EX-99.1 2 tm2131218d1_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 (10/28/2021) - Shore Bancshares, Inc. (NASDAQ - SHBI) (the “Company”) reported net income of $4.617 million or $0.39 per diluted common share for the third quarter of 2021, compared to net income of $4.031 million or $0.34 per diluted common share for the second quarter of 2021, and net income of $3.391 million or $0.27 per diluted common share for the third quarter of 2020. Net income for the first nine months of 2021 was $12.645 million or $1.08 per diluted common share, compared to net income for the first nine months of 2020 of $11.844 million or $0.95 per diluted common share. On March 3, 2021, the Company and Severn Bancorp, Inc. (“Severn”) announced that they had entered into a merger agreement pursuant to which Severn will be merged with and into the Company (the “Merger”). For the third quarter and the first nine months of 2021, the Company recorded $538 thousand and $915 thousand, respectively, in merger-related expenses and will continue to recognize additional merger-related expenses in future quarters as they are incurred. As previously reported, the Company has obtained all required regulatory approvals for the consummation of the Merger, the Company and Severn have received all required shareholder approvals and the Merger is presently expected to be consummated effective October 31, 2021.

 

When comparing net income for the third quarter of 2021 to the second quarter of 2021, net income increased $586 thousand, due to an increase in net interest income of $1.5 million and lower provision for credit losses of $360 thousand, which were partially offset by an increase in noninterest expense of $1.1 million. When comparing net income for the third quarter of 2021 to the third quarter of 2020, net income increased $1.2 million, primarily due to increases in net interest income of $2.3 million and noninterest income of $328 thousand, coupled with a decrease in the provision for credit losses of $1.2 million. These improvements to net income, were partially offset by an increase in almost all noninterest expense line items, adding $2.1 million in overall expenses.

 

“We are pleased to announce our third quarter earnings and our continuing growth trend in 2021.” said Lloyd L. “Scott” Beatty, Jr., President and Chief Executive Officer. “Excluding PPP lending, loan growth is up 9.2% for the first nine months of 2021, and loan demand is showing no signs of weakening. We continue to see growth among all lines of business, as well as deposits which continue to create excess liquidity and downward pressure on our net interest margin.”

 

“We are also pleased to have received the approval of our shareholders for our acquisition of Severn and the issuance of shares of our common stock to Severn’s shareholders in connection with our acquisition. Our teams have been working diligently on a successful transition with limited disruptions to operations. This acquisition is just one step to enhancing our franchise value, expand our markets and business lines and provide enhanced returns for our shareholders.”

 

Ongoing response to COVID-19

 

Employees

 

Many of our non-branch personnel have returned to our offices and continue to practice social distancing as the Company has implemented enhanced cleaning and disinfecting procedures across all locations. Due to vaccinations and low positivity rates for COVID within our markets, we have been able to resume in-person meetings at limited capacity. We continue to have some meetings through telephonic or video conferencing. We have resumed most of our business-related travel, public events, and meetings with outside parties. In addition, we have encouraged our employees to sign-up and receive the COVID vaccine in accordance with state and local guidelines.

 

 

Page 2 of 16 

 

Banking Locations

 

All our branch locations remain open, with normal hours of operation. The drive-thru locations have expanded their capabilities to accommodate an array of transactions for our customers. We notified our customers of our changes in operations as well as promoted the use of online and mobile banking.

 

Customers

 

We thank our customers for their commitment and understanding as we continue to find ways to serve them as safely and securely as possible.

 

Loan Deferrals

 

As of September 30, 2021, the Company had no COVID related loan deferrals.

 

Small Business Administration’s Paycheck Protection Program (“PPP”)

 

We remain a SBA preferred lender and actively participated in the first and second PPP programs. The first round of PPP lending resulted in 1,495 loans for $129.0 million, of which 1,447 loans have been forgiven or paid down in the amount of $125.9 million as of September 30, 2021. The second round of PPP lending, which began in 2021, resulted in 959 loans for $67.3 million, of which 597 loans have been forgiven or paid down in the amount of $28.9 million. As of September 30, 2021, the Company had 410 PPP loans totaling $41.5 million that were outstanding, inclusive of loans issued during both the first and second rounds of PPP.

 

Share Repurchases

 

At the present time, all share repurchases have been suspended due to the current status of our merger with Severn. Once the merger is consummated, the Company intends to resume its current share buyback program in which $546 thousand remains available. The Board of Directors and management will re-evaluate the need for an additional stock repurchase program once the current plan is exhausted or expires.

 

Dividends

 

We currently expect to maintain our quarterly cash dividends based on our strong capital position.

 

Balance Sheet Review

 

Total assets were $2.261 billion at September 30, 2021, a $327.5 million, or 16.9%, increase when compared to $1.933 billion at the end of 2020. This growth was due to increases in both investment securities held to maturity and interest-bearing deposits with other banks of $184.8 million and $122.2 million, respectively. These increases were funded by an increase in deposits of $317.4 million.

 

Total deposits increased $317.4 million, or 18.7%, when compared to December 31, 2020. The increase in total deposits consisted of increases in the following categories: savings and money market accounts of $193.1 million, interest checking accounts of $69.6 million, noninterest-bearing deposits of $45.8 million and other time deposits of $8.9 million. The significant movement within deposit accounts continues to be impacted by direct government stimulus payments to our customers, new account openings and municipal deposit inflows.

 

Total stockholders’ equity increased $6.6 million, or 3.4%, when compared to December 31, 2020. At September 30, 2021, the ratio of total equity to total assets was 8.92% and the ratio of total tangible equity to total tangible assets was 8.15%.

 

Total assets at September 30, 2021 increased $432.6 million, or 23.7%, when compared to total assets at September 30, 2020, primarily the result of increases in total investment securities of $195.7 million, cash and cash equivalents of $154.4 million and loan growth of $70.9 million. In addition, other assets increased $11.6 million, primarily the result of purchasing bank owned life insurance contracts in the first quarter of 2021.

 

Total deposits at September 30, 2021 increased $423.9 million, or 26.6%, when compared to September 30, 2020. The increase in total deposits included growth within savings and money market accounts of $220.9 million, interest-bearing checking accounts of $104.1 million, noninterest-bearing deposits of $89.6 million and other time deposits of $9.4 million.

 

Page 3 of 16 

 

Total stockholders’ equity increased $2.7 million, or 1.4%, when compared to September 30, 2020, primarily attributed to positive earnings, partially offset by stock buybacks in the third and fourth quarters of 2020 and unrealized losses on available-for-sale securities.

 

Review of Quarterly Financial Results

 

Net interest income was $15.6 million for the third quarter of 2021, compared to $14.1 million for the second quarter of 2021 and $13.3 million for the third quarter of 2020. The increase in net interest income when compared to the second quarter of 2021 was primarily due to increases in interest and fees on loans of $1.1 million and interest on taxable investment securities of $223 thousand, combined with a decrease in interest expense on interest-bearing deposits of $107 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $42.6 million, or 2.9%, combined with an increase of 13bps in the average yield on loans. PPP loan forgiveness had a direct impact on the improved yield and increased fee income on total loans, due to the loans forgiven during the third quarter being replaced by higher yielding traditional loans and the automatic recognition of fees net of costs which had been previously deferred. The increase in interest on taxable investment securities was due to the continued purchase of held to maturity securities during the third quarter of 2021 and the improved yield on these securities of 5bps, which resulted in an increase in the average balance in taxable investment securities of $48.1 million, or 16.8%. Due to an excess liquidity position at the Bank, management continued to purchase these taxable investment securities as an alternative investment to low-yielding interest-bearing deposits with other banks. The decrease in interest expense on interest-bearing deposits was due to a 6bps decline on rates paid on these deposits, specifically time deposits that matured and renewed at lower rates than when they originated. The increase in net interest income when comparing the third quarter of 2021 to the third quarter of 2020 was the result of higher interest and fees on loans and income from investment securities, coupled with a decrease in interest expense. The increase in interest income on loans was driven by an increase of $80.6 million in the average volume of loans, which included PPP lending. The average balance of taxable investment securities increased $198.2 million, providing $588 thousand of additional income, despite a decrease in the average yield of 56bps. The decrease in interest expenses from the third quarter of 2020 was impacted by the decrease in the rates paid on interest-bearing deposits of 27bps, which reduced expense by $521 thousand, partially offset by the addition of subordinated debt in the third quarter of 2020 of $25.0 million, which resulted in $211 thousand of additional expense for the third quarter of 2021. The Company’s net interest margin increased to 2.99% for the third quarter of 2021 from 2.91% for the second quarter of 2021 and decreased from 3.17% for the third quarter of 2020. The increase in net interest margin in the third quarter of 2021 when compared to the second quarter of 2021, was primarily due to PPP loan forgiveness and higher average yields on taxable investment securities. The decrease in net interest margin when compared to the third quarter of 2020 was primarily due to excess liquidity, which has been partially invested in investment securities at lower yields. Absent excess liquidity of $200 million, we estimate our margin for the third quarter of 2021 would have been 3.31%.

 

The provision for credit losses was $290 thousand for the three months ended September 30, 2021. The comparable amounts were $650 thousand and $1.5 million for the three months ended June 30, 2021 and September 30, 2020, respectively. The ratio of the allowance for credit losses to period-end loans was 1.04% at September 30, 2021, compared to 1.02% at June 30, 2021 and 0.90% at September 30, 2020. Excluding PPP loans, these ratios were 1.07% at September 30, 2021, 1.09% at June 30, 2021 and 0.98% at September 30, 2020. The decreased percentage of the allowance to total loans, excluding PPP loans, as compared to June 30, 2021, was due to slightly reduced pandemic qualitative factors within the allowance model. The increased percentage of the allowance to total loans, excluding PPP loans, as compared to September 30, 2020, was primarily due to significant loan originations in segments which carry higher reserves and pandemic related allocations prior to the end of 2020, which as mentioned, were partially reduced during the quarter. The Company reported net recoveries of $147 thousand in the third quarter of 2021, compared to net recoveries of $125 thousand in the second quarter of 2021 and net recoveries of $187 thousand for the third quarter of 2020.

 

At September 30, 2021 and June 30, 2021, nonperforming assets were $4.4 million and $4.9 million, respectively. The balance of nonperforming assets decreased primarily due to a decrease in nonaccrual loans of $490 thousand, or 12.4%. Accruing troubled debt restructurings (“TDRs”) decreased $588 thousand, or 9.3%, over the same time period. Other real estate owned properties remained at $203 thousand for September 30, 2021 and June 30, 2021. When comparing September 30, 2021 to September 30, 2020, nonperforming assets decreased $4.0 million, or 47.4%, primarily due to decreases in nonaccrual loans of $3.5 million, or 50.4% and loans 90 days past due and still accruing of $625 thousand, or 45.5%. Accruing TDRs decreased $1.5 million, or 20.9%, and other real estate owned increased $165 thousand, or 434.2%, over the same time period. The ratio of nonperforming assets and accruing TDRs to total assets was 0.44%, 0.53% and 0.86% at September 30, 2021, June 30, 2021 and September 30, 2020, respectively. In addition, the ratio of accruing TDRs to total loans at September 30, 2021 was 0.38%, compared to 0.43% at June 30, 2021 and 0.51% at September 30, 2020.

 

Page 4 of 16 

 

Total noninterest income for the third quarter of 2021 increased $6 thousand, or less than 1%, when compared to the second quarter of 2021 and increased $328 thousand, or 12.7%, when compared to the third quarter of 2020. The increase compared to the second quarter of 2021 was primarily due to higher deposit related fees, which was almost entirely offset by the absence of a debit card incentive received in the second quarter of 2021. The increase in noninterest income compared to the third quarter of 2020 was among all lines of business, but predominately service charges on deposit accounts, trust and investment fee income and other debit card interchange fees.

 

Total noninterest expense for the third quarter of 2021 increased $1.1 million, or 9.7%, when compared to the second quarter of 2021 and increased $2.1 million, or 21.4%, when compared to the third quarter of 2020. The increase in noninterest expense when compared to the second quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits and legal and professional fees partially offset by lower merger-related costs. The increase in salaries and wages was due to the absence of deferred costs for originating PPP loans which occurred in the second quarter of 2021, as well as additional accruals related to incentive payouts and bonuses for employees. The increase in employee benefits was the result of higher supplemental executive retirement plan costs in the third quarter of 2021 as compared to the second quarter of 2021. The increase in noninterest expenses when compared to the third quarter of 2020 was primarily driven by salaries and wages, employee benefits, furniture and fixtures, FDIC insurance premiums and merger-related expenses. As previously mentioned, salaries and wages were impacted by originations of PPP loans in 2020 as well as incentive accruals for 2021. FDIC insurance premiums increased due to a higher assessment base and renovations of a couple branches incurred higher furniture and fixtures which were below our capitalization limit.

 

Review of Nine-Month Financial Results

 

Net interest income for the first nine months of 2021 was $43.5 million, an increase of $4.7 million, or 12.0% when compared to the first nine months of 2020. The increase was due to higher total interest income of $3.6 million, specifically loans of $2.4 million and taxable investment securities of $1.3 million. Total interest expense decreased $1.1 million, due to the average rates paid on interest-bearing deposits which declined by 33bps, partially offset by the addition of subordinated debt in the third quarter of 2020 of $25 million, which increased interest expense by $827 thousand. The Company’s net interest margin decreased to 2.97% for the first nine-months of 2021, compared to 3.35% for the first nine-months of 2020. The primary factor impacting the net interest margin was the average yield on earnings assets which declined 55bps. Although the average yield on loans only declined 10bps, investment in taxable securities declined 66bps, while interest-bearing deposits with other banks declined 24bps. The Company believes this is a temporary liquidity issue as the Bank has experienced an increase of $423.9 million in deposits since September 30, 2020. The average cost of deposits has helped mitigate the declining net interest margin, due to lower average rates paid on core and time deposits and significant growth in noninterest-bearing deposits.

 

The provision for credit losses for the nine months ended September 30, 2021 and 2020 was $1.4 million and $2.9 million, respectively, while net recoveries were $272 thousand and net charge offs were $580 thousand, respectively. The decrease in provision for credit losses was the result of recoveries in 2021 compared to charge-offs in 2020 and increases in qualitative factors related to the pandemic in 2020. The ratio of allowance to total loans increased from 0.90% at September 30, 2020, to 1.04% at September 30, 2021. Excluding PPP loans, the ratio of the allowance for credit losses to period-end loans was 1.07% at September 30, 2021, higher than the 0.98% at September 30, 2020. The primary drivers for the increase in the percentage of allowance for credit losses to total loans were significant commercial real estate loan growth during 2021, as well as increases in pandemic related qualitative factors prior to the end of 2020. Management will continue to evaluate the adequacy of the allowance for credit losses as more economic data becomes available and as changes within the Company’s portfolio are known.

 

Total noninterest income for the nine months ended September 30, 2021 increased $667 thousand, or 8.7%, when compared to the same period in 2020. The increase in noninterest income primarily consisted of higher trust and investment fee income, deposit related fees and service charges on other bank services, partially offset by a gain on sale of securities of $347 thousand in 2020. The increase in deposit related fees and other bank service charges are mostly due to the local government-imposed shutdowns in 2020 and a return to a more normalized local economy and consumer demand for products and services in 2021.

 

Page 5 of 16 

 

Total noninterest expense for the nine months ended September 30, 2021 increased $5.5 million, or 19.6%, when compared to the same period in 2020. The increase was mainly the result of lower PPP loan originations, which resulted in lower deferred loan origination costs in salaries for all instances and wages, higher data processing costs and FDIC insurance premiums due to significant increases in new and existing deposit accounts and higher occupancy costs due a new branch lease in Ocean City, Maryland which will open in 2022. In addition, as previously mentioned, during the first nine months of 2021 the Company recorded merger-related expenses of $915 thousand due to the pending acquisition of Severn.

 

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. 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”.

 

Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be fully reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for loan losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; our cyber security risks are increased as the result of an increase in the number of employees working remotely; and FDIC premiums may increase if the agency experience additional resolution costs.

 

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 6 of 16 

 

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, 
   2021   2020   Change   2021   2020   Change 
PROFITABILITY FOR THE PERIOD                        
Net interest income  $15,589   $13,283    17.4%  $43,491   $38,832    12.0%
Provision for credit losses   290    1,500    (80.7)   1,365    2,850    (52.1)
Noninterest income   2,909    2,581    12.7    8,369    7,702    8.7 
Noninterest expense   11,934    9,831    21.4    33,309    27,843    19.6 
Income before income taxes   6,274    4,533    38.4    17,186    15,841    8.5 
Income tax expense   1,657    1,142    45.1    4,541    3,997    13.6 
Net income  $4,617   $3,391    36.2   $12,645   $11,844    6.8 
                               
                               
Return on average assets   0.84%   0.76%   8bp   0.81%   0.96%   (15)bp
Return on average assets excluding merger expenses - Non-GAAP (2)   0.94    0.76    18    0.87    0.96    (9)
Return on average equity   9.12    6.71    241    8.53    7.99    54 
Return on average tangible equity - Non-GAAP (1), (2)   11.12    7.63    349    10.15    9.09    106 
Net interest margin   2.99    3.17    (18)   2.97    3.35    (38)
Efficiency ratio - GAAP   64.52    61.97    255    64.23    59.83    440 
Efficiency ratio - Non-GAAP (1), (2)   60.92    61.05    (13)   61.66    59.26    240 
                               
PER SHARE DATA                              
Basic and diluted net income per common share  $0.39   $0.27    44.4%  $1.08   $0.95    13.7%
                               
Dividends paid per common share  $0.12   $0.12       $0.36   $0.36     
Book value per common share at period end   17.15    16.28    5.3                
Tangible book value per common share at period end - Non-GAAP (1)   15.55    14.69    5.9                
Market value at period end   17.73    10.98    61.5                
Market range:                              
High   18.00    11.77    52.9    18.10    17.56    3.1 
Low   16.35    9.14    78.9    12.99    7.63    70.2 
                               
AVERAGE BALANCE SHEET DATA                              
Loans  $1,487,281   $1,406,683    5.7%  $1,461,083   $1,348,362    8.4%
Investment securities   334,205    136,017    145.7    283,104    124,487    127.4 
Earning assets   2,071,505    1,670,194    24.0    1,963,727    1,553,974    26.4 
Assets   2,184,448    1,771,944    23.3    2,074,635    1,652,876    25.5 
Deposits   1,943,225    1,548,072    25.5    1,836,748    1,434,515    28.0 
Stockholders' equity   200,881    201,079    (0.1)   198,087    198,095    (0.0)

 

Page 7 of 16 

 

CREDIT QUALITY DATA                        
Net (recoveries) charge-offs  $(147)  $(187)   21.4%  $(272)  $580    (146.9)%
                               
Nonaccrual loans  $3,457   $6,966    (50.4)               
Loans 90 days past due and still accruing   748    1,373    (45.5)               
Other real estate owned   203    38    434.2                
Total nonperforming assets   4,408    8,377    (47.4)               
Accruing troubled debt restructurings (TDRs)   5,750    7,267    (20.9)               
Total nonperforming assets and accruing TDRs  $10,158   $15,644    (35.1)               
                               
                               
CAPITAL AND CREDIT QUALITY RATIOS                              
Period-end equity to assets   8.92%   10.88%   (196)bp               
Period-end tangible equity to tangible assets - Non-GAAP (1)   8.15    9.92    (177)               
                               
Annualized net (recoveries) charge-offs to average loans   (0.04)   (0.05)   1    (0.02)%   0.06%   (8)bp
                               
Allowance for credit losses as a percent of:                              
Period-end loans (3)   1.04    0.90    14                
Nonaccrual loans   449.09    183.42    266                
Nonperforming assets   352.20    152.52    200                
Accruing TDRs   270.00    175.82    94                
Nonperforming assets and accruing TDRs   152.84    81.67    71                
                               
As a percent of total loans:                              
Nonaccrual loans   0.23    0.49    (26)               
Accruing TDRs   0.38    0.51    (13)               
Nonaccrual loans and accruing TDRs   0.62    1.00    (38)               
                               
As a percent of total loans+other real estate owned:                              
Nonperforming assets   0.29    0.59    (30)               
Nonperforming assets and accruing TDRs   0.68    1.10    (42)               
                               
As a percent of total assets:                              
Nonaccrual loans   0.15    0.38    (23)               
Nonperforming assets   0.19    0.46    (27)               
Accruing TDRs   0.25    0.40    (15)               
Nonperforming assets and accruing TDRs   0.44    0.86    (42)               

 

 

(1)See the reconciliation table that begins on page 15 of 16.
(2)This ratio excludes merger related expenses (Non-GAAP).
(3)As of September 30, 2021 and September 30, 2020, these ratios included PPP loans of $41.5 million and $126.7 million, respectively. Excluding these loans, the ratios were 1.07% and 0.98% for September 30, 2021 and September 30, 2020, respectively.

 

Page 8 of 16 

 

Shore Bancshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

 

               September 30, 2021   September 30, 2021 
   September 30,   December 31,   September 30,   compared to   compared to 
   2021   2020   2020   December 31, 2020   September 30, 2020 
ASSETS                         
Cash and due from banks  $18,440   $16,666   $17,577    10.6%   4.9%
Interest-bearing deposits with other banks   292,412    170,251    138,885    71.8    110.5 
Cash and cash equivalents   310,852    186,917    156,462    66.3    98.7 
                          
Investment securities available for sale (at fair value)   105,125    139,568    139,349    (24.7)   (24.6)
Investment securities held to maturity   250,501    65,706    20,174    281.2    1,141.7 
Equity securities, at fair value   1,384    1,395    1,396    (0.8)   (0.9)
Restricted securities   3,189    3,626    3,626    (12.1)   (12.1)
                          
Loans   1,494,897    1,454,256    1,423,965    2.8    5.0 
Less: allowance for credit losses   (15,525)   (13,888)   (12,777)   11.8    (21.5)
Loans, net   1,479,372    1,440,368    1,411,188    2.7    4.8 
                          
Premises and equipment, net   27,011    24,924    24,679    8.4    9.4 
Goodwill   17,518    17,518    17,518         
Other intangible assets, net   1,365    1,719    1,844    (20.6)   (26.0)
Other real estate owned, net   203        38        434.2 
Right of use assets, net   5,512    4,795    4,769    15.0    15.6 
Other assets   58,742    46,779    47,129    25.6    24.6 
Total assets  $2,260,774   $1,933,315   $1,828,172    16.9    23.7 
                          
LIABILITIES                         
Noninterest-bearing deposits  $554,902   $509,091   $465,304    9.0    19.3 
Interest-bearing deposits   1,463,163    1,191,614    1,128,817    22.8    29.6 
Total deposits   2,018,065    1,700,705    1,594,121    18.7    26.6 
                          
Securities sold under retail repurchase agreements   3,501    1,050    1,019    233.4    243.6 
Subordinated debt   24,521    24,429    24,399    0.4    0.5 
Total borrowings   28,022    25,479    25,418           
                          
Lease liabilities   5,686    4,874    4,840    16.7    17.5 
Accrued expenses and other liabilities   7,394    7,238    4,912    2.2    50.5 
Total liabilities   2,059,167    1,738,296    1,629,291    18.5    26.4 
                          
COMMITMENTS AND CONTINGENCIES                         
                          
STOCKHOLDERS' EQUITY                         
Common stock, par value $0.01; authorized 35,000,000 shares   118    118    122        (3.3)
Additional paid in capital   51,641    52,167    58,090    (1.0)   (11.1)
Retained earnings   149,620    141,205    138,765    6.0    7.8 
Accumulated other comprehensive income   228    1,529    1,904    (85.1)   (88.0)
Total stockholders' equity   201,607    195,019    198,881    3.4    1.4 
Total liabilities and stockholders' equity  $2,260,774   $1,933,315   $1,828,172    16.9    23.7 
                          
Period-end common shares outstanding   11,752    11,783    12,218    (0.3)   (3.8)
Book value per common share  $17.15   $16.55   $16.28    3.6    5.3 

 

Page 9 of 16 

 

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, 
   2021   2020   % Change   2021   2020   % Change 
INTEREST INCOME                              
Interest and fees on loans  $15,484   $14,139    9.5%  $44,231   $41,879    5.6%
Interest on investment securities:                              
Taxable   1,318    730    80.5    3,343    2,087    60.2 
Interest on deposits with other banks   97    33    193.9    199    216    (7.9)
Total interest income   16,899    14,902    13.4    47,773    44,182    8.1 
                               
INTEREST EXPENSE                              
Interest on deposits   949    1,470    (35.4)   3,189    5,085    (37.3)
Interest on short-term borrowings   2    1    100.0    5    4    25.0 
Interest on long-term borrowings   359    148    142.6    1,088    261     
Total interest expense   1,310    1,619    (19.1)   4,282    5,350    (20.0)
                               
NET INTEREST INCOME   15,589    13,283    17.4    43,491    38,832    12.0 
Provision for credit losses   290    1,500    (80.7)   1,365    2,850    (52.1)
                               
NET INTEREST INCOME AFTER PROVISION                              
FOR CREDIT LOSSES   15,299    11,783    29.8    42,126    35,982    17.1 
                               
NONINTEREST INCOME                              
Service charges on deposit accounts   805    647    24.4    2,162    2,057    5.1 
Trust and investment fee income   477    381    25.2    1,359    1,119    21.4 
Gains on sales and calls of investment securities   2            2    347     
Other noninterest income   1,625    1,553    4.6    4,846    4,179    16.0 
Total noninterest income   2,909    2,581    12.7    8,369    7,702    8.7 
NONINTEREST EXPENSE                        
Salaries and wages   5,091    4,143    22.9    13,495    10,569    27.7 
Employee benefits   1,654    1,489    11.1    4,991    4,746    5.2 
Occupancy expense   843    774    8.9    2,427    2,174    11.6 
Furniture and equipment expense   449    294    52.7    1,168    858    36.1 
Data processing   1,170    1,114    5.0    3,514    3,195    10.0 
Directors' fees   147    132    11.4    450    386    16.6 
Amortization of intangible assets   107    125    (14.4)   353    407    (13.3)
FDIC insurance premium expense   245    132    85.6    653    347    88.2 
Other real estate owned expenses, net   4            6    18    (66.7)
Legal and professional fees   428    447    (4.3)   1,592    1,634    (2.6)
Merger related expenses   538            915         
Other noninterest expenses   1,258    1,181    6.5    3,745    3,509    6.7 
Total noninterest expense   11,934    9,831    21.4    33,309    27,843    19.6 
                               
Income before income taxes   6,274    4,533    38.4    17,186    15,841    8.5 
Income tax expense   1,657    1,142    45.1    4,541    3,997    13.6 
                               
NET INCOME  $4,617   $3,391    36.2   $12,645   $11,844    6.8 
                               
Weighted average shares outstanding - basic   11,752    12,483    (5.9)   11,750    12,506    (6.0)
Weighted average shares outstanding - diluted   11,752    12,483    (5.9)   11,750    12,509    (6.1)
                               
Basic and diluted net income per common share  $0.39   $0.27    44.4   $1.08   $0.95    13.7 
                               
Dividends paid per common share   0.12    0.12        0.36    0.36     

 

Page 10 of 16 

 

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, 
   2021   2020   2021   2020 
   Average   Yield/   Average   Yield/   Average   Yield/   Average   Yield/ 
   balance   rate   balance   rate   balance   rate   balance   rate 
Earning assets                                    
Loans (1), (2), (3)  $1,487,281   4.14%  $1,406,683   4.01%  $1,461,083   4.06%  $1,348,362   4.16%
Investment securities                                    
Taxable   334,205   1.58    136,017   2.14    283,104   1.58    124,487   2.24 
Interest-bearing deposits   250,019   0.15    127,494   0.10    219,540   0.12    81,125   0.36 
Total earning assets   2,071,505   3.24%   1,670,194   3.56%   1,963,727   3.26%   1,553,974   3.81%
Cash and due from banks   19,453        18,860        18,536        18,302     
Other assets   108,989        94,755        107,174        91,642     
Allowance for credit losses   (15,499)       (11,865)       (14,802)       (11,042)    
Total assets  $2,184,448       $1,771,944       $2,074,635       $1,652,876     
                                     
                                     
Interest-bearing liabilities                                    
Demand deposits  $462,950   0.14%  $370,922   0.19%  $435,678   0.14%  $318,083   0.30%
Money market and savings deposits   644,330   0.18    442,322   0.21    591,959   0.18    426,570   0.29 
Certificates of deposit $100,000 or more   136,059   0.71    127,983   1.68    134,080   1.00    129,319   1.78 
Other time deposits   142,777   0.68    148,223   1.42    143,832   0.89    149,841   1.52 
Interest-bearing deposits   1,386,116   0.27    1,089,450   0.54    1,305,549   0.33    1,023,813   0.66 
Securities sold under retail repurchase                                    
   agreements and federal funds purchased   2,718   0.29    1,575   0.25    2,695   0.25    1,613   0.33 
Advances from FHLB - long-term                        5,255   2.87 
Subordinated debt   24,504   5.81    9,859   5.97    24,474   5.94    3,310   5.97 
Total interest-bearing liabilities   1,413,338   0.37%   1,100,884   0.59%   1,332,718   0.43%   1,033,991   0.69%
Noninterest-bearing deposits   557,109        458,622        531,199        410,702     
Accrued expenses and other liabilities   13,120        11,359        12,631        10,088     
Stockholders' equity   200,881        201,079        198,087        198,095     
Total liabilities and stockholders' equity  $2,184,448       $1,771,944       $2,074,635       $1,652,876     
                                     
Net interest spread       2.87%       2.97%       2.83%       3.12%
Net interest margin       2.99%       3.17%       2.97%       3.35%

 

 

(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 11 of 16 

 

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 2021  Q3 2021 
   2021   2021   2021   2020   2020   compared to  compared to 
   Q3 2021   Q2 2021   Q1 2021   Q4 2020   Q3 2020   Q2 2021  Q3 2020 
PROFITABILITY FOR THE PERIOD                                
Taxable-equivalent net interest income  $15,623   $14,141   $13,836   $13,799   $13,317   10.5% 17.3%
Less: Taxable-equivalent adjustment   34    38    36    34    34   (10.5)  
Net interest income   15,589    14,103    13,800    13,765    13,283   10.5  17.4 
Provision for credit losses   290    650    425    1,050    1,500   (55.4) (80.7)
Noninterest income   2,909    2,903    2,557    3,047    2,581   0.2  12.7 
Noninterest expense   11,934    10,876    10,499    10,556    9,831   9.7  21.4 
Income before income taxes   6,274    5,480    5,433    5,206    4,533   14.5  38.4 
Income tax expense   1,657    1,449    1,435    1,320    1,142   14.4  45.1 
Net income  $4,617   $4,031   $3,998   $3,886   $3,391   14.5  36.2 
                                 
Return on average assets   0.84%   0.78%   0.82%   0.82%   0.76%  6bp  8bp 
Return on average assets excluding merger expenses - Non-GAAP (2)   0.94    0.86    0.82    0.82    0.76   8  18 
Return on average equity   9.12    8.19    8.28    7.82    6.71   93  241 
Return on average tangible equity - Non-GAAP(1)   11.12    9.89    9.40    8.88    7.63   123  349 
Net interest margin   2.99    2.91    3.00    3.08    3.17   8  (18)
Efficiency ratio - GAAP   64.52    63.95    64.19    62.79    61.97   57  255 
Efficiency ratio - Non-GAAP (1), (2)   60.92    60.90    63.28    61.91    61.05   2  (13)
                                 
PER SHARE DATA                                
Basic and diluted net income per common share  $0.39   $0.34   $0.34   $0.32   $0.27   14.7% 44.4%
                                 
Dividends paid per common share   0.12    0.12    0.12    0.12    0.12      
Book value per common share at period end   17.15    16.91    16.69    16.55    16.28   1.4  5.3 
Tangible book value per common share at period end - Non-GAAP (1)   15.55    15.29    15.06    14.92    14.69   1.7  5.9 
Market value at period end   17.73    16.75    17.02    14.60    10.98   5.9  61.5 
Market range:                                
High   18.00    18.01    18.10    15.12    11.77   (0.1) 52.9 
Low   16.35    16.10    12.99    10.25    9.14   1.6  78.9 

 

Page 12 of 16 

 

AVERAGE BALANCE SHEET DATA                           
Loans  $1,487,281   $1,444,684   $1,450,883   $1,430,013   $1,406,683   2.9% 5.7%
Investment securities   334,205    286,121    227,816    179,801    136,017   16.8  145.7 
Earning assets   2,071,505    1,949,509    1,867,930    1,780,854    1,670,194   6.3  24.0 
Assets   2,184,448    2,061,214    1,975,951    1,880,449    1,771,944   6.0  23.3 
Deposits   1,943,225    1,822,148    1,742,666    1,646,980    1,548,072   6.6  25.5 
Stockholders' equity   200,881    197,532    195,791    197,591    201,079   1.7  (0.1)
                                 
CREDIT QUALITY DATA                                
Net (recoveries) charge-offs  $(147)  $(125)  $   $(61)  $(187)  (17.6)% 21.4%
                                 
Nonaccrual loans  $3,457   $3,947   $4,880   $5,455   $6,966   (12.4) (50.4)
Loans 90 days past due and still accruing   748    752    1,188    804    1,373   (0.5) (45.5)
Other real estate owned   203    203    205        38     434.2 
Total nonperforming assets  $4,408   $4,902   $6,273   $6,259   $8,377   (10.1) (47.4)
                                 
Accruing troubled debt restructurings (TDRs)  $5,750   $6,338   $6,456   $6,997   $7,267   (9.3) (20.9)
                                 
Total nonperforming assets and accruing TDRs  $10,158   $11,240   $12,729   $13,256   $15,644   (9.6) (35.1)
                                 
CAPITAL AND CREDIT QUALITY RATIOS                                
Period-end equity to assets   8.92%   9.37%   9.61%   10.09%   10.88%  (45)bp (196)bp
Period-end tangible equity to tangible assets - Non-GAAP (1)   8.15    8.55    8.76    9.18    9.92   (40) (177)
                                 
Annualized net (recoveries) charge-offs to average loans   (0.04)   (0.03)       (0.02)   (0.05)  (1) 1 
                                 
Allowance for credit losses as a percent of:                                
Period-end loans (3)   1.04    1.02    0.98    0.95    0.90   2  14 
Nonaccrual loans   449.09    382.27    293.30    254.59    183.42   6,682  266 
Nonperforming assets   352.20    307.79    228.17    221.89    152.52   4,441  200 
Accruing TDRs   270.00    238.06    221.70    198.49    175.82   3,194  94 
Nonperforming assets and accruing TDRs   152.84    134.23    112.44    104.77    81.67   1,861  71 
                                 
As a percent of total loans:                                
Nonaccrual loans   0.23    0.27    0.33    0.38    0.49   (4) (26)
Accruing TDRs   0.38    0.43    0.44    0.48    0.51   (5) (13)
Nonaccrual loans and accruing TDRs   0.62    0.70    0.78    0.86    1.00   (8) (38)
                                 
As a percent of total loans+other real estate owned:                                
Nonperforming assets   0.29    0.33    0.43    0.43    0.59   (4) (30)
Nonperforming assets and accruing TDRs   0.68    0.76    0.87    0.91    1.10   (8) (42)
                                 
As a percent of total assets:                                
Nonaccrual loans   0.15    0.19    0.24    0.28    0.38   (4) (23)
Nonperforming assets   0.19    0.23    0.31    0.32    0.46   (4) (27)
Accruing TDRs   0.25    0.30    0.32    0.36    0.40   (5) (15)
Nonperforming assets and accruing TDRs   0.44    0.53    0.63    0.68    0.86   (9) (42)

 

 

 

(1)See the reconciliation table that begins on page 15 of 16.
(2)This ratio excludes merger related expenses (Non-GAAP).
(3)Includes PPP loan balances for all periods shown. As of September 30, 2021, December 31, 2020, and September 30, 2020, these ratios included PPP loans of $41.5 million, $122.8 million and $126.7 million, respectively. Excluding these loans, the ratios were 1.07%, 1.04%, and 0.98% for September 30, 2021, December 31, 2020, and September 30, 2020, respectively.

 

Page 13 of 16 

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter (Unaudited)

(In thousands, except per share data)

 

                       Q3 2021   Q3 2021 
                       compared to   compared to 
   Q3 2021   Q2 2021   Q1 2021   Q4 2020   Q3 2020   Q2 2021   Q3 2020 
INTEREST INCOME                                   
Interest and fees on loans  $15,484   $14,381   $14,366   $14,541   $14,139    7.7%   9.5%
Interest on investment securities:                                   
Taxable   1,318    1,095    931    910    730    20.4    80.5 
Interest on deposits with other banks   97    55    47    44    33    76.4    193.9 
Total interest income   16,899    15,531    15,344    15,495    14,902    8.8    13.4 
                                    
INTEREST EXPENSE                                   
Interest on deposits   949    1,056    1,184    1,355    1,470    (10.1)   (35.4)
Interest on short-term borrowings   2    2    1    1    1        100.0 
Interest on long-term borrowings   359    370    359    374    148    (3.0)   142.6 
Total interest expense   1,310    1,428    1,544    1,730    1,619    (8.3)   (19.1)
                                    
NET INTEREST INCOME   15,589    14,103    13,800    13,765    13,283    10.5    17.4 
Provision for credit losses   290    650    425    1,050    1,500    (55.4)   (80.7)
                                    
NET INTEREST INCOME AFTER PROVISION                                   
FOR CREDIT LOSSES   15,299    13,453    13,375    12,715    11,783    13.7    29.8 
                                    
NONINTEREST INCOME                                   
Service charges on deposit accounts   805    683    674    782    647    17.9    24.4 
Trust and investment fee income   477    475    407    439    381    0.4    25.2 
Gains on sales and calls of investment securities   2                         
Other noninterest income   1,625    1,745    1,476    1,826    1,553    (6.9)   4.6 
Total noninterest income   2,909    2,903    2,557    3,047    2,581    0.2    12.7 
NONINTEREST EXPENSE                                   
Salaries and wages   5,091    4,262    4,142    4,366    4,143    19.5    22.9 
Employee benefits   1,654    1,493    1,844    1,715    1,489    10.8    11.1 
Occupancy expense   843    770    814    745    774    9.5    8.9 
Furniture and equipment expense   449    412    307    366    294    9.0    52.7 
Data processing   1,170    1,217    1,127    1,093    1,114    (3.9)   5.0 
Directors' fees   147    154    149    118    132    (4.5)   11.4 
Amortization of intangible assets   107    120    126    126    125    (10.8)   (14.4)
FDIC insurance premium expense   245    223    185    138    132    9.9    85.6 
Other real estate owned expenses, net   4    1    1    38        300.0     
Legal and professional fees   428    648    516    662    447    (34.0)   (4.3)
Merger related expenses   538    377                42.7     
Other noninterest expenses   1,258    1,199    1,288    1,189    1,181    4.9    6.5 
Total noninterest expense   11,934    10,876    10,499    10,556    9,831    9.7    21.4 
                                    
Income before income taxes   6,274    5,480    5,433    5,206    4,533    14.5    38.4 
Income tax expense   1,657    1,449    1,435    1,320    1,142    14.4    45.1 
                                    
NET INCOME  $4,617   $4,031   $3,998   $3,886   $3,391    14.5    36.2 
                                    
Weighted average shares outstanding - basic   11,752    11,752    11,745    12,004    12,483        (5.9)
Weighted average shares outstanding - diluted   11,752    11,754    11,747    12,005    12,483    (0.0)   (5.9)
                                    
Basic and diluted net income per common share  $0.39   $0.34   $0.34   $0.32   $0.27    14.7    44.4 
                                    
Dividends paid per common share   0.12    0.12    0.12    0.12    0.12         

 

Page 14 of 16 

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets By Quarter (Unaudited)

(Dollars in thousands)

 

                                           Average balance 
                                           Q3 2021   Q3 2021 
                                           compared to   compared to 
   Q3 2021   Q2 2021   Q1 2021   Q4 2020   Q3 2020   Q2 2021   Q3 2020 
   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)  $1,487,281   4.14%  $1,444,684   4.00%  $1,450,883   4.03%  $1,430,013   4.05%  $1,406,683   4.01%  2.9%  5.7%
Investment securities                                                     
Taxable   334,205   1.58    286,121   1.53    227,816   1.63    179,801   2.02    136,017   2.14   16.8   145.7 
Interest-bearing deposits   250,019   0.15    218,704   0.10    189,231   0.10    171,040   0.10    127,494   0.10   14.3   96.1 
Total earning assets   2,071,505   3.24%   1,949,509   3.20%   1,867,930   3.34%   1,780,854   3.47%   1,670,194   3.56%  6.3   24.0 
Cash and due from banks   19,453        16,908        19,245        17,268        18,860       15.1   3.1 
Other assets   108,989        109,457        103,010        95,684        94,755       (0.4)  15.0 
Allowance for credit losses   (15,499)       (14,660)       (14,234)       (13,357)       (11,865)      5.7   30.6 
Total assets  $2,184,448       $2,061,214       $1,975,951       $1,880,449       $1,771,944       6.0   23.3 
                                                      
Interest-bearing liabilities                                                     
Demand deposits  $462,950   0.14%  $405,473   0.13%  $438,340   0.14%  $420,582   0.18%  $370,922   0.19%  14.2   24.8 
Money market and savings deposits   644,330   0.18    605,202   0.17    510,881   0.18    459,237   0.20    442,322   0.21   6.5   45.7 
Certificates of deposit $100,000 or more   136,059   0.71    135,376   1.04    130,745   1.26    128,642   1.45    127,983   1.68   0.5   6.3 
Other time deposits   142,777   0.68    143,821   0.90    144,919   1.10    145,795   1.27    148,223   1.42   (0.7)  (3.7)
Interest-bearing deposits   1,386,116   0.27    1,289,872   0.33    1,224,885   0.39    1,154,256   0.47    1,089,450   0.54   7.5   27.2 
Securities sold under retail repurchase agreements                                                     
    and federal funds purchased   2,718   0.29    3,123   0.26    2,238   0.18    1,101   0.36    1,575   0.25   (13.0)  72.6 
Subordinated debt   24,504   5.81    24,474   6.06    24,443   5.96    24,420   6.09    9,859   5.97   0.1   148.5 
Total interest-bearing liabilities   1,413,338   0.37%   1,317,469   0.43%   1,251,566   0.50%   1,179,777   0.58%   1,100,884   0.59%  7.3   28.4 
Noninterest-bearing deposits   557,109        532,276        517,781        492,724        458,622       4.7   21.5 
Accrued expenses and other liabilities   13,120        13,937        10,813        10,357        11,359       (5.9)  15.5 
Stockholders' equity   200,881        197,532        195,791        197,591        201,079       1.7   (0.1)
Total liabilities and stockholders' equity  $2,184,448       $2,061,214       $1,975,951       $1,880,449       $1,771,944       6.0   23.3 
                                                      
Net interest spread       2.87%       2.77%       2.84%       2.89%       2.97%        
Net interest margin       2.99%       2.91%       3.00%       3.08%       3.17%        

 

 

(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 15 of 16 

 

Shore Bancshares, Inc.

Reconciliation of Generally Accepted Accounting Principles (GAAP)

and Non-GAAP Measures (Unaudited)

(In thousands, except per share data)

 

                       YTD   YTD 
   Q3 2021   Q2 2021   Q1 2021   Q4 2020   Q3 2020   9/30/2021   9/30/2020 
                             
The following reconciles return on average equity and return on average tangible equity (Note 1):                                   
                                    
Net Income  $4,617   $4,031   $3,998   $3,886   $3,391   $12,645   $11,844 
Net Income - annualized (A)  $18,317   $16,168   $16,214   $15,460   $13,490   $16,906   $15,821 
                                    
Net income, excluding net amortization of intangible assets                                   
    and merger releated expenses  $5,098   $4,402   $4,092   $3,980   $3,484   $13,591   $12,148 
Net income, excluding net amortization of intangible assets - annualized (B)  $20,226   $17,656   $16,595   $15,833   $13,860   $18,171   $16,227 
                                    
Average stockholders' equity (C)  $200,881   $197,532   $195,791   $197,591   $201,079   $198,087   $198,095 
Less:  Average goodwill and other intangible assets   (18,942)   (19,053)   (19,178)   (19,304)   (19,430)   (19,057)   (19,564)
Average tangible equity (D)  $181,939   $178,479   $176,613   $178,287   $181,649   $179,030   $178,531 
                                    
Return on average equity (GAAP)  (A)/(C)   9.12%   8.19%   8.28%   7.82%   6.71%   8.53%   7.99%
Return on average tangible equity (Non-GAAP)  (B)/(D)   11.12%   9.89%   9.40%   8.88%   7.63%   10.15%   9.09%
                                    
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):                                   
                                    
Noninterest expense (E)  $11,934   $10,876   $10,499   $10,556   $9,831   $33,309   $27,843 
Less:  Amortization of intangible assets   (107)   (120)   (126)   (126)   (125)   (353)   (407)
          Merger Expenses   (538)   (377)               (915)    
Adjusted noninterest expense (F)  $11,289   $10,379   $10,373   $10,430   $9,706   $32,041   $27,436 
                                    
Net interest income (G)   15,589    14,103    13,800    13,765    13,283    43,491    38,832 
Add:  Taxable-equivalent adjustment   34    38    36    34    34    108    107 
Taxable-equivalent net interest income (H)  $15,623   $14,141   $13,836   $13,799   $13,317   $43,599   $38,939 
                                    
Noninterest income (I)  $2,909   $2,903   $2,557   $3,047   $2,581   $8,369    7,702 
Less:  Investment securities (gains)   (2)                   (2)   (347)
Adjusted noninterest income (J)  $2,907   $2,903   $2,557   $3,047   $2,581   $8,367   $7,355 
                                    
Efficiency ratio (GAAP)  (E)/(G)+(I)   64.52%   63.95%   64.19%   62.79%   61.97%   64.23%   59.83%
Efficiency ratio (Non-GAAP)  (F)/(H)+(J)   60.92%   60.90%   63.28%   61.91%   61.05%   61.66%   59.26%

 

Page 16 of 16 

 

The following reconciles book value per common share and tangible book value per common share (Note 1):                                   
                                    
Stockholders' equity (L)  $201,607   $198,682   $196,104   $195,019   $198,881        
Less:  Goodwill and other intangible assets   (18,883)   (18,991)   (19,111)   (19,237)   (19,362)          
Tangible equity (M)  $182,724   $179,691   $176,993   $175,782   $179,519           
                                    
Shares outstanding (N)   11,752    11,752    11,752    11,783    12,218           
                                    
Book value per common share (GAAP)  (L)/(N)  $17.15   $16.91   $16.69   $16.55   $16.28           
Tangible book value per common share (Non-GAAP) (M)/(N)  $15.55   $15.29   $15.06   $14.92   $14.69           
                                    
                                    
The following reconciles equity to assets and tangible equity to tangible assets (Note 1):                                   
                                    
Stockholders' equity (O)  $201,607   $198,682   $196,104   $195,019   $198,881           
Less:  Goodwill and other intangible assets   (18,883)   (18,991)   (19,111)   (19,237)   (19,362)          
Tangible equity (P)  $182,724   $179,691   $176,993   $175,782   $179,519           
                                    
Assets (Q)  $2,260,774   $2,120,260   $2,039,631   $1,933,315   $1,828,172           
Less:  Goodwill and other intangible assets   (18,883)   (18,991)   (19,111)   (19,237)   (19,362)          
Tangible assets (R)  $2,241,891   $2,101,269   $2,020,520   $1,914,078   $1,808,810           
                                    
Period-end equity/assets (GAAP)  (O)/(Q)   8.92%   9.37%   9.61%   10.09%   10.88%          
Period-end tangible equity/tangible assets (Non-GAAP)  (P)/(R)   8.15%   8.55%   8.76%   9.18%   9.92%          

 

 

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.