EX-99.1 2 tm2229105d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

18 E. Dover Street

Easton, Maryland 21601

Phone 410-763-7800

 

PRESS RELEASE

 

Shore Bancshares Reports Third Quarter and Nine-Month Financial Results

 

Easton, Maryland (10/27/2022) - Shore Bancshares, Inc. (NASDAQ - SHBI) (the “Company”) reported net income of $9.658 million or $0.49 per diluted common share for the third quarter of 2022, compared to net income of $7.499 million or $0.38 per diluted common share for the second quarter of 2022, and net income of $4.616 million or $0.39 per diluted common share for the third quarter of 2021. Net income for the first nine months of 2022 was $22.769 million or $1.15 per diluted common share, compared to net income for the first nine months of 2021 of $12.645 million or $1.08 per diluted common share. Net income, excluding merger related expenses, for the third quarter of 2022 was $9.774 million or $0.49 per diluted common share, compared to net income, excluding merger related expenses, of $7.674 million or $0.39 per diluted common share for the second quarter of 2022 and net income, excluding merger related expenses, of $5.013 million or $0.43 per diluted common share for the third quarter 2021. Net income, excluding merger related expenses, for the first nine months of 2022 was $23.617 million or $1.19 per diluted common share compared to net income for the first nine months of 2021 of $13.322 million or $1.13 per diluted common share.

 

When comparing net income, excluding merger related expenses, for the third quarter of 2022 to the second quarter of 2022, net income increased $2.1 million due to an increase in net interest income of $2.7 million and a decrease in noninterest expense of $1.1 million partially offset by a decrease in noninterest income of $489 thousand. When comparing net income, excluding merger related expenses, for the third quarter of 2022 to the third quarter of 2021, net income increased $4.8 million primarily due to increases in net interest income of $11.7 million and noninterest income of $2.4 million offset by increases in noninterest expense of $7.3 million primarily as a result of the acquisition of Severn Bank (“Severn”) in November of 2021.

 

“We are excited to announce our third quarter financial results.” said Lloyd L. “Scott” Beatty, Jr., President and Chief Executive Officer. “We continue to see strong loan demand and opportunities for growth within our various markets. During the third quarter we experienced significant loan growth of 6.0%. We are beginning to see a more normalized expense base since the merger in the fourth quarter of 2021. Our outlook for the remainder of 2022 is a very positive one, as we continue to maintain our commitment and focus on core earnings and enhanced returns for our shareholders.

 

Balance Sheet Review

Total assets were $3.447 billion at September 30, 2022, a $13.3 million, or less than 1.0%, decrease when compared to $3.460 billion at the end of 2021. During this time period, the Company also shifted its asset mix by redeploying cash and cash equivalents into higher yielding assets which consisted of loans and investment securities. As of September 30, 2022, the Company had 9 Paycheck Protection Program (“PPP’) loans totaling $291 thousand that were outstanding.

 

Total deposits decreased $10.9 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was due to decreases in money market and savings accounts of $72.4 million, noninterest-bearing deposits of $33.7 million and time deposits of $30.6 million, partially offset by an increase in interest bearing checking accounts of $125.8 million.

 

Total stockholders’ equity increased $6.5 million, or 1.9%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses on available for sale securities of $9.8 million. At September 30, 2022, the ratio of total equity to total assets was 10.36% and the ratio of total tangible equity to total tangible assets was 8.52% compared to 10.14% and 8.25% at the end of 2021.

 

 

 Page 2 of 15

 

Review of Quarterly Financial Results

Net interest income was $27.3 million for the third quarter of 2022, compared to $24.6 million for the second quarter of 2022 and $15.6 million for the third quarter of 2021. The increase in net interest income when compared to the second quarter of 2022 was primarily due to increases in interest and fees on loans of $2.5 million, interest on investment securities of $794 thousand and interest with other banks of $640 thousand, partially offset by an increase in expense on interest-bearing deposits of $1.1 million. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $110.1 million, or 5.0%, coupled with an increase in yields of 18bps. The increase in interest on deposits with other banks was primarily due to the recent increases to the fed funds rate in July and August. The increase in interest on taxable investment securities was driven by an increase in the rates of 31bps and an increase in the average balance within these securities of $72.1 million, or 13.2%.

 

The increase in net interest income when compared to the third quarter of 2021 was primarily due to increases in interest and fees on loans of $10.4 million, interest on taxable investment securities of $1.9 million and interest on deposits with other banks of $1.4 million, partially offset by expense increases in interest-bearing deposits of $1.6 million and long-term borrowings of $341 thousand, all of which were significantly impacted by the acquisition of Severn in the fourth quarter of 2021.

 

The Company’s net interest margin increased to 3.38% for the third quarter of 2022 from 3.10% for the second quarter of 2022 and 2.99% for the third quarter of 2021. The increase in net interest margin when compared to the second quarter of 2022 was primarily due to a shift from interest-bearing deposits with other banks to higher yielding loans and investment securities, partially offset by higher rates paid on interest-bearing deposits. The increase in net interest margin compared to the third quarter of 2021 was due to significantly higher volume as well as improved yields on all earning assets.

 

The provision for credit losses was $675 thousand for the three months ended September 30, 2022. The comparable amounts were $200 thousand and $290 thousand for the three months ended June 30, 2022 and September 30, 2021, respectively. The increase in the provision for credit losses during the third quarter of 2022 as compared to the prior quarters was primarily a result of significant loan growth in the third quarter of 2022. Net recoveries for the third quarter of 2022 were $119 thousand, compared to net recoveries of $573 thousand for the second quarter of 2022 and net recoveries of $147 thousand for the third quarter of 2021. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.84% at September 30, 2022, compared to 0.89% at June 30, 2022 and 1.10% at September 30, 2021. The decline in the percentage of the allowance from the second quarter of 2022 was primarily due to lower pandemic related qualitative reserves. The decline in the percentage of the allowance from the third quarter of 2021 was primarily the result of lower historical loss experience as well as lower pandemic related qualitative reserves.

 

At September 30, 2022 and June 30, 2022, nonperforming assets were $4.4 million and $4.0 million respectively. The balance of nonperforming assets increased primarily due to an increase in nonaccrual loans of $266 thousand, or 9.9%, and loans 90 days past due still accruing of $87 thousand, or 7.7%. Accruing troubled debt restructuring (“TDRs”) decreased $436 thousand, or 8.9%, at September 30, 2022 compared to June 30, 2022. When comparing the third quarter of 2022 to the third quarter of 2021, nonperforming assets decreased $35 thousand, or less than 1%, primarily due to decreases in nonaccrual loans of $498 thousand, or 14.4%, partially offset by an increase in loans 90 days past due still accruing of $469 thousand, or 62.7%. Accruing TDRs decreased $1.3 million, or 22.5%, compared to the third quarter of 2021. The ratio of nonperforming assets and accruing TDRs to total assets at both September 30, 2022, and June 30, 2022 was 0.26% and was 0.44% at September 30, 2021. In addition, the ratio of accruing TDRs to total loans at September 30, 2022 was 0.19% compared to 0.22% at June 30, 2022 and 0.38% at September 30, 2021.

 

Total noninterest income for the third quarter of 2022 decreased $489 thousand, or 8.4%, when compared to the second quarter of 2022 and increased $2.4 million, or 83.7%, when compared to the third quarter of 2021. The decrease compared to the second quarter of 2022 was primarily due to decreases in revenue associated with the mortgage division of $416 thousand, or 38.0%, and other bank fee income of $133 thousand, or 7.7%, partially offset by an increase in service charges on deposit accounts of $71 thousand, or 4.9%. The increase in noninterest income when compared to the third quarter of 2021 was largely impacted by the addition of Severn in the fourth quarter of 2021 which contributed in part to increases in service charges on deposit accounts of $704 thousand. The Severn acquisition also added mortgage-banking revenue of $680 thousand and title revenue from Mid-MD Title of $397 thousand in the third quarter of 2022.

 

 

 Page 3 of 15

 

Total noninterest expense, excluding merger related expenses, for the third quarter of 2022 decreased $1.1 million or 5.5%, when compared to the second quarter of 2022 and increased $7.3 million, or 61.5%, when compared to the third quarter of 2021. The decrease in noninterest expense when compared to the second quarter of 2022 was primarily due to the increased deferrals of direct loan origination costs for salaries and employee benefits associated with the elevated level of loan originations during the quarter, as well as various cost saves related to the merger with Severn. The increase from the third quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and legal and professional fees, which were all significantly impacted by adding Severn and its operations.

 

Review of Nine-Month Financial Results

Net interest income for the first nine months of 2022 was $74.4 million, an increase of $30.9 million, or 71.0%, when compared to the first nine months of 2021. The increase in net interest income was primarily due to an increase in total interest income of $33.8 million, or 70.7%, specifically interest and fees on loans of $27.2 million, or 61.6%. The improvement of interest and fees on loans was primarily due to the increase in the average balance of $774.0 million, or 53.0%, coupled with accretion income from acquired loans of $2.1 million for the first nine months of 2022. Taxable investment securities and interest on deposits with other banks increased $4.2 million and $2.3 million, respectively, partially offset by an increase in total interest expense of $2.9 million, or 68.3%. The increase in interest expense was primarily the result of an increase in the average balance of interest-bearing deposits of $819.8 million, or 62.8%. Interest on long term borrowings increased by $688 thousand due to long-term advances with FHLB and junior subordinated debt acquired as part of the Severn acquisition. The long-term advances with FHLB will mature in October of 2022.

 

The provision for credit losses for the nine months ended September 30, 2022 and 2021 was $1.5 million and $1.4 million, respectively. The increase in provision for credit losses was the result of an increase in loans held for investment in the first nine months of 2022 of $283 million compared to $41 million for the first nine months of 2021. The ratio of the allowance to total loans decreased from 1.04% at September 30, 2021, to 0.68% at September 30, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.84% at September 30, 2022, lower than the 1.10% at September 30, 2021, primarily due to lower historical loss experience and reduced pandemic related qualitative factors.

 

Total noninterest income for the nine months ended September 30, 2022 increased $8.9 million, or 105.8%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the acquired mortgage division of $3.6 million, service charges on deposit accounts of $2.1 million, revenue from Mid-Maryland Title of $1.1 million and other noninterest income of $1.3 million. The increase in other noninterest income was primarily due to increases in rental fee income of $1.0 million and other loan fee income of $265 thousand.

 

Total noninterest expense, excluding merger related expenses, for the nine months ended September 30, 2022 increased $25.8 million, or 79.6%, when compared to the same period in 2021. The increase was primarily the result of higher salaries, employee benefits, occupancy expense, other intangibles, data processing costs, other noninterest expenses, and FDIC insurance premiums due to significant increases in new and existing customers and the acquisition of Severn. In addition, as previously mentioned, during the first nine months of 2022, the Company recorded merger-related expenses of $1.1 million due to the acquisition of Severn.

 

 

 Page 4 of 15

 

 

Shore Bancshares Information

 

Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore. It is the parent company of Shore United Bank. Shore Bancshares

 

engages in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank. Additional information is available at www.shorebancshares.com.

 

Forward-Looking Statements

 

The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions. Although these statements reflect management’s good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing war in Ukraine; the potential resurgence of the COVID-19 pandemic and related variants and mutations and their impact on the global economy and financial market conditions and our business, results of operations, and financial condition; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation/deflation, interest rate, market, and monetary fluctuations; volatility and disruptions in global capital and credit markets; the transition away from USD LIBOR and uncertainty regarding potential alternative reference rates, including SOFR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; cybersecurity threats and the cost of defending against them, including the costs of compliance with potential legislation to combat cybersecurity at a state, national, or global level; and other factors that may affect our future results. 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.

For further information contact: Edward Allen, Executive Vice President and Chief Financial Officer, 410-763-7800

 

 

 

 

 Page 5 of 15

Shore Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

                         
   For the Three Months Ended   For the Nine Months Ended 
   September 30,   September 30, 
   2022   2021   Change   2022   2021   Change 
PROFITABILITY FOR THE PERIOD                        
Net interest income  $27,315   $15,589    75.2%  $74,359   $43,491    71.0%
Provision for credit losses   675    290    132.8    1,475    1,365    8.1 
Noninterest income   5,344    2,909    83.7    17,224    8,369    105.8 
Noninterest expense   18,899    11,935    58.3    59,323    33,309    78.1 
Income before income taxes   13,085    6,273    108.6    30,785    17,186    79.1 
Income tax expense   3,427    1,657    106.8    8,016    4,541    76.5 
Net income  $9,658   $4,616    109.2   $22,769   $12,645    80.1 
                               
                               
Return on average assets   1.11%   0.84%   27bp   0.88%   0.81%   7bp
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP (2)   1.17    0.94    23    0.96    0.87    9 
Return on average equity   10.72    9.12    160    8.59    8.53    6 
Return on average tangible equity - Non-GAAP (1), (2)   13.98    11.12    286    11.63    10.15    148 
Net interest margin   3.38    2.99    39    3.09    2.97    12 
Efficiency ratio - GAAP   57.87    64.52    (665)   64.78    64.23    55 
Efficiency ratio - Non-GAAP (1), (2)   55.79    60.93    (514)   61.80    61.66    14 
                               
PER SHARE DATA                              
Basic and diluted net income per common share  $0.49   $0.39    25.6%  $1.15   $1.08    6.5%
                               
Dividends paid per common share  $0.12   $0.12       $0.36   $0.36     
Book value per common share at period end   17.99    17.15    4.9                
Tangible book value per common share at period end - Non-GAAP (1)   14.50    15.55    (6.8)               
Market value at period end   17.32    17.73    (2.3)               
Market range:                              
High   20.50    18.00    13.9    21.41    18.10    18.3 
Low   17.29    16.35    5.7    17.29    12.99    33.1 
                               
AVERAGE BALANCE SHEET DATA                              
Loans  $2,327,279   $1,487,281    56.5%  $2,235,092   $1,461,083    53.0%
Investment securities   618,378    334,205    85.0    565,535    283,104    99.8 
Earning assets   3,210,233    2,071,505    55.0    3,225,417    1,963,727    64.2 
Assets   3,444,365    2,184,448    57.7    3,446,941    2,074,635    66.1 
Deposits   3,012,658    1,943,225    55.0    3,016,594    1,836,748    64.2 
Stockholders' equity   357,383    200,881    77.9    354,549    198,087    79.0 

 

 

 Page 6 of 15

 

CREDIT QUALITY DATA                        
Net (recoveries)  $(119)  $(147)   19.0%  $(858)  $(272)   (215.4)%
                               
Nonaccrual loans  $2,959   $3,457    (14.4)               
Loans 90 days past due and still accruing   1,217    748    62.7                
Other real estate owned   197    203    (3.0)               
Total nonperforming assets   4,373    4,408    (0.8)               
Accruing troubled debt restructurings (TDRs)   4,458    5,750    (22.5)               
Total nonperforming assets and accruing TDRs  $8,831   $10,158    (13.1)               
                               
                               
CAPITAL AND CREDIT QUALITY RATIOS                              
Period-end equity to assets   10.36%   8.92%   144bp               
Period-end tangible equity to tangible assets - Non-GAAP (1)   8.52    8.15    37                
                               
Annualized net (recoveries) to average loans   (0.02)   (0.04)   2    (0.05)%   (0.02)%   (3)bp
                               
Allowance for credit losses as a percent of:                              
Period-end loans (3)   0.68    1.04    (36)               
Period-end loans (4)   0.84    1.10    (26)               
Nonaccrual loans   550.08    449.09    10,099                
Nonperforming assets   372.22    352.20    2,002                
Accruing TDRs   365.12    270.00    9,512                
Nonperforming assets and accruing TDRs   184.32    152.84    3,148                
                               
As a percent of total loans:                              
Nonaccrual loans   0.12    0.23    (11)               
Accruing TDRs   0.19    0.38    (19)               
Nonaccrual loans and accruing TDRs   0.31    0.62    (31)               
                               
As a percent of total loans+other real estate owned:                              
Nonperforming assets   0.18    0.29    (11)               
Nonperforming assets and accruing TDRs   0.37    0.68    (31)               
                               
As a percent of total assets:                              
Nonaccrual loans   0.09    0.15    (6)               
Nonperforming assets   0.13    0.19    (6)               
Accruing TDRs   0.13    0.25    (12)               
Nonperforming assets and accruing TDRs   0.26    0.44    (18)               

 

 

(1)See the reconciliation table that begins on page 14 of 15.
(2)This ratio excludes merger related expenses (Non-GAAP).
(3)As of September 30, 2022 and September 30, 2021, these ratios include all loans held for investment, including PPP loans of $291 thousand and $41.5 million, respectively.
(4)As of September 30, 2022 and September 30, 2021, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

 

 

 Page 7 of 15

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

                     
               September 30, 2022   September 30, 2022 
   September 30,   December 31,   September 30,   compared to   compared to 
   2022   2021   2021   December 31, 2021   September 30, 2021 
ASSETS                         
Cash and due from banks  $33,814   $16,919   $18,440    99.9%   83.4%
Interest-bearing deposits with other banks   129,492    566,694    292,412    (77.1)   (55.7)
Cash and cash equivalents   163,306    583,613    310,852    (72.0)   (47.5)
                          
Investment securities available for sale (at fair value)   86,347    116,982    105,125    (26.2)   (17.9)
Investment securities held to maturity (at amortized cost)   570,719    404,594    250,501    41.1    127.8 
Equity securities, at fair value   1,222    1,372    1,384    (10.9)   (11.7)
Restricted securities   9,894    4,159    3,189    137.9    210.3 
                          
Loans held for sale, at fair value   8,342    37,749    -    (77.9)   - 
                          
Loans held for investment   2,401,883    2,119,175    1,494,897    13.3    60.7 
Less: allowance for credit losses   (16,277)   (13,944)   (15,525)   16.7    (4.8)
Loans, net   2,385,606    2,105,231    1,479,372    13.3    61.3 
                          
Premises and equipment, net   52,252    51,624    27,011    1.2    93.4 
Goodwill   63,281    63,421    17,518    (0.2)   261.2 
Other intangible assets, net   6,007    7,535    1,365    (20.3)   340.1 
Other real estate owned, net   197    532    203    (63.0)   (3.0)
Mortgage servicing rights, at fair value   5,321    4,087        30.2     
Right of use assets, net   9,764    11,370    5,512    (14.1)   77.1 
Cash surrender value on life insurance   58,768    47,935    41,949    22.6    40.1 
Other assets   25,778    19,932    16,793    29.3    53.5 
Total assets  $3,446,804   $3,460,136   $2,260,774    (0.4)   52.5 
                          
LIABILITIES                         
Noninterest-bearing deposits  $893,808   $927,497   $554,902    (3.6)   61.1 
Interest-bearing deposits   2,121,504    2,098,739    1,463,163    1.1    45.0 
Total deposits   3,015,312    3,026,236    2,018,065    (0.4)   49.4 
                          
Securities sold under retail repurchase agreements       4,143    3,501    (100.0)   (100.0)
Advances from FHLB - long-term   10,013    10,135        (1.2)    
Subordinated debt   42,995    42,762    24,521    0.5    75.3 
Total borrowings   53,008    57,040    28,022           
                          
Lease liabilities   10,023    11,567    5,686    (13.3)   76.3 
Accrued expenses and other liabilities   11,240    14,600    7,394    (23.0)   52.0 
Total liabilities   3,089,583    3,109,443    2,059,167    (0.6)   50.0 
                          
COMMITMENTS AND CONTINGENCIES                         
                          
STOCKHOLDERS' EQUITY                         
Common stock, par value $0.01; authorized 35,000,000 shares   199    198    118    0.5    68.6 
Additional paid in capital   201,213    200,473    51,641    0.4    289.6 
Retained earnings   165,590    149,966    149,620    10.4    10.7 
Accumulated other comprehensive (loss) income   (9,781)   56    228    (17,566.1)   (4,389.9)
Total stockholders' equity   357,221    350,693    201,607    1.9    77.2 
Total liabilities and stockholders' equity  $3,446,804   $3,460,136   $2,260,774    (0.4)   52.5 
                          
Period-end common shares outstanding   19,858    19,808    11,752    0.3    69.0 
Book value per common share  $17.99   $17.71   $17.15    1.6    4.9 

 

 

 

 Page 8 of 15

Shore Bancshares, Inc.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data) 

                         
   For the Three Months Ended   For the Nine Months Ended 
   September 30,   September 30, 
   2022   2021   % Change   2022   2021   % Change 
INTEREST INCOME                              
Interest and fees on loans  $25,924   $15,484    67.4%  $71,458   $44,231    61.6%
Interest on investment securities:                              
Taxable   3,186    1,318    141.7    7,562    3,343    126.2 
Interest on deposits with other banks   1,466    97    1,411.3    2,546    199    1,179.4 
Total interest income   30,576    16,899    80.9    81,566    47,773    70.7 
                               
INTEREST EXPENSE                              
Interest on deposits   2,561    949    169.9    5,429    3,189    70.2 
Interest on short-term borrowings       2    (100.0)   2    5    (60.0)
Interest on long-term borrowings   700    359    95.0    1,776    1,088     
Total interest expense   3,261    1,310    148.9    7,207    4,282    68.3 
                               
NET INTEREST INCOME   27,315    15,589    75.2    74,359    43,491    71.0 
Provision for credit losses   675    290    132.8    1,475    1,365    8.1 
                               
NET INTEREST INCOME AFTER PROVISION                              
FOR CREDIT LOSSES   26,640    15,299    74.1    72,884    42,126    73.0 
                               
NONINTEREST INCOME                              
Service charges on deposit accounts   1,509    805    87.5    4,306    2,162    99.2 
Trust and investment fee income   421    477    (11.7)   1,383    1,359    1.8 
Gains on sales and calls of investment securities       2    (100.0)       2     
Interchange credits   1,241    1,016    22.1    3,532    2,922    20.9 
Mortgage-banking revenue   680            3,643         
Title Company revenue   397            1,146         
Other noninterest income   1,096    609    80.0    3,214    1,924    67.0 
Total noninterest income   5,344    2,909    83.7    17,224    8,369    105.8 

                         
NONINTEREST EXPENSE                              
Salaries and wages   8,562    5,091    68.2    27,022    13,495    100.2 
Employee benefits   2,191    1,654    32.5    7,122    4,991    42.7 
Occupancy expense   1,496    843    77.5    4,548    2,427    87.4 
Furniture and equipment expense   533    449    18.7    1,370    1,168    17.3 
Data processing   1,759    1,170    50.3    5,034    3,514    43.3 
Directors' fees   217    147    47.6    617    450    37.1 
Amortization of intangible assets   499    107    366.4    1,528    353    332.9 
FDIC insurance premium expense   339    245    38.4    1,111    653    70.1 
Other real estate owned, net   1    4    (75.0)   52    6    766.7 
Legal and professional fees   756    428    76.6    2,204    1,592    38.4 
Merger related expenses   159    538    (70.4)   1,130    915    23.5 
Other noninterest expenses   2,387    1,259    89.6    7,585    3,745    102.5 
Total noninterest expense   18,899    11,935    58.3    59,323    33,309    78.1 
                               
Income before income taxes   13,085    6,273    108.6    30,785    17,186    79.1 
Income tax expense   3,427    1,657    106.8    8,016    4,541    76.5 
                               
                               
NET INCOME  $9,658   $4,616    109.2   $22,769   $12,645    80.1 
                               
Weighted average shares outstanding - basic   19,852    11,752    68.9    19,842    11,750    68.9 
Weighted average shares outstanding - diluted   19,852    11,752    68.9    19,842    11,750    68.9 
                               
Basic and diluted net income per common share  $0.49   $0.39    25.6   $1.15   $1.08    6.5 
                               
Dividends paid per common share   0.12    0.12        0.36    0.36     

 

 

 Page 9 of 15

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands) 

                                 
   For the Three Months Ended   For the Nine Months Ended 
   September 30,   September 30, 
   2022   2021   2022   2021 
   Average   Yield/   Average   Yield/   Average   Yield/   Average   Yield/ 
   balance   rate   balance   rate   balance   rate   balance   rate 
Earning assets                                        
Loans (1), (2), (3)  $2,327,279    4.43%  $1,487,281    4.14%  $2,235,092    4.28%  $1,461,083    4.06%
Investment securities                                        
Taxable   618,378    2.06    334,205    1.58    565,535    1.79    283,104    1.58 
Interest-bearing deposits   264,576    2.20    250,019    0.15    424,790    0.80    219,540    0.12 
Total earning assets   3,210,233    3.78    2,071,505    3.24%   3,225,417    3.39%   1,963,727    3.26%
Cash and due from banks   31,724         19,453         14,383         18,536      
Other assets   218,163         108,989         222,236         107,174      
Allowance for credit losses   (15,755)        (15,499)        (15,095)        (14,802)     
Total assets  $3,444,365        $2,184,448        $3,446,941        $2,074,635      
                                         
                                         
Interest-bearing liabilities                                        
Demand deposits  $646,399    0.66%  $462,950    0.14%  $627,213    0.35%  $435,678    0.14%
Money market and savings deposits   1,034,580    0.35    644,330    0.18    1,046,230    0.26    591,959    0.18 
Certificates of deposit $100,000 or more   222,697    0.55    136,059    0.71    247,635    0.50    134,080    1.00 
Other time deposits   215,014    0.51    142,777    0.68    204,283    0.54    143,832    0.89 
Interest-bearing deposits   2,118,690    0.48    1,386,116    0.27    2,125,361    0.34    1,305,549    0.33 
Securities sold under retail repurchase                                        
   agreements and federal funds purchased           2,718    0.29    913    0.29    2,695    0.25 
Advances from FHLB - long-term   10,035    0.63            10,075    0.60         
Subordinated debt   42,953    6.33    24,504    5.81    42,878    5.40    24,474    5.94 
Total interest-bearing liabilities   2,171,678    0.60%   1,413,338    0.37%   2,179,227    0.44%   1,332,718    0.43%
Noninterest-bearing deposits   893,968         557,109         891,233         531,199      
Accrued expenses and other liabilities   21,336         13,120         21,932         12,631      
Stockholders' equity   357,383         200,881         354,549         198,087      
Total liabilities and stockholders' equity  $3,444,365        $2,184,448        $3,446,941        $2,074,635      
                                         
Net interest spread        3.18%        2.87%        2.95%        2.83%
Net interest margin        3.38%        2.99%        3.09%        2.97%

 

 

(1)All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.
(2)Average loan balances include nonaccrual loans.
(3)Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.

  

 

 Page 10 of 15

 

Shore Bancshares, Inc.

Financial Highlights By Quarter (Unaudited)

(Dollars in thousands, except per share data) 

                                         
    3rd Quarter   2nd Quarter   1st Quarter   4th Quarter     3rd Quarter   Q3 2022   Q3 2022  
    2022   2022   2022   2021     2021   compared to   compared to  
    Q3 2022   Q2 2022   Q1 2022   Q4 2021     Q3 2021   Q2 2022   Q3 2021  
PROFITABILITY FOR THE PERIOD                                        
Taxable-equivalent net interest income   $  27,350   $  24,656   $  22,469   $  20,652   $  15,623    10.9 %  75.1 %
Less: Taxable-equivalent adjustment      35      38      39      13      34    (7.9)    2.9  
Net interest income      27,315      24,618      22,430      20,639      15,589    11.0    75.2  
Provision for credit losses      675      200      600      (1,723)      290    237.5    132.8  
Noninterest income      5,344      5,833      6,046      5,129      2,909    (8.4)    83.7  
Noninterest expense      18,899      20,094      20,332      23,497      11,935    (5.9)    58.3  
Income before income taxes      13,085      10,157      7,544      3,994      6,273    28.8    108.6  
Income tax expense      3,427      2,658      1,931      1,271      1,657    28.9    106.8  
Net income   $  9,658   $  7,499   $  5,613   $  2,723   $  4,616    28.8    109.2  
                                         
Return on average assets      1.11 %    0.88 %    0.65 %    0.36 %    0.84 %  23 bp  27 bp
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP (2)      1.17      0.94      0.76      1.07      0.94    23    23  
Return on average equity      10.72      8.52      6.45      3.59      9.12    220    160  
Return on average tangible equity - Non-GAAP (1)      13.98      11.41      9.40      13.06      11.12    257    286  
Net interest margin      3.38      3.10      2.78      2.87      2.99    28    39  
Efficiency ratio - GAAP      57.87      65.99      71.40      91.19      64.52    (812)    (665)  
Efficiency ratio - Non-GAAP (1), (2)      55.79      63.44      66.93      60.13      60.92    (765)    (513)  
                                         
PER SHARE DATA                                        
Basic and diluted net income per common share   $  0.49   $  0.38   $  0.28   $  0.16   $  0.39    28.9 %  25.6 %
                                         
Dividends paid per common share      0.12      0.12      0.12      0.12      0.12    —    —  
Book value per common share at period end      17.99      17.77      17.73      17.71      17.15    1.2    4.9  
Tangible book value per common share at period end - Non-GAAP (1)      14.50      14.26      14.19      14.12      15.55    1.7    (6.8)  
Market value at period end      17.32      18.50      20.48      20.85      17.73    (6.4)    (2.3)  
Market range:                                        
High      20.50      21.21      21.41      23.19      18.00    (3.3)    13.9  
Low      17.29      17.91      19.34      17.50      16.35    (3.5)    5.7  

 

 

 Page 11 of 15

 

                                         
AVERAGE BALANCE SHEET DATA                                        
Loans   $  2,327,279   $  2,217,139   $  2,135,734   $  1,887,126   $  1,487,281    5.0 %  56.5 %
Investment securities      618,378      546,252      531,017      468,724      334,205    13.2    85.0  
Earning assets      3,210,233      3,189,926      3,253,549      2,842,097      2,071,505    0.6    55.0  
Assets      3,444,365      3,419,168      3,477,481      3,037,262      2,184,448    0.7    57.7  
Deposits      3,012,658      2,993,098      3,044,213      2,547,151      1,943,225    0.7    55.0  
Stockholders' equity      357,383      353,192      353,011      301,095      200,881    1.2    77.9  
                                         
CREDIT QUALITY DATA                                        
Net (recoveries)   $  (119)   $  (573)   $  (166)   $  (142)   $  (147)    79.2 %  19.0 %
                                         
Nonaccrual loans   $  2,959   $  2,693   $  2,848   $  2,004   $  3,457    9.9    (14.4)  
Loans 90 days past due and still accruing      1,217      1,130      459      508      748    7.7    62.7  
Other real estate owned      197      197      561      532      203    —    (3.0)  
Total nonperforming assets   $  4,373   $  4,020   $  3,868   $  3,044   $  4,408    8.8    (0.8)  
                                         
Accruing troubled debt restructurings (TDRs)   $  4,458   $  4,894   $  5,004   $  5,667   $  5,750    (8.9)    (22.5)  
                                         
Total nonperforming assets and accruing TDRs   $  8,831   $  8,914   $  8,872   $  8,711   $  10,158    (0.9)    (13.1)  
                                         
CAPITAL AND CREDIT QUALITY RATIOS                                        
Period-end equity to assets      10.36 %    10.25 %    10.07 %    10.14 %    8.92 %  11 bp  144 bp
Period-end tangible equity to tangible assets - Non-GAAP (1)      8.52      8.39      8.22      8.25      8.15    13    37  
                                         
Annualized net (recoveries)  to average loans      (0.02)      (0.10)      (0.03)      (0.03)      (0.04)    8    2  
                                         
Allowance for credit losses as a percent of:                                        
Period-end loans (3)      0.68      0.68      0.67      0.66      1.04    —    (36)  
Period-end loans (4)      0.84      0.89      0.92      0.93      1.10    (5)    (26)  
Nonaccrual loans      550.08      574.94      516.50      695.81      449.09    (2,486)    10,099  
Nonperforming assets      372.22      385.15      380.30      458.08      352.20    (1,293)    2,002  
Accruing TDRs      365.12      316.37      293.96      246.06      270.00    4,875    9,512  
Nonperforming assets and accruing TDRs      184.32      173.69      165.80      160.07      152.84    1,063    3,148  
                                         
As a percent of total loans:                                        
Nonaccrual loans      0.12      0.12      0.13      0.09      0.23    —    (11)  
Accruing TDRs      0.19      0.22      0.23      0.27      0.38    (3)    (19)  
Nonaccrual loans and accruing TDRs      0.31      0.34      0.36      0.36      0.62    (3)    (31)  
                                         
As a percent of total loans+other real estate owned:                                        
Nonperforming assets      0.18      0.18      0.18      0.14      0.29    —    (11)  
Nonperforming assets and accruing TDRs      0.37      0.39      0.41      0.41      0.68    (2)    (31)  
                                         
As a percent of total assets:                                        
Nonaccrual loans      0.09      0.08      0.08      0.06      0.15    1    (6)  
Nonperforming assets      0.13      0.12      0.11      0.09      0.19    1    (6)  
Accruing TDRs      0.13      0.14      0.14      0.16      0.25    (1)    (12)  
Nonperforming assets and accruing TDRs      0.26      0.26      0.25      0.25      0.44    —    (18)  

 

 

 
(1)See the reconciliation table that begins on page 14.
(2)This ratio excludes merger related expenses (Non-GAAP).
(3)Includes all loans held for investment, including PPP loan balances for all periods shown.
(4)For all periods shown, these ratios exclude PPP loans, acquired loans, and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

 

 

 Page 12 of 15

 Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data) 

                             
                       Q3 2022   Q3 2022 
                       compared to   compared to 
   Q3 2022   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2022   Q3 2021 
INTEREST INCOME                                   
Interest and fees on loans  $25,924   $23,452   $22,085   $20,564   $15,484    10.5%   67.4%
Interest on investment securities:                                   
Taxable   3,186    2,392    1,985    1,663    1,318    33.2    141.7 
Interest on deposits with other banks   1,466    826    254    169    97    77.5    1,411.3 
Total interest income   30,576    26,670    24,324    22,396    16,899    14.6    80.9 
                                    
INTEREST EXPENSE                                   
Interest on deposits   2,561    1,511    1,358    1,272    949    69.5    169.9 
Interest on short-term borrowings           2    3    2        (100.0)
Interest on long-term borrowings   700    541    534    482    359    29.4    95.0 
Total interest expense   3,261    2,052    1,894    1,757    1,310    58.9    148.9 
                                    
NET INTEREST INCOME   27,315    24,618    22,430    20,639    15,589    11.0    75.2 
Provision for credit losses   675    200    600    (1,723)   290    237.5    132.8 
                                    
NET INTEREST INCOME AFTER PROVISION                                   
FOR CREDIT LOSSES   26,640    24,418    21,830    22,362    15,299    9.1    74.1 
                                    
NONINTEREST INCOME                                   
Service charges on deposit accounts   1,509    1,438    1,359    1,234    805    4.9    87.5 
Trust and investment fee income   421    447    514    522    477    (5.8)   (11.7)
Gains on sales and calls of investment securities                   2        (100.0)
Interchange credits   1,241    1,253    1,038    1,043    1,016    (1.0)   22.1 
Mortgage-banking revenue   680    1,096    1,867    948        (38.0)    
Title Company revenue   397    426    323    247        (6.8)    
Other noninterest income   1,096    1,173    945    1,135    609    (6.6)   80.0 
Total noninterest income   5,344    5,833    6,046    5,129    2,909    (8.4)   83.7 

                             
NONINTEREST EXPENSE                            
Salaries and wages   8,562    8,898    9,562    7,727    5,091    (3.8)   68.2 
Employee benefits   2,191    2,269    2,662    2,271    1,654    (3.4)   32.5 
Occupancy expense   1,496    1,485    1,567    1,263    843    0.7    77.5 
Furniture and equipment expense   533    411    429    385    449    29.7    18.7 
Data processing   1,759    1,668    1,607    1,487    1,170    5.5    50.3 
Directors' fees   217    210    190    170    147    3.3    47.6 
Amortization of intangible assets   499    511    517    381    107    (2.3)   366.4 
FDIC insurance premium expense   339    429    343    362    245    (21.0)   38.4 
Other real estate owned expenses, net   1    57    (6)   (2)   4    (98.2)   (75.0)
Legal and professional fees   756    811    637    150    428    (6.8)   76.6 
Merger related expenses   159    241    730    7,615    538    (34.0)   (70.4)
Other noninterest expenses   2,387    3,104    2,094    1,688    1,259    (23.1)   89.6 
Total noninterest expense   18,899    20,094    20,332    23,497    11,935    (5.9)   58.3 
                                    
Income before income taxes   13,085    10,157    7,544    3,994    6,273    28.8    108.6 
Income tax expense   3,427    2,658    1,931    1,271    1,657    28.9    106.8 
                                    
NET INCOME  $9,658   $7,499   $5,613   $2,723   $4,616    28.8    109.2 
                                    
Weighted average shares outstanding - basic   19,852    19,847    19,828    17,180    11,752    0.0    68.9 
Weighted average shares outstanding - diluted   19,852    19,847    19,828    17,180    11,752    0.0    68.9 
                                    
Basic and diluted net income per common share  $0.49   $0.38   $0.28   $0.16   $0.39    28.9    25.6 
                                    
Dividends paid per common share   0.12    0.12    0.12    0.12    0.12         

  

 

 Page 13 of 15

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter (Unaudited)

(Dollars in thousands) 

                                                 
                                           Average balance 
                                           Q3 2022   Q3 2022 
                                           compared to   compared to 
   Q3 2022   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2022   Q3 2021 
   Average   Yield/   Average   Yield/   Average   Yield/   Average   Yield/   Average   Yield/         
   balance   rate   balance   rate   balance   rate   balance   rate   balance   rate         
Earning assets                                                            
Loans (1), (2), (3)  $2,327,279    4.43%  $2,217,139    4.25%  $2,135,734    4.20%  $1,887,126    4.33%  $1,487,281    4.14%   5.0%   56.5%
Investment securities                                                            
Taxable   618,378    2.06    546,252    1.75    531,017    1.49    468,724    1.42    334,205    1.58    13.2    85.0 
Interest-bearing deposits   264,576    2.20    426,535    0.78    586,798    0.18    486,247    0.14    250,019    0.15    (38.0)   5.8 
Total earning assets   3,210,233    3.78%   3,189,926    3.36%   3,253,549    3.01%   2,842,097    3.11%   2,071,505    3.24%   0.6    55.0 
Cash and due from banks   31,724         26,162         (15,253)        22,625         19,453         21.3    63.1 
Other assets   218,163         218,353         253,424         188,399         108,989         (0.1)   100.2 
Allowance for credit losses   (15,755)        (15,273)        (14,239)        (15,859)        (15,499)        3.2    1.7 
Total assets  $3,444,365        $3,419,168        $3,477,481        $3,037,262        $2,184,448         0.7    57.7 
                                                             
Interest-bearing liabilities                                                            
Demand deposits  $646,399    0.66%  $644,881    0.22%  $589,737    0.16%  $494,081    0.14%  $462,950    0.14%   0.2    39.6 
Money market and savings deposits   1,034,580    0.35    1,019,295    0.21    1,075,791    0.23    1,001,115    0.26    644,330    0.18    1.5    60.6 
Certificates of deposit $100,000 or more   222,697    0.55    234,325    0.58    286,587    0.40    174,268    0.49    136,059    0.71    (5.0)   63.7 
Other time deposits   215,014    0.51    221,714    0.54    175,683    0.57    173,975    0.50    142,777    0.68    (3.0)   50.6 
Interest-bearing deposits   2,118,690    0.48    2,120,215    0.29    2,127,798    0.26    1,843,439    0.27    1,386,116    0.27    (0.1)   52.9 
Securities sold under retail repurchase agreements                                                            
    and federal funds purchased                   2,770    0.29    3,972    0.30    2,718    0.29        (100.0)
Advances from FHLB - short-term                                                
Advances from FHLB - long-term   10,035    0.63    10,075    0.60    10,116    0.57    6,630    2.21            (0.4)   100.0 
Subordinated debt   42,953    6.33    42,876    4.93    42,804    4.93    36,589    5.12    24,504    5.81    0.2    75.3 
Total interest-bearing liabilities   2,171,678    0.60%   2,173,166    0.38%   2,183,488    0.35%   1,890,630    0.37%   1,413,338    0.37%   (0.1)   53.7 
Noninterest-bearing deposits   893,968         872,883         916,415         703,712         557,109         2.4    60.5 
Accrued expenses and other liabilities   21,336         19,927         24,567         141,825         13,120         7.1    62.6 
Stockholders' equity   357,383         353,192         353,011         301,095         200,881         1.2    77.9 
Total liabilities and stockholders' equity  $3,444,365        $3,419,168        $3,477,481        $3,037,262        $2,184,448         0.7    57.7 
                                                             
Net interest spread        3.18%        2.98%        2.66%        2.74%        2.87%          
Net interest margin        3.38%        3.10%        2.78%        2.87%        2.99%          

 

 

(1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

(2) Average loan balances include nonaccrual loans.

(3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations.

 

 

 Page 14 of 15

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data) 

                             
                       YTD   YTD 
   Q3 2022   Q2 2022   Q1 2022   Q4 2021   Q3 2021   9/30/2022   9/30/2021 
                             
The following reconciles return on average equity and return on average tangible equity (Note 1):                            
                                    
Net Income  $9,658   $7,499   $5,613   $2,723   $4,616   $22,769   $12,645 
Net Income - annualized (A)  $38,317   $30,078   $22,764   $10,803   $18,313   $30,442   $16,906 
                                    
Net income, excluding net amortization of intangible assets                                   
    and merger related expenses  $10,144   $8,054   $6,541   $8,176   $5,097   $24,736   $13,591 
Net income, excluding net amortization of intangible assets and merger related expenses - annualized (B)  $40,245   $32,305   $26,527   $32,437   $20,222   $33,072   $18,171 
                                    
Return on average assets excluding net amortization of intangible assets and merger related expenses - Non-GAAP   1.17%   0.94%   0.76%   1.07%   0.94%   0.96%   0.87%
                                    
Average stockholders' equity (C)  $357,383   $353,192   $353,011   $301,095   $200,881   $354,549   $198,087 
Less:  Average goodwill and other intangible assets   (69,558)   (70,057)   (70,711)   (52,692)   (18,942)   (70,104)   (19,057)
Average tangible equity (D)  $287,825   $283,135   $282,300   $248,403   $181,939   $284,445   $179,030 
                                    
Return on average equity (GAAP)  (A)/(C)   10.72%   8.52%   6.45%   3.59%   9.12%   8.59%   8.53%
Return on average tangible equity (Non-GAAP)  (B)/(D)   13.98%   11.41%   9.40%   13.06%   11.12%   11.63%   10.15%
                                    
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):                                   
                                    
Noninterest expense (E)  $18,899   $20,094   $20,332   $23,497   $11,935   $59,323   $33,309 
Less:  Amortization of intangible assets   (499)   (511)   (517)   (381)   (107)   (1,528)   (353)
           Merger Expenses   (159)   (241)   (730)   (7,615)   (538)   (1,130)   (915)
Adjusted noninterest expense (F)  $18,241   $19,342   $19,085   $15,501   $11,290   $56,665   $32,041 
                                    
Net interest income (G)   27,315    24,618    22,430    20,639    15,589    74,359    43,491 
Add:  Taxable-equivalent adjustment   35    38    39    13    34    112    108 
Taxable-equivalent net interest income (H)  $27,350   $24,656   $22,469   $20,652   $15,623   $74,471   $43,599 
                                    
Noninterest income (I)  $5,344   $5,833   $6,046   $5,129   $2,909   $17,224    8,369 
Less:  Investment securities (gains)                   (2)       (2)
Adjusted noninterest income (J)  $5,344   $5,833   $6,046   $5,129   $2,907   $17,224   $8,367 
                                    
Efficiency ratio (GAAP)  (E)/(G)+(I)   57.87%   65.99%   71.40%   91.19%   64.52%   64.78%   64.23%
Efficiency ratio (Non-GAAP)  (F)/(H)+(J)   55.79%   63.44%   66.93%   60.13%   60.93%   61.80%   61.66%

 

 

 Page 15 of 15

 

                     
The following reconciles book value per common share and tangible book value per common share (Note 1):                    
                     
Stockholders' equity (L)  $357,221   $352,777   $351,864   $350,693   $201,607 
Less:  Goodwill and other intangible assets   (69,288)   (69,787)   (70,299)   (70,956)   (18,883)
Tangible equity (M)  $287,933   $282,990   $281,565   $279,737   $182,724 
                          
Shares outstanding (N)   19,858    19,850    19,843    19,808    11,752 
                          
Book value per common share (GAAP)  (L)/(N)  $17.99   $17.77   $17.73   $17.71   $17.15 
Tangible book value per common share (Non-GAAP) (M)/(N)  $14.50   $14.26   $14.19   $14.12   $15.55 
                          
                          
The following reconciles equity to assets and tangible equity to tangible assets (Note 1):                         
                          
Stockholders' equity (O)  $357,221   $352,777   $351,864   $350,693   $201,607 
Less:  Goodwill and other intangible assets   (69,288)   (69,787)   (70,299)   (70,956)   (18,883)
Tangible equity (P)  $287,933   $282,990   $281,565   $279,737   $182,724 
                          
Assets (Q)  $3,446,804   $3,442,550   $3,494,497   $3,460,136   $2,260,774 
Less:  Goodwill and other intangible assets   (69,288)   (69,787)   (70,299)   (70,956)   (18,883)
Tangible assets (R)  $3,377,516   $3,372,763   $3,424,198   $3,389,180   $2,241,891 
                          
Period-end equity/assets (GAAP)  (O)/(Q)   10.36%   10.25%   10.07%   10.14%   8.92%
Period-end tangible equity/tangible assets (Non-GAAP)  (P)/(R)   8.52%   8.39%   8.22%   8.25%   8.15%

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.