodwill and other intangible assets

(13,328)


(15,900)


(15,974)


(16,048)


(16,122)






Tangible equity (O)

$       124,165


$       88,732


$       87,325


$       85,953


$       97,472





















Assets (P)

$    1,064,853


$  1,049,514


$  1,054,124


$  1,051,384


$  1,054,277






Less:  Goodwill and other intangible assets

(13,328)


(15,900)


(15,974)


(16,048)


(16,122)






Tangible assets (Q)

$    1,051,525


$  1,033,614


$  1,038,150


$  1,035,336


$  1,038,155





















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

12.91

%

9.97

%

9.80

%

9.70

%

10.77

%





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

11.81

%

8.58

%

8.41

%

8.30

%

9.39

%



































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.  






©2012 PR Newswire. All Rights Reserved.

Powered by WorldNow

904 South Side Drive
Decatur, IL 62521
Primary Phone: 217-424-2500
Primary Email: news@wandtv.com

All content © Copyright 2000 - 2014, WorldNow and WAND. All Rights Reserved. For more information on this site, please read our Privacy Policy and Terms