25.01.2018 22:15:00

Shore Bancshares Reports 2017 Results

EASTON, Md., Jan. 25, 2018 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported net income of $2.698 million or $0.21 per diluted common share for the fourth quarter of 2017, compared to net income of $3.412 million or $0.27 per diluted common share for the third quarter of 2017, and net income of $2.495 million or $0.20 per diluted common share for the fourth quarter of 2016.  The Company reported net income of $11.262 million or $0.89 per diluted common share for fiscal year 2017, compared to net income of $9.638 million or $0.76 per diluted common share for fiscal year 2016.  The 2017 fourth quarter's results included $771.1 thousand or $0.06 per diluted common share in additional income tax expense as a result of the recently enacted Tax Cuts and Jobs Act.  While a permanent reduction of the corporate income tax rate will take effect in 2018, the enactment of the law during 2017 required the Company to revalue its net deferred tax asset through income tax expense in the fourth quarter.      

When comparing the fourth quarter of 2017 to the third quarter of 2017, excluding the income tax reform impact, net income decreased due to a higher loan loss provision which resulted from significant loan growth at the end of the fourth quarter.  When comparing the fourth quarter of 2017 to the fourth quarter of 2016, excluding the income tax reform impact, the improved results were driven by an increase in net interest income due to higher loan volume, and an increase in noninterest income, partially offset by increased noninterest expenses which included the operation of four additional branches in 2017.  When comparing fiscal year 2017 to fiscal year 2016, improved earnings were due to increases in net interest income of $7.3 million and noninterest income of $1.1 million. Noninterest expenses increased $4.1 million, of which $977 thousand related to merger and acquisition costs from the branch purchase in the second quarter of 2017.  Provision for credit losses increased $443 thousand as a result of increased loan production for 2017. 

"This has been a stellar year for the Bank in terms of growth and core earnings" said Lloyd L. "Scott" Beatty Jr. "We experienced organic loan growth of 13%, excluding the branch acquisition in the second quarter, along with net income for the year that would have exceeded $12 million if not for the one-time tax expense due to tax reform. The achievement of expanding our footprint across the Bay Bridge and to the Eastern Shore of Virginia, all while maintaining superior customer service to our banking customers is a true testament to the level of focus and commitment our team gave to making this an exceptional year.  We anticipate a positive economic outlook for 2018 which will bode well for our continued emphasis on growth and expansion."    

Balance Sheet Review
Total assets were $1.394 billion at December 31, 2017, a $233.6 million, or 20.1%, increase when compared to $1.160 billion at the end of 2016.  The primary factor contributing to the increase was the acquisition of three branches in the second quarter of 2017 which contributed $192.7 million of assets at December 31, 2017.  Absent the branch acquisition, total assets have increased $40.9 million since December 31, 2016 which primarily resulted from increases in both gross loans of $113.9 million and investment securities of $33.2 million. These increases were funded by a decrease in interest-bearing deposits with other banks of $108.5 million which included cash received from the branch acquisition, organic deposit growth of $18.3 million and short-term borrowings of $18.5 million.

Total deposits at December 31, 2017 increased $205.3 million, or 20.6%, when compared to December 31, 2016.  The increase was the direct result of the deposits acquired in the branch purchase which had a balance of $187.0 million at December 31, 2017. Excluding the acquisition, deposits increased $18.3 million.                                      

Total stockholders' equity increased $9.5 million, or 6.1%, when compared to the end of 2016 primarily due to current year's earnings, partially offset by common stock dividends paid to shareholders of $2.8 million.  At December 31, 2017, the ratio of total equity to total assets was 11.75% and the ratio of total tangible equity to total tangible assets was 9.61%, lower than the ratios of 13.30% and 12.32%, respectively, at December 31, 2016. These ratios declined primarily due to the branch acquisition which significantly increased total assets and intangible assets.

Review of Quarterly Financial Results
Net interest income was $12.4 million for the fourth quarter of 2017, compared to $12.3 million for the third quarter of 2017 and $10.0 million for the fourth quarter of 2016.  The increase in net interest income when compared to the third quarter of 2017 was primarily due to organic loan growth which resulted in an increase in average loans of $28.4 million, or 2.7%.  This growth was mostly added late in the fourth quarter which lessened the impact on interest income to $86 thousand resulting in 2 basis points ("bps") improvement in the net interest margin. The increase in net interest income when compared to the fourth quarter of 2016 was due to significant increases in average loans of $196.6 million, or 22.7% and investment securities of $36.5 million, or 20.8%.  Total interest income on loans increased $2.2 million, or 22.3% in the fourth quarter of 2017 as compared to the fourth quarter of 2016, which was partially the result of loans acquired from the branch purchase in 2017.  In addition, the yield on total earning assets increased 17 bps, while the cost of interest-bearing liabilities decreased 2bps year over year.  These positive variances resulted in a net interest margin of 3.81% for the fourth quarter of 2017, compared to 3.63% for the fourth quarter of 2016. 

The provision for credit losses was $545 thousand for the fourth quarter of 2017, $345 thousand for the third quarter of 2017 and $418 thousand for the fourth quarter of 2016.  The higher level of provision for credit losses when comparing the fourth quarter of 2017 to both the third quarter of 2017 and fourth quarter of 2016 was primarily due to the organic growth in the loan portfolio. Net charge-offs were $59 thousand for the fourth quarter of 2017, $182 thousand for the third quarter of 2017 and $306 thousand for the fourth quarter of 2016.  The decline in net charge-offs was directly related to improved credit quality particularly nonaccrual loans which exhibited a decrease when compared to the third quarter of 2017 of $1.3 million and $4.0 million when compared to the fourth quarter of 2016. The ratio of annualized net charge-offs to average loans was 0.02% for the fourth quarter of 2017, 0.07% for the third quarter of 2017 and 0.14% for the fourth quarter of 2016.  The ratio of the allowance for credit losses to period-end loans for both December 31, 2017 and September 30, 2017 was 0.89% and 1.00% at December 31, 2016.    

At December 31, 2017, nonperforming assets, excluding TDRs, were $7.4 million, a decrease of $699 thousand, or 8.6%, when compared to September 30, 2017 and a decrease of $4.1 million, or 35.4%, when compared to December 31, 2016.  Additionally, accruing TDRs were $13.3 million at December 31, 2017, a decrease of $167 thousand, or 1.2%, when compared to September 30, 2017 and an increase of $326 thousand, or 2.5%, when compared to December 31, 2016.  The positive trend in nonperforming assets when comparing December 31, 2017 to both September 30, 2017 and December 31, 2016 was mainly accomplished through continued workout efforts and charge-offs over the last 12 months.  At December 31, 2017, the ratio of nonperforming assets to total assets was 0.53%, lower than the 0.59% at September 30, 2017 and 0.99% at December 31, 2016.  In addition, the ratio of accruing TDRs to total assets at December 31, 2017 was 0.96%, compared to 0.98% at September 30, 2017 and 1.12% at December 31, 2016, which reflects improved credit quality in the loan portfolio.

Total noninterest income for the fourth quarter of 2017 decreased $86 thousand, or 1.9%, when compared to the third quarter of 2017 and increased $283 thousand, or 7.0%, when compared to the fourth quarter of 2016.  The decrease from the third quarter of 2017 was primarily due to a decline in insurance agency commissions of $190 thousand, not unusual during the last quarter of the year, partially offset by increases in banking fees and trust and investment fee income.  The increase from the fourth quarter of 2016 of $283 thousand was the result of increases in all noninterest income categories, specifically insurance agency commissions of $101 thousand and service charges on deposit accounts of $88 thousand.      

Total noninterest expense for the fourth quarter of 2017 decreased $88 thousand, or 0.8%, when compared to the third quarter of 2017 and increased $1.4 million, or 15.2%, when compared to the fourth quarter of 2016.  The decrease from the third quarter of 2017 was primarily due to lower costs associated with other real estate owned, legal and professional fees, and employee benefits, partially offset by higher salaries and wages. The increase from the fourth quarter of 2016 was primarily due to operating four additional bank branches which increased salaries and wages, employee benefits and occupancy expenses and also resulted in higher FDIC insurance premiums.     

Review of 2017 Financial Results
Net interest income for 2017 was $45.5 million, an increase of $7.3 million, or 19.0%, when compared to 2016 primarily due to an increase in average loans of $158.0 million, or 19.1%.  The significant increase in loans generated higher interest income of approximately $6.5 million, or 17.4%. Although the yields on loans declined compared to 2016, the funding of loan growth with lower yielding assets, coupled with higher yielding investment securities resulted in a higher overall yield on earning assets of 17bps. This improvement in yield along with the decrease in rates on interest bearing deposits resulted in an improved net interest margin to 3.76% for fiscal 2017 from 3.56% for fiscal 2016.  

The provision for credit losses for 2017 and 2016 was $2.3 million and $1.8 million, respectively, while net charge-offs were $1.2 million and $1.4 million, respectively.  The ratio of annualized net charge-offs to average loans was 0.13% for 2017 and 0.17% for 2016.

Total noninterest income for 2017 increased $1.1 million, or 6.6%, when compared to 2016.  The increase was primarily due to increases in service charges on deposit accounts of $163 thousand, insurance agency commissions of $286 thousand, trust and investment fee income of $90 thousand and a premium on an insurance investment of $387 thousand.          

Total noninterest expense for 2017 increased $4.1 million, or 10.9%, when compared to 2016.  The increase was primarily due to the branch purchase in the second quarter of 2017 which resulted in acquisition costs of $977 thousand and the cost of operating those branches for seven months. In addition, the increase was due to higher salaries/wages and employee benefits as a result of a decreased assessment rate which were partially offset by a decrease in FDIC insurance premiums.

Shore Bancshares Information
Shore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore.  It is the parent company of Shore United Bank; one retail insurance producer firm, The Avon-Dixon Agency, LLC ("Avon-Dixon"), with two specialty lines, Elliott Wilson Insurance (Trucking) and Jack Martin Associates (Marine); and an insurance premium finance company, Mubell Finance, LLC ("Mubell").  Shore Bancshares Inc. engages in trust and wealth management services through Wye Financial & Trust, a division of Shore United Bank.  Additional information is available at www.shorebancshares.com.

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

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

 

Shore Bancshares, Inc.













Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2017


2016

 Change


2017


2016

 Change


     Net interest income

$      12,369


$      9,965


24.1

%

$    45,528


$    38,249


19.0

%

     Provision for credit losses

545


418


30.4


2,291


1,848


24.0


     Noninterest income

4,339


4,056


7.0


17,750


16,645


6.6


     Noninterest expense

10,632


9,226


15.2


41,202


37,147


10.9


     Income before income taxes

5,531


4,377


26.4


19,785


15,899


24.4


     Income tax expense 

2,833


1,882


50.5


8,523


6,261


36.1


     Net income 

$         2,698


$      2,495


8.1


$    11,262


$      9,638


16.8




























     Return on average assets 

0.78

%

0.86

%

(8)

bp

0.87

%

0.84

%

3

bp

     Return on average equity 

6.53


6.39


14


7.05


6.32


73


     Return on average tangible equity (1)

8.36


7.03


133


8.36


6.97


139


     Net interest margin

3.81


3.63


18


3.76


3.56


20


     Efficiency ratio - GAAP 

63.63


65.80


(217)


65.11


67.67


(256)


     Efficiency ratio - Non-GAAP (1)

62.74


65.28


(254)


64.38


67.23


(285)




























PER SHARE DATA













     Basic net income per common share

$           0.21


$        0.20


5.0

%

$        0.89


$        0.76


17.1

%

     Diluted net income per common share

0.21


0.20


5.0


0.89


0.76


17.1


     Dividends paid per common share

0.07


0.05


40.0


0.22


0.14


57.1


     Book value per common share at period end

12.91


12.18


6.0








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

10.31


11.16


(7.6)








     Market value at period end

16.70


15.25


9.5








     Market range:













       High

18.49


16.90


9.4


18.49


16.90


9.4


       Low

15.74


11.49


37.0


14.64


10.23


43.1




























AVERAGE BALANCE SHEET DATA













     Loans

$ 1,062,980


$  866,360


22.7

%

$  983,484


$  825,475


19.1

%

     Investment securities

211,910


175,417


20.8


201,879


196,236


2.9


     Earning assets

1,294,768


1,100,197


17.7


1,216,182


1,079,954


12.6


     Assets

1,378,553


1,159,131


18.9


1,287,751


1,141,142


12.8


     Deposits

1,202,260


993,918


21.0


1,118,075


976,881


14.5


     Stockholders' equity

163,893


155,367


5.5


159,741


152,426


4.8




























CREDIT QUALITY DATA 













     Net charge-offs

$              59


$         306


(80.7)

%

$      1,236


$      1,438


(14.0)

%














     Nonaccrual loans 

$         4,971


$      8,972


(44.6)








     Loans 90 days past due and still accruing

639


20


3,095.0








     Other real estate owned

1,794


2,477


(27.6)








     Total nonperforming assets 

7,404


11,469


(35.4)








     Accruing troubled debt restructurings (TDRs) 

13,326


13,000


2.5








     Total nonperforming assets and accruing TDRs 

$      20,730


$    24,469


(15.3)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

11.75

%

13.30

%

(155)

bp







     Period-end tangible equity to tangible assets (1)

9.61


12.32


(271)





















     Annualized net charge-offs to average loans

0.02


0.14


(12)


0.13

%

0.17

%

(4)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

0.89


1.00


(11)








     Nonaccrual loans 

196.76


97.26


9,950








     Nonperforming assets 

132.10


76.08


5,602








     Accruing TDRs 

73.40


67.12


628








     Nonperforming assets and accruing TDRs 

47.18


35.66


1,152





















     As a percent of total loans:













     Nonaccrual loans 

0.45


1.03


(58)








     Accruing TDRs  

1.22


1.49


(27)








     Nonaccrual loans and accruing TDRs 

1.67


2.52


(85)





















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













     Nonperforming assets

0.68


1.31


(63)








     Nonperforming assets and accruing TDRs 

1.89


2.80


(91)





















     As a percent of total assets:













     Nonaccrual loans 

0.36


0.77


(41)








     Nonperforming assets 

0.53


0.99


(46)








     Accruing TDRs 

0.96


1.12


(16)








     Nonperforming assets and accruing TDRs 

1.49


2.11


(62)





















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













 

Shore Bancshares, Inc.






Consolidated Balance Sheets







(In thousands, except per share data)


























December 31, 2017



December 31,


December 31,


compared to



2017


2016


December 31, 2016


ASSETS







    Cash and due from banks

$              21,534


$              14,596


47.5

%

    Interest-bearing deposits with other banks

10,286


61,342


(83.2)


  Cash and cash equivalents

31,820


75,938


(58.1)









    Investment securities available for sale (at fair value)

196,955


163,798


20.2


    Investment securities held to maturity 

6,247


6,808


(8.2)









    Loans

1,093,514


871,525


25.5


    Less: allowance for credit losses

(9,781)


(8,726)


12.1


    Loans, net

1,083,733


862,799


25.6









    Premises and equipment, net

23,054


16,558


39.2


    Goodwill

28,200


11,931


136.4


    Other intangible assets, net

4,719


1,079


337.3


    Other real estate owned, net

1,794


2,477


(27.6)


    Other assets

17,352


18,883


(8.1)









                         Total assets

$         1,393,874


$         1,160,271


20.1









LIABILITIES







    Noninterest-bearing deposits

$            328,322


$            261,575


25.5


    Interest-bearing deposits

874,459


735,914


18.8


                Total deposits

1,202,781


997,489


20.6









    Short-term borrowings

21,734


3,203


578.6


    Accrued expenses and other liabilities

5,609


5,280


6.2


                          Total liabilities

1,230,124


1,005,972


22.3









STOCKHOLDERS' EQUITY







    Common stock, par value $0.01; authorized  







       35,000,000 shares

127


127


-


    Additional paid in capital

65,256


64,201


1.6


    Retained earnings

99,437


90,964


9.3


    Accumulated other comprehensive loss

(1,070)


(993)


(7.8)


                          Total stockholders' equity

163,750


154,299


6.1









                          Total liabilities and stockholders' equity

$         1,393,874


$         1,160,271


20.1









Period-end common shares outstanding

12,688


12,665


0.2


Book value per common share

$                 12.91


$                 12.18


6.0









 

Shore Bancshares, Inc.










Consolidated Statements of Income











(In thousands, except per share data)


































For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2017


2016

% Change


2017


2016

% Change


INTEREST INCOME











    Interest and fees on loans 

$ 11,855


$    9,679

22.5

%

$ 43,617


$ 37,155

17.4

%

    Interest and dividends on investment securities:











        Taxable

1,048


747

40.3


3,847


3,195

20.4


        Tax-exempt 

-


1

(100.0)


3


7

(57.1)


    Interest on federal funds sold

-


-

-


-


6

(100.0)


    Interest on deposits with other banks

65


78

(16.7)


334


289

15.6


                   Total interest income

12,968


10,505

23.4


47,801


40,652

17.6













INTEREST EXPENSE











    Interest on deposits

586


537

9.1


2,242


2,389

(6.2)


    Interest on short-term borrowings

13


3

333.3


31


14

121.4


                   Total interest expense

599


540

10.9


2,273


2,403

(5.4)













NET INTEREST INCOME

12,369


9,965

24.1


45,528


38,249

19.0


Provision for credit losses

545


418

30.4


2,291


1,848

24.0













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

11,824


9,547

23.9


43,237


36,401

18.8













NONINTEREST INCOME











    Service charges on deposit accounts

971


883

10.0


3,628


3,465

4.7


    Trust and investment fee income

410


369

11.1


1,532


1,442

6.2


    Gains on sales and calls of investment securities

-


-

-


5


30

(83.3)


    Insurance agency commissions

1,898


1,797

5.6


8,837


8,551

3.3


    Other noninterest income

1,060


1,007

5.3


3,748


3,157

18.7


                      Total noninterest income

4,339


4,056

7.0


17,750


16,645

6.6













NONINTEREST EXPENSE











    Salaries and wages

5,503


4,381

25.6


20,011


17,626

13.5


    Employee benefits

1,081


906

19.3


4,645


3,993

16.3


    Occupancy expense 

746


613

21.7


2,696


2,452

10.0


    Furniture and equipment expense

232


235

(1.3)


1,035


963

7.5


    Data processing

871


857

1.6


3,680


3,496

5.3


    Directors' fees

99


156

(36.5)


380


511

(25.6)


    Amortization of intangible assets

112


32

250.0


315


131

140.5


    FDIC insurance premium expense

201


42

378.6


599


696

(13.9)


    Other real estate owned expenses, net

113


214

(47.2)


471


505

(6.7)


    Legal and professional fees

453


441

2.7


2,308


1,875

23.1


    Other noninterest expenses

1,221


1,349

(9.5)


5,062


4,899

3.3


                      Total noninterest expense

10,632


9,226

15.2


41,202


37,147

10.9













Income before income taxes

5,531


4,377

26.4


19,785


15,899

24.4


Income tax expense 

2,833


1,882

50.5


8,523


6,261

36.1













NET INCOME 

$   2,698


$    2,495

8.1


$ 11,262


$   9,638

16.8













Weighted average shares outstanding - basic

12,688


12,665

0.2


12,682


12,652

0.2


Weighted average shares outstanding - diluted

12,750


12,686

0.5


12,718


12,670

0.4













Basic net income per common share

$     0.21


$       0.20

5.0


$     0.89


$     0.76

17.1


Diluted net income per common share

0.21


0.20

5.0


0.89


0.76

17.1


Dividends paid per common share

0.07


0.05

40.0


0.22


0.14

57.1













 

Shore Bancshares, Inc.
















Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


For the Twelve Months Ended



December 31,


December 31,



2017


2016


2017


2016



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans (1), (2), (3)

$ 1,062,980


4.45

%

$    866,360


4.47

%

$    983,484


4.46

%

$    825,475


4.52

%

  Investment securities (1)

















   Taxable

211,910


1.98


175,207


1.70


201,792


1.91


196,026


1.63


   Tax-exempt

-


-


210


5.30


87


5.42


210


5.30


  Federal funds sold

-


-


27


0.38


-


-


1,764


0.34


  Interest-bearing deposits

19,878


1.30


58,393


0.54


30,819


1.08


56,479


0.51


    Total earning assets

1,294,768


3.99

%

1,100,197


3.82

%

1,216,182


3.95

%

1,079,954


3.78

%

Cash and due from banks

18,589




16,707




15,896




15,844




Other assets

74,700




51,065




64,854




53,899




Allowance for credit losses

(9,504)




(8,838)




(9,181)




(8,555)




Total assets

$ 1,378,553




$ 1,159,131




$ 1,287,751




$ 1,141,142






































Interest-bearing liabilities

















  Demand deposits

$    222,321


0.24

%

$    197,810


0.12

%

$    210,139


0.20

%

$    194,062


0.12

%

  Money market and savings deposits 

382,438


0.12


272,786


0.13


339,971


0.12


265,323


0.13


  Certificates of deposit $100,000 or more

110,458


0.49


122,725


0.56


118,723


0.51


127,468


0.64


  Other time deposits

158,241


0.49


141,641


0.60


152,959


0.53


148,671


0.67


    Interest-bearing deposits

873,458


0.27


734,962


0.29


821,792


0.27


735,524


0.32


  Short-term borrowings

6,087


0.86


3,908


0.25


4,525


0.68


5,753


0.24


    Total interest-bearing liabilities

879,545


0.27

%

738,870


0.29

%

826,317


0.28

%

741,277


0.32

%

Noninterest-bearing deposits

328,802




258,956




296,283




241,357




Accrued expenses and other liabilities

6,313




5,938




5,410




6,082




Stockholders' equity

163,893




155,367




159,741




152,426




Total liabilities and stockholders' equity

$ 1,378,553




$ 1,159,131




$ 1,287,751




$ 1,141,142





















Net interest spread



3.72

%



3.53

%



3.67

%



3.46

%

Net interest margin



3.81

%



3.63

%



3.76

%



3.56

%


















(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 35.0%, exclusive of the alternative minimum tax rate 


      and nondeductible interest expense.

















(2) Average loan balances include nonaccrual loans.
















(3) Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations.

























 

Shore Bancshares, Inc.














Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































4th quarter


3rd quarter


2nd quarter


1st quarter


4th quarter


4Q 17


4Q 17



2017


2017


2017


2017


2016


compared to


compared to



(4Q 17)


(3Q 17)


(2Q 17)


(1Q 17)


(4Q 16)


3Q 17


4Q 16


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$      12,429


$      12,384


$    10,961


$         9,994


$      10,029


0.4

%

23.9

%

     Less:  Taxable-equivalent adjustment

60


58


61


61


64


3.4


(6.3)


     Net interest income

12,369


12,326


10,900


9,933


9,965


0.3


24.1


     Provision for credit losses

545


345


974


427


418


58.0


30.4


     Noninterest income

4,339


4,425


4,179


4,807


4,056


(1.9)


7.0


     Noninterest expense

10,632


10,720


10,199


9,651


9,226


(0.8)


15.2


     Income before income taxes

5,531


5,686


3,906


4,662


4,377


(2.7)


26.4


     Income tax expense 

2,833


2,274


1,554


1,862


1,882


24.6


50.5


     Net income

$         2,698


$         3,412


$      2,352


$         2,800


$         2,495


(20.9)


8.1
































     Return on average assets 

0.78

%

0.98

%

0.76

%

0.99

%

0.86

%

(20)

bp

(8)

bp

     Return on average equity 

6.53


8.48


5.93


7.27


6.39


(195)


14


     Return on average tangible equity (1)

8.36


10.84


6.55


7.98


7.03


(248)


133


     Net interest margin

3.81


3.79


3.73


3.71


3.63


2


18


     Efficiency ratio - GAAP 

63.63


64.00


67.64


65.47


65.80


(37)


(217)


     Efficiency ratio - Non-GAAP (1)

62.74


63.11


67.00


64.98


65.28


(37)


(254)
































PER SHARE DATA















     Basic net income per common share

$           0.21


$           0.27


$        0.19


$           0.22


$           0.20


(22.2)

%

5.0

%

     Diluted net income per common share

0.21


0.27


0.19


0.22


0.20


(22.2)


5.0


     Dividends paid per common share

0.07


0.05


0.05


0.05


0.05


40.0


40.0


     Book value per common share at period end

12.91


12.82


12.61


12.44


12.18


0.7


6.0


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

10.31


10.24


10.07


11.41


11.16


0.7


(7.6)


     Market value at period end

16.70


16.65


16.45


16.71


15.25


0.3


9.5


     Market range:















        High

18.49


17.34


17.53


17.92


16.90


6.6


9.4


        Low

15.74


15.97


15.17


14.64


11.49


(1.4)


37.0
































AVERAGE BALANCE SHEET DATA















     Loans

$ 1,062,980


$ 1,034,553


$  953,049


$    880,791


$    866,360


2.7

%

22.7

%

     Investment securities

211,910


218,675


198,302


178,074


175,417


(3.1)


20.8


     Earning assets

1,294,768


1,295,432


1,178,507


1,092,934


1,100,197


(0.1)


17.7


     Assets

1,378,553


1,377,975


1,242,933


1,148,757


1,159,131


0.0


18.9


     Deposits

1,202,260


1,210,894


1,072,758


982,956


993,918


(0.7)


21.0


     Stockholders' equity

163,893


159,551


159,165


156,274


155,367


2.7


5.5
































CREDIT QUALITY DATA 















     Net charge-offs

$              59


$            182


$         769


$            226


$            306


(67.6)

%

(80.7)

%
















     Nonaccrual loans 

$         4,971


$         6,289


$      7,157


$         8,729


$         8,972


(21.0)


(44.6)


     Loans 90 days past due and still accruing

639


5


314


118


20


12,680.0


3,095.0


     Other real estate owned

1,794


1,809


2,302


2,354


2,477


(0.8)


(27.6)


     Total nonperforming assets 

$         7,404


$         8,103


$      9,773


$      11,201


$      11,469


(8.6)


(35.4)

















     Accruing troubled debt restructurings (TDRs) 

$      13,326


$      13,493


$    12,124


$      12,782


$      13,000


(1.2)


2.5

















     Total nonperforming assets and accruing TDRs 

$      20,730


$      21,596


$    21,897


$      23,983


$      24,469


(4.0)


(15.3)
































CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

11.75

%

11.82

%

11.74

%

13.51

%

13.30

%

(7)

bp

(155)

bp

     Period-end tangible equity to tangible assets (1)

9.61


9.67


9.60


12.54


12.32


(6)


(271)

















     Annualized net charge-offs to average loans

0.02


0.07


0.32


0.10


0.14


(5)


(12)

















     Allowance for credit losses as a percent of:















     Period-end loans      

0.89


0.89


0.88


1.00


1.00


-


(11)


     Nonaccrual loans 

196.76


147.80


127.60


102.27


97.26


4,896


9,950


     Nonperforming assets 

132.10


114.71


93.44


79.70


76.08


1,739


5,602


     Accruing TDRs 

73.40


68.89


75.32


69.84


67.12


451


628


     Nonperforming assets and accruing TDRs 

47.18


43.04


41.70


37.22


35.66


414


1,152

















    As a percent of total loans:















    Nonaccrual loans 

0.45


0.60


0.69


0.98


1.03


(15)


(58)


    Accruing TDRs 

1.22


1.29


1.17


1.43


1.49


(7)


(27)


    Nonaccrual loans and accruing TDRs 

1.67


1.89


1.86


2.41


2.52


(22)


(85)

















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















    Nonperforming assets 

0.68


0.77


0.94


1.25


1.31


(9)


(63)


    Nonperforming assets and accruing TDRs 

1.89


2.06


2.11


2.68


2.80


(17)


(91)
































    As a percent of total assets:















    Nonaccrual loans 

0.36


0.46


0.53


0.75


0.77


(10)


(41)


    Nonperforming assets 

0.53


0.59


0.72


0.96


0.99


(6)


(46)


    Accruing TDRs 

0.96


0.98


0.89


1.10


1.12


(2)


(16)


    Nonperforming assets and accruing TDRs 

1.49


1.57


1.61


2.06


2.11


(8)


(62)

















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










 

Shore Bancshares, Inc.














Consolidated Statements of Income By Quarter















(In thousands, except per share data)
























































4Q 17


4Q 17













compared to


compared to



4Q 17


3Q 17


2Q 17


1Q 17


4Q 16


3Q 17


4Q 16


INTEREST INCOME















    Interest and fees on loans 

$ 11,855


$ 11,771


$ 10,441


$  9,550


$    9,679


0.7

%

22.5

%

    Interest and dividends on investment securities:















        Taxable

1,048


1,035


937


827


747


1.3


40.3


        Tax-exempt

-


-


1


2


1


-


(100.0)


    Interest on deposits with other banks

65


131


70


68


78


(50.4)


(16.7)


                   Total interest income

12,968


12,937


11,449


10,447


10,505


0.2


23.4

















INTEREST EXPENSE















    Interest on deposits

586


607


538


511


537


(3.5)


9.1


    Interest on short-term borrowings

13


4


11


3


3


225.0


333.3


                   Total interest expense

599


611


549


514


540


(2.0)


10.9

















NET INTEREST INCOME

12,369


12,326


10,900


9,933


9,965


0.3


24.1


Provision for credit losses

545


345


974


427


418


58.0


30.4

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

11,824


11,981


9,926


9,506


9,547


(1.3)


23.9

















NONINTEREST INCOME















    Service charges on deposit accounts

971


945


878


834


883


2.8


10.0


    Trust and investment fee income

410


389


372


361


369


5.4


11.1


    Gains on sales and calls of investment securities

-


5


-


-


-


(100.0)


-


    Insurance agency commissions 

1,898


2,088


2,032


2,819


1,797


(9.1)


5.6


    Other noninterest income

1,060


998


897


793


1,007


6.2


5.3


                      Total noninterest income

4,339


4,425


4,179


4,807


4,056


(1.9)


7.0

















NONINTEREST EXPENSE















    Salaries and wages

5,503


5,203


4,803


4,502


4,381


5.8


25.6


    Employee benefits

1,081


1,197


1,127


1,240


906


(9.7)


19.3


    Occupancy expense 

746


696


629


625


613


7.2


21.7


    Furniture and equipment expense

232


286


284


233


235


(18.9)


(1.3)


    Data processing

871


922


1,015


872


857


(5.5)


1.6


    Directors' fees

99


99


102


80


156


-


(36.5)


    Amortization of intangible assets

112


115


55


33


32


(2.6)


250.0


    FDIC insurance premium expense

201


189


45


164


42


6.3


378.6


    Other real estate owned expenses, net

113


172


108


55


214


(34.3)


(47.2)


    Legal and professional fees

453


493


702


660


441


(8.1)


2.7


    Other noninterest expenses

1,221


1,348


1,329


1,187


1,349


(9.4)


(9.5)


                      Total noninterest expense

10,632


10,720


10,199


9,651


9,226


(0.8)


15.2

















Income before income taxes

5,531


5,686


3,906


4,662


4,377


(2.7)


26.4


Income tax expense 

2,833


2,274


1,554


1,862


1,882


24.6


50.5

















NET INCOME 

$   2,698


$   3,412


$   2,352


$  2,800


$    2,495


(20.9)


8.1

















Weighted average shares outstanding - basic

12,688


12,687


12,681


12,670


12,665


0.0


0.2


Weighted average shares outstanding - diluted

12,750


12,718


12,732


12,707


12,686


0.3


0.5

















Basic net income per common share

$     0.21


$     0.27


$     0.19


$    0.22


$      0.20


(22.2)


5.0


Diluted net income per common share

0.21


0.27


0.19


0.22


0.20


(22.2)


5.0


Dividends paid per common share

0.07


0.05


0.05


0.05


0.05


40.0


40.0

















 

Shore Bancshares, Inc.

























Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























4Q 17


4Q 17























compared to


compared to



4Q 17


3Q 17


2Q 17


1Q 17


4Q 16


3Q 17


4Q 16



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)

$ 1,062,980


4.45

%

$ 1,034,553


4.54

%

$    953,049


4.42

%

$    880,791


4.43

%

$    866,360


4.47

%

2.7

%

22.7

%

  Investment securities (1)

























   Taxable

211,910


1.98


218,675


1.89


198,161


1.89


177,864


1.86


175,207


1.70


(3.1)


20.9


   Tax-exempt

-


-


-


-


141


5.36


210


5.38


210


5.30


-


(100.0)


  Federal funds sold

-


-


-


-


-


-


-


-


27


0.38


-


(100.0)


  Interest-bearing deposits

19,878


1.30


42,204


1.23


27,156


1.05


34,069


0.80


58,393


0.54


(52.9)


(66.0)


    Total earning assets

1,294,768


3.99

%

1,295,432


3.98

%

1,178,507


3.92

%

1,092,934


3.90

%

1,100,197


3.82

%

(0.1)


17.7


Cash and due from banks

18,589




16,232




14,798




13,907




16,707




14.5


11.3


Other assets

74,700




75,611




58,692




50,763




51,065




(1.2)


46.3


Allowance for credit losses

(9,504)




(9,300)




(9,064)




(8,847)




(8,838)




2.2


7.5


Total assets

$ 1,378,553




$ 1,377,975




$ 1,242,933




$ 1,148,757




$ 1,159,131




-


18.9




















































Interest-bearing liabilities

























  Demand deposits

$    222,321


0.24

%

$    224,180


0.23

%

$    198,593


0.16

%

$    195,005


0.14

%

$    197,810


0.12

%

(0.8)


12.4


  Money market and savings deposits 

382,438


0.12


378,711


0.12


320,967


0.12


276,175


0.13


272,786


0.13


1.0


40.2


  Certificates of deposit $100,000 or more

110,458


0.49


123,538


0.50


121,967


0.51


118,970


0.54


122,725


0.56


(10.6)


(10.0)


  Other time deposits

158,241


0.49


164,459


0.50


150,953


0.55


137,832


0.58


141,641


0.60


(3.8)


11.7


    Interest-bearing deposits

873,458


0.27


890,888


0.27


792,480


0.27


727,982


0.28


734,962


0.29


(2.0)


18.8


  Short-term borrowings

6,087


0.86


2,274


0.62


5,589


0.82


4,150


0.27


3,908


0.25


167.7


55.8


    Total interest-bearing liabilities

879,545


0.27

%

893,162


0.27

%

798,069


0.28

%

732,132


0.28

%

738,870


0.29

%

(1.5)


19.0


Noninterest-bearing deposits

328,802




320,006




280,278




254,974




258,956




2.7


27.0


Accrued expenses and other liabilities

6,313




5,256




5,421




5,377




5,938




20.1


6.3


Stockholders' equity

163,893




159,551




159,165




156,274




155,367




2.7


5.5


Total liabilities and stockholders' equity

$ 1,378,553




$ 1,377,975




$ 1,242,933




$ 1,148,757




$ 1,159,131




-


18.9



























Net interest spread



3.72

%



3.71

%



3.64

%



3.62

%



3.53

%





Net interest margin



3.81

%



3.79

%



3.73

%



3.71

%



3.63

%






























(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 35.0%, exclusive of the alternative minimum tax rate and nondeductible interest expense.





(2) Average loan balances include nonaccrual loans.
























(3) Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations.









































 

Shore Bancshares, Inc.












Page 12 of 12


Reconciliation of Generally Accepted Accounting Principles (GAAP) 















  and Non-GAAP Measures















(In thousands, except per share data)


























YTD


YTD



4Q 17


3Q 17


2Q 17


1Q 17


4Q 16


12/31/2017


12/31/2016

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$          2,698


$          3,412


$          2,352


$          2,800


$          2,495


$   11,262


$     9,638


Net income - annualized (A)

$       10,704


$       13,537


$          9,434


$       11,356


$          9,926


$   11,262


$     9,638

















Net income, excluding net amortization of intangible assets

$          2,766


$          3,482


$          2,385


$          2,820


$          2,514


$   11,453


$     9,717

















Net income, excluding net amortization of intangible 















  assets - annualized (B)

$       10,974


$       13,814


$          9,566


$       11,437


$       10,001


$   11,453


$     9,717

















Average stockholders' equity (C)

$     163,893


$     159,551


$     159,165


$     156,274


$     155,367


$ 159,741


$ 152,426


Less:  Average goodwill and other intangible assets

(32,678)


(32,097)


(13,173)


(12,997)


(13,030)


(22,816)


(13,079)


Average tangible equity (D)

$     131,215


$     127,454


$     145,992


$     143,277


$     142,337


$ 136,925


$ 139,347

















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

6.53

%

8.48

%

5.47

%

7.27

%

6.39

%

7.05

%

6.32

%

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

8.36

%

10.84

%

6.01

%

7.98

%

7.03

%

8.36

%

6.97

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$       10,632


$       10,720


$       10,199


$          9,651


$          9,226


$   41,202


$   37,147


Less:  Amortization of intangible assets

(112)


(115)


(55)


(33)


(32)


(315)


(131)


Adjusted noninterest expense (F)

$       10,520


$       10,605


$       10,144


$          9,618


$          9,194


$   40,887


$   37,016

















Net interest income (G)

12,369


12,326


10,900


9,933


9,965


45,528


38,249


Add:  Taxable-equivalent adjustment

60


58


61


61


64


240


198


Taxable-equivalent net interest income (H)

$       12,429


$       12,384


$       10,961


$          9,994


$       10,029


$   45,768


$   38,447

















Noninterest income (J)

$          4,339


$          4,425


$          4,179


$          4,807


$          4,056


$   17,750


$   16,645


Less:  Investment securities (gains)

-


(5)


-


-


-


(5)


(30)


Adjusted noninterest income (K)

$          4,339


$          4,420


$          4,179


$          4,807


$          4,056


$   17,745


$   16,615

















Efficiency ratio (GAAP)  (E)/(G)+(J) 

63.63

%

64.00

%

67.64

%

65.47

%

65.80

%

65.11

%

67.67

%

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

62.74

%

63.11

%

67.00

%

64.98

%

65.28

%

64.38

%

67.23

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (L)

$     163,750


$     162,648


$     159,940


$     157,626


$     154,299






Less:  Goodwill and other intangible assets

(32,919)


(32,740)


(32,153)


(12,978)


(13,010)






Tangible equity (M)

$     130,831


$     129,908


$     127,787


$     144,648


$     141,289





















Shares outstanding (N)

12,688


12,687


12,685


12,673


12,665





















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

$          12.91


$          12.82


$          12.61


$          12.44


$          12.18






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

$          10.31


$          10.24


$          10.07


$          11.41


$          11.16




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (O)

$     163,750


$     162,648


$     159,940


$     157,626


$     154,299






Less:  Goodwill and other intangible assets

(32,919)


(32,740)


(32,153)


(12,978)


(13,010)






Tangible equity (P)

$     130,831


$     129,908


$     127,787


$     144,648


$     141,289





















Assets (Q)

$  1,393,874


$  1,376,127


$  1,362,798


$  1,166,896


$  1,160,271






Less:  Goodwill and other intangible assets

(32,919)


(32,740)


(32,153)


(12,978)


(13,010)






Tangible assets (R)

$  1,360,955


$  1,343,387


$  1,330,645


$  1,153,918


$  1,147,261





















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

11.75

%

11.82

%

11.74

%

13.51

%

13.30

%





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

9.61

%

9.67

%

9.60

%

12.54

%

12.32

%




















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:http://www.prnewswire.com/news-releases/shore-bancshares-reports-2017-results-300588148.html

SOURCE Shore Bancshares, Inc.

Analysen zu Shore Bancshares Inc.mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Shore Bancshares Inc. 16,44 -0,24% Shore Bancshares Inc.