24.07.2013 22:05:00
|
Shore Bancshares Reports Second Quarter and First-Half Results
EASTON, Md., July 24, 2013 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) reported net income of $361 thousand or $0.04 per diluted common share for the second quarter of 2013, compared to net income of $222 thousand or $0.03 per diluted common share for the first quarter of 2013, and net income of $293 thousand or $0.03 per diluted common share for the second quarter of 2012. The Company reported net income of $583 thousand or $0.07 per diluted common share for the first half of 2013, compared to a net loss of $2.7 million or $(0.32) per diluted common share for the first half of 2012.
When comparing the second quarter of 2013 to the first quarter of 2013, the primary reasons for the improved results were an increase in net interest income of $524 thousand and a decrease in noninterest expense of $732 thousand, which were partially offset by an increase in the provision for credit losses of $550 thousand and a decrease in noninterest income of $528 thousand. Noninterest income included a $1.3 million loss incurred to recognize the remaining ineffective portion of a terminated interest rate cap instrument. When comparing the second quarter of 2013 to the second quarter of 2012, the main reason for the improved results was a decrease in the provision for credit losses of $825 thousand, which was partially offset by a decrease in noninterest income of $615 thousand. When comparing the first half of 2013 to the first half of 2012, the principal factor driving the difference was a decline in the provision for credit losses of $7.0 million, which was partially offset by a decrease in net interest income of $750 thousand and noninterest income of $699 thousand.
"We are pleased to report a sequential quarter and period over period of improved earnings. We continue to be cautiously optimistic that the real estate values driving our regional economy are beginning to stabilize," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer. "We are moving as aggressively as possible to resolve problem credits and remove nonperforming assets from the balance sheet. Our credit administration and loan workout units have been expanded with the addition of experienced new staff members, in an effort to accelerate the resolution of our credit issue and position the organization for future growth. We continue to maintain solid underlying capital ratios and are confident the company has the underlying strength and resiliency to outlast and grow from this very challenging banking environment on the Delmarva peninsula."
Balance Sheet Review
Total assets were $1.054 billion at June 30, 2013, a $131.5 million, or 11.1%, decrease when compared to the $1.186 billion at the end of 2012. The decline in total assets was primarily due to a decrease in interest-bearing deposits with other banks ($65.5 million) and investment securities ($50.2 million). Total deposits decreased 12.1% to $922.1 million mainly due to a decline in money market deposit accounts associated with the Company's participation in the Promontory Insured Network Deposits Program ("IND Program"). In December 2012, the Company decided to partially exit the IND Program as a way to decrease its excess liquidity and, in June 2013, the Company fully exited the IND Program. Total stockholders' equity remained relatively unchanged from the end of 2012. For the first six months of 2013, the ratio of average equity to average assets was 10.60% and the ratio of average tangible equity to average tangible assets was 9.23%.
Review of Quarterly Financial Results
Net interest income was $9.0 million for the second quarter of 2013, compared to $8.5 million for the first quarter of 2013 and $9.0 million for the second quarter of 2012. The increase in net interest income when compared to the first quarter of 2013 was due to higher interest income combined with lower interest expense. The increase in interest income was partially the result of a $308 thousand nonrecurring adjustment to loan income related to a troubled debt restructuring. The decrease in interest expense was mainly the result of lower balances of and rates paid on money market and savings deposits due to exiting the remainder of the IND Program and terminating the interest rate caps associated with these deposits. Net interest income for the second quarter of 2013 was relatively unchanged when compared to the second quarter of 2012. The Company's net interest margin improved to 3.60% for the second quarter of 2013, compared to 3.30% for the first quarter of 2013 and 3.36% for the second quarter of 2012. For the second quarter of 2013, the nonrecurring adjustment to loan income increased the net interest margin 12 basis points.
The provision for credit losses was $2.7 million for the three months ended June 30, 2013. The comparable amounts were $2.2 million and $3.5 million for the three months ended March 31, 2013 and June 30, 2012, respectively. The higher level of provision for credit losses when comparing the second quarter of 2013 to the first quarter of 2013 was primarily due to increases in loan net charge-offs ($306 thousand) and nonaccrual loans ($3.0 million). Conversely, the lower level of provision for credit losses when comparing the second quarter of 2013 to the second quarter of 2012 was primarily due to decreases in loan net charge-offs ($1.4 million) and nonaccrual loans ($13.1 million). Net charge-offs were $2.7 million for the second quarter of 2013, $2.4 million for the first quarter of 2013 and $4.1 million for the second quarter of 2012. The charge offs in all three quarters were mainly real estate related loans. The ratio of quarter-to-date annualized net charge-offs to average loans was 1.38% for the second quarter of 2013, 1.25% for the first quarter of 2013 and 2.01% for the second quarter of 2012. The ratio of the allowance for credit losses to period-end loans was 2.01% at June 30, 2013, compared to 2.00% at March 31, 2013 and 1.60% at June 30, 2012.
Nonperforming assets at June 30, 2013 decreased $1.2 million when compared to March 31, 2013, which included declines in accruing troubled debt restructurings of $2.3 million and other real estate owned of $2.0 million, partially offset by an increase in nonaccrual loans of $3.0 million. The decline in troubled debt restructurings was mainly due to two loan relationships that migrated to nonaccrual loans during the second quarter of 2013. Nonperforming assets at June 30, 2013 decreased $8.7 million when compared to June 30, 2012, primarily due to an aggregate decline of $21.7 million in nonaccrual and 90 days past due and still accruing loans, and other real estate owned, partially offset by troubled debt restructurings which increased $13.0 million. When comparing June 30, 2013 to June 30, 2012, the changes in the components of nonperforming assets reflected a shift primarily from nonaccrual loans to troubled debt restructurings. Nonaccrual loans and troubled debt restructurings were approximately 38% and 55% of nonperforming assets, respectively, at June 30, 2013, compared to 48% and 37%, respectively, at June 30, 2012. At June 30, 2013 and 2012, the ratio of nonaccrual loans to total assets was 3.30% and 4.08%, respectively, while accruing troubled debt restructurings to total assets was 4.77% and 3.17%, respectively.
Total noninterest income for the second quarter of 2013 decreased $528 thousand, or 11.8%, when compared to the first quarter of 2013 and decreased $615 thousand, or 13.4%, when compared to the second quarter of 2012. Included in other noninterest income for the second quarter of 2013 was a $1.3 million loss incurred to recognize the ineffective portion of the previously mentioned interest rate caps related to the IND Program. This loss was substantially offset by $913 thousand in gains on sales of investment securities. Insurance agency commissions for the second quarter of 2013 were $180 thousand lower when compared to the first quarter of 2013 due to the fact that contingency payments are typically received in the first quarter of the year. However, such commissions were $227 thousand higher when compared to the second quarter of 2012 due to a stronger wholesale market. Included in other noninterest income for the second quarter of 2012 was a $217 thousand gain on the sale of a bank branch building.
Total noninterest expense for the second quarter of 2013 decreased $732 thousand, or 7.0%, when compared to the first quarter of 2013, primarily due to lower write-downs of other real estate owned included in other noninterest expenses. When compared to the second quarter of 2012, total noninterest expense for the second quarter of 2013 increased $96 thousand, or 1.0%.
Review of Six-Month Financial Results
Net interest income for the first six months of 2013 was $17.5 million, a decrease of 4.1% when compared to the first six months of 2012. The decrease was primarily due to lower yields earned on average earning assets and a decline in higher-yielding average loan balances. The net interest margin was 3.45% for the first half of 2013 and 3.39% for the first half of 2012.
The provisions for credit losses for the six months ended June 30, 2013 and 2012 were $4.9 million and $11.9 million, respectively, while net charge-offs were $5.1 million and $13.2 million, respectively. The ratio of year-to-date annualized net charge-offs to average loans was 1.32% for the first half of 2013 and 3.22% for the first half of 2012.
Total noninterest income for the six months ended June 30, 2013 decreased $699 thousand, or 7.6%, when compared to the same period in 2012. Included in total noninterest income for the first half of 2013 were the $1.3 million loss incurred to terminate the interest rate caps associated with the IND Program and the $913 thousand in gains on sales of investment securities discussed above. Insurance agency commissions grew $351 thousand in the first half of 2013 when compared to the first half of 2012. Other noninterest income for the first six months of 2012 included the $217 thousand gain on the sale of a bank branch building.
Total noninterest expense for the six months ended June 30, 2013 increased $89 thousand, or less than 1.0%, when compared to the same period in 2012. The increase was primarily due to higher insurance agency commissions expense ($190 thousand), FDIC insurance premiums ($116 thousand) and other noninterest expenses ($142 thousand) which were partially offset by lower salaries and wages ($202 thousand) and occupancy expense ($116 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 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; a wholesale insurance company, TSGIA, Inc; an insurance premium finance company, Mubell Finance, LLC, and a registered investment adviser firm, Wye Financial Services, LLC. Additional information is available at www.shbi.com.
Forward-Looking Statements
The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions. Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".
The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
Shore Bancshares, Inc. | Page 4 of 11 | |||||||||||
Financial Highlights | ||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | |||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||
Net interest income | $ 9,001 | $ 9,033 | (0.4) | % | $ 17,478 | $ 18,228 | (4.1) | % | ||||
Provision for credit losses | 2,700 | 3,525 | (23.4) | 4,850 | 11,895 | (59.2) | ||||||
Noninterest income | 3,962 | 4,577 | (13.4) | 8,452 | 9,151 | (7.6) | ||||||
Noninterest expense | 9,759 | 9,663 | 1.0 | 20,250 | 20,161 | 0.4 | ||||||
Income (loss) before income taxes | 504 | 422 | 19.4 | 830 | (4,677) | 117.7 | ||||||
Income tax expense (benefit) | 143 | 129 | 10.9 | 247 | (1,934) | 112.8 | ||||||
Net income (loss) | $ 361 | $ 293 | 23.2 | $ 583 | $ (2,743) | 121.3 | ||||||
Return on average assets | 0.13 | % | 0.10 | % | 3 | bp | 0.11 | % | (0.47) | % | 58 | bp |
Return on average equity | 1.27 | 0.99 | 28 | 1.03 | (4.59) | 562 | ||||||
Return on average tangible equity (1) | 1.66 | 1.38 | 28 | 1.38 | (5.06) | 644 | ||||||
Net interest margin | 3.60 | 3.36 | 24 | 3.45 | 3.39 | 6 | ||||||
Efficiency ratio - GAAP | 75.13 | 70.77 | 436 | 77.93 | 73.39 | 454 | ||||||
Efficiency ratio - Non-GAAP (1) | 74.45 | 71.20 | 325 | 77.30 | 73.16 | 414 | ||||||
PER SHARE DATA | ||||||||||||
Basic net income (loss) per common share | $ 0.04 | $ 0.03 | 33.3 | % | $ 0.07 | $ (0.32) | 121.9 | % | ||||
Diluted net income (loss) per common share | 0.04 | 0.03 | 33.3 | 0.07 | (0.32) | 121.9 | ||||||
Dividends paid per common share | - | - | - | - | 0.01 | (100.0) | ||||||
Book value per common share at period end | 13.43 | 14.13 | (5.0) | |||||||||
Tangible book value per common share at period end (1) | 11.52 | 12.18 | (5.4) | |||||||||
Market value at period end | 7.36 | 5.98 | 23.1 | |||||||||
Market range: | ||||||||||||
High | 7.75 | 7.45 | 4.0 | 7.75 | 7.45 | 4.0 | ||||||
Low | 5.97 | 5.51 | 8.3 | 5.20 | 4.91 | 5.9 | ||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||
Loans | $ 785,442 | $ 816,553 | (3.8) | % | $ 784,604 | $ 824,569 | (4.8) | % | ||||
Securities | 141,193 | 134,299 | 5.1 | 143,960 | 134,168 | 7.3 | ||||||
Earning assets | 1,005,474 | 1,086,223 | (7.4) | 1,025,006 | 1,087,165 | (5.7) | ||||||
Assets | 1,077,852 | 1,163,598 | (7.4) | 1,099,958 | 1,161,582 | (5.3) | ||||||
Deposits | 943,577 | 1,021,130 | (7.6) | 965,330 | 1,016,149 | (5.0) | ||||||
Stockholders' equity | 114,208 | 118,774 | (3.8) | 114,229 | 120,216 | (5.0) | ||||||
CREDIT QUALITY DATA AT PERIOD END | ||||||||||||
Net charge-offs | $ 2,712 | $ 4,079 | (33.5) | % | $ 5,118 | $ 13,193 | (61.2) | % | ||||
Nonaccrual loans | $ 34,818 | $ 47,958 | (27.4) | |||||||||
Loans 90 days past due and still accruing | 3 | 3,519 | (99.9) | |||||||||
Total nonperforming loans excluding troubled debt restructurings | 34,821 | 51,477 | (32.4) | |||||||||
Accruing troubled debt restructurings | 50,278 | 37,231 | 35.0 | |||||||||
Total nonperforming loans | 85,099 | 88,708 | (4.1) | |||||||||
Other real estate and other assets owned, net | 6,408 | 11,499 | (44.3) | |||||||||
Total nonperforming assets | $ 91,507 | $ 100,207 | (8.7) | |||||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||
Average equity to average assets | 10.60 | % | 10.21 | % | 39 | bp | 10.38 | % | 10.35 | % | 3 | bp |
Average tangible equity to average tangible assets (1) | 9.23 | 8.92 | 31 | 9.04 | 9.05 | (1) | ||||||
Annualized net charge-offs to average loans | 1.38 | 2.01 | (63) | 1.32 | 3.22 | (190) | ||||||
Allowance for credit losses to period-end loans | 2.01 | 1.60 | 41 | |||||||||
Allowance for credit losses to nonaccrual loans | 45.16 | 27.09 | 1,807 | |||||||||
Allowance for credit losses to nonperforming loans | 18.48 | 14.64 | 384 | |||||||||
Nonaccrual loans to total loans | 4.45 | 5.92 | (147) | |||||||||
Loans 90 days past due and still accruing to total loans | - | 0.43 | (43) | |||||||||
Accruing troubled debt restructurings to total loans | 6.43 | 4.60 | 183 | |||||||||
Nonperforming assets to total loans+other real estate and | ||||||||||||
other assets owned | 11.60 | 12.20 | (60) | |||||||||
Nonaccrual loans to total assets | 3.30 | 4.08 | (78) | |||||||||
Loans 90 days past due and still accruing to total assets | - | 0.30 | (30) | |||||||||
Accruing troubled debt restructurings to total assets | 4.77 | 3.17 | 160 | |||||||||
Nonperforming assets to total assets | 8.68 | 8.53 | 15 | |||||||||
(1) See the reconciliation table on page 11 of 11. |
Shore Bancshares, Inc. | Page 5 of 11 | |||||||||
Consolidated Balance Sheets | ||||||||||
(In thousands, except per share data) | ||||||||||
June 30, 2013 | June 30, 2013 | |||||||||
June 30, | December 31, | June 30, | compared to | compared to | ||||||
2013 | 2012 | 2012 | December 31, 2012 | June 30, 2012 | ||||||
ASSETS | ||||||||||
Cash and due from banks | $ 22,607 | $ 26,579 | $ 23,037 | (14.9) | % | (1.9) | % | |||
Interest-bearing deposits with other banks | 99,332 | 164,864 | 137,267 | (39.7) | (27.6) | |||||
Federal funds sold | 2,567 | 8,750 | 9,269 | (70.7) | (72.3) | |||||
Investments available for sale (at fair value) | 95,336 | 145,508 | 133,244 | (34.5) | (28.5) | |||||
Investments held to maturity | 2,591 | 2,657 | 5,168 | (2.5) | (49.9) | |||||
Loans | 782,188 | 785,082 | 809,958 | (0.4) | (3.4) | |||||
Less: allowance for credit losses | (15,723) | (15,991) | (12,990) | (1.7) | 21.0 | |||||
Loans, net | 766,465 | 769,091 | 796,968 | (0.3) | (3.8) | |||||
Premises and equipment, net | 15,315 | 15,593 | 15,398 | (1.8) | (0.5) | |||||
Goodwill | 12,454 | 12,454 | 12,454 | - | - | |||||
Other intangible assets, net | 3,668 | 3,816 | 3,986 | (3.9) | (8.0) | |||||
Other real estate and other assets owned, net | 6,408 | 7,659 | 11,499 | (16.3) | (44.3) | |||||
Other assets | 27,534 | 28,836 | 27,043 | (4.5) | 1.8 | |||||
Total assets | $ 1,054,277 | $ 1,185,807 | $ 1,175,333 | (11.1) | (10.3) | |||||
LIABILITIES | ||||||||||
Noninterest-bearing deposits | $ 158,562 | $ 153,992 | $ 149,472 | 3.0 | 6.1 | |||||
Interest-bearing deposits | 763,545 | 895,281 | 883,231 | (14.7) | (13.6) | |||||
Total deposits | 922,107 | 1,049,273 | 1,032,703 | (12.1) | (10.7) | |||||
Short-term borrowings | 10,095 | 13,761 | 13,826 | (26.6) | (27.0) | |||||
Accrued expenses and other liabilities | 8,481 | 8,747 | 8,882 | (3.0) | (4.5) | |||||
Long-term debt | - | - | 455 | - | (100.0) | |||||
Total liabilities | 940,683 | 1,071,781 | 1,055,866 | (12.2) | (10.9) | |||||
STOCKHOLDERS' EQUITY | ||||||||||
Common stock, par value $0.01; authorized | ||||||||||
35,000,000 shares | 85 | 85 | 85 | - | - | |||||
Additional paid in capital | 32,169 | 32,155 | 32,087 | - | 0.3 | |||||
Retained earnings | 81,661 | 81,078 | 87,973 | 0.7 | (7.2) | |||||
Accumulated other comprehensive (loss) income | (321) | 708 | (678) | (145.3) | 52.7 | |||||
Total stockholders' equity | 113,594 | 114,026 | 119,467 | (0.4) | (4.9) | |||||
Total liabilities and stockholders' equity | $ 1,054,277 | $ 1,185,807 | $ 1,175,333 | (11.1) | (10.3) | |||||
Period-end common shares outstanding | 8,461 | 8,457 | 8,457 | - | - | |||||
Book value per common share | $ 13.43 | $ 13.48 | $ 14.13 | (0.4) | (5.0) | |||||
Shore Bancshares, Inc. | Page 6 of 11 | |||||||||
Consolidated Statements of Operations | ||||||||||
(In thousands, except per share data) | ||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||
June 30, | June 30, | |||||||||
2013 | 2012 | % Change | 2013 | 2012 | % Change | |||||
INTEREST INCOME | ||||||||||
Interest and fees on loans | $ 10,142 | $ 10,890 | (6.9) | % | $ 20,049 | $ 21,901 | (8.5) | % | ||
Interest and dividends on investment securities: | ||||||||||
Taxable | 568 | 707 | (19.7) | 1,211 | 1,464 | (17.3) | ||||
Tax-exempt | 4 | 32 | (87.5) | 9 | 70 | (87.1) | ||||
Interest on federal funds sold | 1 | 2 | (50.0) | 3 | 4 | (25.0) | ||||
Interest on deposits with other banks | 40 | 61 | (34.4) | 90 | 109 | (17.4) | ||||
Total interest income | 10,755 | 11,692 | (8.0) | 21,362 | 23,548 | (9.3) | ||||
INTEREST EXPENSE | ||||||||||
Interest on deposits | 1,748 | 2,643 | (33.9) | 3,870 | 5,284 | (26.8) | ||||
Interest on short-term borrowings | 6 | 11 | (45.5) | 14 | 26 | (46.2) | ||||
Interest on long-term debt | - | 5 | (100.0) | - | 10 | (100.0) | ||||
Total interest expense | 1,754 | 2,659 | (34.0) | 3,884 | 5,320 | (27.0) | ||||
NET INTEREST INCOME | 9,001 | 9,033 | (0.4) | 17,478 | 18,228 | (4.1) | ||||
Provision for credit losses | 2,700 | 3,525 | (23.4) | 4,850 | 11,895 | (59.2) | ||||
NET INTEREST INCOME AFTER PROVISION | ||||||||||
FOR CREDIT LOSSES | 6,301 | 5,508 | 14.4 | 12,628 | 6,333 | 99.4 | ||||
NONINTEREST INCOME | ||||||||||
Service charges on deposit accounts | 600 | 622 | (3.5) | 1,172 | 1,270 | (7.7) | ||||
Trust and investment fee income | 393 | 446 | (11.9) | 783 | 869 | (9.9) | ||||
Investment securities gains | 913 | - | - | 913 | - | - | ||||
Insurance agency commissions | 2,633 | 2,406 | 9.4 | 5,446 | 5,095 | 6.9 | ||||
Other noninterest income | (577) | 1,103 | (152.3) | 138 | 1,917 | (92.8) | ||||
Total noninterest income | 3,962 | 4,577 | (13.4) | 8,452 | 9,151 | (7.6) | ||||
NONINTEREST EXPENSE | ||||||||||
Salaries and wages | 4,307 | 4,376 | (1.6) | 8,590 | 8,792 | (2.3) | ||||
Employee benefits | 1,006 | 956 | 5.2 | 2,140 | 2,126 | 0.7 | ||||
Occupancy expense | 612 | 638 | (4.1) | 1,209 | 1,325 | (8.8) | ||||
Furniture and equipment expense | 243 | 212 | 14.6 | 493 | 463 | 6.5 | ||||
Data processing | 706 | 694 | 1.7 | 1,409 | 1,360 | 3.6 | ||||
Directors' fees | 55 | 127 | (56.7) | 176 | 236 | (25.4) | ||||
Amortization of intangible assets | 74 | 96 | (22.9) | 148 | 222 | (33.3) | ||||
Insurance agency commissions expense | 458 | 344 | 33.1 | 919 | 729 | 26.1 | ||||
FDIC insurance premium expense | 367 | 344 | 6.7 | 733 | 617 | 18.8 | ||||
Other noninterest expenses | 1,931 | 1,876 | 2.9 | 4,433 | 4,291 | 3.3 | ||||
Total noninterest expense | 9,759 | 9,663 | 1.0 | 20,250 | 20,161 | 0.4 | ||||
Income (loss) before income taxes | 504 | 422 | 19.4 | 830 | (4,677) | 117.7 | ||||
Income tax expense (benefit) | 143 | 129 | 10.9 | 247 | (1,934) | 112.8 | ||||
NET INCOME (LOSS) | $ 361 | $ 293 | 23.2 | $ 583 | $ (2,743) | 121.3 | ||||
Weighted average shares outstanding - basic | 8,461 | 8,457 | - | 8,460 | 8,457 | - | ||||
Weighted average shares outstanding - diluted | 8,465 | 8,457 | 0.1 | 8,460 | 8,457 | - | ||||
Basic net income (loss) per common share | $ 0.04 | $ 0.03 | 33.3 | $ 0.07 | $ (0.32) | 121.9 | ||||
Diluted net income (loss) per common share | 0.04 | 0.03 | 33.3 | 0.07 | (0.32) | 121.9 | ||||
Dividends paid per common share | - | - | - | - | 0.01 | (100.0) | ||||
Shore Bancshares, Inc. | Page 7 of 11 | |||||||||||||||
Consolidated Average Balance Sheets | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||
balance | rate | balance | rate | balance | rate | balance | rate | |||||||||
Earning assets | ||||||||||||||||
Loans | $ 785,442 | 5.19 | % | $ 816,553 | 5.38 | % | $ 784,604 | 5.17 | % | $ 824,569 | 5.35 | % | ||||
Investment securities | ||||||||||||||||
Taxable | 140,614 | 1.62 | 130,528 | 2.18 | 143,380 | 1.70 | 130,148 | 2.26 | ||||||||
Tax-exempt | 579 | 4.81 | 3,771 | 5.32 | 580 | 4.83 | 4,020 | 5.34 | ||||||||
Federal funds sold | 2,992 | 0.10 | 11,200 | 0.10 | 5,573 | 0.11 | 10,497 | 0.08 | ||||||||
Interest-bearing deposits | 75,847 | 0.21 | 124,171 | 0.20 | 90,869 | 0.20 | 117,931 | 0.19 | ||||||||
Total earning assets | 1,005,474 | 4.30 | % | 1,086,223 | 4.35 | % | 1,025,006 | 4.21 | % | 1,087,165 | 4.37 | % | ||||
Cash and due from banks | 22,510 | 21,424 | 23,731 | 19,799 | ||||||||||||
Other assets | 66,967 | 70,458 | 68,070 | 69,310 | ||||||||||||
Allowance for credit losses | (17,099) | (14,507) | (16,849) | (14,692) | ||||||||||||
Total assets | $ 1,077,852 | $ 1,163,598 | $ 1,099,958 | $ 1,161,582 | ||||||||||||
Interest-bearing liabilities | ||||||||||||||||
Demand deposits | $ 162,589 | 0.15 | % | $ 152,685 | 0.18 | % | $ 168,120 | 0.16 | % | $ 152,988 | 0.19 | % | ||||
Money market and savings deposits (1) | 225,117 | 0.67 | 276,527 | 1.18 | 234,597 | 0.82 | 277,941 | 1.15 | ||||||||
Certificates of deposit $100,000 or more | 203,641 | 1.32 | 242,662 | 1.46 | 209,929 | 1.35 | 241,591 | 1.46 | ||||||||
Other time deposits | 197,644 | 1.30 | 205,046 | 1.73 | 199,399 | 1.38 | 203,394 | 1.78 | ||||||||
Interest-bearing deposits | 788,991 | 0.89 | 876,920 | 1.21 | 812,045 | 0.96 | 875,914 | 1.21 | ||||||||
Short-term borrowings | 10,752 | 0.24 | 13,818 | 0.31 | 11,366 | 0.25 | 15,720 | 0.33 | ||||||||
Long-term debt | - | - | 455 | 4.63 | - | - | 455 | 4.63 | ||||||||
Total interest-bearing liabilities | 799,743 | 0.88 | % | 891,193 | 1.20 | % | 823,411 | 0.95 | % | 892,089 | 1.20 | % | ||||
Noninterest-bearing deposits | 154,586 | 144,210 | 153,285 | 140,235 | ||||||||||||
Accrued expenses and other liabilities | 9,315 | 9,421 | 9,033 | 9,042 | ||||||||||||
Stockholders' equity | 114,208 | 118,774 | 114,229 | 120,216 | ||||||||||||
Total liabilities and stockholders' equity | $ 1,077,852 | $ 1,163,598 | $ 1,099,958 | $ 1,161,582 | ||||||||||||
Net interest spread | 3.42 | % | 3.15 | % | 3.26 | % | 3.17 | % | ||||||||
Net interest margin | 3.60 | % | 3.36 | % | 3.45 | % | 3.39 | % | ||||||||
(1) Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged | ||||||||||||||||
deposits associated with them. This adjustment increased interest expense $279 thousand and $502 thousand for the second | ||||||||||||||||
quarter of 2013 and 2012, respectively, and $695 thousand and $962 thousand for the first six months of 2013 and 2012, respectively. | ||||||||||||||||
The interest rate caps were terminated in June of 2013. |
Shore Bancshares, Inc. | Page 8 of 11 | |||||||||||||
Financial Highlights By Quarter | ||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||
2nd quarter | 1st quarter | 4th quarter | 3rd quarter | 2nd quarter | 2Q 13 | 2Q 13 | ||||||||
2013 | 2013 | 2012 | 2012 | 2012 | compared to | compared to | ||||||||
(2Q 13) | (1Q 13) | (4Q 12) | (3Q 12) | (2Q 12) | 1Q 13 | 2Q 12 | ||||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||||
Taxable-equivalent net interest income | $ 9,028 | $ 8,504 | $ 8,413 | $ 8,769 | $ 9,077 | 6.2 | % | (0.5) | % | |||||
Less: Taxable-equivalent adjustment | 27 | 27 | 32 | 39 | 44 | - | (38.6) | |||||||
Net interest income | 9,001 | 8,477 | 8,381 | 8,730 | 9,033 | 6.2 | (0.4) | |||||||
Provision for credit losses | 2,700 | 2,150 | 9,650 | 6,200 | 3,525 | 25.6 | (23.4) | |||||||
Noninterest income | 3,962 | 4,490 | 2,606 | 4,001 | 4,577 | (11.8) | (13.4) | |||||||
Noninterest expense | 9,759 | 10,491 | 9,685 | 9,709 | 9,663 | (7.0) | 1.0 | |||||||
Income (loss) before income taxes | 504 | 326 | (8,348) | (3,178) | 422 | 54.6 | 19.4 | |||||||
Income tax expense (benefit) | 143 | 104 | (3,274) | (1,357) | 129 | 37.5 | 10.9 | |||||||
Net income (loss) | $ 361 | $ 222 | $ (5,074) | $ (1,821) | $ 293 | 62.6 | 23.2 | |||||||
Return on average assets | 0.13 | % | 0.08 | % | (1.71) | % | (0.61) | % | 0.10 | % | 5 | bp | 3 | bp |
Return on average equity | 1.27 | 0.79 | (17.15) | (6.07) | 0.99 | 48 | 28 | |||||||
Return on average tangible equity (1) | 1.66 | 1.11 | (19.73) | (6.82) | 1.38 | 55 | 28 | |||||||
Net interest margin | 3.60 | 3.30 | 3.02 | 3.15 | 3.36 | 30 | 24 | |||||||
Efficiency ratio - GAAP | 75.13 | 80.74 | 87.89 | 76.03 | 70.77 | (561) | 436 | |||||||
Efficiency ratio - Non-GAAP (1) | 74.45 | 80.17 | 77.77 | 76.95 | 71.20 | (572) | 325 | |||||||
PER SHARE DATA | ||||||||||||||
Basic net income (loss) per common share | $ 0.04 | $ 0.03 | $ (0.60) | $ (0.22) | $ 0.03 | 33.3 | % | 33.3 | % | |||||
Diluted net income (loss) per common share | 0.04 | 0.03 | (0.60) | (0.22) | 0.03 | 33.3 | 33.3 | |||||||
Dividends paid per common share | - | - | - | - | - | - | - | |||||||
Book value per common share at period end | 13.43 | 13.51 | 13.48 | 13.97 | 14.13 | (0.6) | (5.0) | |||||||
Tangible book value per common share at period end (1) | 11.52 | 11.60 | 11.56 | 12.04 | 12.18 | (0.7) | (5.4) | |||||||
Market value at period end | 7.36 | 6.79 | 5.39 | 6.02 | 5.98 | 8.4 | 23.1 | |||||||
Market range: | ||||||||||||||
High | 7.75 | 6.91 | 6.98 | 6.33 | 7.45 | 12.2 | 4.0 | |||||||
Low | 5.97 | 5.20 | 4.65 | 4.98 | 5.51 | 14.8 | 8.3 | |||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||||
Loans | $ 785,442 | $ 783,757 | $ 799,512 | $ 808,244 | $ 816,553 | 0.2 | % | (3.8) | % | |||||
Securities | 141,193 | 146,756 | 144,459 | 137,871 | 134,299 | (3.8) | 5.1 | |||||||
Earning assets | 1,005,474 | 1,044,755 | 1,108,585 | 1,108,256 | 1,086,223 | (3.8) | (7.4) | |||||||
Assets | 1,077,852 | 1,122,310 | 1,183,135 | 1,184,146 | 1,163,598 | (4.0) | (7.4) | |||||||
Deposits | 943,577 | 987,325 | 1,042,842 | 1,040,693 | 1,021,130 | (4.4) | (7.6) | |||||||
Stockholders' equity | 114,208 | 114,250 | 117,700 | 119,321 | 118,774 | - | (3.8) | |||||||
CREDIT QUALITY DATA AT PERIOD END | ||||||||||||||
Net charge-offs | $ 2,712 | $ 2,406 | $ 6,614 | $ 6,235 | $ 4,079 | 12.7 | % | (33.5) | % | |||||
Nonaccrual loans | $ 34,818 | $ 31,813 | $ 36,474 | $ 39,442 | $ 47,958 | 9.4 | (27.4) | |||||||
Loans 90 days past due and still accruing | 3 | 22 | 460 | 4,675 | 3,519 | (86.4) | (99.9) | |||||||
Total nonperforming loans excluding troubled debt restructurings | 34,821 | 31,835 | 36,934 | 44,117 | 51,477 | 9.4 | (32.4) | |||||||
Accruing troubled debt restructurings | 50,278 | 52,545 | 52,353 | 50,785 | 37,231 | (4.3) | 35.0 | |||||||
Total nonperforming loans | 85,099 | 84,380 | 89,287 | 94,902 | 88,708 | 0.9 | (4.1) | |||||||
Other real estate and other assets owned, net | 6,408 | 8,366 | 7,659 | 8,418 | 11,499 | (23.4) | (44.3) | |||||||
Total nonperforming assets | $ 91,507 | $ 92,746 | $ 96,946 | $ 103,320 | $ 100,207 | (1.3) | (8.7) | |||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||||
Average equity to average assets | 10.60 | % | 10.18 | % | 9.95 | % | 10.08 | % | 10.21 | % | 42 | bp | 39 | bp |
Average tangible equity to average tangible assets (1) | 9.23 | 8.86 | 8.69 | 8.81 | 8.92 | 37 | 31 | |||||||
Annualized net charge-offs to average loans | 1.38 | 1.25 | 3.29 | 3.07 | 2.01 | 13 | (63) | |||||||
Allowance for credit losses to period-end loans | 2.01 | 2.00 | 2.04 | 1.60 | 1.60 | 1 | 41 | |||||||
Allowance for credit losses to nonaccrual loans | 45.16 | 49.46 | 43.84 | 32.85 | 27.09 | (430) | 1,807 | |||||||
Allowance for credit losses to nonperforming loans | 18.48 | 18.65 | 17.91 | 13.65 | 14.64 | (17) | 384 | |||||||
Nonaccrual loans to total loans | 4.45 | 4.05 | 4.65 | 4.88 | 5.92 | 40 | (147) | |||||||
Loans 90 days past due and still accruing to total loans | - | - | 0.06 | 0.58 | 0.43 | - | (43) | |||||||
Accruing troubled debt restructurings to total loans | 6.43 | 6.69 | 6.67 | 6.29 | 4.60 | (26) | 183 | |||||||
Nonperforming assets to total loans+other real estate and | ||||||||||||||
other assets owned | 11.60 | 11.68 | 12.23 | 12.65 | 12.20 | (8) | (60) | |||||||
Nonaccrual loans to total assets | 3.30 | 2.88 | 3.08 | 3.35 | 4.08 | 42 | (78) | |||||||
Loans 90 days past due and still accruing to total assets | - | - | 0.04 | 0.40 | 0.30 | - | (30) | |||||||
Accruing troubled debt restructurings to total assets | 4.77 | 4.76 | 4.41 | 4.31 | 3.17 | 1 | 160 | |||||||
Nonperforming assets to total assets | 8.68 | 8.40 | 8.18 | 8.77 | 8.53 | 28 | 15 | |||||||
(1) See the reconciliation table on page 11 of 11. |
Shore Bancshares, Inc. | Page 9 of 11 | |||||||||||||
Consolidated Statements of Operations By Quarter | ||||||||||||||
(In thousands, except per share data) | ||||||||||||||
2Q 13 | 2Q 13 | |||||||||||||
compared to | compared to | |||||||||||||
2Q 13 | 1Q 13 | 4Q 12 | 3Q 12 | 2Q 12 | 1Q 13 | 2Q 12 | ||||||||
INTEREST INCOME | ||||||||||||||
Interest and fees on loans | $ 10,142 | $ 9,907 | $ 10,193 | $ 10,604 | $ 10,890 | 2.4 | % | (6.9) | % | |||||
Interest and dividends on investment securities: | ||||||||||||||
Taxable | 568 | 643 | 666 | 685 | 707 | (11.7) | (19.7) | |||||||
Tax-exempt | 4 | 5 | 12 | 22 | 32 | (20.0) | (87.5) | |||||||
Interest on federal funds sold | 1 | 2 | 3 | 3 | 2 | (50.0) | (50.0) | |||||||
Interest on deposits with other banks | 40 | 50 | 86 | 79 | 61 | (20.0) | (34.4) | |||||||
Total interest income | 10,755 | 10,607 | 10,960 | 11,393 | 11,692 | 1.4 | (8.0) | |||||||
INTEREST EXPENSE | ||||||||||||||
Interest on deposits | 1,748 | 2,122 | 2,570 | 2,647 | 2,643 | (17.6) | (33.9) | |||||||
Interest on short-term borrowings | 6 | 8 | 9 | 10 | 11 | (25.0) | (45.5) | |||||||
Interest on long-term debt | - | - | - | 6 | 5 | - | (100.0) | |||||||
Total interest expense | 1,754 | 2,130 | 2,579 | 2,663 | 2,659 | (17.7) | (34.0) | |||||||
NET INTEREST INCOME | 9,001 | 8,477 | 8,381 | 8,730 | 9,033 | 6.2 | (0.4) | |||||||
Provision for credit losses | 2,700 | 2,150 | 9,650 | 6,200 | 3,525 | 25.6 | (23.4) | |||||||
NET INTEREST INCOME AFTER PROVISION | ||||||||||||||
FOR CREDIT LOSSES | 6,301 | 6,327 | (1,269) | 2,530 | 5,508 | (0.4) | 14.4 | |||||||
NONINTEREST INCOME | ||||||||||||||
Service charges on deposit accounts | 600 | 572 | 653 | 628 | 622 | 4.9 | (3.5) | |||||||
Trust and investment fee income | 393 | 390 | 365 | 410 | 446 | 0.8 | (11.9) | |||||||
Investment securities gains | 913 | - | - | 278 | - | - | - | |||||||
Insurance agency commissions | 2,633 | 2,813 | 2,292 | 2,427 | 2,406 | (6.4) | 9.4 | |||||||
Other noninterest income | (577) | 715 | (704) | 258 | 1,103 | (180.7) | (152.3) | |||||||
Total noninterest income | 3,962 | 4,490 | 2,606 | 4,001 | 4,577 | (11.8) | (13.4) | |||||||
NONINTEREST EXPENSE | ||||||||||||||
Salaries and wages | 4,307 | 4,283 | 4,240 | 4,386 | 4,376 | 0.6 | (1.6) | |||||||
Employee benefits | 1,006 | 1,134 | 923 | 945 | 956 | (11.3) | 5.2 | |||||||
Occupancy expense | 612 | 597 | 609 | 625 | 638 | 2.5 | (4.1) | |||||||
Furniture and equipment expense | 243 | 250 | 235 | 265 | 212 | (2.8) | 14.6 | |||||||
Data processing | 706 | 703 | 654 | 703 | 694 | 0.4 | 1.7 | |||||||
Directors' fees | 55 | 121 | 107 | 131 | 127 | (54.5) | (56.7) | |||||||
Amortization of intangible assets | 74 | 74 | 74 | 96 | 96 | - | (22.9) | |||||||
Insurance agency commissions expense | 458 | 461 | 387 | 275 | 344 | (0.7) | 33.1 | |||||||
FDIC insurance premium expense | 367 | 366 | 387 | 376 | 344 | 0.3 | 6.7 | |||||||
Other noninterest expenses | 1,931 | 2,502 | 2,069 | 1,907 | 1,876 | (22.8) | 2.9 | |||||||
Total noninterest expense | 9,759 | 10,491 | 9,685 | 9,709 | 9,663 | (7.0) | 1.0 | |||||||
Income (loss) before income taxes | 504 | 326 | (8,348) | (3,178) | 422 | 54.6 | 19.4 | |||||||
Income tax expense (benefit) | 143 | 104 | (3,274) | (1,357) | 129 | 37.5 | 10.9 | |||||||
NET INCOME (LOSS) | $ 361 | $ 222 | $ (5,074) | $ (1,821) | $ 293 | 62.6 | 23.2 | |||||||
Weighted average shares outstanding - basic | 8,461 | 8,458 | 8,457 | 8,457 | 8,457 | - | - | |||||||
Weighted average shares outstanding - diluted | 8,465 | 8,458 | 8,457 | 8,457 | 8,457 | 0.1 | 0.1 | |||||||
Basic net income (loss) per common share | $ 0.04 | $ 0.03 | $ (0.60) | $ (0.22) | $ 0.03 | 33.3 | 33.3 | |||||||
Diluted net income (loss) per common share | 0.04 | 0.03 | (0.60) | (0.22) | 0.03 | 33.3 | 33.3 | |||||||
Dividends paid per common share | - | - | - | - | - | - | - |
Shore Bancshares, Inc. | Page 10 of 11 | |||||||||||||||||||||||
Consolidated Average Balance Sheets By Quarter | ||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Average balance | ||||||||||||||||||||||||
2Q 13 | 2Q 13 | |||||||||||||||||||||||
compared to | compared to | |||||||||||||||||||||||
2Q 13 | 1Q 13 | 4Q 12 | 3Q 12 | 2Q 12 | 1Q 13 | 2Q 12 | ||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||
balance | rate | balance | rate | balance | rate | balance | rate | balance | rate | |||||||||||||||
Earning assets | ||||||||||||||||||||||||
Loans | $ 785,442 | 5.19 | % | $ 783,757 | 5.14 | % | $ 799,512 | 5.09 | % | $ 808,244 | 5.23 | % | $ 816,553 | 5.38 | % | 0.2 | % | (3.8) | % | |||||
Investment securities | ||||||||||||||||||||||||
Taxable | 140,614 | 1.62 | 146,176 | 1.78 | 143,137 | 1.85 | 135,257 | 2.01 | 130,528 | 2.18 | (3.8) | 7.7 | ||||||||||||
Tax-exempt | 579 | 4.81 | 580 | 4.85 | 1,322 | 5.05 | 2,614 | 5.07 | 3,771 | 5.32 | (0.2) | (84.6) | ||||||||||||
Federal funds sold | 2,992 | 0.10 | 8,184 | 0.11 | 7,782 | 0.12 | 11,971 | 0.11 | 11,200 | 0.10 | (63.4) | (73.3) | ||||||||||||
Interest-bearing deposits | 75,847 | 0.21 | 106,058 | 0.19 | 156,832 | 0.22 | 150,170 | 0.21 | 124,171 | 0.20 | (28.5) | (38.9) | ||||||||||||
Total earning assets | 1,005,474 | 4.30 | % | 1,044,755 | 4.13 | % | 1,108,585 | 3.94 | % | 1,108,256 | 4.10 | % | 1,086,223 | 4.35 | % | (3.8) | (7.4) | |||||||
Cash and due from banks | 22,510 | 24,966 | 21,258 | 20,158 | 21,424 | (9.8) | 5.1 | |||||||||||||||||
Other assets | 66,967 | 69,185 | 67,596 | 69,921 | 70,458 | (3.2) | (5.0) | |||||||||||||||||
Allowance for credit losses | (17,099) | (16,596) | (14,304) | (14,189) | (14,507) | 3.0 | 17.9 | |||||||||||||||||
Total assets | $ 1,077,852 | $ 1,122,310 | $ 1,183,135 | $ 1,184,146 | $ 1,163,598 | (4.0) | (7.4) | |||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||
Demand deposits | $ 162,589 | 0.15 | % | $ 173,714 | 0.17 | % | $ 169,398 | 0.18 | % | $ 167,423 | 0.18 | % | $ 152,685 | 0.18 | % | (6.4) | 6.5 | |||||||
Money market and savings deposits (1) | 225,117 | 0.67 | 244,182 | 0.97 | 281,593 | 1.21 | 279,003 | 1.19 | 276,527 | 1.18 | (7.8) | (18.6) | ||||||||||||
Certificates of deposit $100,000 or more | 203,641 | 1.32 | 216,288 | 1.39 | 231,232 | 1.40 | 238,624 | 1.46 | 242,662 | 1.46 | (5.8) | (16.1) | ||||||||||||
Other time deposits | 197,644 | 1.30 | 201,171 | 1.47 | 204,213 | 1.59 | 207,547 | 1.66 | 205,046 | 1.73 | (1.8) | (3.6) | ||||||||||||
Interest-bearing deposits | 788,991 | 0.89 | 835,355 | 1.03 | 886,436 | 1.15 | 892,597 | 1.18 | 876,920 | 1.21 | (5.6) | (10.0) | ||||||||||||
Short-term borrowings | 10,752 | 0.24 | 11,987 | 0.27 | 13,573 | 0.27 | 14,909 | 0.27 | 13,818 | 0.31 | (10.3) | (22.2) | ||||||||||||
Long-term debt | - | - | - | - | - | - | 455 | 4.58 | 455 | 4.63 | - | (100.0) | ||||||||||||
Total interest-bearing liabilities | 799,743 | 0.88 | % | 847,342 | 1.02 | % | 900,009 | 1.14 | % | 907,961 | 1.17 | % | 891,193 | 1.20 | % | (5.6) | (10.3) | |||||||
Noninterest-bearing deposits | 154,586 | 151,970 | 156,406 | 148,096 | 144,210 | 1.7 | 7.2 | |||||||||||||||||
Accrued expenses and other liabilities | 9,315 | 8,748 | 9,020 | 8,768 | 9,421 | 6.5 | (1.1) | |||||||||||||||||
Stockholders' equity | 114,208 | 114,250 | 117,700 | 119,321 | 118,774 | - | (3.8) | |||||||||||||||||
Total liabilities and stockholders' equity | $ 1,077,852 | $ 1,122,310 | $ 1,183,135 | $ 1,184,146 | $ 1,163,598 | (4.0) | (7.4) | |||||||||||||||||
Net interest spread | 3.42 | % | 3.11 | % | 2.80 | % | 2.93 | % | 3.15 | % | ||||||||||||||
Net interest margin | 3.60 | % | 3.30 | % | 3.02 | % | 3.15 | % | 3.36 | % | ||||||||||||||
(1) Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged deposits associated with them. This adjustment increased | ||||||||||||||||||||||||
interest expense $279 thousand for the second quarter of 2013, $416 thousand for the first quarter of 2013, $552 thousand for the fourth quarter of 2012, $524 thousand for the third | ||||||||||||||||||||||||
quarter of 2012 and $502 thousand for the second quarter of 2012. The interest rate caps were terminated in June of 2013. | ||||||||||||||||||||||||
Shore Bancshares, Inc. | Page 11 of 11 | |||||||||||||
Reconciliation of Generally Accepted Accounting Principles (GAAP) | ||||||||||||||
and Non-GAAP Measures | ||||||||||||||
(In thousands, except per share data) | ||||||||||||||
YTD | YTD | |||||||||||||
2Q 13 | 1Q 13 | 4Q 12 | 3Q 12 | 2Q 12 | 06/30/2013 | 06/30/2012 | ||||||||
The following reconciles return on average equity and return on | ||||||||||||||
average tangible equity (Note 1): | ||||||||||||||
Net income (loss) | $ 361 | $ 222 | $ (5,074) | $ (1,821) | $ 293 | $ 583 | $ (2,743) | |||||||
Net income (loss) - annualized (A) | $ 1,448 | $ 900 | $ (20,186) | $ (7,244) | $ 1,178 | $ 1,176 | $ (5,516) | |||||||
Net income (loss), excluding net amortization of intangible assets | $ 406 | $ 267 | $ (5,029) | $ (1,763) | $ 351 | $ 673 | $ (2,609) | |||||||
Net income (loss), excluding net amortization of intangible | ||||||||||||||
assets - annualized (B) | $ 1,628 | $ 1,083 | $ (20,007) | $ (7,014) | $ 1,412 | $ 1,357 | $ (5,247) | |||||||
Average stockholders' equity (C) | $ 114,208 | $ 114,250 | $ 117,700 | $ 119,321 | $ 118,774 | $ 114,229 | $ 120,216 | |||||||
Less: Average goodwill and other intangible assets | (16,166) | (16,242) | (16,313) | (16,401) | (16,497) | (16,204) | (16,551) | |||||||
Average tangible equity (D) | $ 98,042 | $ 98,008 | $ 101,387 | $ 102,920 | $ 102,277 | $ 98,025 | $ 103,665 | |||||||
Return on average equity (GAAP) (A)/(C) | 1.27 | % | 0.79 | % | (17.15) | % | (6.07) | % | 0.99 | % | 1.03 | % | (4.59) | % |
Return on average tangible equity (Non-GAAP) (B)/(D) | 1.66 | % | 1.11 | % | (19.73) | % | (6.82) | % | 1.38 | % | 1.38 | % | (5.06) | % |
The following reconciles GAAP efficiency ratio and non-GAAP | ||||||||||||||
efficiency ratio (Note 2): | ||||||||||||||
Noninterest expense (E) | $ 9,759 | $ 10,491 | $ 9,685 | $ 9,709 | $ 9,663 | $ 20,250 | $ 20,161 | |||||||
Less: Amortization of intangible assets | (74) | (74) | (74) | (96) | (96) | (148) | (222) | |||||||
Other nonrecurring adjustments | 49 | - | - | - | - | 49 | - | |||||||
Adjusted noninterest expense (F) | $ 9,734 | $ 10,417 | $ 9,611 | $ 9,613 | $ 9,567 | $ 20,151 | $ 19,939 | |||||||
Taxable-equivalent net interest income (G) | $ 9,028 | $ 8,504 | $ 8,413 | $ 8,769 | $ 9,077 | $ 17,532 | $ 18,320 | |||||||
Nonrecurring adjustment | (308) | - | - | - | - | (308) | - | |||||||
Taxable-equivalent net interest income excluding nonrecurring adjustment (H) | $ 8,720 | $ 8,504 | $ 8,413 | $ 8,769 | $ 9,077 | $ 17,224 | $ 18,320 | |||||||
Noninterest income (I) | $ 3,962 | $ 4,490 | $ 2,606 | $ 4,001 | $ 4,577 | $ 8,452 | $ 9,151 | |||||||
Less: Investment securities (gains)/losses | (913) | - | - | (278) | - | (913) | - | |||||||
Other nonrecurring (gains)/losses | 1,306 | - | 1,339 | - | (217) | 1,306 | (217) | |||||||
Adjusted noninterest income (J) | $ 4,355 | $ 4,490 | $ 3,945 | $ 3,723 | $ 4,360 | $ 8,845 | $ 8,934 | |||||||
Efficiency ratio (GAAP) (E)/(G)+(I) | 75.13 | % | 80.74 | % | 87.89 | % | 76.03 | % | 70.77 | % | 77.93 | % | 73.39 | % |
Efficiency ratio (Non-GAAP) (F)/(H)+(J) | 74.45 | % | 80.17 | % | 77.77 | % | 76.95 | % | 71.20 | % | 77.30 | % | 73.16 | % |
The following reconciles book value per common share and tangible | ||||||||||||||
book value per common share (Note 1): | ||||||||||||||
Stockholders' equity (K) | $ 113,594 | $ 114,348 | $ 114,026 | $ 118,163 | $ 119,467 | |||||||||
Less: Goodwill and other intangible assets | (16,122) | (16,196) | (16,270) | (16,344) | (16,440) | |||||||||
Tangible equity (L) | $ 97,472 | $ 98,152 | $ 97,756 | $ 101,819 | $ 103,027 | |||||||||
Shares outstanding (M) | 8,461 | 8,461 | 8,457 | 8,457 | 8,457 | |||||||||
Book value per common share (GAAP) (K)/(M) | $ 13.43 | $ 13.51 | $ 13.48 | $ 13.97 | $ 14.13 | |||||||||
Tangible book value per common share (Non-GAAP) (L)/(M) | $ 11.52 | $ 11.60 | $ 11.56 | $ 12.04 | $ 12.18 | |||||||||
The following reconciles average equity to average assets and | ||||||||||||||
average tangible equity to average tangible assets (Note 1): | ||||||||||||||
Average stockholders' equity (N) | $ 114,208 | $ 114,250 | $ 117,700 | $ 119,321 | $ 118,774 | $ 114,229 | $ 120,216 | |||||||
Less: Average goodwill and other intangible assets | (16,166) | (16,242) | (16,313) | (16,401) | (16,497) | (16,204) | (16,551) | |||||||
Average tangible equity (O) | $ 98,042 | $ 98,008 | $ 101,387 | $ 102,920 | $ 102,277 | $ 98,025 | $ 103,665 | |||||||
Average assets (P) | $ 1,077,852 | $ 1,122,310 | $ 1,183,135 | $ 1,184,146 | $ 1,163,598 | $ 1,099,958 | $ 1,161,582 | |||||||
Less: Average goodwill and other intangible assets | (16,166) | (16,242) | (16,313) | (16,401) | (16,497) | (16,204) | (16,551) | |||||||
Average tangible assets (Q) | $ 1,061,686 | $ 1,106,068 | $ 1,166,822 | $ 1,167,745 | $ 1,147,101 | $ 1,083,754 | $ 1,145,031 | |||||||
Average equity/average assets (GAAP) (N)/(P) | 10.60 | % | 10.18 | % | 9.95 | % | 10.08 | % | 10.21 | % | 10.38 | % | 10.35 | % |
Average tangible equity/average tangible assets (Non-GAAP) (O)/(Q) | 9.23 | % | 8.86 | % | 8.69 | % | 8.81 | % | 8.92 | % | 9.04 | % | 9.05 | % |
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. | ||||||||||||||
SOURCE Shore Bancshares, Inc.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!