Attached files

file filename
8-K - FORM 8-K - SHORE BANCSHARES INCv422423_8k.htm
Exhibit 99.1
 

Shore Bancshares Reports Third Quarter and Nine-Month Results

EASTON, Md., Oct. 22, 2015 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported net income of $1.909 million or $0.15 per diluted common share for the third quarter of 2015, compared to net income of $1.627 million or $0.13 per diluted common share for the second quarter of 2015, and net income of $1.262 million or $0.10 per diluted common share for the third quarter of 2014. The Company reported net income of $4.9 million or $0.39 per diluted common share for the first nine months of 2015, compared to net income of $3.8 million or $0.37 per diluted common share for the first nine months of 2014.

When comparing the third quarter of 2015 to the second quarter of 2015, the primary reasons for the improved results were increases in net interest income and noninterest income of $327 thousand and $117 thousand, respectively, coupled with a decrease in provision for credit losses of $130 thousand. When comparing the third quarter of 2015 to the third quarter of 2014, improved results were due to an increase in net interest income of $374 thousand, followed by decreases in both the provision for credit losses and noninterest expense of $365 thousand and $423 thousand, respectively. When comparing the first nine months of 2015 to the first nine months of 2014, improved earnings were due to an increase in net interest income of $826 thousand and a decline in the provision for credit losses of $1.1 million. Noninterest expense decreased $1.4 million, which almost entirely offset by a decline in noninterest income of $1.5 million primarily due to the sale of Tri-State General Insurance Agency, LTD ("Tri-State") late in the second quarter of 2014.

"We are pleased to report a third consecutive quarter of improved earnings as well as the first dividend paid to stockholders since 2012," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer. "Our strong core deposits have allowed us to fund healthy loan growth in 2015, providing quarterly and year to date increases in net interest income. As the loan portfolio continues to grow, we have placed a high priority on attaining new customer deposits and relationships."

Balance Sheet Review
Total assets were $1.118 billion at September 30, 2015, a $17.4 million, or 1.6%, increase when compared to $1.100 billion at the end of 2014. The increase in total assets was primarily the result of an increase in gross loans of $66.3 million or 12% annualized loan growth for the period, which was funded by decreases in cash, interest-bearing deposits with other banks, and investment securities of $6.8 million, $27.1 million, and $16.1 million, respectively.

Total deposits at September 30, 2015 increased $10.4 million, or 1.1%, when compared to December 31, 2014. The increase in total deposits was mainly due to an increase in noninterest-bearing deposits of $27.1 million, partially offset by a decline in interest-bearing demand deposits of $16.7 million. Total stockholders' equity increased $5.4 million, or 3.9%, when compared to the end of 2014. At September 30, 2015, the ratio of total equity to total assets was 13.05% and the ratio of total tangible equity to total tangible assets was 12.02%, higher than the 12.77% and 11.70%, respectively, at December 31, 2014.

Total assets at September 30, 2015 increased $21.5 million, or 2.0%, when compared to total assets at September 30, 2014. The increase in total assets was primarily due to an increase in gross loans of $72.0 million, or 10.2%. The increase was offset by decreases in cash, interest-bearing deposits with other banks, and investment securities available for sale of $9.5 million, $37.7 million, and $2.8 million, respectively, which were used to fund the loan growth. Total deposits increased $18.8 million, or 2.0%, when compared to September 30, 2014. The increase in total deposits was mainly due to an increase in non-interest bearing deposits of $30.7 million, money market and savings deposits of $20.0 million, and interest-bearing checking of $6.0 million, offset by a decrease in time deposits of $38.0 million. Total stockholders' equity increased $7.2 million, or 2.0%, when compared to September 30, 2014.

Review of Quarterly Financial Results
Net interest income was $9.0 million for the third quarter of 2015, compared to $8.7 million for the second quarter of 2015 and $8.6 million for the third quarter of 2014. The increase in net interest income when compared to the second quarter of 2015 and the third quarter of 2014 was primarily due to higher volumes on loans coupled with lower rates paid on interest-bearing deposits. The increased volume on loans offset the downward repricing on loan renewals having a negative impact on yields. These factors allowed the Company's net interest margin to remain flat at 3.43% for both the third and second quarter of 2015, and improve compared to 3.38% for the third quarter of 2014.

The provision for credit losses was $410 thousand for the three months ended September 30, 2015. The comparable amounts were $540 thousand and $775 thousand for the three months ended June 30, 2015 and September 30, 2014, respectively. The lower level of provision for credit losses when comparing the third quarter of 2015 to the second quarter of 2015 was primarily due to declines in nonaccrual loans and net charge-offs. The lower level of provision for credit losses when comparing the third quarter of 2015 to the third quarter of 2014 was primarily due to declines in net charge-offs. Net charge-offs were $229 thousand for the third quarter of 2015, $421 thousand for the second quarter of 2015 and $1.2 million for the third quarter of 2014. The ratio of annualized net charge-offs to average loans was 0.12% for the third quarter of 2015, 0.23% for the second quarter of 2015 and .70% for the third quarter of 2014. The ratio of the allowance for credit losses to period-end loans was 1.04% at September 30, 2015, lower than 1.07% at June 30, 2015 and 1.22% at September 30, 2014, which reflects loan growth and lower provisioning due to management's assessment of the improved credit quality in the loan portfolio.

At September 30, 2015, nonperforming assets were $16.0 million, a decrease of $500 thousand, or 3.1%, when compared to June 30, 2015. Additionally, accruing troubled debt restructurings ("TDRs") decreased $1.9 million, or 10.5% compared to June 30, 2015. When comparing September 30, 2015 to September 30, 2014, nonperforming assets decreased $1.5 million, or 8.5%, and accruing TDRs decreased $8.8 million, or 34.9%. The positive trend in nonperforming assets and TDRs when comparing September 30, 2015 to September 30, 2014 resulted from the Company's continued workout efforts and modest improvement in economic conditions in the Company's market area. The ratio of nonperforming assets to total assets was 1.43%, 1.53% and 1.60% at September 30, 2015, June 30, 2015 and September 30, 2014, respectively. In addition, the ratio of accruing TDRs to total assets at September 30, 2015 was 1.47%, compared to 1.69% at June 30, 2015 and 2.30% at September 30, 2014.

Total noninterest income for the third quarter of 2015 increased $117 thousand, or 3.1%, when compared to the second quarter of 2015 and decreased $89 thousand, or 2.2%, when compared to the third quarter of 2014. The increase from the second quarter of 2015 was primarily due to increases in service charges on deposit accounts and insurance agency commissions, offset by decreases in trust and fee income and in income from an insurance agency investment. The decrease from the third quarter of 2014 was due to lower insurance agency commissions and trust and investment fees. The third quarter of 2015 compared to the third quarter of 2014 experienced a significant increase of $151 thousand in service charges on deposit accounts in the 2015 period due to an initiative to raise bank fees beginning in the third quarter of 2014.

Total noninterest expense for the third quarter of 2015 increased $96 thousand, or 1.0%, when compared to the second quarter of 2015 and decreased $423 thousand, or 4.3%, when compared to the third quarter of 2014. The slight increase in noninterest expenses from the second quarter of 2015 was primarily due to higher salaries and wages due to an additional payroll day, legal and professional fees and customer related expenses, partially offset by lower FDIC insurance premiums and write-downs of other real estate owned. The decrease in noninterest expenses from the third quarter of 2015 compared to the third quarter of 2014 was primarily due to a decline in salaries and wages, lower FDIC insurance assessments and lower costs associated with customer collections and real estate expenses on other real estate owned property.

Review of Nine-Month Financial Results
Net interest income for the first nine months of 2015 was $26.2 million, an increase of 3.3% when compared to the first nine months of 2014. The increase was primarily due to significant growth of average loans of approximately $28.1 million and the decline in average interest-bearing deposits of $18.7 million. The decrease in the average yield on loans and the increase in average earning assets in the 2015 period compared to the 2014 period resulted in a slight decrease in the net interest margin from 3.46% to 3.43%.

The provisions for credit losses for the nine months ended September 30, 2015 and 2014 were $1.6 million and $2.7 million, respectively, while net charge-offs were $1.2 million and $4.8 million, respectively. The ratio of year-to-date annualized net charge-offs to average loans was 0.22% for the first nine months of 2015 and 0.91% for the first nine months of 2014.

Total noninterest income for the nine months ended September 30, 2015 decreased $1.5 million, or 11.5%, when compared to the same period in 2014, primarily due to the sale of Tri-State late in the second quarter of 2014. Tri-State attributed $2.1 million in insurance agency commissions and fees in 2014, along with a $114 thousand gain on sale. The loss of Tri-State income in the 2015 period was partially, offset by increases in retail insurance commissions of $428 thousand and service charges on deposit accounts and other loan fees of $490 thousand contributed to the net decline.

Total noninterest expense for the nine months ended September 30, 2015 decreased $1.5 million, or 4.9%, when compared to the same period in 2014. The decrease was primarily due to declines in wholesale insurance agency expenses related to Tri-State of $906 thousand, FDIC insurance premiums of $301 thousand and write-downs of other real estate owned of $378 thousand. Salaries and employee benefits also declined $242 thousand more than offset by increases in legal and professional fees of $504 thousand.

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 Maryland chartered commercial banks, The Talbot Bank of Easton, Maryland, and CNB; one retail insurance producer firm, The Avon-Dixon Agency, LLC, with two specialty lines, Elliot Wilson Insurance (Trucking), and Jack Martin and Associates (Marine); 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 5 of 12


Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2015


2014

 Change


2015


2014

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$            9,010


$             8,636


4.3

%

$       26,232


$       25,406


3.3

%

     Provision for credit losses

410


775


(47.1)


1,600


2,700


(40.7)


     Noninterest income

3,905


3,994


(2.2)


11,778


13,310


(11.5)


     Noninterest expense

9,396


9,819


(4.3)


28,400


29,851


(4.9)


     Income before income taxes

3,109


2,036


52.7


8,010


6,165


29.9


     Income tax expense 

1,200


774


55.0


3,065


2,340


31.0


     Net income 

$            1,909


$             1,262


51.3


$         4,945


$         3,825


29.3




























     Return on average assets 

0.68

%

0.46

%

22

bp

0.60

%

0.48

%

12

bp

     Return on average equity 

5.23


3.61


162


4.61


4.26


35


     Return on average tangible equity (1)

5.81


4.06


175


5.14


4.98


16


     Net interest margin

3.43


3.38


5


3.43


3.46


(3)


     Efficiency ratio - GAAP 

72.66


77.60


(494)


74.61


76.97


(236)


     Efficiency ratio - Non-GAAP (1)

72.39


77.33


(494)


74.34


76.76


(242)




























PER SHARE DATA













     Basic net income per common share

$              0.15


$               0.10


50.0

%

$           0.39


$           0.37


5.4

%

     Diluted net income per common share

0.15


0.10


50.0


0.39


0.37


5.4


     Dividends paid per common share

0.02


-


100.0


0.02


-


100.0


     Book value per common share at period end

11.55


10.99


5.1








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

10.51


9.94


5.7








     Market value at period end

9.72


9.00


8.0








     Market range:













       High

9.72


9.03


7.6


9.94


10.49


(5.2)


       Low

9.37


8.96


4.6


8.51


8.57


(0.7)




























AVERAGE BALANCE SHEET DATA













     Loans

$       763,306


$        705,637


8.2

%

$     735,474


$     707,347


4.0

%

     Investment securities

230,222


221,537


3.9


238,684


187,126


27.6


     Earning assets

1,044,230


1,015,767


2.8


1,024,744


984,397


4.1


     Assets

1,111,361


1,093,103


1.7


1,094,962


1,062,266


3.1


     Deposits

953,826


940,312


1.4


939,387


926,421


1.4


     Stockholders' equity

144,897


138,615


4.5


143,360


120,180


19.3




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$               229


$             1,245


(81.6)

%

$         1,197


$         4,819


(75.2)

%














     Nonaccrual loans 

$          13,143


$          12,718


3.3








     Loans 90 days past due and still accruing

4


-


100.0








     Other real estate owned

2,884


4,799


(39.9)








     Total nonperforming assets 

16,031


17,517


(8.5)








     Accruing troubled debt restructurings (TDRs) 

16,431


25,246


(34.9)








     Total nonperforming assets and accruing TDRs 

$          32,462


$          42,763


(24.1)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

13.05

%

12.65

%

40

bp







     Period-end tangible equity to tangible assets (1)

12.02


11.58


44





















     Annualized net charge-offs to average loans

0.12


0.70


(58)


0.22

%

0.91

%

(69)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

1.04


1.22


(18)








     Nonaccrual loans 

61.61


67.67


(606)








     Nonperforming assets 

50.51


49.13


138








     Accruing TDRs 

49.28


34.09


1,519








     Nonperforming assets and accruing TDRs 

24.95


20.12


483





















     As a percent of total loans:













     Nonaccrual loans 

1.69


1.80


(11)








     Accruing TDRs  

2.11


3.58


(147)








     Nonaccrual loans and accruing TDRs 

3.80


5.38


(158)





















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













     Nonperforming assets

2.06


2.47


(41)








     Nonperforming assets and accruing TDRs 

4.16


6.02


(186)





















     As a percent of total assets:













     Nonaccrual loans 

1.18


1.16


2








     Nonperforming assets 

1.43


1.60


(17)








     Accruing TDRs 

1.47


2.30


(83)








     Nonperforming assets and accruing TDRs 

2.90


3.90


(100)





















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













Shore Bancshares, Inc.







Page 6 of 12


Consolidated Balance Sheets











(In thousands, except per share data)








































September 30, 2015


September 30, 2015



September 30,


December 31,


September 30,


compared to


compared to



2015


2014


2014


December 31, 2014


September 30, 2014


ASSETS











    Cash and due from banks

$            17,401


$          24,211


$            26,879


(28.1)

%

(35.3)

%

    Interest-bearing deposits with other banks

41,345


68,460


79,045


(39.6)


(47.7)


    Federal funds sold

7,430


3,552


3,715


109.2


100.0


    Investment securities available for sale (at fair value)

220,434


236,108


223,273


(6.6)


(1.3)


    Investment securities held to maturity 

4,192


4,630


4,732


(9.5)


(11.4)













    Loans

777,062


710,746


705,042


9.3


10.2


    Less: allowance for credit losses

(8,098)


(7,695)


(8,606)


5.2


(5.9)


    Loans, net

768,964


703,051


696,436


9.4


10.4













    Premises and equipment, net

16,958


16,275


15,229


4.2


11.4


    Goodwill

11,931


11,931


11,931


-


-


    Other intangible assets, net

1,231


1,331


1,364


(7.5)


(9.8)


    Other real estate owned, net

2,884


3,691


4,799


(21.9)


(39.9)


    Other assets

25,043


27,162


28,882


(7.8)


(13.3)













                         Total assets

$      1,117,813


$    1,100,402


$       1,096,285


1.6


2.0













LIABILITIES











    Noninterest-bearing deposits

$          220,945


$        193,814


$          190,197


14.0


16.2


    Interest-bearing deposits

738,489


755,190


750,455


(2.2)


(1.6)


                Total deposits

959,434


949,004


940,652


1.1


2.0













    Short-term borrowings

6,480


4,808


10,755


34.8


(39.7)


    Accrued expenses and other liabilities

6,012


6,121


6,204


(1.8)


(3.1)


                          Total liabilities

971,926


959,933


957,611


1.2


1.5













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

126


126


126


-


-


    Additional paid in capital

63,767


63,533


63,524


0.4


0.4


    Retained earnings

81,187


76,494


75,269


6.1


7.9


    Accumulated other comprehensive income (loss)

807


316


(245)


155.4


429.4


                          Total stockholders' equity

145,887


140,469


138,674


3.9


5.2













                          Total liabilities and stockholders' equity

$      1,117,813


$    1,100,402


$       1,096,285


1.6


2.0













Period-end common shares outstanding

12,630


12,618


12,615


0.1


0.1


Book value per common share

$              11.55


$            11.13


$              10.99


3.8


5.1


Shore Bancshares, Inc.







Page 7 of 12


Consolidated Statements of Operations











(In thousands, except per share data)


































For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2015


2014

% Change


2015


2014

% Change


INTEREST INCOME











    Interest and fees on loans 

$      8,912


$      8,788

1.4

%

$    25,984


$    26,475

(1.9)

%

    Interest and dividends on investment securities:











        Taxable

892


850

4.9


2,748


2,040

34.7


        Tax-exempt 

2


3

(33.3)


8


9

(11.1)


    Interest on federal funds sold

1


1

-


2


1

100.0


    Interest on deposits with other banks

30


44

(31.8)


82


139

(41.0)


                   Total interest income

9,837


9,686

1.6


28,824


28,664

0.6













INTEREST EXPENSE











    Interest on deposits

824


1,046

(21.2)


2,581


3,244

(20.4)


    Interest on short-term borrowings

3


4

(25.0)


11


14

(21.4)


                   Total interest expense

827


1,050

(21.2)


2,592


3,258

(20.4)













NET INTEREST INCOME

9,010


8,636

4.3


26,232


25,406

3.3


Provision for credit losses

410


775

(47.1)


1,600


2,700

(40.7)













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

8,600


7,861

9.4


24,632


22,706

8.5













NONINTEREST INCOME











    Service charges on deposit accounts

769


618

24.4


2,061


1,778

15.9


    Trust and investment fee income

360


496

(27.4)


1,279


1,382

(7.5)


    Insurance agency commissions

2,107


2,176

(3.2)


6,514


7,789

(16.4)


    Other noninterest income

669


704

(5.0)


1,924


2,361

(18.5)


                      Total noninterest income

3,905


3,994

(2.2)


11,778


13,310

(11.5)













NONINTEREST EXPENSE











    Salaries and wages

4,468


4,689

(4.7)


13,174


13,295

(0.9)


    Employee benefits

935


934

0.1


3,015


3,136

(3.9)


    Occupancy expense 

600


565

6.2


1,837


1,769

3.8


    Furniture and equipment expense

223


225

(0.9)


711


741

(4.0)


    Data processing

800


741

8.0


2,451


2,240

9.4


    Directors' fees

117


131

(10.7)


356


375

(5.1)


    Amortization of intangible assets

34


34

-


100


168

(40.5)


    Insurance agency commissions expense

-


-

-


-


906

(100.0)


    FDIC insurance premium expense

243


399

(39.1)


933


1,234

(24.4)


    Write-downs of other real estate owned

7


290

(97.6)


88


466

(81.1)


    Other noninterest expenses

1,969


1,811

8.7


5,735


5,521

3.9


                      Total noninterest expense

9,396


9,819

(4.3)


28,400


29,851

(4.9)













Income before income taxes

3,109


2,036

52.7


8,010


6,165

29.9


Income tax expense 

1,200


774

55.0


3,065


2,340

31.0













NET INCOME 

$      1,909


$      1,262

51.3


$      4,945


$      3,825

29.3













Weighted average shares outstanding - basic

12,630


12,615

0.1


12,627


10,381

21.6


Weighted average shares outstanding - diluted

12,640


12,625

0.1


12,637


10,393

21.6













Basic net income per common share

$        0.15


$        0.10

50.0


$        0.39


$        0.37

5.4


Diluted net income per common share

0.15


0.10

50.0


0.39


0.37

5.4


Dividends paid per common share

0.02


-

-


0.02


-

-


Shore Bancshares, Inc.












Page 8 of 12



Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2015


2014


2015


2014



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans 

$     763,306


4.64

%

$     705,637


4.95

%

$     735,474


4.73

%

$     707,347


5.02

%

  Investment securities

















   Taxable

229,979


1.55


221,105


1.54


238,316


1.54


186,694


1.46


   Tax-exempt

243


5.01


432


4.19


368


4.39


432


4.20


  Federal funds sold

2,341


0.10


1,378


0.06


2,689


0.09


1,519


0.05


  Interest-bearing deposits

48,361


0.25


87,215


0.20


47,897


0.23


88,405


0.21


    Total earning assets

1,044,230


3.74

%

1,015,767


3.79

%

1,024,744


3.77

%

984,397


3.90

%

Cash and due from banks

17,434




24,445




19,128




22,516




Other assets

57,891




61,989




59,172




65,154




Allowance for credit losses

(8,194)




(9,098)




(8,082)




(9,801)




Total assets

$ 1,111,361




$ 1,093,103




$ 1,094,962




$ 1,062,266






































Interest-bearing liabilities

















  Demand deposits

$     184,471


0.13

%

$     183,094


0.14

%

$     177,633


0.13

%

$     176,000


0.14

%

  Money market and savings deposits 

242,830


0.14


225,670


0.12


239,605


0.14


222,979


0.12


  Certificates of deposit $100,000 or more

148,617


0.92


166,806


1.11


152,389


0.96


172,422


1.12


  Other time deposits

163,224


0.82


179,533


0.98


166,338


0.86


183,259


1.03


    Interest-bearing deposits

739,142


0.44


755,103


0.55


735,965


0.47


754,660


0.57


  Short-term borrowings

6,501


0.24


7,946


0.21


6,235


0.25


8,636


0.22


    Total interest-bearing liabilities

745,643


0.44

%

763,049


0.55

%

742,200


0.47

%

763,296


0.57

%

Noninterest-bearing deposits

214,684




185,209




203,422




171,761




Accrued expenses and other liabilities

6,137




6,230




5,980




7,029




Stockholders' equity

144,897




138,615




143,360




120,180




Total liabilities and stockholders' equity

$ 1,111,361




$ 1,093,103




$ 1,094,962




$ 1,062,266





















Net interest spread



3.30

%



3.24

%



3.30

%



3.33

%

Net interest margin



3.43

%



3.38

%



3.43

%



3.46

%

Shore Bancshares, Inc.











Page 9 of 12


Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































3rd quarter


2nd quarter


1st quarter


4th quarter


3rd quarter


3Q 15


3Q 15



2015


2015


2015


2014


2014


compared to


compared to



(3Q 15)


(2Q 15)


(1Q 15)


(4Q 14)


(3Q 14)


2Q 15


3Q 14


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$             9,027


$            8,701


$            8,560


$            8,659


$              8,659


3.7

%

4.2

%

     Less:  Taxable-equivalent adjustment

17


18


21


23


23


(5.6)


(26.1)


     Net interest income

9,010


8,683


8,539


8,636


8,636


3.8


4.3


     Provision for credit losses

410


540


650


650


775


(24.1)


(47.1)


     Noninterest income

3,905


3,788


4,085


3,471


3,994


3.1


(2.2)


     Noninterest expense

9,396


9,300


9,704


9,510


9,819


1.0


(4.3)


     Income before income taxes

3,109


2,631


2,270


1,947


2,036


18.2


52.7


     Income tax expense 

1,200


1,004


861


721


774


19.5


55.0


     Net income

$             1,909


$            1,627


$            1,409


$            1,226


$              1,262


17.3


51.3
































     Return on average assets 

0.68

%

0.60

%

0.53

%

0.44

%

0.46

%

8

bp

22

bp

     Return on average equity 

5.23


4.56


4.03


3.48


3.61


67


162


     Return on average tangible equity (1)

5.81


5.08


4.50


3.91


4.06


73


175


     Net interest margin

3.43


3.43


3.43


3.35


3.38


-


5


     Efficiency ratio - GAAP 

72.66


74.47


76.74


78.40


77.60


(181)


(494)


     Efficiency ratio - Non-GAAP (1)

72.39


74.20


76.48


78.28


77.33


(181)


(494)
































PER SHARE DATA















     Basic net income per common share

$               0.15


$              0.13


$              0.11


$              0.10


$                0.10


15.4

%

50.0

%

     Diluted net income per common share

0.15


0.13


0.11


0.10


0.10


15.4


50.0


     Dividends paid per common share

0.02


-


-


-


-


100.0


100.0


     Book value per common share at period end

11.55


11.35


11.31


11.13


10.99


1.8


5.1


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

10.51


10.31


10.26


10.08


9.94


1.9


5.7


     Market value at period end

9.72


9.43


9.18


9.34


9.00


3.1


8.0


     Market range:















        High

9.72


9.55


9.30


9.34


9.03


1.8


7.6


        Low

9.37


9.43


9.03


9.34


8.96


(0.6)


4.6
































AVERAGE BALANCE SHEET DATA















     Loans

$        763,306


$       727,800


$       714,780


$       707,484


$          705,637


4.9

%

8.2

%

     Investment securities

230,222


241,684


244,300


232,803


221,537


(4.7)


3.9


     Earning assets

1,044,230


1,016,172


1,013,490


1,026,061


1,015,767


2.8


2.8


     Assets

1,111,361


1,085,857


1,087,401


1,103,355


1,093,103


2.3


1.7


     Deposits

953,826


931,637


932,460


950,720


940,312


2.4


1.4


     Stockholders' equity

144,897


143,266


141,884


139,676


138,615


1.1


4.5
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$                229


$               421


$               547


$            1,561


$              1,245


(45.6)

%

(81.6)

%
















     Nonaccrual loans 

$           13,143


$          14,009


$          12,913


$          13,467


$            12,718


(6.2)


3.3


     Loans 90 days past due and still accruing

4


35


36


87


-


(88.6)


100.0


     Other real estate owned

2,884


2,498


3,469


3,691


4,799


15.5


(39.9)


     Total nonperforming assets 

$           16,031


$          16,542


$          16,418


$          17,245


$            17,517


(3.1)


(8.5)

















     Accruing troubled debt restructurings (TDRs) 

$           16,431


$          18,353


$          16,644


$          16,674


$            25,246


(10.5)


(34.9)

















     Total nonperforming assets and accruing TDRs 

$           32,462


$          34,895


$          33,062


$          33,919


$            42,763


(7.0)


(24.1)



-


-


-


-


-


-


-

















CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

13.05

%

13.22

%

13.05

%

12.77

%

12.65

%

(17)

bp

40

bp

     Period-end tangible equity to tangible assets (1)

12.02


12.16


11.98


11.70


11.58


(14)


44

















     Annualized net charge-offs to average loans

0.12


0.23


0.31


0.88


0.70


(11)


(58)

















     Allowance for credit losses as a percent of:















     Period-end loans      

1.04


1.07


1.08


1.08


1.22


(3)


(18)


     Nonaccrual loans 

61.61


56.51


60.39


57.14


67.67


511


(606)


     Nonperforming assets 

50.51


47.86


47.50


44.62


49.13


266


138


     Accruing TDRs 

49.28


43.14


46.85


46.15


34.09


614


1,519


     Nonperforming assets and accruing TDRs 

24.95


22.69


23.59


22.69


20.12


226


483

















    As a percent of total loans:















    Nonaccrual loans 

1.69


1.89


1.79


1.89


1.80


(20)


(11)


    Accruing TDRs 

2.11


2.48


2.31


2.35


3.58


(37)


(147)


    Nonaccrual loans and accruing TDRs 

3.80


4.37


4.10


4.24


5.38


(57)


(158)

















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















    Nonperforming assets 

2.06


2.22


2.26


2.41


2.47


(16)


(41)


    Nonperforming assets and accruing TDRs 

4.16


4.69


4.56


4.75


6.02


(53)


(186)
































    As a percent of total assets:















    Nonaccrual loans 

1.18


1.29


1.18


1.22


1.16


(11)


2


    Nonperforming assets 

1.43


1.53


1.50


1.57


1.60


(10)


(17)


    Accruing TDRs 

1.47


1.69


1.52


1.52


2.30


(22)


(83)


    Nonperforming assets and accruing TDRs 

2.90


3.22


3.02


3.09


3.90


(32)


(100)

















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















Shore Bancshares, Inc.











Page 10 of 12


Consolidated Statements of Operations By Quarter















(In thousands, except per share data)
























































3Q 15


3Q 15













compared to


compared to



3Q 15


2Q 15


1Q 15


4Q 14


3Q 14


2Q 15


3Q 14


INTEREST INCOME















    Interest and fees on loans 

$         8,912


$         8,581


$         8,491


$         8,665


$         8,788


3.9

%

1.4

%

    Interest and dividends on investment securities:















        Taxable

892


932


924


917


850


(4.3)


4.9


        Tax-exempt

2


3


3


3


3


(33.3)


(33.3)


    Interest on federal funds sold

1


-


1


-


1


100.0


-


    Interest on deposits with other banks

30


26


26


40


44


15.4


(31.8)


                   Total interest income

9,837


9,542


9,445


9,625


9,686


3.1


1.6

















INTEREST EXPENSE















    Interest on deposits

824


856


901


985


1,046


(3.7)


(21.2)


    Interest on short-term borrowings

3


3


5


4


4


-


(25.0)


                   Total interest expense

827


859


906


989


1,050


(3.7)


(21.2)

















NET INTEREST INCOME

9,010


8,683


8,539


8,636


8,636


3.8


4.3


Provision for credit losses

410


540


650


650


775


(24.1)


(47.1)

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

8,600


8,143


7,889


7,986


7,861


5.6


9.4

















NONINTEREST INCOME















    Service charges on deposit accounts

769


658


634


629


618


16.9


24.4


    Trust and investment fee income

360


450


469


478


496


(20.0)


(27.4)


    Investment securities gains 

-


-


-


23


-


-


-


    Insurance agency commissions 

2,107


1,932


2,475


1,736


2,176


9.1


(3.2)


    Other noninterest income

669


748


507


605


704


(10.6)


(5.0)


                      Total noninterest income

3,905


3,788


4,085


3,471


3,994


3.1


(2.2)

















NONINTEREST EXPENSE















    Salaries and wages

4,468


4,393


4,313


4,305


4,689


1.7


(4.7)


    Employee benefits

935


924


1,156


956


934


1.2


0.1


    Occupancy expense 

600


611


626


570


565


(1.8)


6.2


    Furniture and equipment expense

223


233


255


234


225


(4.3)


(0.9)


    Data processing

800


868


783


766


741


(7.8)


8.0


    Directors' fees

117


116


123


99


131


0.9


(10.7)


    Amortization of intangible assets

34


33


33


33


34


3.0


-


    FDIC insurance premium expense

243


306


384


402


399


(20.6)


(39.1)


    Write-downs of other real estate owned

7


54


27


192


290


(87.0)


(97.6)


    Other noninterest expenses

1,969


1,762


2,004


1,953


1,811


11.7


8.7


                      Total noninterest expense

9,396


9,300


9,704


9,510


9,819


1.0


(4.3)

















Income before income taxes

3,109


2,631


2,270


1,947


2,036


18.2


52.7


Income tax expense 

1,200


1,004


861


721


774


19.5


55.0

















NET INCOME 

$         1,909


$         1,627


$         1,409


$         1,226


$         1,262


17.3


51.3

















Weighted average shares outstanding - basic

12,630


12,629


12,625


12,617


12,615


0.0


0.1


Weighted average shares outstanding - diluted

12,640


12,638


12,633


12,626


12,625


0.0


0.1

















Basic net income per common share

$            0.15


$            0.13


$            0.11


$            0.10


$            0.10


15.4


50.0


Diluted net income per common share

0.15


0.13


0.11


0.10


0.10


15.4


50.0


Dividends paid per common share

0.02


-


-


-


-


-


-


Shore Bancshares, Inc.





















Page 11 of 12


Consolidated Average Balance Sheets By Quarter
























(Dollars in thousands)
































































































Average balance























3Q 15


3Q 15























compared to


compared to



3Q 15


2Q 15


1Q 15


4Q 14


3Q 14


2Q 15


3Q 14



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$       763,306


4.64

%

$       727,800


4.74

%

$       714,780


4.83

%

$       707,484


4.87

%

$       705,637


4.95

%

4.9

%

8.2

%

  Investment securities

























   Taxable

229,979


1.55


241,254


1.55


243,869


1.52


232,371


1.58


221,105


1.54


(4.7)


4.0


   Tax-exempt

243


5.01


430


4.21


431


4.19


432


4.19


432


4.19


(43.5)


(43.8)


  Federal funds sold

2,341


0.10


2,931


0.09


2,801


0.09


2,962


0.07


1,378


0.06


(20.1)


69.9


  Interest-bearing deposits

48,361


0.25


43,757


0.24


51,609


0.20


82,812


0.19


87,215


0.20


10.5


(44.5)


    Total earning assets

1,044,230


3.74

%

1,016,172


3.77

%

1,013,490


3.79

%

1,026,061


3.73

%

1,015,767


3.79

%

2.8


2.8


Cash and due from banks

17,434




18,723




21,268




24,329




24,445




(6.9)


(28.7)


Other assets

57,891




59,045




60,611




61,370




61,989




(2.0)


(6.6)


Allowance for credit losses

(8,194)




(8,083)




(7,968)




(8,405)




(9,098)




1.4


(9.9)


Total assets

$    1,111,361




$    1,085,857




$    1,087,401




$    1,103,355




$    1,093,103




2.3


1.7




















































Interest-bearing liabilities

























  Demand deposits

$       184,471


0.13

%

$       171,274


0.12

%

$       177,071


0.13

%

$       183,251


0.13

%

$       183,094


0.14

%

7.7


0.8


  Money market and savings deposits 

242,830


0.14


238,173


0.14


237,755


0.14


233,441


0.12


225,670


0.12


2.0


7.6


  Certificates of deposit $100,000 or more

148,617


0.92


152,478


0.97


156,154


1.00


163,813


1.06


166,806


1.11


(2.5)


(10.9)


  Other time deposits

163,224


0.82


166,277


0.85


169,584


0.90


173,695


0.95


179,533


0.98


(1.8)


(9.1)


    Interest-bearing deposits

739,142


0.44


728,202


0.47


740,564


0.49


754,200


0.52


755,103


0.55


1.5


(2.1)


  Short-term borrowings

6,501


0.24


4,872


0.23


7,340


0.27


6,356


0.23


7,946


0.21


33.4


(18.2)


    Total interest-bearing liabilities

745,643


0.44

%

733,074


0.47

%

747,904


0.49

%

760,556


0.52

%

763,049


0.55

%

1.7


(2.3)


Noninterest-bearing deposits

214,684




203,435




191,896




196,520




185,209




5.5


15.9


Accrued expenses and other liabilities

6,137




6,082




5,717




6,603




6,230




0.9


(1.5)


Stockholders' equity

144,897




143,266




141,884




139,676




138,615




1.1


4.5


Total liabilities and stockholders' equity

$    1,111,361




$    1,085,857




$    1,087,401




$    1,103,355




$    1,093,103




2.3


1.7



























Net interest spread



3.30

%



3.30

%



3.30

%



3.21

%



3.24

%





Net interest margin



3.43

%



3.43

%



3.43

%



3.35

%



3.38

%





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



3Q 15


2Q 15


1Q 15


4Q 14


3Q 14


9/30/2015


9/30/2014

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net income

$          1,909


$         1,627


$         1,409


$         1,226


$         1,262


$         4,945


$        3,825


Net income - annualized (A)

$          7,574


$         6,526


$         5,714


$         4,864


$         5,007


$         6,611


$        5,114

















Net income, excluding net amortization of intangible assets

$          1,930


$         1,647


$         1,429


$         1,246


$         1,283


$         5,006


$        3,927

















Net income, excluding net amortization of intangible 















  assets - annualized (B)

$          7,657


$         6,606


$         5,795


$         4,943


$         5,090


$         6,693


$        5,250

















Average stockholders' equity (C)

$       144,897


$     143,266


$     141,884


$     139,676


$     138,615


$     143,360


$    120,180


Less:  Average goodwill and other intangible assets

(13,182)


(13,215)


(13,248)


(13,281)


(13,315)


(13,215)


(14,842)


Average tangible equity (D)

$       131,715


$     130,051


$     128,636


$     126,395


$     125,300


$     130,145


$    105,338

















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

5.23

%

4.56

%

4.03

%

3.48

%

3.61

%

4.61

%

4.26

%

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

5.81

%

5.08

%

4.50

%

3.91

%

4.06

%

5.14

%

4.98

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$          9,396


$         9,300


$         9,704


$         9,510


$         9,819


$       28,400


$      29,851


Less:  Amortization of intangible assets

(34)


(33)


(33)


(33)


(34)


(100)


(168)


Adjusted noninterest expense (F)

$          9,362


$         9,267


$         9,671


$         9,477


$         9,785


$       28,300


$      29,683

















Taxable-equivalent net interest income (G)

$          9,027


$         8,701


$         8,560


$         8,659


$         8,659


$       26,289


$      25,475


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

$          9,027


$         8,701


$         8,560


$         8,659


$         8,659


$       26,289


$      25,475

















Noninterest income (I)

$          3,905


$         3,788


$         4,085


$         3,471


$         3,994


$       11,778


$      13,310


Less:  Investment securities (gains)/losses

-


-


-


(23)


-


-


-


          Other nonrecurring (gains)/losses

-


-


-


-


-


-


(114)


Adjusted noninterest income (J)

$          3,905


$         3,788


$         4,085


$         3,448


$         3,994


$       11,778


$      13,196

















Efficiency ratio (GAAP)  (E)/(G)+(I) 

72.66

%

74.47

%

76.74

%

78.40

%

77.60

%

74.61

%

76.97

%

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

72.39

%

74.20

%

76.48

%

78.28

%

77.33

%

74.34

%

76.76

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (K)

$       145,887


$     143,402


$     142,746


$     140,469


$     138,674






Less:  Goodwill and other intangible assets

(13,162)


(13,195)


(13,228)


(13,262)


(13,295)






Tangible equity (L)

$       132,725


$     130,207


$     129,518


$     127,207


$     125,379





















Shares outstanding (M)

12,630


12,630


12,625


12,618


12,615





















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

$          11.55


$         11.35


$         11.31


$         11.13


$         10.99






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

$          10.51


$         10.31


$         10.26


$         10.08


$           9.94




































The following reconciles equity to assets and















  tangible equity to tangible assets (Note 1):






























Stockholders' equity (N)

$       145,887


$     143,402


$     142,746


$     140,469


$     138,674






Less:  Goodwill and other intangible assets

(13,162)


(13,195)


(13,228)


(13,262)


(13,295)






Tangible equity (O)

$       132,725


$     130,207


$     129,518


$     127,207


$     125,379





















Assets (P)

$    1,117,813


$  1,084,352


$  1,094,128


$  1,100,402


$  1,096,285






Less:  Goodwill and other intangible assets

(13,162)


(13,195)


(13,228)


(13,262)


(13,295)






Tangible assets (Q)

$    1,104,651


$  1,071,157


$  1,080,900


$  1,087,140


$  1,082,990





















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

13.05

%

13.22

%

13.05

%

12.77

%

12.65

%





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

12.02

%

12.16

%

11.98

%

11.70

%

11.58

%









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.






CONTACT: George Rapp, Chief Financial Officer, 410-763-7800