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.

Analysen zu Shore Bancshares Inc.mehr Analysen

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

Aktien in diesem Artikel

Shore Bancshares Inc. 16,45 0,06% Shore Bancshares Inc.