Attached files

file filename
8-K - FORM 8-K - SHORE BANCSHARES INCv415867_8k.htm

Shore Bancshares Reports Second Quarter and First-Half Results

EASTON, Md., July 23, 2015 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported net income of $1.627 million or $0.13 per diluted common share for the second quarter of 2015, compared to net income of $1.409 million or $0.11 per diluted common share for the first quarter of 2015, and net income of $1.305 million or $0.13 per diluted common share for the second quarter of 2014. The Company reported net income of $3.0 million or $0.24 per diluted common share for the first half of 2015, compared to net income of $2.6 million or $0.28 per diluted common share for the first half of 2014.

When comparing the second quarter of 2015 to the first quarter of 2015, the primary reasons for the improved results were an increase in net interest income of $144 thousand, coupled with decreases in the provision for credit losses of $110 thousand and noninterest expense of $404 thousand. When comparing the second quarter of 2015 to the second quarter of 2014, improved results were due to an increase in net interest income of $236 thousand, followed by decreases in both the provision for credit losses and noninterest expense of $410 thousand and $617 thousand, respectively. These improvements were offset by a reduction in both noninterest income and noninterest expense due to the sale of Tri-State General Insurance Agency, LTD ("Tri-State") late in the second quarter of 2014. When comparing the first half of 2015 to the first half of 2014, improved earnings were due to an increase in net interest income of $452 thousand and a decline in the provision of credit losses of $735 thousand. Noninterest expense decreased $1.0 million, which was entirely offset by a decline in noninterest income of $1.4 million primarily due to the sale of Tri-State.

"We are excited to report another quarter of improved earnings as well as the second consecutive quarter of loan growth," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer. "As we continue to execute on our strategic initiatives for the calendar year, we are committed to growing earnings, enhancing customer service and improving returns for our shareholders. With the consent order behind us, we are able to concentrate on growth and greater overall performance."

Balance Sheet Review

Total assets were $1.084 billion at June 30, 2015, a $16.1 million, or 1.5%, decrease when compared to $1.100 billion at the end of 2014. The decrease in total assets included a decline in interest-bearing deposits with other banks of $28.8 million and investment securities available for sale of $7.9 million which was almost entirely offset by an increase in gross loans of $30.3 million, or a 8% annualized loan growth rate for the period.

Total deposits decreased $20.1 million, or 2.1%, when compared to December 31, 2014. The decrease in total deposits was mainly due to declines in time deposits of $16.3 million and interest-bearing demand deposits of $25.7 million, which were offset by an increase in money market and savings deposits of $12.0 million and non-interest bearing deposits of $9.9 million. Total stockholders' equity increased $2.9 million, or 2.1%, when compared to the end of 2014. At June 30, 2015, the ratio of total equity to total assets was 13.22% and the ratio of total tangible equity to total tangible assets was 12.16%, higher than the 12.77% and 11.70%, respectively, at December 31, 2014.

Total assets at June 30, 2015 increased $19.5 million, or 1.8%, when compared to total assets at June 30, 2014. The increases in total assets were primarily due to an increase in loans of $31.4 million, or 4.4%, as well as an increase in investment securities of $25.4 million, or 12.5%, due to leveraging the proceeds generated from the capital raise at the end of the second quarter of 2014. These increases were offset by a decrease in interest-bearing deposits with other banks of $30.0 million used to fund loan growth. Total deposits increased $15.4 million, or 1.7%, when compared to June 30, 2014. The increase in total deposits was mainly due to an increase in non-interest bearing deposits of $29.8 million and money market and savings deposits of $22.6 million, offset by a decrease in time deposits of $34.1 million and interest-bearing deposits of 3.0 million. Total stockholders' equity increased $5.9 million, or 4.3%, when compared to June 30, 2014.

Review of Quarterly Financial Results

Net interest income was $8.7 million for the second quarter of 2015, compared to $8.5 million for the first quarter of 2015 and $8.4 million for the second quarter of 2014. The increase in net interest income when compared to the first quarter of 2015 was primarily due to lower volumes of and rates paid on interest bearing deposits. The increase in net interest income for the second quarter of 2015 when compared to the second quarter of 2014 was primarily due to lower volumes of and rates paid on time deposits. Volume on loans showed a positive trend upward but was offset by continued downward repricing on loan renewals which had a negative impact on yields. The Company's net interest margin was 3.43% for both the second and first quarter of 2015, compared to 3.49% for the second quarter of 2014.

The provision for credit losses was $540 thousand for the three months ended June 30, 2015. The comparable amounts were $650 thousand and $950 thousand for the three months ended March 31, 2015 and June 30, 2014, respectively. The lower level of provision for credit losses when comparing the second quarter of 2015 to the first quarter of 2015 was primarily due to declines in net charge-offs. The lower level of provision for credit losses when comparing the second quarter of 2015 to the second quarter of 2014 was primarily due to decreases in both loan net charge-offs and nonaccrual loans. Net charge-offs were $421 thousand for the second quarter of 2015, $547 thousand for the first quarter of 2015 and $1.9 million for the second quarter of 2014. The ratio of annualized net charge-offs to average loans was 0.23% for the second quarter of 2015, 0.31% for the first quarter of 2015 and 1.10% for the second quarter of 2014. The ratio of the allowance for credit losses to period-end loans was 1.07% at June 30, 2015, lower than the 1.08% at March 31, 2015 and 1.28% at June 30, 2014, which reflects improved credit quality in the loan portfolio.

At June 30, 2015, nonperforming assets were $16.5 million, an increase of $100 thousand, or less than 1.0%, when compared to March 31, 2015. Additionally, accruing troubled debt restructurings ("TDRs") increased $1.7 million, or 10.2% compared to March 31, 2015. When comparing June 30, 2015 to June 30, 2014, nonperforming assets decreased $2.9 million, or 14.8%, and accruing TDRs decreased $7.1 million, or 27.7%. The positive trend in nonperforming assets and TDRs when comparing June 30, 2015 to June 30, 2014 resulted from the Company's continued workout efforts. The ratio of nonperforming assets to total assets was 1.52%, 1.50% and 1.82% at June 30, 2015, March 31, 2015 and June 30, 2014, respectively. In addition, the ratio of accruing TDRs to total assets at June 30, 2015 was 1.69%, compared to 1.52% at March 31, 2015 and 2.39% at June 30, 2014.

Total noninterest income for the second quarter of 2015 decreased $297 thousand, or 7.3%, when compared to the first quarter of 2015 and decreased $740 thousand, or 16.3 %, when compared to the second quarter of 2014. The decrease from the first quarter of 2015 was primarily due to a decline in insurance agency commissions of $543 thousand that was partially offset by an increase in other noninterest income of $241 thousand. Insurance agency commissions for the second quarter of 2015 were lower when compared to the first quarter of 2015 due to the fact that contingency commission payments are typically received in the first quarter of the year. Included in other noninterest income for the second quarter of 2015 was income from an insurance investment which resulted in a $147 thousand increase over the linked quarter. The decrease from the second quarter of 2014 was due to the loss of wholesale commission fees of $728 thousand resulting from the sale of Tri-State previously mentioned above. The sale also generated a gain of $114 thousand in the second quarter of 2014, which was offset by an increase in retail commissions of $124 thousand for the second quarter of 2015. Service charges on deposits increased $24 thousand for the second quarter when compared to the first quarter of 2015 and $56 thousand when compared to the second quarter of 2014.

Total noninterest expense for the second quarter of 2015 decreased $404 thousand, or 4.2%, when compared to the first quarter of 2015 and decreased $617 thousand, or 6.2%, when compared to the second quarter of 2014. The declines in noninterest expenses from the first quarter of 2015 were primarily due to decreases in FDIC insurance, professional fees and credit costs. In addition, noninterest expenses for employee benefits were higher in the first quarter of 2015 due to payroll taxes, unemployment insurance, and 401(k) contributions. The decreases compared to the second quarter of 2014 were primarily the result of the sale of Tri-State which reduced insurance agency expenses $835 thousand, offset by an increase in insurance retail commission expense of $159 thousand.

Review of Six-Month Financial Results

Net interest income for the first six months of 2015 was $17.2 million, an increase of 2.7% when compared to the first six months of 2014. The increases were primarily due to modest growth of average loans of approximately $12 million and the decline in average interest-bearing deposits of $20 million. The increases were offset by lower yields on loans which resulted in the net interest margin of 3.43% for the first six months of 2015 compared to 3.50% for the first six months of 2014.

The provisions for credit losses for the six months ended June 30, 2015 and 2014 were $1.2 million and $1.9 million, respectively, while net charge-offs were $968 thousand and $3.6 million, respectively. The ratio of year-to-date annualized net charge-offs to average loans was 0.27% for the first half of 2015 and 1.02% for the first half of 2014.

Total noninterest income for the six months ended June 30, 2015 decreased $1.4 million, or 15.5%, when compared to the same period in 2014. Included in total noninterest income for the first half of 2014 was Tri-State which was sold 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. Offsetting the loss of income from Tri-State were increases in retail insurance commissions of $501 thousand and service charges on deposit accounts and trust and investment fee income of $165 thousand in the aggregate.

Total noninterest expense for the six months ended June 30, 2015 decreased $1.0 million, or 5.1%, when compared to the same period in 2014. The decrease was primarily due to wholesale insurance agency expenses related to Tri-State of $1.9 million, which was offset by increases in retail insurance expenses of $345 thousand, mostly in the salary and wages expense. In addition, FDIC insurance premiums declined $145 thousand and write-downs of other real estate owned decreased $95 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; three insurance producer firms, The Avon-Dixon Agency, LLC, Elliott Wilson Insurance, LLC and Jack Martin and Associates, Inc.; and an insurance premium finance company, Mubell Finance, LLC. Shore Bancshares, Inc. engages in the trust services business through the trust department at CNB under the name "Wye Financial & Trust". Additional information is available at www.shorebancshares.com.

Forward-Looking Statements

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

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

Shore Bancshares, Inc.











Page 5 of 12

Financial Highlights













(Dollars in thousands, except per share data)








































   For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2015


2014

 Change


2015


2014

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$            8,683


$             8,447


2.8

%

$       17,222


$       16,770


2.7

%

     Provision for credit losses

540


950


(43.2)


1,190


1,925


(38.2)


     Noninterest income

3,788


4,528


(16.3)


7,873


9,316


(15.5)


     Noninterest expense

9,300


9,917


(6.2)


19,004


20,032


(5.1)


     Income before income taxes

2,631


2,108


24.8


4,901


4,129


18.7


     Income tax expense 

1,004


803


25.0


1,865


1,566


19.1


     Net income 

$            1,627


$             1,305


24.7


$         3,036


$         2,563


18.5




























     Return on average assets 

0.60

%

0.50

%

10

bp

0.56

%

0.49

%

7

bp

     Return on average equity 

4.56


4.47


9


4.29


4.66


(37)


     Return on average tangible equity (1)

5.08


5.28


(20)


4.80


5.60


(80)


     Net interest margin

3.43


3.49


(6)


3.43


3.50


(7)


     Efficiency ratio - GAAP 

74.47


76.30


(183)


75.61


76.66


(105)


     Efficiency ratio - Non-GAAP (1)

74.21


76.51


(230)


75.35


76.48


(113)




























PER SHARE DATA













     Basic net income per common share

$              0.13


$               0.13


-

%

$           0.24


$           0.28


(14.3)

%

     Diluted net income per common share

0.13


0.13


-


0.24


0.28


(14.3)


     Dividends paid per common share

-


-




-


-




     Book value per common share at period end

11.35


10.90


4.1








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

10.31


9.84


4.8








     Market value at period end

9.43


9.01


4.7








     Market range:













       High

9.55


10.49


(9.0)


10.49


10.49


-


       Low

9.43


8.57


10.0


8.57


8.57


-




























AVERAGE BALANCE SHEET DATA













     Loans

$       727,800


$        708,718


2.7

%

$     721,326


$     709,422


1.7

%

     Investment securities

241,684


183,559


31.7


242,985


169,635


43.2


     Earning assets

1,016,172


972,976


4.4


1,014,838


969,658


4.7


     Assets

1,085,857


1,048,592


3.6


1,086,624


1,046,591


3.8


     Deposits

931,637


915,241


1.8


932,045


919,360


1.4


     Stockholders' equity

143,266


117,089


22.4


142,579


110,811


28.7




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$               421


$             1,943


(78.3)

%

$            968


$         3,574


(72.9)

%














     Nonaccrual loans 

$          13,985


$          15,176


(7.8)








     Loans 90 days past due and still accruing

35


5


600.0








     Other real estate owned

2,498


4,201


(40.5)








     Total nonperforming assets 

16,518


19,382


(14.8)








     Accruing troubled debt restructurings (TDRs) 

18,353


25,402


(27.7)








     Total nonperforming assets and accruing TDRs 

$          34,871


$          44,784


(22.1)


































CAPITAL AND CREDIT QUALITY RATIOS













     Period-end equity to assets

13.22

%

12.91

%

31

bp







     Period-end tangible equity to tangible assets (1)

12.16


11.81


35





















     Annualized net charge-offs to average loans

0.23


1.10


(87)


0.27

%

1.02

%

(75)

bp














     Allowance for credit losses as a percent of:













     Period-end loans

1.07


1.28


(21)








     Nonaccrual loans 

56.61


59.80


(319)








     Nonperforming assets 

47.93


46.83


110








     Accruing TDRs 

43.14


35.73


741








     Nonperforming assets and accruing TDRs 

22.70


20.27


243





















     As a percent of total loans:













     Nonaccrual loans 

1.89


2.14


(25)








     Accruing TDRs  

2.48


3.58


(110)








     Nonaccrual loans and accruing TDRs 

4.37


5.72


(135)





















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













     Nonperforming assets

2.22


2.72


(50)








     Nonperforming assets and accruing TDRs 

4.69


6.27


(158)





















     As a percent of total assets:













     Nonaccrual loans 

1.29


1.43


(14)








     Nonperforming assets 

1.52


1.82


(30)








     Accruing TDRs 

1.69


2.39


(70)








     Nonperforming assets and accruing TDRs 

3.21


4.21


(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)








































June 30, 2015


June 30, 2015



June 30,


December 31,


June 30,


compared to


compared to



2015


2014


2014


December 31, 2014


June 30, 2014


ASSETS











    Cash and due from banks

$            20,060


$          24,211


$            22,997


(17.1)

%

(12.8)

%

    Interest-bearing deposits with other banks

39,696


68,460


69,717


(42.0)


(43.1)


    Federal funds sold

-


3,552


1,656


(100.0)


(100.0)


    Investment securities available for sale (at fair value)

228,210


236,108


202,826


(3.3)


12.5


    Investment securities held to maturity 

4,513


4,630


5,071


(2.5)


(11.0)













    Loans

741,030


710,746


709,659


4.3


4.4


    Less: allowance for credit losses

(7,917)


(7,695)


(9,076)


2.9


(12.8)


    Loans, net

733,113


703,051


700,583


4.3


4.6













    Premises and equipment, net

16,801


16,275


14,954


3.2


12.4


    Goodwill

11,931


11,931


11,931


-


-


    Other intangible assets, net

1,264


1,331


1,397


(5.0)


(9.5)


    Other real estate owned, net

2,498


3,691


4,201


(32.3)


(40.5)


    Other assets

26,266


27,162


29,520


(3.3)


(11.0)













                         Total assets

$      1,084,352


$    1,100,402


$       1,064,853


(1.5)


1.8













LIABILITIES











    Noninterest-bearing deposits

$          203,678


$        193,814


$          173,837


5.1


17.2


    Interest-bearing deposits

725,231


755,190


739,648


(4.0)


(1.9)


                Total deposits

928,909


949,004


913,485


(2.1)


1.7













    Short-term borrowings

6,629


4,808


7,801


37.9


(15.0)


    Accrued expenses and other liabilities

5,412


6,121


6,074


(11.6)


(10.9)


                          Total liabilities

940,950


959,933


927,360


(2.0)


1.5













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

126


126


126


-


-


    Additional paid in capital

63,725


63,533


63,497


0.3


0.4


    Retained earnings

79,531


76,494


74,007


4.0


7.5


    Accumulated other comprehensive income (loss)

20


316


(137)


(93.7)


114.6


                          Total stockholders' equity

143,402


140,469


137,493


2.1


4.3













                          Total liabilities and stockholders' equity

$      1,084,352


$    1,100,402


$       1,064,853


(1.5)


1.8













Period-end common shares outstanding

12,630


12,618


12,615


0.1


0.1


Book value per common share

$              11.35


$            11.13


$              10.90


2.0


4.1













Shore Bancshares, Inc.









Page 7 of 12


Consolidated Statements of Operations











(In thousands, except per share data)


































For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2015


2014

% Change


2015


2014

% Change


INTEREST INCOME











    Interest and fees on loans 

$      8,581


$      8,812

(2.6)

%

$    17,072


$    17,687

(3.5)

%

    Interest and dividends on investment securities:











        Taxable

932


669

39.3


1,856


1,190

56.0


        Tax-exempt 

3


3

-


6


6

-


    Interest on federal funds sold

-


-

-


1


-

-


    Interest on deposits with other banks

26


39

(33.3)


52


95

(45.3)


                   Total interest income

9,542


9,523

0.2


18,987


18,978

0.0













INTEREST EXPENSE











    Interest on deposits

856


1,071

(20.1)


1,757


2,198

(20.1)


    Interest on short-term borrowings

3


5

(40.0)


8


10

(20.0)


                   Total interest expense

859


1,076

(20.2)


1,765


2,208

(20.1)













NET INTEREST INCOME

8,683


8,447

2.8


17,222


16,770

2.7


Provision for credit losses

540


950

(43.2)


1,190


1,925

(38.2)













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

8,143


7,497

8.6


16,032


14,845

8.0













NONINTEREST INCOME











    Service charges on deposit accounts

658


602

9.3


1,292


1,160

11.4


    Trust and investment fee income

450


455

(1.1)


919


886

3.7


    Insurance agency commissions

1,932


2,536

(23.8)


4,407


5,613

(21.5)


    Other noninterest income

748


935

(20.0)


1,255


1,657

(24.3)


                      Total noninterest income

3,788


4,528

(16.3)


7,873


9,316

(15.5)













NONINTEREST EXPENSE











    Salaries and wages

4,393


4,292

2.4


8,706


8,606

1.2


    Employee benefits

924


1,020

(9.4)


2,080


2,202

(5.5)


    Occupancy expense 

611


577

5.9


1,237


1,204

2.7


    Furniture and equipment expense

233


243

(4.1)


488


516

(5.4)


    Data processing

868


739

17.5


1,651


1,499

10.1


    Directors' fees

116


132

(12.1)


239


244

(2.0)


    Amortization of intangible assets

33


60

(45.0)


66


134

(50.7)


    Insurance agency commissions expense

-


394

(100.0)


-


906

(100.0)


    FDIC insurance premium expense

306


377

(18.8)


690


835

(17.4)


    Write-downs of other real estate owned

54


101

(46.5)


81


176

(54.0)


    Other noninterest expenses

1,762


1,982

(11.1)


3,766


3,710

1.5


                      Total noninterest expense

9,300


9,917

(6.2)


19,004


20,032

(5.1)













Income before income taxes

2,631


2,108

24.8


4,901


4,129

18.7


Income tax expense 

1,004


803

25.0


1,865


1,566

19.1













NET INCOME 

$      1,627


$      1,305

24.7


$      3,036


$      2,563

18.5













Weighted average shares outstanding - basic

12,629


10,013

26.1


12,627


9,246

36.6


Weighted average shares outstanding - diluted

12,638


10,024

26.1


12,636


9,258

36.5













Basic net income per common share

$        0.13


$        0.13

-


$        0.24


$        0.28

(14.3)


Diluted net income per common share

0.13


0.13

-


0.24


0.28

(14.3)


Dividends paid per common share

-


-

-


-


-

-


Shore Bancshares, Inc.













Page 8 of 12

Consolidated Average Balance Sheets

















(Dollars in thousands)




















































For the Three Months Ended


For the Six Months Ended



June 30,


June 30,



2015


2014


2015


2014



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans 

$     727,800


4.74

%

$     708,718


5.00

%

$     721,326


4.78

%

$     709,422


5.05

%

  Investment securities

















   Taxable

241,254


1.55


183,128


1.46


242,554


1.53


169,203


1.42


   Tax-exempt

430


4.21


431


4.23


431


4.20


432


4.24


  Federal funds sold

2,931


0.09


1,476


0.05


2,866


0.09


1,591


0.05


  Interest-bearing deposits

43,757


0.24


79,223


0.20


47,661


0.22


89,010


0.22


    Total earning assets

1,016,172


3.77

%

972,976


3.93

%

1,014,838


3.78

%

969,658


3.96

%

Cash and due from banks

18,723




20,376




19,989




21,536




Other assets

59,045




64,915




59,823




65,555




Allowance for credit losses

(8,083)




(9,675)




(8,026)




(10,158)




Total assets

$ 1,085,857




$ 1,048,592




$ 1,086,624




$ 1,046,591






































Interest-bearing liabilities

















  Demand deposits

$     171,274


0.12

%

$     171,004


0.14

%

$     174,156


0.12

%

$     172,395


0.14

%

  Money market and savings deposits 

238,173


0.14


220,850


0.12


237,965


0.14


221,610


0.12


  Certificates of deposit $100,000 or more

152,478


0.97


171,830


1.11


154,306


0.99


175,292


1.12


  Other time deposits

166,277


0.85


183,336


1.02


167,921


0.88


185,137


1.05


    Interest-bearing deposits

728,202


0.47


747,020


0.58


734,348


0.48


754,434


0.59


  Short-term borrowings

4,872


0.23


8,633


0.22


6,100


0.25


8,987


0.22


    Total interest-bearing liabilities

733,074


0.47

%

755,653


0.57

%

740,448


0.48

%

763,421


0.58

%

Noninterest-bearing deposits

203,435




168,221




197,697




164,926




Accrued expenses and other liabilities

6,082




7,629




5,900




7,433




Stockholders' equity

143,266




117,089




142,579




110,811




Total liabilities and stockholders' equity

$ 1,085,857




$ 1,048,592




$ 1,086,624




$ 1,046,591





















Net interest spread



3.30

%



3.36

%



3.30

%



3.38

%

Net interest margin



3.43

%



3.49

%



3.43

%



3.50

%


















Shore Bancshares, Inc.













Page 9 of 12

Financial Highlights By Quarter















(Dollars in thousands, except per share data)














































2nd quarter


1st quarter


4th quarter


3rd quarter


2nd quarter


2Q 15


2Q 15



2015


2015


2014


2014


2014


compared to


compared to



(2Q 15)


(1Q 15)


(4Q 14)


(3Q 14)


(2Q 14)


1Q 15


2Q 14


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$             8,700


$            8,560


$            8,659


$            8,659


$              8,469


1.6

%

2.7

%

     Less:  Taxable-equivalent adjustment

17


21


23


23


22


(19.0)


(22.7)


     Net interest income

8,683


8,539


8,636


8,636


8,447


1.7


2.8


     Provision for credit losses

540


650


650


775


950


(16.9)


(43.2)


     Noninterest income

3,788


4,085


3,471


3,994


4,528


(7.3)


(16.3)


     Noninterest expense

9,300


9,704


9,510


9,819


9,917


(4.2)


(6.2)


     Income before income taxes

2,631


2,270


1,947


2,036


2,108


15.9


24.8


     Income tax expense 

1,004


861


721


774


803


16.6


25.0


     Net income

$             1,627


$            1,409


$            1,226


$            1,262


$              1,305


15.5


24.7
































     Return on average assets 

0.60

%

0.53

%

0.44

%

0.46

%

0.50

%

7

bp

10

bp

     Return on average equity 

4.56


4.03


3.48


3.61


4.47


53


9


     Return on average tangible equity (1)

5.08


4.50


3.91


4.06


5.28


58


(20)


     Net interest margin

3.43


3.43


3.35


3.38


3.49


-


(6)


     Efficiency ratio - GAAP 

74.47


76.74


78.40


77.60


76.30


(227)


(183)


     Efficiency ratio - Non-GAAP (1)

74.21


76.48


78.28


77.33


76.51


(227)


(230)
































PER SHARE DATA















     Basic net income per common share

$               0.13


$              0.11


$              0.10


$              0.10


$                0.13


18.2

%

-

%

     Diluted net income per common share

0.13


0.11


0.10


0.10


0.13


18.2


-


     Dividends paid per common share

-


-


-


-


-


-


-


     Book value per common share at period end

11.35


11.31


11.13


10.99


10.90


0.4


4.1


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

10.31


10.26


10.08


9.94


9.84


0.5


4.8


     Market value at period end

9.43


9.18


9.34


9.00


9.01


2.7


4.7


     Market range:















        High

9.55


9.30


9.34


9.03


10.49


2.7


(9.0)


        Low

9.43


9.03


9.34


8.96


8.57


4.4


10.0
































AVERAGE BALANCE SHEET DATA















     Loans

$        727,800


$       714,780


$       707,484


$       705,637


$          708,718


1.8

%

2.7

%

     Investment securities

241,684


244,300


232,803


221,537


183,559


(1.1)


31.7


     Earning assets

1,016,172


1,013,490


1,026,061


1,015,767


972,976


0.3


4.4


     Assets

1,085,857


1,087,401


1,103,355


1,093,103


1,048,592


(0.1)


3.6


     Deposits

931,637


932,460


950,720


940,312


915,241


(0.1)


1.8


     Stockholders' equity

143,266


141,884


139,676


138,615


117,089


1.0


22.4
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$                421


$               547


$            1,561


$            1,245


$              1,943


(23.0)

%

(78.3)

%
















     Nonaccrual loans 

$           13,985


$          12,913


$          13,467


$          12,718


$            15,176


8.3


(7.8)


     Loans 90 days past due and still accruing

35


36


87


-


5


(2.8)


600.0


     Other real estate owned

2,498


3,469


3,691


4,799


4,201


(28.0)


(40.5)


     Total nonperforming assets 

$           16,518


$          16,418


$          17,245


$          17,517


$            19,382


0.6


(14.8)

















     Accruing troubled debt restructurings (TDRs) 

$           18,353


$          16,644


$          16,674


$          25,246


$            25,402


10.3


(27.7)

















     Total nonperforming assets and accruing TDRs 

$           34,871


$          33,062


$          33,919


$          42,763


$            44,784


5.5


(22.1)
































CAPITAL AND CREDIT QUALITY RATIOS















     Period-end equity to assets

13.22

%

13.05

%

12.77

%

12.65

%

12.91

%

17

bp

31

bp

     Period-end tangible equity to tangible assets (1)

12.16


11.98


11.70


11.58


11.81


18


35

















     Annualized net charge-offs to average loans

0.23


0.31


0.88


0.70


1.10


(8)


(87)

















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















     Period-end loans      

1.07


1.08


1.08


1.22


1.28


(1)


(21)


     Nonaccrual loans 

56.61


60.39


57.14


67.67


59.80


(378)


(319)


     Nonperforming assets 

47.93


47.50


44.62


49.13


46.83


43


110


     Accruing TDRs 

43.14


46.85


46.15


34.09


35.73


(371)


741


     Nonperforming assets and accruing TDRs 

22.70


23.59


22.69


20.12


20.27


(89)


243

















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















    Nonaccrual loans 

1.89


1.79


1.89


1.80


2.14


10


(25)


    Accruing TDRs 

2.48


2.31


2.35


3.58


3.58


17


(110)


    Nonaccrual loans and accruing TDRs 

4.37


4.10


4.24


5.38


5.72


27


(135)

















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















    Nonperforming assets 

2.22


2.26


2.41


2.47


2.72


(4)


(50)


    Nonperforming assets and accruing TDRs 

4.69


4.56


4.75


6.02


6.27


13


(158)
































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















    Nonaccrual loans 

1.29


1.18


1.22


1.16


1.43


11


(14)


    Nonperforming assets 

1.52


1.50


1.57


1.60


1.82


2


(30)


    Accruing TDRs 

1.69


1.52


1.52


2.30


2.39


17


(70)


    Nonperforming assets and accruing TDRs 

3.21


3.02


3.09


3.90


4.21


19


(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)
























































2Q 15


2Q 15













compared to


compared to



2Q 15


1Q 15


4Q 14


3Q 14


2Q 14


1Q 15


2Q 14


INTEREST INCOME















    Interest and fees on loans 

$         8,581


$         8,491


$         8,665


$         8,788


$         8,812


1.1

%

(2.6)

%

    Interest and dividends on investment securities:















        Taxable

932


924


917


850


669


0.9


39.3


        Tax-exempt

3


3


3


3


3


-


-


    Interest on federal funds sold

-


1


-


1


-


(100.0)


-


    Interest on deposits with other banks

26


26


40


44


39


-


(33.3)


                   Total interest income

9,542


9,445


9,625


9,686


9,523


1.0


0.2

















INTEREST EXPENSE















    Interest on deposits

856


901


985


1,046


1,071


(5.0)


(20.1)


    Interest on short-term borrowings

3


5


4


4


5


(40.0)


(40.0)


                   Total interest expense

859


906


989


1,050


1,076


(5.2)


(20.2)

















NET INTEREST INCOME

8,683


8,539


8,636


8,636


8,447


1.7


2.8


Provision for credit losses

540


650


650


775


950


(16.9)


(43.2)

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

8,143


7,889


7,986


7,861


7,497


3.2


8.6

















NONINTEREST INCOME















    Service charges on deposit accounts

658


634


629


618


602


3.8


9.3


    Trust and investment fee income

450


469


478


496


455


(4.1)


(1.1)


    Investment securities gains 

-


-


23


-


-


-


-


    Insurance agency commissions 

1,932


2,475


1,736


2,176


2,536


(21.9)


(23.8)


    Other noninterest income

748


507


605


704


935


47.5


(20.0)


                      Total noninterest income

3,788


4,085


3,471


3,994


4,528


(7.3)


(16.3)

















NONINTEREST EXPENSE















    Salaries and wages

4,393


4,313


4,305


4,689


4,292


1.9


2.4


    Employee benefits

924


1,156


956


934


1,020


(20.1)


(9.4)


    Occupancy expense 

611


626


570


565


577


(2.4)


5.9


    Furniture and equipment expense

233


255


234


225


243


(8.6)


(4.1)


    Data processing

868


783


766


741


739


10.9


17.5


    Directors' fees

116


123


99


131


132


(5.7)


(12.1)


    Amortization of intangible assets

33


33


33


34


60


-


(45.0)


    Insurance agency commissions expense

-


-


-


-


394


-


(100.0)


    FDIC insurance premium expense

306


384


402


399


377


(20.3)


(18.8)


    Write-downs of other real estate owned

54


27


192


290


101


100.0


(46.5)


    Other noninterest expenses

1,762


2,004


1,953


1,811


1,982


(12.1)


(11.1)


                      Total noninterest expense

9,300


9,704


9,510


9,819


9,917


(4.2)


(6.2)

















Income before income taxes

2,631


2,270


1,947


2,036


2,108


15.9


24.8


Income tax expense 

1,004


861


721


774


803


16.6


25.0

















NET INCOME 

$         1,627


$         1,409


$         1,226


$         1,262


$         1,305


15.5


24.7

















Weighted average shares outstanding - basic

12,629


12,625


12,617


12,615


10,013


0.0


26.1


Weighted average shares outstanding - diluted

12,638


12,633


12,626


12,625


10,024


0.0


26.1

















Basic net income per common share

$            0.13


$            0.11


$            0.10


$            0.10


$            0.13


18.2


-


Diluted net incomeper common share

0.13


0.11


0.10


0.10


0.13


18.2


-


Dividends paid per common share

-


-


-


-


-


-


-

















Shore Bancshares, Inc.






















Page 11 of 12

Consolidated Average Balance Sheets By Quarter




















(Dollars in thousands)































































































Average balance























2Q 15


2Q 15























compared to


compared to



2Q 15


1Q 15


4Q 14


3Q 14


2Q 14


1Q 15


2Q 14



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$       727,800


4.74

%

$       714,780


4.83

%

$       707,484


4.87

%

$       705,637


4.95

%

$       708,718


5.00

%

1.8

%

2.7

%

  Investment securities

























   Taxable

241,254


1.55


243,869


1.52


232,371


1.58


221,105


1.54


183,128


1.46


(1.1)


31.7


   Tax-exempt

430


4.21


431


4.19


432


4.19


432


4.19


431


4.23


(0.2)


(0.2)


  Federal funds sold

2,931


0.09


2,801


0.09


2,962


0.07


1,378


0.06


1,476


0.05


4.6


98.6


  Interest-bearing deposits

43,757


0.24


51,609


0.20


82,812


0.19


87,215


0.20


79,223


0.20


(15.2)


(44.8)


    Total earning assets

1,016,172


3.77

%

1,013,490


3.79

%

1,026,061


3.73

%

1,015,767


3.79

%

972,976


3.93

%

0.3


4.4


Cash and due from banks

18,723




21,268




24,329




24,445




20,376




(12.0)


(8.1)


Other assets

59,045




60,611




61,370




61,989




64,915




(2.6)


(9.0)


Allowance for credit losses

(8,083)




(7,968)




(8,405)




(9,098)




(9,675)




1.4


(16.5)


Total assets

$    1,085,857




$    1,087,401




$    1,103,355




$    1,093,103




$    1,048,592




(0.1)


3.6




















































Interest-bearing liabilities

























  Demand deposits

$       171,274


0.12

%

$       177,071


0.13

%

$       183,251


0.13

%

$       183,094


0.14

%

$       171,004


0.14

%

(3.3)


0.2


  Money market and savings deposits 

238,173


0.14


237,755


0.14


233,441


0.12


225,670


0.12


220,850


0.12


0.2


7.8


  Certificates of deposit $100,000 or more

152,478


0.97


156,154


1.00


163,813


1.06


166,806


1.11


171,830


1.11


(2.4)


(11.3)


  Other time deposits

166,277


0.85


169,584


0.90


173,695


0.95


179,533


0.98


183,336


1.02


(2.0)


(9.3)


    Interest-bearing deposits

728,202


0.47


740,564


0.49


754,200


0.52


755,103


0.55


747,020


0.58


(1.7)


(2.5)


  Short-term borrowings

4,872


0.23


7,340


0.27


6,356


0.23


7,946


0.21


8,633


0.22


(33.6)


(43.6)


    Total interest-bearing liabilities

733,074


0.47

%

747,904


0.49

%

760,556


0.52

%

763,049


0.55

%

755,653


0.57

%

(2.0)


(3.0)


Noninterest-bearing deposits

203,435




191,896




196,520




185,209




168,221




6.0


20.9


Accrued expenses and other liabilities

6,082




5,717




6,603




6,230




7,629




6.4


(20.3)


Stockholders' equity

143,266




141,884




139,676




138,615




117,089




1.0


22.4


Total liabilities and stockholders' equity

$    1,085,857




$    1,087,401




$    1,103,355




$    1,093,103




$    1,048,592




(0.1)


3.6



























Net interest spread



3.30

%



3.30

%



3.21

%



3.24

%



3.36

%





Net interest margin



3.43

%



3.43

%



3.35

%



3.38

%



3.49

%






























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


2Q 15


1Q 15


4Q 14


3Q 14


2Q 14


6/30/2015


6/30/2014















The following reconciles return on average equity and return on














  average tangible equity (Note 1):




























Net income

$          1,627


$         1,409


$         1,226


$         1,262


$         1,305


$         3,036


$        2,563

Net income - annualized (A)

$          6,526


$         5,714


$         4,864


$         5,007


$         5,234


$         6,122


$        5,168















Net income, excluding net amortization of intangible assets

$          1,647


$         1,429


$         1,246


$         1,283


$         1,341


$         3,076


$        2,644















Net income, excluding net amortization of intangible 














  assets - annualized (B)

$          6,606


$         5,795


$         4,943


$         5,090


$         5,379


$         6,203


$        5,332















Average stockholders' equity (C)

$       143,266


$     141,884


$     139,676


$     138,615


$     117,089


$     142,579


$    110,811

Less:  Average goodwill and other intangible assets

(13,215)


(13,248)


(13,281)


(13,315)


(15,295)


(13,231)


(15,618)

Average tangible equity (D)

$       130,051


$     128,636


$     126,395


$     125,300


$     101,794


$     129,348


$      95,193















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

4.56

%

4.03

%

3.48

%

3.61

%

4.47

%

4.29

%

4.66

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

5.08

%

4.50

%

3.91

%

4.06

%

5.28

%

4.80

%

5.60





























The following reconciles GAAP efficiency ratio and non-GAAP 














  efficiency ratio (Note 2):




























Noninterest expense (E)

$          9,300


$         9,704


$         9,510


$         9,819


$         9,917


$       19,004


$      20,032

Less:  Amortization of intangible assets

(33)


(33)


(33)


(34)


(60)


(66)


(134)

Adjusted noninterest expense (F)

$          9,267


$         9,671


$         9,477


$         9,785


$         9,857


$       18,938


$      19,898















Taxable-equivalent net interest income (G)

$          8,700


$         8,560


$         8,659


$         8,659


$         8,469


$       17,260


$      16,816

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

$          8,700


$         8,560


$         8,659


$         8,659


$         8,469


$       17,260


$      16,816















Noninterest income (I)

$          3,788


$         4,085


$         3,471


$         3,994


$         4,528


$         7,873


$        9,316

Less:  Investment securities (gains)/losses

-


-


(23)


-


-


-


-

          Other nonrecurring (gains)/losses

-


-


-


-


(114)


-


(114)

Adjusted noninterest income (J)

$          3,788


$         4,085


$         3,448


$         3,994


$         4,414


$         7,873


$        9,202















Efficiency ratio (GAAP)  (E)/(G)+(I) 

74.47

%

76.74

%

78.40

%

77.60

%

76.30

%

75.61

%

76.66

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

74.21

%

76.48

%

78.28

%

77.33

%

76.51

%

75.35

%

76.48





























The following reconciles book value per common share and tangible 














  book value per common share (Note 1):




























Stockholders' equity (K)

$       143,402


$     142,746


$     140,469


$     138,674


$     137,493





Less:  Goodwill and other intangible assets

(13,195)


(13,228)


(13,262)


(13,295)


(13,328)





Tangible equity (L)

$       130,207


$     129,518


$     127,207


$     125,379


$     124,165



















Shares outstanding (M)

12,630


12,625


12,618


12,615


12,615



















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

$          11.35


$         11.31


$         11.13


$         10.99


$         10.90





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

$          10.31


$         10.26


$         10.08


$          9.94


$           9.84

































The following reconciles equity to assets and














  tangible equity to tangible assets (Note 1):




























Stockholders' equity (N)

$       143,402


$     142,746


$     140,469


$     138,674


$     137,493





Less:  Goodwill and other intangible assets

(13,195)


(13,228)


(13,262)


(13,295)


(13,328)





Tangible equity (O)

$       130,207


$     129,518


$     127,207


$     125,379


$     124,165



















Assets (P)

$    1,084,352


$  1,094,128


$  1,100,402


$  1,096,285


$  1,064,853





Less:  Goodwill and other intangible assets

(13,195)


(13,228)


(13,262)


(13,295)


(13,328)





Tangible assets (Q)

$    1,071,157


$  1,080,900


$  1,087,140


$  1,082,990


$  1,051,525



















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

13.22

%

13.05

%

12.77

%

12.65

%

12.91

%




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

12.16

%

11.98

%

11.70

%

11.58

%

11.81

%
































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