EX-99.1 2 tm2222056d1_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 Second Quarter and First-Half Financial Results

 

Easton, Maryland (7/28/2022) - Shore Bancshares, Inc. (NASDAQ - SHBI) (the “Company”) reported net income of $7.499 million or $0.38 per diluted common share for the second quarter of 2022, compared to net income of $5.613 million or $0.28 per diluted common share for the first quarter of 2022, and net income of $4.031 million or $0.34 per diluted common share for the second quarter of 2021. Net income for the first half of 2022 was $13.112 million or $0.66 per diluted common share, compared to net income for the first half of 2021 of $8.028 million or $0.68 per diluted common share. Net income, excluding merger related expenses for the second quarter of 2022 was $7.674 million or $0.39 per diluted common share, compared to net income, excluding merger related expenses of $6.156 million or $0.31 per diluted common share for the first quarter of 2022 and net income, excluding merger related expenses of $4.311 million or $0.37 per diluted common share for the second quarter 2021.

 

When comparing net income, excluding merger related expenses, for the second quarter of 2022 to the first quarter of 2022 net income increased $1.5 million due to an increase in net interest income of $2.2 million. When comparing net income, excluding merger related expenses, for the second quarter of 2022 to the second quarter of 2021, net income increased $3.3 million primarily due to increases in net interest income of $10.5 million and noninterest income of $2.9 million. These improvements to income in the second quarter of 2022 were partially offset by an increase in noninterest expenses of $9.4 million primarily as a result of the acquisition of Severn Bank (“Severn”) in November of 2021.

 

“We are pleased to announce our second 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. With minimal merger expenses in the second quarter due to a shift from integration to operation, we noted positive trends in our ROA, efficiency ratio, and tangible book value. 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 $3.443 billion at June 30, 2022, a $17.6 million, or less than 1.0%, decrease when compared to $3.460 billion at the end of 2021. This decrease was due to a decline in interest bearing deposits with other banks of $182.2 million, or 32.1%, partially offset by increases in loans held for investment of $145.4 million, or 6.9%, and investment securities held to maturity of $54.4 million, or 13.4%. The positive organic loan growth for loans held for investment was due to strong loan demand, specifically within our commercial real estate, residential real estate and consumer loan portfolios, partially offset by paydowns in the commercial loan portfolio. As of June 30, 2022, the Company had 37 Paycheck Protection Program (“PPP’) loans totaling $1.7 million that were outstanding.

 

Total deposits decreased $11.9 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was primarily due to decreases in money market and savings accounts of $79.7 million, $38.4 million in noninterest-bearing deposits and $12.0 million in time deposits offset by an increase in interest bearing checking accounts of $118.1 million.

 

 

Page 2 of 15

 

Total stockholders’ equity increased $2.1 million, or less than 1%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses of $6.7 million (net of tax) on available for sale securities which are recorded in accumulated other comprehensive income (loss). At June 30, 2022, the ratio of total equity to total assets was 10.25% and the ratio of total tangible equity to total tangible assets was 8.39% compared to 10.14% and 8.25% at the end of 2021.

 

Review of Quarterly Financial Results

Net interest income was $24.6 million for the second quarter of 2022, compared to $22.4 million for the first quarter of 2022 and $14.1 million for the second quarter of 2021. The increase in net interest income when compared to the first quarter of 2022 was primarily due to increases in interest and fees on loans of $1.4 million, interest on deposits with other banks of $572 thousand and interest on investment securities of $407 thousand, partially offset by an increase in expense on interest-bearing deposits of $153 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $81.4 million, or 3.8%. Accretion income from loans acquired from Severn increased over first quarter by $265 thousand. The increase in interest on deposits with other banks was primarily due to the recent increases to the fed funds rate. The increase in interest on taxable investment securities was driven by an increase in the rates of 26bps and an increase in the average balance within these securities of $15.2 million, or 2.9%, resulting from additional purchases of held to maturity securities during second quarter of 2022. The increase in deposits with other banks and investment securities was primarily due to excess liquidity.

 

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 $9.1 million, interest on taxable investment securities of $1.3 million and interest on deposits with other banks of $771 thousand, partially offset by increases in expenses on interest-bearing deposits of $455 thousand and long-term borrowings of $171 thousand, all of which were significantly impacted by the acquisition of Severn in the fourth quarter of 2021. Excluding the merger related impact to the balance sheet, organic loan growth and excess liquidity resulted in an improved overall yield on total earning assets, while maintaining lower cost of funding on core deposits.

 

The Company’s net interest margin increased to 3.10% for the second quarter of 2022 from 2.78% for the first quarter of 2022 and 2.91% for the second quarter of 2021. The increase in net interest margin when compared to the first quarter of 2022 and second quarter of 2021 was primarily due to higher average loan balances, accretion income from purchased loans and higher rates paid on lower yielding assets. Excess liquidity continues to compress the overall net interest margin. Absent excess liquidity of $200 million, we estimate our margin for the second quarter of 2022 would have been 3.31%.

 

The provision for credit losses was $200 thousand for the three months ended June 30, 2022. The comparable amounts were $600 thousand and $650 thousand for the three months ended March 31, 2022 and June 30, 2021, respectively. The decrease in the provision for credit losses during the second quarter of 2022 as compared to the prior quarters was primarily attributed to significant net recoveries. Net recoveries for the second quarter of 2022 were $573 thousand, compared to net recoveries of $166 thousand for the first quarter of 2022 and net recoveries of $125 thousand for the second quarter 2021. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.89% at June 30, 2022, compared to 0.92% at March 31, 2022 and 1.12% at June 30, 2021. The decline in the percentage of the allowance from the first quarter of 2022 was primarily due to decreased historical loss experience. The decline in the percentage of the allowance from the second quarter of 2021 was primarily the result of improved credit quality, including lower historical loss experience as well as lower pandemic related qualitative reserves.

 

At June 30, 2022 and March 31, 2022, nonperforming assets were $4.0 million and $3.9 million respectively. The balance of nonperforming assets increased primarily due to an increase in loans 90 days past due still accruing of $671 thousand, or 146.2%, partially offset by a decrease in other real estate owned (“OREO”) of $364 thousand, or 64.9%, and nonaccrual loans of $155 thousand, or 5.4%. Accruing troubled debt restructuring (“TDRs”) decreased $110 thousand, or 2.2%, at June 30, 2022 compared to March 31, 2022. When comparing the second quarter of 2022 to the second quarter of 2021, nonperforming assets decreased $882 thousand, or 18.0%, primarily due to decreases in nonaccrual loans of $1.3 million, or 31.8%, offset by an increase in loans 90 days past due still accruing of $378 thousand, or 50.3%. Accruing TDRs decreased $1.4 million, or 22.8%. The ratio of nonperforming assets and accruing TDRs to total assets was 0.26%, 0.25% and 0.53% at June 30, 2022, March 31, 2022 and June 30, 2021, respectively. In addition, the ratio of accruing TDRs to total loans at June 30, 2022 was 0.22% compared to 0.23% at March 31, 2022 and 0.43% at June 30, 2021.

 

 

Page 3 of 15

 

Total noninterest income for the second quarter of 2022 decreased $213 thousand, or 3.5%, when compared to the first quarter of 2022 and increased $2.9 million, or 100.9%, when compared to the second quarter of 2021. The decrease compared to the first quarter of 2022 was primarily due to a decrease in revenue associated with the mortgage division of $771 thousand, or 41.3%, and partially offset by increases in interchange credits of $215 thousand, Mid-MD Title Company (“Mid-MD Title”) revenue of $103 thousand and service charges on deposit accounts of $79 thousand. The increase in noninterest income when compared to the second quarter of 2021 was largely impacted by the addition of Severn in the fourth quarter of 2021 which included mortgage-banking revenue of $1.1 million and Mid-MD Title revenue of $426 thousand and also contributed to the increase in service charges on deposit accounts of $755 thousand and interchange fees of $217 thousand.

 

Total noninterest expense, excluding merger related expenses, for the second quarter of 2022 increased $251 thousand or 1.2%, when compared to the first quarter of 2022 and increased $9.4 million, or 89.1%, when compared to the second quarter of 2021. The increase in noninterest expense when compared to the first quarter of 2022 was primarily due to increases in fee and loan servicing expenses as well as derivatives expense. The increase from the second 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 Six-Month Financial Results

Net interest income for the first six months of 2022 was $47.0 million, an increase of $19.1 million, or 68.6%, when compared to the first six months of 2021. The increase in net interest income was primarily due to an increase in total interest income of $20.1 million, or 65.2%, specifically interest and fees on loans of $16.8 million, or 58.4%. The improvement of interest and fees on loans was primarily due to the increase in the average balance of $740.5 million, or 51.1%, coupled with accretion income from the acquired loans of $1.5 million for the first six months of 2022. Taxable investment securities and interest on deposits with other banks increased $2.4 million and $978 thousand, respectively, partially offset by an increase in total interest expense of $974 thousand. The increase in interest expense was the result of an increase in the average balance of interest bearing deposits of $860.6 million, or 68.1%, despite the rates paid on these deposits declining 9bps. Interest on long term borrowings increased by $346 thousand due to long-term advances with FHLB and junior subordinated debt acquired as part of the Severn acquisition.

 

The provision for credit losses for the six months ended June 30, 2022 and 2021 was $800 thousand and $1.1 million, respectively. The decrease in provision for credit losses was the result of significant recoveries in the first six months of 2022 of $739 thousand compared to $125 thousand for the first six months of 2021. The ratio of the allowance to total loans decreased from 1.02% at June 30, 2021, to 0.68% at June 30, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.89% at June 30, 2022, lower than the 1.12% at June 30, 2021, primarily due to improved credit quality, lower historical loss experience, and reduced pandemic related qualitative factors.

 

Total noninterest income for the six months ended June 30, 2022 increased $6.4 million, or 117.6%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the mortgage division of $3.0 million, service charges on deposit accounts of $1.4 million, revenue from Mid-Maryland Title of $749 thousand and other noninterest income of $803 thousand. The increase in other noninterest income was primarily due to increases in rental income of $666 thousand and other loan fee income of $232 thousand partially offset by losses of $88 thousand related to market value adjustments of equity securities.

 

Total noninterest expense, excluding merger related expenses, for the six months ended June 30, 2022 increased $18.5 million, or 87.9%, 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 six months of 2022 the Company recorded merger-related expenses of $971 thousand 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 magnitude and duration 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 Six Months Ended 
   June 30,   June 30, 
   2022   2021   Change   2022   2021   Change 
PROFITABILITY FOR THE PERIOD                              
Net interest income  $24,618   $14,103    74.6%  $47,048   $27,902    68.6%
Provision for credit losses   200    650    (69.2)   800    1,075    (25.6)
Noninterest income   5,833    2,903    100.9    11,879    5,460    117.6 
Noninterest expense   20,094    10,876    84.8    40,426    21,375    89.1 
Income before income taxes   10,157    5,480    85.3    17,701    10,912    62.2 
Income tax expense   2,658    1,449    83.4    4,589    2,884    59.1 
Net income  $7,499   $4,031    86.0   $13,112   $8,028    63.3 
                               
                               
Return on average assets   0.88%   0.78%   10bp   0.77%   0.80%   (3)bp
Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP (2)   0.94    0.86    8    0.85    0.84    1 
Return on average equity   8.52    8.19    33    7.49    8.23    (74)
Return on average tangible equity - Non-GAAP (1), (2)   11.41    9.89    152    10.41    9.62    79 
Net interest margin   3.10    2.91    19    2.94    2.96    (2)
Efficiency ratio - GAAP   65.99    63.95    204    68.60    64.07    453 
Efficiency ratio - Non-GAAP (1), (2)   63.44    60.90    254    65.13    62.06    307 
                               
PER SHARE DATA                              
Basic and diluted net income per common share  $0.38   $0.34    11.8%  $0.66   $0.68    (2.9)%
                               
Dividends paid per common share  $0.12   $0.12       $0.24   $0.24     
Book value per common share at period end   17.77    16.91    5.1                
Tangible book value per common share at period end - Non-GAAP (1)   14.26    15.29    (6.7)               
Market value at period end   18.50    16.75    10.4                
Market range:                              
High   21.21    18.01    17.8    21.41    18.10    18.3 
Low   17.91    16.10    11.2    17.91    12.99    37.9 
                               
AVERAGE BALANCE SHEET DATA                              
Loans  $2,217,139   $1,444,684    53.5%  $2,188,236   $1,447,767    51.1%
Investment securities   546,252    286,121    90.9    538,676    257,130    109.5 
Earning assets   3,189,926    1,949,509    63.6    3,233,136    1,908,945    69.4 
Assets   3,419,168    2,061,214    65.9    3,448,165    2,018,818    70.8 
Deposits   2,993,098    1,822,148    64.3    3,018,517    1,782,627    69.3 
Stockholders' equity   353,192    197,532    78.8    353,102    196,666    79.5 

 

Page 6 of 15

CREDIT QUALITY DATA                              
Net (recoveries) charge-offs  $(573)  $(125)   (358.4)%  $(739)  $(125)   (491.2)%
                               
Nonaccrual loans  $2,693   $3,947    (31.8)               
Loans 90 days past due and still accruing   1,130    752    50.3                
Other real estate owned   197    203    (3.0)               
Total nonperforming assets   4,020    4,902    (18.0)               
Accruing troubled debt restructurings (TDRs)   4,894    6,338    (22.8)               
Total nonperforming assets and accruing TDRs  $8,914   $11,240    (20.7)               
                               
                               
CAPITAL AND CREDIT QUALITY RATIOS                              
Period-end equity to assets   10.25%   9.37%   88bp               
Period-end tangible equity to tangible assets - Non-GAAP (1)   8.39    8.55    (16)               
                               
Annualized net (recoveries) charge-offs to average loans   (0.10)   (0.03)   (7)   (0.07)%   (0.03)%   (4)bp
                               
Allowance for credit losses as a percent of:                              
Period-end loans (3)   0.68    1.02    (34)               
Period-end loans (4)   0.89    1.12    (23)               
Nonaccrual loans   574.94    382.27    193                
Nonperforming assets   385.15    307.79    77                
Accruing TDRs   316.37    238.06    78                
Nonperforming assets and accruing TDRs   173.69    134.23    39                
                               
As a percent of total loans:                              
Nonaccrual loans   0.12    0.27    (15)               
Accruing TDRs   0.22    0.43    (21)               
Nonaccrual loans and accruing TDRs   0.34    0.70    (36)               
                               
As a percent of total loans+other real estate owned:                              
Nonperforming assets   0.18    0.33    (15)               
Nonperforming assets and accruing TDRs   0.39    0.76    (37)               
                               
As a percent of total assets:                              
Nonaccrual loans   0.08    0.19    (11)               
Nonperforming assets   0.12    0.23    (11)               
Accruing TDRs   0.14    0.30    (16)               
Nonperforming assets and accruing TDRs   0.26    0.53    (27)               

 

 

(1)See the reconciliation table that begins on page 14 of 15.
(2)This ratio excludes merger related expenses (Non-GAAP).
(3)As of June 30, 2022 and June 30, 2021, these ratios include all loans held for investment, including PPP loans of $1.7 million and $86.8 million, respectively.
(4)As of June 30, 2022 and June 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)

 

               June 30, 2022   June 30, 2022 
   June 30,   December 31,   June 30,   compared to   compared to 
   2022   2021   2021   December 31, 2021   June 30, 2021 
ASSETS                         
Cash and due from banks  $18,473   $16,919   $18,275    9.2%   1.1%
Interest-bearing deposits with other banks   384,536    566,694    218,913    (32.1)   75.7 
Cash and cash equivalents   403,009    583,613    237,188    (30.9)   69.9 
                          
Investment securities available for sale (at fair value)   94,689    116,982    113,957    (19.1)   (16.9)
Investment securities held to maturity (at amortized cost)   458,957    404,594    198,884    13.4    130.8 
Equity securities, at fair value   1,271    1,372    1,384    (7.4)   (8.2)
Restricted securities   9,894    4,159    3,189    137.9    210.3 
                          
Loans held for sale, at fair value   7,306    37,749    -    (80.6)   - 
                          
Loans held for investment   2,264,579    2,119,175    1,472,429    6.9    53.8 
Less: allowance for credit losses   (15,483)   (13,944)   (15,088)   11.0    (2.6)
Loans, net   2,249,096    2,105,231    1,457,341    6.8    54.3 
                          
Premises and equipment, net   52,244    51,624    25,313    1.2    106.4 
Goodwill   63,281    63,421    17,518    (0.2)   261.2 
Other intangible assets, net   6,506    7,535    1,473    (13.7)   341.7 
Other real estate owned, net   197    532    203    (63.0)   (3.0)
Mortgage servicing rights, at fair value   5,228    4,087        27.9     
Right of use assets, net   9,979    11,370    5,616    (12.2)   77.7 
Cash surrender value on life insurance   58,437    47,935    41,672    21.9    40.2 
Other assets   22,456    19,932    16,522    12.7    35.9 
Total assets  $3,442,550   $3,460,136   $2,120,260    (0.5)   62.4 
                          
LIABILITIES                         
Noninterest-bearing deposits  $889,122   $927,497   $538,009    (4.1)   65.3 
Interest-bearing deposits   2,125,209    2,098,739    1,342,573    1.3    58.3 
Total deposits   3,014,331    3,026,236    1,880,582    (0.4)   60.3 
                          
Securities sold under retail repurchase agreements       4,143    2,907    (100.0)   (100.0)
Advances from FHLB - long-term   10,054    10,135        (0.8)    
Subordinated debt   42,917    42,762    24,490    0.4    75.2 
Total borrowings   52,971    57,040    27,397           
                          
Lease liabilities   10,216    11,567    5,757    (11.7)   77.5 
Accrued expenses and other liabilities   12,255    14,600    7,842    (16.1)   56.3 
Total liabilities   3,089,773    3,109,443    1,921,578    (0.6)   60.8 
                          
COMMITMENTS AND CONTINGENCIES                         
                          
STOCKHOLDERS' EQUITY                         
Common stock, par value $0.01; authorized 35,000,000 shares   198    198    118        67.8 
Additional paid in capital   200,914    200,473    51,544    0.2    289.8 
Retained earnings   158,316    149,966    146,414    5.6    8.1 
Accumulated other comprehensive income (loss)   (6,651)   56    606    (11,976.8)   (1,197.5)
Total stockholders' equity   352,777    350,693    198,682    0.6    77.6 
Total liabilities and stockholders' equity  $3,442,550   $3,460,136   $2,120,260    (0.5)   62.4 
                          
Period-end common shares outstanding   19,850    19,808    11,752    0.2    68.9 
Book value per common share  $17.77   $17.71   $16.91    0.3    5.1 

 

 

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 Six Months Ended 
   June 30,   June 30, 
   2022   2021   % Change   2022   2021   % Change 
INTEREST INCOME                              
Interest and fees on loans  $23,452   $14,381    63.1%  $45,537   $28,747    58.4%
Interest on investment securities:                              
Taxable   2,392    1,095    118.4    4,377    2,025    116.1 
Interest on deposits with other banks   826    55    1,401.8    1,080    102    958.8 
Total interest income   26,670    15,531    71.7    50,994    30,874    65.2 
                               
INTEREST EXPENSE                              
Interest on deposits   1,511    1,056    43.1    2,869    2,240    28.1 
Interest on short-term borrowings       2    (100.0)   2    3    (33.3)
Interest on long-term borrowings   541    370    46.2    1,075    729     
Total interest expense   2,052    1,428    43.7    3,946    2,972    32.8 
                               
NET INTEREST INCOME   24,618    14,103    74.6    47,048    27,902    68.6 
Provision for credit losses   200    650    (69.2)   800    1,075    (25.6)
                               
NET INTEREST INCOME AFTER PROVISION                              
FOR CREDIT LOSSES   24,418    13,453    81.5    46,248    26,827    72.4 
                               
NONINTEREST INCOME                              
Service charges on deposit accounts   1,438    683    110.5    2,797    1,357    106.1 
Trust and investment fee income   447    475    (5.9)   961    882    9.0 
Interchange credits   1,253    1,036    20.9    2,291    1,906    20.2 
Mortgage-banking revenue   1,096            2,963         
Title Company revenue   426            749         
Other noninterest income   1,173    709    65.4    2,118    1,315    61.1 
Total noninterest income   5,833    2,903    100.9    11,879    5,460    117.6 
                               
NONINTEREST EXPENSE                              
Salaries and wages   8,898    4,262    108.8    18,460    8,404    119.7 
Employee benefits   2,269    1,493    52.0    4,931    3,337    47.8 
Occupancy expense   1,485    770    92.9    3,052    1,584    92.7 
Furniture and equipment expense   411    412    (0.2)   840    719    16.8 
Data processing   1,668    1,217    37.1    3,275    2,344    39.7 
Directors' fees   210    154    36.4    400    303    32.0 
Amortization of intangible assets   511    120    325.8    1,028    246    317.9 
FDIC insurance premium expense   429    223    92.4    772    408    89.2 
Other real estate owned, net   57    1    5,600.0    51    2    2,450.0 
Legal and professional fees   811    648    25.2    1,448    1,164    24.4 
Merger related expenses   241    377    (36.1)   971    377    157.6 
Other noninterest expenses   3,104    1,199    158.9    5,198    2,487    109.0 
Total noninterest expense   20,094    10,876    84.8    40,426    21,375    89.1 
                               
Income before income taxes   10,157    5,480    85.3    17,701    10,912    62.2 
Income tax expense   2,658    1,449    83.4    4,589    2,884    59.1 
                               
NET INCOME  $7,499   $4,031    86.0   $13,112   $8,028    63.3 
                               
Weighted average shares outstanding - basic   19,847    11,752    68.9    19,838    11,749    68.8 
Weighted average shares outstanding - diluted   19,847    11,754    68.9    19,838    11,750    68.8 
                               
Basic and diluted net income per common share  $0.38   $0.34    11.8   $0.66   $0.68    (2.9)
                               
Dividends paid per common share   0.12    0.12        0.24    0.24     

 

 

Page 9 of 15

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)

(Dollars in thousands)

 

   For the Three Months Ended   For the Six Months Ended 
   June 30,   June 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)  $2,217,139    4.25%  $1,444,684    4.00%  $2,188,236    4.20%  $1,447,767    4.01%
Investment securities                                        
Taxable   546,252    1.75    286,121    1.53    538,676    1.64    257,130    1.59 
Interest-bearing deposits   426,535    0.78    218,704    0.10    506,224    0.43    204,048    0.10 
Total earning assets   3,189,926    3.36%   1,949,509    3.20%   3,233,136    3.19%   1,908,945    3.27%
Cash and due from banks   26,162         16,908         5,569         18,070      
Other assets   218,353         109,457         224,219         106,251      
Allowance for credit losses   (15,273)        (14,660)        (14,759)        (14,448)     
Total assets  $3,419,168        $2,061,214        $3,448,165        $2,018,818      
                                         
                                         
Interest-bearing liabilities                                        
Demand deposits  $644,881    0.22%  $405,473    0.13%  $617,461    0.19%  $421,816    0.14%
Money market and savings deposits   1,019,295    0.21    605,202    0.17    1,048,634    0.22    565,341    0.17 
Certificates of deposit $100,000 or more   234,325    0.58    135,376    1.04    260,312    0.48    133,073    1.14 
Other time deposits   221,714    0.54    143,821    0.90    198,828    0.55    144,367    1.00 
Interest-bearing deposits   2,120,215    0.29    1,289,872    0.33    2,125,235    0.27    1,264,597    0.36 
Securities sold under retail repurchase agreements and federal funds purchased           3,123    0.26    1,377    0.29    2,683    0.23 
Advances from FHLB - long-term   10,075    0.60            10,096    0.58         
Subordinated debt   42,876    4.93    24,474    6.06    42,840    4.92    24,459    6.01 
Total interest-bearing liabilities   2,173,166    0.38%   1,317,469    0.43%   2,179,548    0.37%   1,291,739    0.46%
Noninterest-bearing deposits   872,883         532,276         893,282         518,030      
Accrued expenses and other liabilities   19,927         13,937         22,233         12,383      
Stockholders' equity   353,192         197,532         353,102         196,666      
Total liabilities and stockholders' equity  $3,419,168        $2,061,214        $3,448,165        $2,018,818      
                                         
Net interest spread        2.98%        2.77%        2.82%        2.81%
Net interest margin        3.10%        2.91%        2.94%        2.96%

 

 

(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)

 

   2nd Quarter   1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   Q2 2022   Q2 2022 
   2022   2022   2021   2021   2021   compared to   compared to 
   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2021   Q1 2022   Q2 2021 
PROFITABILITY FOR THE PERIOD                                   
Taxable-equivalent net interest income  $24,656   $22,469   $20,652   $15,623   $14,141    9.7%   74.4%
Less: Taxable-equivalent adjustment   38    39    13    34    38    (2.6)    
Net interest income   24,618    22,430    20,639    15,589    14,103    9.8    74.6 
Provision for credit losses   200    600    (1,723)   290    650    (66.7)   (69.2)
Noninterest income   5,833    6,046    5,129    2,909    2,903    (3.5)   100.9 
Noninterest expense   20,094    20,332    23,497    11,934    10,876    (1.2)   84.8 
Income before income taxes   10,157    7,544    3,994    6,274    5,480    34.6    85.3 
Income tax expense   2,658    1,931    1,271    1,657    1,449    37.6    83.4 
Net income  $7,499   $5,613   $2,723   $4,617   $4,031    33.6    86.0 
                                    
Return on average assets   0.88%   0.65%   0.36%   0.84%   0.78%   23bp   10bp
    Return on average assets excluding amortization of intangibles and merger related expenses - Non-GAAP (2)   0.94    0.76    1.07    0.94    0.86    18    8 
Return on average equity   8.52    6.45    3.59    9.12    8.19    207    33 
Return on average tangible equity - Non-GAAP (1)   11.41    9.40    13.06    11.12    9.89    201    152 
Net interest margin   3.10    2.78    2.87    2.99    2.91    32    19 
Efficiency ratio - GAAP   65.99    71.40    91.19    64.52    63.95    (541)   204 
Efficiency ratio - Non-GAAP (1), (2)   63.44    66.93    60.13    60.92    60.90    (349)   254 
                                    
PER SHARE DATA                                   
Basic and diluted net income per common share  $0.38   $0.28   $0.16   $0.39   $0.34    35.7%   11.8%
                                    
Dividends paid per common share   0.12    0.12    0.12    0.12    0.12         
Book value per common share at period end   17.77    17.73    17.71    17.15    16.91    0.2    5.1 
Tangible book value per common share at period end - Non-GAAP (1)   14.26    14.19    14.12    15.55    15.29    0.5    (6.7)
Market value at period end   18.50    20.48    20.85    17.73    16.75    (9.7)   10.4 
Market range:                                   
High   21.21    21.41    23.19    18.00    18.01    (0.9)   17.8 
Low   17.91    19.34    17.50    16.35    16.10    (7.4)   11.2 

 

 

Page 11 of 15

AVERAGE BALANCE SHEET DATA                                   
Loans  $2,217,139   $2,135,734   $1,887,126   $1,487,281   $1,444,684    3.8%   53.5%
Investment securities   546,252    531,017    468,724    334,205    286,121    2.9    90.9 
Earning assets   3,189,926    3,253,549    2,842,097    2,071,505    1,949,509    (2.0)   63.6 
Assets   3,419,168    3,477,481    3,037,262    2,184,448    2,061,214    (1.7)   65.9 
Deposits   2,993,098    3,044,213    2,547,151    1,943,225    1,822,148    (1.7)   64.3 
Stockholders' equity   353,192    353,011    301,095    200,881    197,532    0.1    78.8 
                                    
CREDIT QUALITY DATA                                   
Net (recoveries) charge-offs  $(573)  $(166)  $(142)  $(147)  $(125)   (245.2)%   (358.4)%
                                    
Nonaccrual loans  $2,693   $2,848   $2,004   $3,457   $3,947    (5.4)   (31.8)
Loans 90 days past due and still accruing   1,130    459    508    748    752    146.2    50.3 
Other real estate owned   197    561    532    203    203    (64.9)   (3.0)
Total nonperforming assets  $4,020   $3,868   $3,044   $4,408   $4,902    3.9    (18.0)
                                    
Accruing troubled debt restructurings (TDRs)  $4,894   $5,004   $5,667   $5,750   $6,338    (2.2)   (22.8)
                                    
Total nonperforming assets and accruing TDRs  $8,914   $8,872   $8,711   $10,158   $11,240    0.5    (20.7)
                                    
CAPITAL AND CREDIT QUALITY RATIOS                                   
Period-end equity to assets   10.25%   10.07%   10.14%   8.92%   9.37%   18bp   88bp
Period-end tangible equity to tangible assets - Non-GAAP (1)   8.39    8.22    8.25    8.15    8.55    17    (16)
                                    
Annualized net (recoveries) charge-offs to average loans   (0.10)   (0.03)   (0.03)   (0.04)   (0.03)   (7)   (7)
                                    
Allowance for credit losses as a percent of:                                   
Period-end loans (3)   0.68    0.67    0.66    1.04    1.02    1    (34)
Period-end loans (4)   0.89    0.92    0.93    1.10    1.12    (3)   (23)
Nonaccrual loans   574.94    516.50    695.81    449.09    382.27    5,844    193 
Nonperforming assets   385.15    380.30    458.08    352.20    307.79    485    77 
Accruing TDRs   316.37    293.96    246.06    270.00    238.06    2,241    78 
Nonperforming assets and accruing TDRs   173.69    165.80    160.07    152.84    134.23    789    39 
                                    
As a percent of total loans:                                   
Nonaccrual loans   0.12    0.13    0.09    0.23    0.27    (1)   (15)
Accruing TDRs   0.22    0.23    0.27    0.38    0.43    (1)   (21)
Nonaccrual loans and accruing TDRs   0.34    0.36    0.36    0.62    0.70    (2)   (36)
                                    
As a percent of total loans+other real estate owned:                                   
Nonperforming assets   0.18    0.18    0.14    0.29    0.33        (15)
Nonperforming assets and accruing TDRs   0.39    0.41    0.41    0.68    0.76    (2)   (37)
                                    
As a percent of total assets:                                   
Nonaccrual loans   0.08    0.08    0.06    0.15    0.19        (11)
Nonperforming assets   0.12    0.11    0.09    0.19    0.23    1    (11)
Accruing TDRs   0.14    0.14    0.16    0.25    0.30        (16)
Nonperforming assets and accruing TDRs   0.26    0.25    0.25    0.44    0.53    1    (27)

 

 

(1)See the reconciliation table that begins on page 15.
(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)

 

                       Q2 2022   Q2 2022 
                       compared to   compared to 
   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2021   Q1 2022   Q2 2021 
INTEREST INCOME                                   
Interest and fees on loans  $23,452   $22,085   $20,564   $15,484   $14,381    6.2%   63.1%
Interest on investment securities:                                   
Taxable   2,392    1,985    1,663    1,318    1,095    20.5    118.4 
Interest on deposits with other banks   826    254    169    97    55    225.2    1,401.8 
Total interest income   26,670    24,324    22,396    16,899    15,531    9.6    71.7 
                                    
INTEREST EXPENSE                                   
Interest on deposits   1,511    1,358    1,272    949    1,056    11.3    43.1 
Interest on short-term borrowings       2    3    2    2    (100.0)   (100.0)
Interest on long-term borrowings   541    534    482    359    370    1.3    46.2 
Total interest expense   2,052    1,894    1,757    1,310    1,428    8.3    43.7 
                                    
NET INTEREST INCOME   24,618    22,430    20,639    15,589    14,103    9.8    74.6 
Provision for credit losses   200    600    (1,723)   290    650    (66.7)   (69.2)
                                    
NET INTEREST INCOME AFTER PROVISION                                   
FOR CREDIT LOSSES   24,418    21,830    22,362    15,299    13,453    11.9    81.5 
                                    
NONINTEREST INCOME                                   
Service charges on deposit accounts   1,438    1,359    1,234    805    683    5.8    110.5 
Trust and investment fee income   447    514    522    477    475    (13.0)   (5.9)
Gains on sales and calls of investment securities               2             
Interchange credits   1,253    1,038    1,043    1,016    1,036    20.7    20.9 
Mortgage-banking revenue   1,096    1,867    948            (41.3)    
Title Company revenue   426    323    247            31.9     
Other noninterest income   1,173    945    1,135    609    709    24.1    65.4 
Total noninterest income   5,833    6,046    5,129    2,909    2,903    (3.5)   100.9 
                                    
NONINTEREST EXPENSE                                   
Salaries and wages   8,898    9,562    7,727    5,091    4,262    (6.9)   108.8 
Employee benefits   2,269    2,662    2,271    1,654    1,493    (14.8)   52.0 
Occupancy expense   1,485    1,567    1,263    843    770    (5.2)   92.9 
Furniture and equipment expense   411    429    385    449    412    (4.2)   (0.2)
Data processing   1,668    1,607    1,487    1,170    1,217    3.8    37.1 
Directors' fees   210    190    170    147    154    10.5    36.4 
Amortization of intangible assets   511    517    381    107    120    (1.2)   325.8 
FDIC insurance premium expense   429    343    362    245    223    25.1    92.4 
Other real estate owned expenses, net   57    (6)   (2)   4    1    1,050.0    5,600.0 
Legal and professional fees   811    637    150    428    648    27.3    25.2 
Merger related expenses   241    730    7,615    538    377    (67.0)   (36.1)
Other noninterest expenses   3,104    2,094    1,688    1,258    1,199    48.2    158.9 
Total noninterest expense   20,094    20,332    23,497    11,934    10,876    (1.2)   84.8 
                                    
Income before income taxes   10,157    7,544    3,994    6,274    5,480    34.6    85.3 
Income tax expense   2,658    1,931    1,271    1,657    1,449    37.6    83.4 
                                    
NET INCOME  $7,499   $5,613   $2,723   $4,617   $4,031    33.6    86.0 
                                    
Weighted average shares outstanding - basic   19,847    19,828    17,180    11,752    11,752    0.1    68.9 
Weighted average shares outstanding - diluted   19,847    19,828    17,180    11,752    11,754    0.1    68.9 
                                    
Basic and diluted net income per common share  $0.38   $0.28   $0.16   $0.39   $0.34    35.7    11.8 
                                    
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 
                                           Q2 2022   Q2 2022 
                                           compared to   compared to 
   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2021   Q1 2022   Q2 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)  $2,217,139    4.25%  $2,135,734    4.20%  $1,887,126    4.33%  $1,487,281    4.14%  $1,444,684    4.00%   3.8%   53.5%
Investment securities                                                            
Taxable   546,252    1.75    531,017    1.49    468,724    1.42    334,205    1.58    286,121    1.53    2.9    90.9 
Interest-bearing deposits   426,535    0.78    586,798    0.18    486,247    0.14    250,019    0.15    218,704    0.10    (27.3)   95.0 
Total earning assets   3,189,926    3.36%   3,253,549    3.01%   2,842,097    3.11%   2,071,505    3.24%   1,949,509    3.20%   (2.0)   63.6 
Cash and due from banks   26,162         (15,253)        22,625         19,453         16,908         (271.5)   54.7 
Other assets   218,353         253,424         188,399         108,989         109,457         (13.8)   99.5 
Allowance for credit losses   (15,273)        (14,239)        (15,859)        (15,499)        (14,660)        7.3    4.2 
Total assets  $3,419,168        $3,477,481        $3,037,262        $2,184,448        $2,061,214         (1.7)   65.9 
                                                             
Interest-bearing liabilities                                                            
Demand deposits  $644,881    0.22%  $589,737    0.16%  $494,081    0.14%  $462,950    0.14%  $405,473    0.13%   9.4    59.0 
Money market and savings deposits   1,019,295    0.21    1,075,791    0.23    1,001,115    0.26    644,330    0.18    605,202    0.17    (5.3)   68.4 
Certificates of deposit $100,000 or more   234,325    0.58    286,587    0.40    174,268    0.49    136,059    0.71    135,376    1.04    (18.2)   73.1 
Other time deposits   221,714    0.54    175,683    0.57    173,975    0.50    142,777    0.68    143,821    0.90    26.2    54.2 
Interest-bearing deposits   2,120,215    0.29    2,127,798    0.26    1,843,439    0.27    1,386,116    0.27    1,289,872    0.33    (0.4)   64.4 
Securities sold under retail repurchase agreements and federal funds purchased           2,770    0.29    3,972    0.30    2,718    0.29    3,123    0.26    (100.0)   (100.0)
Advances from FHLB - long-term   10,075    0.60    10,116    0.57    6,630    2.21                    (0.4)   100.0 
Subordinated debt   42,876    4.93    42,804    4.93    36,589    5.12    24,504    5.81    24,474    6.06    0.2    75.2 
Total interest-bearing liabilities   2,173,166    0.38%   2,183,488    0.35%   1,890,630    0.37%   1,413,338    0.37%   1,317,469    0.43%   (0.5)   65.0 
Noninterest-bearing deposits   872,883         916,415         703,712         557,109         532,276         (4.8)   64.0 
Accrued expenses and other liabilities   19,927         24,567         141,825         13,120         13,937         (18.9)   43.0 
Stockholders' equity   353,192         353,011         301,095         200,881         197,532         0.1    78.8 
Total liabilities and stockholders' equity  $3,419,168        $3,477,481        $3,037,262        $2,184,448        $2,061,214         (1.7)   65.9 
                                                             
Net interest spread        2.98%        2.66%        2.74%        2.87%        2.77%          
Net interest margin        3.10%        2.78%        2.87%        2.99%        2.91%          

 

 

(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 
   Q2 2022   Q1 2022   Q4 2021   Q3 2021   Q2 2021   6/30/2022   6/30/2021 
The following reconciles return on average equity and return on average tangible equity (Note 1):                                   
                                    
Net Income  $7,499   $5,613   $2,723   $4,617   $4,031   $13,112   $8,028 
Net Income - annualized (A)  $30,078   $22,764   $10,803   $18,317   $16,168   $26,441   $16,144 
                                    
Net income, excluding net amortization of intangible assets and merger related expenses  $8,054   $6,541   $8,176   $5,098   $4,402   $14,593   $8,493 
Net income, excluding net amortization of intangible assets and merger related expenses - annualized (B)  $32,305   $26,527   $32,437   $20,226   $17,656   $29,428   $17,079 
                                    
Return on average assets excluding net amortization of intangible assets and merger related expenses - Non-GAAP   0.94%   0.76%   1.07%   0.94%   0.86%   0.85%   0.84%
                                    
Average stockholders' equity (C)  $353,192   $353,011   $301,095   $200,881   $197,532   $353,102   $196,666 
Less:  Average goodwill and other intangible assets   (70,057)   (70,711)   (52,692)   (18,942)   (19,053)   (70,382)   (19,115)
Average tangible equity (D)  $283,135   $282,300   $248,403   $181,939   $178,479   $282,720   $177,551 
                                    
Return on average equity (GAAP)  (A)/(C)   8.52%   6.45%   3.59%   9.12%   8.19%   7.49%   8.21%
Return on average tangible equity (Non-GAAP)  (B)/(D)   11.41%   9.40%   13.06%   11.12%   9.89%   10.41%   9.62%
                                    
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):                                   
                                    
Noninterest expense (E)  $20,094   $20,332   $23,497   $11,934   $10,876   $40,426   $21,375 
Less:  Amortization of intangible assets   (511)   (517)   (381)   (107)   (120)   (1,028)   (246)
           Merger Expenses   (241)   (730)   (7,615)   (538)   (377)   (971)   (377)
Adjusted noninterest expense (F)  $19,342   $19,085   $15,501   $11,289   $10,379   $38,427   $20,752 
                                    
Net interest income (G)   24,618    22,430    20,639    15,589    14,103    47,048    27,902 
Add:  Taxable-equivalent adjustment   38    39    13    34    38    77    74 
Taxable-equivalent net interest income (H)  $24,656   $22,469   $20,652   $15,623   $14,141   $47,125   $27,976 
                                    
Noninterest income (I)  $5,833   $6,046   $5,129   $2,909   $2,903   $11,879    5,460 
Less:  Investment securities (gains)               (2)            
Adjusted noninterest income (J)  $5,833   $6,046   $5,129   $2,907   $2,903   $11,879   $5,460 
                                    
Efficiency ratio (GAAP)  (E)/(G)+(I)   65.99%   71.40%   91.19%   64.52%   63.95%   68.60%   64.07%
Efficiency ratio (Non-GAAP)  (F)/(H)+(J)   63.44%   66.93%   60.13%   60.92%   60.90%   65.13%   62.06%

 

 

Page 15 of 15

 

The following reconciles book value per common share and tangible book value per common share (Note 1):                                   
                                    
Stockholders' equity (L)  $352,777   $351,864   $350,693   $201,607   $198,682               
Less:  Goodwill and other intangible assets   (69,787)   (70,299)   (70,956)   (18,883)   (18,991)          
Tangible equity (M)  $282,990   $281,565   $279,737   $182,724   $179,691           
                                    
Shares outstanding (N)   19,850    19,843    19,808    11,752    11,752           
                                    
Book value per common share (GAAP)  (L)/(N)  $17.77   $17.73   $17.71   $17.15   $16.91           
Tangible book value per common share (Non-GAAP) (M)/(N)  $14.26   $14.19   $14.12   $15.55   $15.29           
                                    
                                    
The following reconciles equity to assets and tangible equity to tangible assets (Note 1):                                   
                                    
Stockholders' equity (O)  $352,777   $351,864   $350,693   $201,607   $198,682           
Less:  Goodwill and other intangible assets   (69,787)   (70,299)   (70,956)   (18,883)   (18,991)          
Tangible equity (P)  $282,990   $281,565   $279,737   $182,724   $179,691           
                                    
Assets (Q)  $3,442,550   $3,494,497   $3,460,136   $2,260,774   $2,120,260           
Less:  Goodwill and other intangible assets   (69,787)   (70,299)   (70,956)   (18,883)   (18,991)          
Tangible assets (R)  $3,372,763   $3,424,198   $3,389,180   $2,241,891   $2,101,269           
                                    
Period-end equity/assets (GAAP)  (O)/(Q)   10.25%   10.07%   10.14%   8.92%   9.37%          
Period-end tangible equity/tangible assets (Non-GAAP)  (P)/(R)   8.39%   8.22%   8.25%   8.15%   8.55%          

 

 

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.