Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Shore Bancshares, Inc. Reports Third Quarter 2023 Net Loss of $6.4 million Due to One-Time Merger Related Activity

      Shore Bancshares Logo (PRNewsfoto/Shore Bancshares, Inc.)

      News provided by

      Shore Bancshares, Inc.

      Nov 01, 2023, 07:00 ET

      Share this article

      Share this article


      EASTON, Md., Nov. 1, 2023 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank N.A. (the "Bank" or "SUB") reported financial results for the third quarter and first nine months of 2023. Third quarter results include the successful completion of the merger (the "merger") on July 1, 2023 with The Community Financial Corporation with total assets exceeding $5.7 billion for the combined company. In the third quarter of 2023, the Company reported a net loss of $6.4 million or $0.19 per diluted common share compared to net income of $4.0 million or $0.20 per diluted common share for the second quarter of 2023, and net income of $9.7 million or $0.49 per diluted common share for the third quarter of 2022. Net income for the first nine months of 2023 was $4.1 million or $0.17 per diluted common share, compared to net income for the  first nine months of 2022 of $22.8 million or $1.15 per diluted common share.

      Third Quarter 2023 Highlights

      • Completed Merger of Equals with The Community Financial Corporation ("TCFC") - Established a leading $5.7 billion Maryland-based community bank with operations in Delaware and Virginia that is positioned to deliver significant shareholder value. At the July 1, 2023 closing date of the merger, TCFC contributed, after fair value accounting adjustments, approximately $2.4 billion in total assets, $1.8 billion in loans, and $2.1 billion in deposits.

      • Expanded Margins by Repositioning the Balance Sheet - Sold most of available-for-sale securities portfolio acquired from TCFC for net proceeds of $430 million and used $380 million to reduce higher cost Federal Home Loan Bank ("FHLB") advances and brokered deposits. As a result of these actions net interest margin ("NIM") increased to 3.35% for the third quarter of 2023 from 2.68% for the second quarter of 2023. Excluding net accretion interest income of $5.4 million and $0.3 million for the same time periods, NIM increased 32 basis points to 2.96% for the third quarter of 2023 from 2.64% for the second quarter of 2023.

      • Robust Deposit Franchise - During the third quarter, the merger drove a 73.91% quarterly increase in total deposits to $5.1 billion and a 55.5% quarterly increase in non-interest bearing ("NIB") deposits to $1.2 billion at September 30, 2023. At September 30, 2023, brokered deposits amounted to $111.0 million or 2.2% of total deposits. The Bank's loan to deposit ratio at September 30, 2023 was 89%.

      • Continued Stable Funding and Liquidity - Total funding, which includes customer deposits, FHLB advances, and brokered deposits increased $1.9 billion from $3.2 billion at June 30, 2023 to $5.1 billion at September 30, 2023. The Bank had no FHLB advances at September 30, 2023. The Bank's uninsured deposits at September 30, 2023 greater than the Federal Deposit Insurance Corporation's ("FDIC") $250,000 insurance limit were $1,009.5 million or 19.76% of total deposits. At September 30, 2023, there were $144.9 million included in uninsured deposits that the Bank secured using the market value of pledged collateral. The Bank's uninsured deposits, excluding the market value of pledged collateral, at September 30, 2023 were $864.6 million or 16.92% of total deposits.

        At September 30, 2023, the Bank had approximately $1.1 billion of available liquidity including: $108.7 million in cash, $954.4 million in secured borrowing capacity at the FHLB and the other correspondent banks, and $35.0 million in unsecured lines of credit. At September 30, 2023, available liquidity of approximately $1.1 billion was 127% of uninsured deposits, excluding the market value of pledged collateral, of $864.6 million.

      • Increased Allowance for Credit Losses ("ACL") - The ACL increased during the third quarter of 2023 primarily to account for the TCFC acquisition. Management implemented a new ACL methodology subsequent to the legal merger, increasing the ACL from $29.0 million and 1.05% of total loans at June 30, 2023 to $57.1 million and 1.24% of total loans at September 30, 2023. The Bank's provision for credit losses for the third quarter of 2023 was $28.2 million and consisted of approximately $20.1 million related to the acquisition of TCFC legacy loans, $7.3 million due to the change in ACL methodology on SUB legacy loans and $0.8 million related to third quarter activity. Management believes that the allowance is adequate as of September 30, 2023.

      • Continued Solid Asset Quality: Non-accrual loans, OREO and loan modifications to borrowers' experiencing financial difficulties ("BEFDs") were $11.3 million or 0.20% of total assets at September 30, 2023 compared to $3.9 million or 0.11% of total assets at December 31, 2022, and $4.7 million or 0.13% of total assets at June 30, 2023. Classified assets increased $8.4 million to $11.1 million or 0.19% of total assets at September 30, 2023 from $2.7 million or 0.08% of total assets at December 31, 2022. Classified assets are substandard loans and OREO. The increase in classified assets was due to the acquisition of TCFC classified loans of $5.1 million and the Shore legacy classified loans of $5.8 million and OREO of $0.2 million at September 30, 2023. The modest increase in nonperforming and classified assets was the result of a small increase in late payments in consumer loans and a proactive review of larger commercial relationships in the current interest rate environment.

      "The merger of Shore Bancshares with TCFC established a dominant community banking franchise that we believe can deliver exceptional financial services to the communities we serve," stated James ("Jimmy") M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "We believe our increased scale, expanded products, and greater resources will drive growth and create long-term shareholder value. While merger-related expenses and accounting adjustments negatively impacted third quarter earnings, we are pleased with our core operating performance and the opportunities to further enhance our financial results. Since the closing of the merger, we successfully completed our core system conversion in September 2023 and we have reduced headcount and undertaken several cost-saving initiatives that we expect will further reduce expenses in future quarters. We want to thank our associates for their tireless efforts helping customers and their colleagues through the merger close and systems conversion."

      Merger with TCFC 

      Shore United Bancshares, Inc. acquired TCFC and its wholly-owned subsidiary Community Bank of the Chesapeake ("CBTC") on July 1 2023. The merger and acquisition method of accounting was used to account for the transaction with the Company as the acquirer. The Company recorded the assets and liabilities of TCFC at their respective fair values as of July 1, 2023. The transaction was valued at approximately $153.6 million and expanded Shore United Bank's footprint into the Southern Maryland Counties of Charles, St. Mary's and Calvert and the greater Fredericksburg area in Virginia, which includes, Stafford and Spotsylvania Counties. This acquired market area is one of the fastest growing regions in the country and is home to a mix of federal facilities and industrial and high-tech businesses. These areas boast a strong median household income, low unemployment and projected population growth better than national averages. Based on information from the U.S. Bureau of Labor Statistics, unemployment rates in legacy CBTC's  footprint have historically remained well below the national average.

      At the time of the acquisition, TCFC added $2.4 billion in assets, $454.5 million in investments, $1.8 billion in loans, $2.0 billion in deposits, $150.6 million in brokered deposits, $69.0 million in FHLB advances and $32.0 million in subordinated debt and trust preferred debentures. The excess of the fair value of net TCFC assets acquired over the merger consideration resulted in a $12.2 million bargain purchase gain. Subsequent to the merger, the Company sold virtually all of the available-for-sale securities portfolio acquired for net proceeds of $430.0 million and used $380.0 million of the proceeds to reduce FHLB advances and brokered deposits. The TCFC merger led to a 20% dilution in our tangible book value per share which was $11.80 at September 30, 2023 compared to $14.83 at June 30, 2023. The principal cause of the dilution was fair value discount adjustments of approximately $110.0 million to the acquired loan portfolio due to increasing interest rates in the last 12-18 months. The Company's tangible common equity ratio at September 30, 2023 was 7.00%. The Company's Tier 1 and Tier 2 Risk-Based Capital Ratios at September 30, 2023 were 9.27% and 11.42%, respectively. The Bank's Tier 1 and Tier 2 Risk-Based Capital Ratios at September 30, 2023 were 9.97% and 11.20%, respectively. The loan fair value adjustments will accrete back through income (and capital) as the loans mature and should lead to earnings per share accretion moving forward.

      The Company incurred net expenses of $33.8 million and $36.5 million for the three and nine months ended September 30, 2023, respectively, related to merger and acquisition costs, balance sheet restructuring costs, an increased allowance for credit losses related to the acquisition of TCFC loans and a change in methodology for legacy SHBI loans. These expenses were partially offset by non-recurring revenues and a bargain purchase gain.

      The Company's financial results for any periods ended prior to July 1, 2023 reflect Shore Bancshares' results only on a standalone basis. As a result of this factor and the below listed adjustments related to the merger, the Company's financial results for the third quarter of 2023 may not be directly comparable to prior reported periods. The following schedule highlights specific merger related activity for the three and nine months ended September 30, 2023:

      Schedule of Merger & Acquisition Cost and Non-Recurring Merger Related Activity (Unaudited)



      Quarter Ended


      Nine Months Ended

      (dollars in thousands)


      September 30, 2023


      September 30, 2023






      Bargain purchase gain  ("BPG") (1)


      $                    (12,169)


      $                      (12,169)






      M&A costs and non-recurring transactions (Pre-tax)





      ACL provision for CBTC acquired legacy loans (2)


      20,073


      20,073

      ACL provision for change in methodology for SUB legacy loans (2)


      7,300


      7,300

      Transition payment to move securities broker of record (3)


      (1,091)


      (1,091)

      Loss on investment sales (4)


      2,166


      2,166

      Merger related expenses


      14,866


      16,754

      Core deposit intangible amortization


      2,634


      3,510

      Total net M&A costs and non-recurring transaction costs


      45,948


      48,712






      Total BPG and net M&A and non-recurring transaction costs


      $                      33,779


      $                       36,543

      ____________________________________

      (1)

      Bargain purchase gain represents the excess of the identifiable net assets acquired, over the value of the consideration transferred in acquiring TCFC.

      (2)

      The Bank's provision for credit losses for the third quarter of 2023 was $28.2 million and consisted of approximately $20.1 million related to the acquisition of TCFC legacy loans, $7.3 million due to the change in ACL methodology on SUB legacy loans and $0.8 million related to third quarter activity.

      (3)

      The Bank received a payment to transition customers to a new broker of record for the Bank's investment division.

      (4)

      Management sold virtually all of CBTC available for sale investment securities soon after the merger close on July 1st. The $2.2 million loss relates to the difference in the fair values of the securities on the acquisition date compared to actual sales proceeds received from the sales on the settlement date.

      Balance Sheet Review

      Total assets were $5.7 billion at September 30, 2023, an increase of $2.2 billion or 64.2% , when compared to $3.5 billion at December 31, 2022. The aggregate increase was primarily due to the merger, with significant increases in loans held for investment of $2.1 billion, or 80.7%, and cash and cash equivalents of $53.2 million, partially offset by an increase in allowance for credit losses of $40.4 million. The ratio of the allowance to total loans increased from 0.65% at December 31, 2022, to 1.05% at June 30, 2023 and 1.24% at September 30, 2023. The increases were due to the adoption of CECL on January 1, 2023 and the merger with TCFC in July 2023. Due to a lack of uniformity of historical data between the legacy banks in their respective models, management implemented a new post merger model methodology. The Bank's provision for credit losses for the third quarter of 2023 was $28.2 million and consisted of approximately $20.1 million related to the acquisition of TCFC legacy loans, $7.3 million due to the change in ACL methodology on SUB legacy loans and $0.8 million related to third quarter activity.

      The Company's tangible common equity ratio at September 30, 2023 was 7.00%. The Company's Tier 1 and Tier 2 Capital Ratios at September 30, 2023 were 9.27% and 11.42%, respectively.  The Bank's Tier 1 and Tier 2 Capital Ratios at September 30, 2023 were 9.97% and 11.20%, respectively. Non-owner occupied commercial real estate ("CRE") as a percentage of the Bank's Tier 1 Capital + ACL at September 30, 2023 and December 31, 2022 were $2.1 billion or 394.5% and $1.0 billion or 289.4%, respectively. Construction loans as a percentage of the Bank's Tier 1 Capital + ACL at September 30, 2023 and December 31, 2022 were $330.0 million or 62.8% and $246.3 million or 69.9%, respectively.

      The Bank's office CRE portfolio, which included owner-occupied and non-owner occupied CRE loans, was $520.7 million or 11.2% of total loans of $4.6 billion at September 30, 2023, which included $139.0 million or 26.7% with medical tenants and $56.5 million or 10.8% with government or government contractor tenants. There were 529 loans in the office CRE portfolio with an average and median loan size of $1.0 million and $0.3 million, respectively. Loan to Value ("LTV") estimates are less than 70% for $356.7 million or 68.0% of the office CRE portfolio.

      The Bank had 23 CRE office loans totaling $207.0 million that were greater than $5.0 million at September 30, 2023. For this subset of the office CRE portfolio, at September 30, 2023, the average loan DSC ratio was 1.42x and average LTV was 57.04%. Most buildings in the Bank's office CRE portfolio are two stories or less.

      Total borrowings were $72.0 million at September 30, 2023, a decrease of $11.0 million, or 13.3%, when compared to $83.1 million at December 31, 2022. Total borrowings at September 30, 2023 were comprised of $43.0 million of subordinated debt and $29.1 million of trust preferred debentures. This decrease in total borrowings at September 30, 2023 when compared to December 31, 2022 was primarily due to repayment of $40.0 million in Federal Home Loan Bank ("FHLB") short-term advances, partially offset by an increase of $29.0 million in subordinated debt and trust preferred debentures from the acquisition of TCFC. The Company's wholesale funding increased $71.0 million, which includes brokered deposits and FHLB advances, from $40.0 million in FHLB advances at December 31, 2022 to $111.0 million in brokered deposits at September 30, 2023. The Bank decreased wholesale funding by $380.0 million during the third quarter of 2023 using proceeds from the sale of TCFC's securities portfolio after the legal merger date.

      Total deposits increased $2.1 billion, or 69.7% to $5.1 billion at September 30, 2023 when compared to December 31, 2022. The increase in total deposits was primarily due to the merger and acquisition of TCFC which resulted in an increase in time deposits of $713.5 million, demand deposits of $516.0 million, money market and savings of $520.2 million and noninterest-bearing deposits of $349.4 million.

      Non-interest bearing (NIB) accounts increased from $779.0 million at June 30, 2023 to $1.2 billion at September 30, 2023, and represent 23.7% of total deposits. During the core system conversion in September 2023 there were NIB accounts at CBTC that were mapped to low interest-bearing accounts at the Bank. The balance in these acquired deposit accounts at September 30, 2023 were $138.8 million and were at an average cost of four basis points. In addition, management sold low cost reciprocal deposits during the third quarter of 2023 to manage liquidity and earn additional interest income of $0.4 million, earning greater than a 4.5% yield. These funds are off-balance sheet and totaled $68.7 million at September 30, 2023 of which $53.5 million were at an average rate paid to customers of 0.37%.

      Total stockholders' equity increased $140.6 million, or 38.6%, when compared to December 31, 2022, primarily due to the $153.1 million increase in paid in capital due to the merger. As of September 30, 2023, the ratio of total equity to total assets was 8.84% and the ratio of total tangible equity to total tangible assets was 7.00% compared to 10.48% and 8.67% at the end of 2022, respectively.

      Review of Quarterly Financial Results

      Net interest income was $45.6 million for the third quarter of 2023, compared to $22.5 million for the second quarter of 2023 and $27.3 million for the third quarter of 2022. The increase in net interest income when compared to the prior periods was primarily due to the overall increased size of the balance sheet from the merger in the third quarter of 2023 as well as increases in net accretion interest income. Net accretion interest income for the three months ended September 30, 2023, June 30, 2023 and September 30, 2022 was $5.4 million, $0.3 million and $0.5 million, respectively. In addition, interest expense decreased due to lower borrowings when comparing the third quarter of 2023 to the second quarter of 2023, as higher cost average FHLB advances and other borrowings decreased $162.7 million from $305.0 million for the second quarter of 2023 to $142.3 million for the third quarter of 2023.

      In general, since late 2022 and throughout 2023, deposits have repriced at a faster rate than loans due to the Federal Reserve Open Market Committee's increases in short-term interest rates over the last 18 months from 0.25% to 5.50%. However, the Company's net interest margin increased to 3.35% for the third quarter of 2023 from 2.68% for the second quarter of 2023 due to accretion interest from fair value marks, higher yields on CBTC's legacy loan portfolio and the paydown of higher cost wholesale funding with the proceeds received from the sale of CBTC's securities portfolio in July 2023. The Company's increase in interest-earning asset yields were 68 basis points greater than the increases in the cost of funds for the comparable periods. Comparing the third quarter of 2023 to the second quarter of 2023, the Company's interest-earning asset yields increased 87 basis points to 5.24% from 4.37%, while the cost funds increased at a slower rate of 19 basis points to 1.95% from 1.76% for the same period. In addition, excluding net accretion interest income for the same time periods, NIM increased 32 basis points to 2.96% for the third quarter of 2023 from 2.64% for the second quarter of 2023.

      The Company's net interest margin decreased to 3.35% for the third quarter of 2023 from 3.38% for the third quarter of 2022 as the increase in funding costs slightly exceeded the additional interest income from accretion interest from fair value marks, higher yields on CBTC's legacy loan portfolio and the paydown of higher cost wholesale funding with the proceeds received from the sale of CBTC's securities portfolio in July 2023. The Company's increase in the cost of funds were seven basis points greater than the increase in interest-earning asset yields for the comparable periods. Comparing the third quarter of 2023 to the third quarter of 2022, the Company's interest-earning asset yields increased 146 basis points to 5.24% from 3.78%, while the cost funds increased at a faster rate of 153 basis points to 1.95% from 0.42% for the same period. 

      The provision for credit losses was $28.2 million for the three months ended September 30, 2023. The comparable amounts were $0.7 million for both the three months ended June 30, 2023, and September 30, 2022, respectively. The $28.2 million provision for the third quarter of 2023 reflected approximately $20.1 million related to the acquisition of TCFC legacy loans, $7.3 million due to the change in ACL methodology on SUB legacy loans and $0.8 million related to third quarter activity. The increase in the provision for credit losses when compared to the third quarter of 2022 was also impacted by higher reserves required by the Company's CECL allowance model as compared to the incurred loss model utilized in 2022. Net charge-offs for the third quarter of 2023 were $1.4 million compared to net charge-offs of $50,000 for the second quarter of 2023 and net recoveries of $119,000 for the third quarter of 2022. Included in the net charge-offs for the third quarter of 2023 were $1.2 million in charge-offs related to the strategic loan sale of $10.7 million in loans that reduced classified assets and CRE concentrations.

      At September 30, 2023 and June 30, 2023, nonperforming assets were $11.3 million or 0.20% of total assets and $4.7 million, or 0.13% of total assets, respectively. The balance of nonperforming assets increased primarily due to an increase in nonaccrual loans of $5.5 million, and an increase of $1.1 million in loans 90 days past due and still accruing. When comparing September 30, 2023 to September 30, 2022, nonperforming assets increased $8.5 million, primarily due to increases in nonaccrual loans of $7.0 million and loans 90 days past due and still accruing of $1.5 million. The modest increase in nonperforming assets was the result of assets acquired in the merger, a small increase in late payments in consumer loans and a proactive review of larger commercial relationships in the current interest rate environment.

      Total noninterest income for the third quarter of 2023 of $18.3 million increased $13.0 million from $5.3 million for the second quarter of 2023 and increased $13.0 million from $5.3 million for the third quarter of 2022. The increases for both the three months ended June 30, 2023 and September 30, 2022 were primarily due to the bargain purchase gain of $12.2 million and an increase of $1.1 million in trust and investment fee income both the result of the acquisition of TCFC, partially offset by a loss of $2.2 million on the sale of investment securities in the third quarter of 2023. Management sold virtually all of CBTC available for sale investment securities soon after the merger close on July 1, 2023. The $2.2 million loss relates to the difference in the fair values of the securities on July 1, 2023 compared to actual sales proceeds received from the sales on the settlement date.

      Total noninterest expense of $47.2 million for the third quarter of 2023 increased  $25.6 million or 118.2%,when compared to the second  quarter of 2023 expense of $21.6 million and increased $28.3 million or 149.5%, when compared to the third quarter of 2022 expense of $18.9 million. The increases in noninterest expense for the comparable periods were primarily due to merger costs and the addition of headcount and infrastructure, including 11 additional branches, amortization of intangible assets, and processing fees. Excluding merger and acquisition costs and core deposit amortization, of $17.5 million for the third quarter of 2023, $1.6 million for the second quarter of 2023 and $0.7 million for the third quarter of  2022, noninterest expense for the comparable periods was $29.7 million, $20.0 million and $18.2 million, respectively.

      Review of Nine-Month Financial Results

      Net interest income for the first nine months of 2023 was $93.8 million, an increase of $19.4 million, or 26.1%, when compared to the first nine months of 2022. The increase in net interest income was primarily due to an increase in total interest income of $61.4 million, or 75.2%, which included an increase in interest and fees on loans of $57.0 million, or 79.7%. The increase of interest and fees on loans was primarily due to increases in loan yields and in the average balance of loans of $1.1 billion, or 47.7%, largely due to the merger. Interest on investment securities increased $5.3 million, or 69.8%, primarily due to an increase in the average balance of $127.2 million, or 22.5%. Increases to net interest income were partially offset by increased total interest expense of $42.0 million, or 582.1%, primarily due to increases in the cost of funds and in the average balance of interest-bearing deposits of $547.0 million, or 25.7%, largely due to the merger.

      The Company's net interest margin increased to 3.12% for the first nine months of 2023 from 3.09% for the first nine months of 2022. The increase in the net interest margin was primarily due to an increase in the average balance and rates earned on total earning assets of $800.2 million and 136 basis points, partially offset by an increase in the average balance and rates paid on interest-bearing liabilities of $694.5 million and 185 basis points. For the comparable periods, the cost of funds increased at a similar rate as interest-earning assets or 139 basis points to 1.70% for the nine months ended September 30, 2023 compared to 0.31% for the nine months ended September 30, 2022. Total net accretion income for the first nine months of 2023 was $6.4 million, compared to $1.2 million for the first nine months of 2022. During 2023, until the balance sheet restructuring in the third quarter of 2023, the net interest margin experienced compression due to the Company's liability sensitive position, the result of deposit rate pressures and significantly higher FHLB borrowing rates.

      The provision for credit losses for the nine months ended September 30, 2023 and 2022 was $30.1 million and $1.5 million, respectively. The increase in the provision for credit losses for the first nine months of 2023 was impacted by higher levels of reserves required by the Company's CECL model as compared to the incurred loss methodology utilized in 2022 and higher reserves required for the acquisition of TCFC in the third quarter of 2023 as well as the impact on the change in CECL methodology in the third quarter of 2023 for the legacy SUB loans.

      Total noninterest income for the nine months ended September 30, 2023 increased $11.7 million or 68.2%, when compared to the same period in 2022. The increase in noninterest income was primarily due to the bargain purchase gain of $12.2 million associated with the merger, an increase of $1.4 million in trust and investment fee income and an increase of $0.5 million in interchange credits, partially offset by a $2.2 million loss on sales of investment securities and a decrease of $0.7 million in title company revenue.

      Total noninterest expense for the nine months ended September 30, 2023 increased $30.3 million, or 51.1%, when compared to the same period in 2022. Almost all noninterest expense line items increased as a result of the merger and the expanded operations of the newly combined Company. Merger-related expenses were almost entirely captured during the third quarter of 2023 and totaled $16.8 million for the first nine months of 2023, compared to the first nine months of 2022 of $1.1 million. As the Company continues its merger integration, a key focus of management will be to streamline processes, unlock operational efficiencies and reduce overall noninterest expenses.

      Shore Bancshares Information

      Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the parent company of Shore United Bank, N.A. Shore Bancshares engages in title work related to real estate transactions through its wholly-owned subsidiary, Mid-Maryland Title Company, Inc. and in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank, N.A. 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: the expected cost savings, synergies and other financial benefits from the acquisition of TCFC or any other acquisition the Company has made or may make might not be realized within the expected time frames or at all; the effect of acquisitions we have made or may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target into our operations; recent adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity, and regulatory responses to these developments; changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing wars in Ukraine and the Middle East; 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; any failures to adequately manage the transition from USD LIBOR as a reference rate; 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; climate change, including any enhanced regulatory, compliance, credit and reputational risks and costs; 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.

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited)




      For the Three Months Ended September 30,


      For the Nine Months Ended September 30,

      (Dollars in thousands, except per share data)


      2023


      2022


       Change


      2023


      2022


      Change














      PROFITABILITY FOR THE PERIOD













      Net interest income


      $            45,622


      $            27,315


      67.0 %


      $            93,782


      $            74,359


      26.1 %

      Provision for credit losses


      28,176


      675


      4074.2


      30,056


      1,475


      1937.7

      Noninterest income


      18,337


      5,344


      243.1


      28,966


      17,224


      68.2

      Noninterest expense


      47,158


      18,899


      149.5


      89,661


      59,323


      51.1

      (Loss)/Income before income taxes


      (11,375)


      13,085


      (186.9)


      3,031


      30,785


      (90.2)

      Income tax (benefit)/expense


      (4,991)


      3,427


      (245.6)


      (1,060)


      8,016


      (113.2)

      Net (loss)/income


      $           (6,384)


      $              9,658


      (166.1)


      $              4,091


      $            22,769


      (82.0)














      Return on average assets


      (0.43) %


      1.11 %


              (154)bp


      0.13 %


      0.88 %


                (75)bp

      Return on average assets excluding amortization of
      intangibles and merger related expenses - Non-GAAP


      0.23


      1.17


      (94)


      0.59


      0.96


      (37)

      Return on average equity


      (3.75)


      10.72


      (1,447)


      1.17


      8.59


      (742)

      Return on average tangible equity - Non-GAAP (1), (2)


      2.44


      13.98


      (1,154)


      6.66


      11.63


      (497)

      Interest rate spread


      2.61


      3.18


      (57)


      2.46


      2.95


      (49)

      Net interest margin


      3.35


      3.38


      (3)


      3.12


      3.09


      3

      Efficiency ratio - GAAP


      73.73


      57.87


      1,586


      73.04


      64.78


      826

      Efficiency ratio - Non-GAAP (1)


      44.80


      55.79


      (1,099)


      55.48


      61.80


      (632)

        Non-interest income to avg assets


      1.23


      0.62


      61


      0.89


      0.67


      22

        Non-interest expense to avg assets


      3.17


      2.18


      99


      2.76


      2.30


      46

        Net operating expense to avg assets


      1.93


      1.56


      37


      1.87


      1.63


      24














      PER SHARE DATA













      Basic and diluted net (loss)/ income per common share


      $            (0.19)


      $               0.49


      (138.78) %


      $               0.17


      $               1.15


      (85.22) %














      Dividends paid per common share


      $               0.12


      $               0.12


      — %


      $               0.36


      $               0.36


      — %

      Book value per common share at period end


      15.24


      17.99


      (15.3)







      Tangible book value per common share at period end -
      Non-GAAP (1)


      11.80


      14.50


      (18.6)







      Market value at period end


      10.52


      17.32


      (39.3)







      Market range:













      High


      13.37


      20.50


      (34.8)


      18.15


      21.41


      (15.2)

      Low


      10.27


      17.29


      (40.6)


      10.27


      17.29


      (40.6)














      AVERAGE BALANCE SHEET DATA













      Loans


      $       4,562,748


      $       2,327,279


      96.1 %


      $       3,301,926


      $       2,235,092


      47.7 %

      Investment securities


      778,744


      618,378


      25.9


      693,382


      565,535


      22.6

      Earning assets


      5,404,572


      3,210,233


      68.4


      4,025,597


      3,225,417


      24.8

      Assets


      5,911,131


      3,444,365


      71.6


      4,346,735


      3,446,941


      26.1

      Deposits


      5,066,886


      3,012,658


      68.2


      3,655,684


      3,016,594


      21.2

      Short-term FHLB advances


      70,348


      —


      —


      148,546


      10,988


      1251.9

      Subordinated Debt


      71,907


      42,953


      67.4


      52,839


      42,878


      23.2

      Stockholders' equity


      674,933


      357,383


      88.9


      467,593


      354,549


      31.9

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited) - Continued




      For the Three Months Ended September 30,


      For the Nine Months Ended September 30,

      (Dollars in thousands, except per share data)


      2023


      2022


       Change


      2023


      2022


      Change














      CREDIT QUALITY DATA













      Net charge-offs/(recoveries)


      $              1,449


      $                (119)


      1317.6 %


      $              1,519


      $                (858)


      277.0 %














      Nonaccrual loans


      8,982


      2,959


      203.5 %







      Loans 90 days past due and still accruing


      2,149


      1,217


      76.6 %







      Other real estate owned


      179


      197


      (9.1) %







      Total nonperforming assets


      $            11,310


      $              4,373


      158.6 %




















      CAPITAL AND CREDIT QUALITY RATIOS













      Period-end equity to assets


      8.84 %


      10.36 %


              (152)bp







      Period-end tangible equity to tangible assets - Non-GAAP (1)


      7.00


      8.52


      (152)




















      Annualized net charge-offs (recoveries) to average loans


      0.13 %


      (0.02) %


                 15 bp


      0.06 %


      (0.05) %


                 11 bp














      Allowance for credit losses as a percent of:













      Period-end loans


      1.24 %


      0.68 %


                 56 bp







      Nonaccrual loans


      635.17


      550.08


      8,509







      Nonperforming assets


      504.43


      372.22


      13,221




















      As a percent of total loans:













      Nonaccrual loans


      0.19 %


      0.12 %


                   7 bp




















      As a percent of total loans+other real estate owned:













      Nonperforming assets


      0.24 %


      0.18 %


                   6 bp




















      As a percent of total assets:













      Nonaccrual loans


      0.16 %


      0.09 %


                   7 bp







      Nonperforming assets


      0.20


      0.13


      7







      ____________________________________

      (1)

      See the reconciliation table that begins on page 22.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 22.

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited)










      September 30, 2023


      September 30, 2023









      compared to


      compared to

      (In thousands, except per share data)


      September 30, 2023


      December 31, 2022


      September 30, 2022


      December 31, 2022


      September 30, 2022












      ASSETS











      Cash and due from banks


      $                  68,097


      $                37,661


      $                33,814


      80.8 %


      101.4 %

      Interest-bearing deposits with other banks


      40,612


      17,838


      129,492


      127.7


      (68.6)

      Cash and cash equivalents


      108,709


      55,499


      163,306


      95.9


      (33.4)












      Investment securities available for sale (at fair value)


      79,143


      83,587


      86,347


      (5.3)


      (8.3)

      Investment securities held to maturity (net of allowance
      for credit losses of $126 (2023)) at amortized cost)


      523,051


      559,455


      570,719


      (6.5)


      (8.4)

      Equity securities, at fair value


      5,434


      1,233


      1,222


      340.7


      344.7

      Restricted securities


      13,361


      11,169


      9,894


      19.6


      35.0

      Loans held for sale, at fair value


      14,725


      4,248


      8,342


      246.6


      76.5












      Loans held for investment


      4,617,719


      2,556,107


      2,401,883


      80.7


      92.3

      Less: allowance for credit losses


      (57,051)


      (16,643)


      (16,277)


      242.8


      (250.5)

      Loans, net


      4,560,668


      2,539,464


      2,385,606


      79.6


      91.2

      Premises and equipment, net


      81,149


      51,488


      52,252


      57.6


      55.3

      Goodwill


      63,266


      63,266


      63,281


      —


      —

      Other intangible assets, net


      50,685


      5,547


      6,007


      813.7


      743.8

      Other real estate owned, net


      179


      197


      197


      (9.1)


      (9.1)

      Mortgage servicing rights, at fair value


      5,890


      5,275


      5,321


      11.7


      10.7

      Right of use assets, net


      12,741


      9,629


      9,764


      32.3


      30.5

      Cash surrender value on life insurance


      100,950


      59,218


      58,768


      70.5


      71.8

      Other assets


      88,774


      28,001


      25,778


      217.0


      244.4

      Total assets


      $             5,708,725


      $           3,477,276


      $            3,446,804


      64.2


      65.6












      LIABILITIES











      Noninterest-bearing deposits


      $             1,211,401


      $              862,015


      $               893,808


      40.5 %


      35.5 %

      Interest-bearing deposits


      3,897,343


      2,147,769


      2,121,504


      81.5


      83.7

      Total deposits


      5,108,744


      3,009,784


      3,015,312


      69.7


      69.4












      Advances from FHLB - short-term


      —


      40,000


      —


      (100.0)


      —

      Advances from FHLB - long-term


      —


      —


      10,013


      —


      (100.0)

      Guaranteed preferred beneficial interest in junior
      subordinated debentures ("TRUPS")


      29,079


      18,398


      18,352


      58.1


      58.5

      Subordinated debt


      42,956


      24,674


      24,643


      74.1


      74.3

      Total borrowings


      72,035


      83,072


      53,008


      (13.3)


      35.9












      Lease liabilities


      13,082


      9,908


      10,023


      32.0


      30.5

      Accrued expenses and other liabilities


      9,933


      10,227


      11,240


      (2.9)


      (11.6)

      Total liabilities


      $             5,203,794


      $           3,112,991


      $            3,089,583


      67.2


      68.4












      STOCKHOLDERS' EQUITY











      Common stock, par value $0.01; authorized 35,000,000
      shares


      $                      331


      $                    199


      $                     199


      66.3


      66.3

      Additional paid in capital


      355,575


      201,494


      201,213


      76.5


      76.7

      Retained earnings


      159,134


      171,613


      165,590


      (7.3)


      (3.9)

      Accumulated other comprehensive loss


      (10,109)


      (9,021)


      (9,781)


      (12.1)


      (3.4)

      Total stockholders' equity


      504,931


      364,285


      357,221


      38.6


      41.3

      Total liabilities and stockholders' equity


      $             5,708,725


      $           3,477,276


      $            3,446,804


      64.2


      65.6












      Period-end common shares outstanding


      $                  33,136


      $                19,865


      $                19,858


      66.8


      66.9

      Book value per common share


      $                    15.24


      $                  18.34


      $                  17.99


      (16.9)


      (15.3)

      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)




      For the Three Months Ended September 30,


      For the Nine Months Ended September 30,

      (In thousands, except per share data)


      2023


      2022


      % Change


      2023


      2022


      % Change














      INTEREST INCOME













      Interest and fees on loans


      $           64,869


      $           25,924


      150.2 %


      $         128,424


      $           71,458


      79.7 %

      Interest on investment securities:













      Taxable


      5,047


      3,186


      58.4


      12,840


      7,562


      69.8

      Tax-exempt


      27


      —


      —


      41


      —


      —

      Interest on federal funds sold


      92


      —


      —


      92


      —


      —

      Interest on deposits with other banks


      1,213


      1,466


      (17.3)


      1,546


      2,546


      (39.3)

      Total interest income


      $           71,248


      $           30,576


      133.0


      $         142,943


      $           81,566


      75.2














      INTEREST EXPENSE













      Interest on deposits


      $           23,473


      $             2,561


      816.6


      $           40,668


      $             5,429


      649.1

      Interest on short-term borrowings


      692


      —


      —


      5,501


      2


      274,950.0

      Interest on long-term borrowings


      1,461


      700


      108.7


      2,992


      1,776


      68.5

      Total interest expense


      $           25,626


      $             3,261


      685.8


      $           49,161


      $             7,207


      582.1














      NET INTEREST INCOME


      $           45,622


      $           27,315


      67.0


      $           93,782


      $           74,359


      26.1

      Provision for credit losses


      28,176


      675


      4074.2


      30,056


      1,475


      1937.7














      NET INTEREST INCOME AFTER
      PROVISION FOR CREDIT LOSSES


      $           17,446


      $           26,640


      (34.5)


      $           63,726


      $           72,884


      (12.6)














      NONINTEREST INCOME













      Service charges on deposit accounts


      $             1,505


      $             1,509


      (0.3)


      $             3,981


      $             4,306


      (7.5)

      Trust and investment fee income


      1,933


      421


      359.1


      2,764


      1,383


      99.9

      Loss on sales and calls of investment
      securities


      (2,166)


      —


      —


      (2,166)


      —


      —

      Interchange credits


      1,557


      1,241


      25.5


      4,081


      3,532


      15.5

      Mortgage-banking revenue


      1,377


      680


      102.5


      3,408


      3,643


      (6.5)

      Title Company revenue


      89


      397


      (77.6)


      412


      1,146


      (64.0)

      Bargain purchase gain


      12,169


      —


      —


      12,169


      —


      —

      Other noninterest income


      1,873


      1,096


      70.9


      4,317


      3,214


      34.3

      Total noninterest income


      $           18,337


      $             5,344


      243.1


      $           28,966


      $           17,224


      68.2

      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited) - Continued




      For the Three Months Ended September 30,


      For the Nine Months Ended September 30,

      (In thousands, except per share data)


      2023


      2022


      % Change


      2023


      2022


      % Change














      NONINTEREST EXPENSE













      Salaries and wages


      $           14,183


      $             8,562


      65.7 %


      $           31,822


      $           27,022


      17.8 %

      Employee benefits


      3,607


      2,191


      64.6


      8,968


      7,122


      25.9

      Occupancy expense


      2,245


      1,496


      50.1


      5,463


      4,548


      20.1

      Furniture and equipment expense


      750


      533


      40.7


      1,761


      1,370


      28.5

      Data processing


      2,485


      1,759


      41.3


      6,022


      5,034


      19.6

      Directors' fees


      295


      217


      35.9


      730


      617


      18.3

      Amortization of intangible assets


      2,634


      499


      427.9


      3,510


      1,528


      129.7

      FDIC insurance premium expense


      618


      339


      82.3


      1,747


      1,111


      57.2

      Other real estate owned, net


      2


      1


      100.0


      2


      52


      (96.2)

      Legal and professional fees


      1,217


      756


      61.0


      2,926


      2,204


      32.8

      Merger related expenses


      14,866


      159


      9249.7


      16,754


      1,130


      1382.7

      Other noninterest expenses


      4,256


      2,387


      78.3


      9,956


      7,585


      31.3

      Total noninterest expense


      47,158


      18,899


      149.5


      89,661


      59,323


      51.1














      (Loss)/Income before income taxes


      (11,375)


      13,085


      (186.9)


      3,031


      30,785


      (90.2)

      Income tax (benefit)/expense


      (4,991)


      3,427


      (245.6)


      (1,060)


      8,016


      (113.2)

      NET (LOSS)/INCOME


      $          (6,384)


      $             9,658


      (166.1)


      $             4,091


      $           22,769


      (82.0)














      Weighted average shares outstanding - basic
      and diluted


      33,246


      19,852


      67.5


      24,415


      19,842


      23.0














      Basic and diluted net loss/income per common
      share


      $            (0.19)


      $               0.49


      (138.8)


      $               0.17


      $               1.15


      (85.2)














      Dividends paid per common share


      $               0.12


      $               0.12


      —


      $               0.36


      $               0.36


      —

      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)




      For the Three Months Ended September 30,


      For the Three Months Ended



      2023


      2022


      September 30, 2023


      June 30, 2023



      Average




      Yield/


      Average




      Yield/


      Average




      Yield/


      Average




      Yield/

      (Dollars in thousands)


      Balance


      Interest


      Rate


      Balance


      Interest


      Rate


      Balance


      Interest


      Rate


      Balance


      Interest


      Rate

      Earning assets

























      Loans (1), (2), (3)

























      Consumer real estate


      $            1,141,707


      $           14,548


      5.06 %


      $                743,227


      $              7,990


      4.27 %


      $            1,141,707


      $           14,548


      5.06 %


      $                946,545


      $           10,876


      4.61 %

      Commercial real estate


      2,831,569


      40,536


      5.68


      1,201,785


      13,668


      4.51


      2,831,569


      40,536


      5.68


      1,292,406


      15,620


      4.85

      Commercial


      233,756


      5,315


      9.02


      152,182


      1,984


      5.17


      233,756


      5,315


      9.02


      137,554


      2,177


      6.35

      Consumer


      332,486


      4,183


      4.99


      209,891


      2,146


      4.06


      332,486


      4,183


      4.99


      323,798


      3,983


      4.93

      State and political


      929


      10


      4.27


      1,504


      15


      3.96


      929


      10


      4.27


      900


      8


      3.57

      Credit Cards


      6,164


      149


      9.59


      —


      —


      —


      6,164


      149


      9.59


      —


      —


      —

      Other


      16,137


      201


      4.94


      18,690


      157


      3.87


      16,137


      201


      4.94


      8,741


      116


      5.37

      Total Loans


      4,562,748


      64,942


      5.65


      2,327,279


      25,960


      4.43


      4,562,748


      64,942


      5.65


      2,709,944


      32,780


      4.85


























      Investment securities

























      Taxable


      778,081


      5,047


      2.59


      618,378


      3,185


      2.06


      778,081


      5,047


      2.59


      645,178


      3,729


      2.31

      Tax-exempt (1)


      663


      34


      20.51


      —


      —


      —


      663


      34


      20.51


      664


      6


      5.42

      Federal funds sold


      7,533


      92


      4.85


      —


      —


      —


      7,533


      92


      4.85


      —


      —


      —

      Interest-bearing deposits


      55,547


      1,213


      8.66


      264,576


      1,466


      2.20


      55,547


      1,213


      8.66


      13,397


      170


      5.09

      Total earning assets


      5,404,572


      71,328


      5.24


      3,210,233


      30,611


      3.78


      5,404,572


      71,328


      5.24


      3,369,183


      36,685


      4.37

      Cash and due from banks


      51,714






      31,724






      51,714






      29,923





      Other assets


      501,545






      218,163






      501,545






      225,935





      Allowance for credit losses


      (46,700)






      (15,755)






      (46,700)






      (28,730)





      Total assets


      $            5,911,131






      $            3,444,365






      $            5,911,131






      $            3,596,311






























      Interest-bearing liabilities

























      Demand deposits


      $            1,056,956


      $              6,659


      2.50 %


      $                646,399


      $              1,070


      0.66 %


      $            1,056,956


      $              6,659


      2.50 %


      $                685,674


      $              3,913


      2.29 %

      Money market and savings deposits


      1,572,920


      6,810


      1.72


      1,034,580


      907


      0.35


      1,572,920


      6,810


      1.72


      907,068


      2,526


      1.12

      Brokered deposits


      98,649


      1,225


      4.93


      —


      —


      —


      98,649


      1,225


      4.93


      —


      —


      —

      Certificates of deposit $100,000 or more


      706,642


      6,272


      3.52


      222,697


      308


      0.55


      706,642


      6,272


      3.52


      312,367


      2,337


      3.00

      Other time deposits


      285,743


      2,507


      3.48


      215,014


      275


      0.51


      285,743


      2,507


      3.48


      225,495


      1,139


      2.03

      Interest-bearing deposits (4)


      3,720,910


      23,473


      2.50


      2,118,690


      2,560


      0.48


      3,720,910


      23,473


      2.50


      2,130,604


      9,915


      1.87

      Advances from FHLB - short-term


      70,348


      692


      3.90


      —


      —


      —


      70,348


      692


      3.90


      261,797


      3,449


      5.28

      Advances from FHLB - long-term


      —


      —


      —


      10,035


      16


      0.63


      —


      —


      —


      —


      —


      —

      Subordinated debt and Guaranteed preferred beneficial
      interest in junior subordinated debentures ("TRUPS") (4)


      71,907


      1,461


      8.06


      42,953


      685


      6.33


      71,907


      1,461


      8.06


      43,185


      776


      7.21

      Total interest-bearing liabilities


      3,863,165


      25,626


      2.63


      2,171,678


      3,261


      0.60


      3,863,165


      25,626


      2.63


      2,435,586


      14,140


      2.33

      Noninterest-bearing deposits


      1,345,976






      893,968






      1,345,976






      778,058





      Accrued expenses and other liabilities


      27,057






      21,336






      27,057






      19,442





      Stockholders' equity


      674,933






      357,383






      674,933






      363,225





      Total liabilities and stockholders' equity


      $            5,911,131






      $            3,444,365






      $          5,911,131






      $            3,596,311






























      Net interest income




      $           45,702






      $           27,350






      $           45,702






      $           22,545




























      Net interest spread






      2.61 %






      3.18 %






      2.61 %






      2.04 %

      Net interest margin






      3.35 %






      3.38 %






      3.35 %






      2.68 %

      Cost of Funds






      1.95 %






      0.42 %






      1.95 %






      1.76 %

      Cost of Deposits






      1.84 %






      0.34 %






      1.84 %






      1.37 %

      Cost of Debt






      6.00 %






      5.25 %






      6.00 %






      5.56 %

      ____________________________________

      (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. There were $6.1 million, $0.3 million and $0.3 million of accretion interest on loans for the three months ended September 30, 2023 and 2022, and June 30, 2023, respectively.

      (4)

      Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were $(0.5) million, $0.2 million and $41,000 of amortization of deposits premium, and $(0.2) million, $(47,000), and $(47,000) of amortization of borrowing fair value adjustment for the three months ended September 30, 2023 and 2022, and June 30, 2023, respectively.

      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)




      For the Nine Months Ended September 30,



      2023


      2022



      Average




      Yield/


      Average




      Yield/

      (Dollars in thousands)


      Balance


      Interest


      Rate


      Balance


      Interest


      Rate

      Earning assets













      Loans (1), (2), (3)













        Consumer real estate


      $         990,970


      $      35,929


      4.85 %


      $         660,611


      $      23,491


      4.75 %

        Commercial real estate


      1,806,983


      71,328


      5.28


      1,161,237


      36,706


      4.23

        Commercial


      171,702


      9,312


      7.25


      210,192


      5,863


      3.73

        Consumer


      318,066


      11,440


      4.81


      179,054


      4,957


      3.70

        State and political


      936


      27


      3.86


      1,791


      53


      3.96

        Credit Cards


      2,077


      149


      9.59


      —


      —


      —

        Other


      11,192


      400


      4.78


      22,207


      505


      2.90

      Total Loans


      3,301,926


      128,585


      5.21


      2,235,092


      71,575


      4.28














      Investment securities













      Taxable


      692,718


      12,840


      2.47


      565,535


      7,562


      1.79

      Tax-exempt (1)


      664


      52


      10.44


      —


      —


      —

      Federal funds sold


      2,539


      92


      4.84


      —


      —


      —

      Interest-bearing deposits


      27,750


      1,546


      7.45


      424,790


      2,546


      0.80

      Total earning assets


      4,025,597


      143,115


      4.75


      3,225,417


      81,683


      3.39

      Cash and due from banks


      36,831






      14,383





      Other assets


      319,513






      222,236





      Allowance for credit losses


      (35,206)






      (15,095)





      Total assets


      $      4,346,735






      $      3,446,941


















      Interest-bearing liabilities













      Demand deposits


      $         813,834


      $      13,808


      2.27 %


      $         627,213


      $        1,652


      0.35 %

      Money market and savings deposits


      1,163,595


      11,709


      1.35


      1,046,230


      2,027


      0.26

      Brokered deposits


      33,244


      1,225


      4.93


      —


      —


      —

      Certificates of deposit $100,000 or more


      421,852


      9,685


      3.07


      247,635


      931


      0.50

      Other time deposits


      239,834


      4,241


      2.36


      204,283


      819


      0.54

      Interest-bearing deposits (4)


      2,672,359


      40,668


      2.03


      2,125,361


      5,429


      0.34

      Securities sold under retail repurchase agreements and federal funds
      purchased


      —


      —


      —


      913


      2


      0.29

      Advances from FHLB - short-term


      148,546


      5,501


      4.95


      —


      —


      —

      Advances from FHLB - long-term


      —


      —


      —


      10,075


      45


      0.60

      Subordinated debt and Guaranteed preferred beneficial interest in junior
      subordinated debentures ("TRUPS") (4)


      52,839


      2,992


      7.57


      42,878


      1,731


      5.40

      Total interest-bearing liabilities


      2,873,744


      49,161


      2.29


      2,179,227


      7,207


      0.44

      Noninterest-bearing deposits


      983,325






      891,233





      Accrued expenses and other liabilities


      22,073






      21,932





      Stockholders' equity


      467,593






      354,549





      Total liabilities and stockholders' equity


      $      4,346,735






      $      3,446,941


















      Net interest income




      $      93,954






      $      74,476
















      Net interest spread






      2.46 %






      2.95 %

      Net interest margin






      3.12 %






      3.09 %

      Cost of Funds






      1.70 %






      0.31 %

      Cost of Deposits






      1.49 %






      0.24 %

      Cost of Debt






      5.64 %






      4.48 %

      ____________________________________

      (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. There were $7.0 million and $1.0 million of accretion interest on loans for the nine months ended September 30, 2023 and 2022, respectively.

      (4)

      Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were $(0.3) million and $0.4 million of amortization of deposits premium, and $(0.3) million and $(0.1) million of amortization of borrowing fair value adjustment for the nine months ended September 30, 2023 and 2022, respectively.

      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited)




      3rd Quarter


      2nd Quarter


      1st Quarter


      4th Quarter


      3rd Quarter


      9/30/2023


      9/30/2023



      2023


      2023


      2023


      2022


      2022


      compared to


      compared to

      (Dollars in thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2023


      Q3 2022

      PROFITABILITY FOR THE PERIOD















      Taxable-equivalent net interest income


      $         45,702


      $         22,545


      $         25,705


      $           26,981


      $         27,350


      102.7 %


      67.1 %

      Less: Taxable-equivalent adjustment


      80


      51


      41


      38


      35


      56.9


      128.6

      Net interest income


      45,622


      22,494


      25,664


      26,943


      27,315


      102.8


      67.0

      Provision for credit losses


      28,176


      667


      1,213


      450


      675


      4124.3


      4074.2

      Noninterest income


      18,337


      5,294


      5,334


      5,862


      5,344


      246.4


      243.1

      Noninterest expense


      47,158


      21,608


      20,893


      21,000


      18,899


      118.2


      149.5

      (Loss)/income before income taxes


      (11,375)


      5,513


      8,892


      11,355


      13,085


      (306.3)


      (186.9)

      Income tax (benefit)/expense


      (4,991)


      1,495


      2,435


      2,948


      3,427


      (433.8)


      (245.6)

      Net (loss) income


      $        (6,384)


      $           4,018


      $           6,457


      $             8,407


      $           9,658


      (258.9)


      (166.1)
















      Return on average assets


      (0.43) %


      0.45 %


      0.75 %


      0.97 %


      1.11 %


                 (88)bp


               (154)bp

      Return on average assets excluding amortization of intangibles
      and merger related expenses - Non-GAAP


      0.23


      0.59


      0.84


      1.09


      1.17


      (36)


      (94)

      Return on average equity


      (3.75)


      4.49


      7.25


      9.22


      10.72


      (824)


      (1,447)

      Return on average tangible equity - Non-GAAP (1), (2)


      2.44


      7.16


      10.09


      12.83


      13.98


      (472)


      (1,154)

      Net interest margin


      3.35


      2.68


      3.18


      3.35


      3.38


      67


      (3)

      Efficiency ratio - GAAP


      73.73


      77.76


      67.40


      64.01


      57.87


      (403)


      1,586

      Efficiency ratio - Non-GAAP (1)


      44.80


      71.75


      63.67


      59.59


      55.79


      (2,695)


      (1,099)
















      PER SHARE DATA















      Basic and diluted net income per common share


      $          (0.19)


      $             0.20


      $             0.32


      $              0.42


      $             0.49


      (195.0) %


      (138.8) %
















      Dividends paid per common share


      0.12


      0.12


      0.12


      0.12


      0.12


      —


      —

      Book value per common share at period end


      15.24


      18.24


      18.17


      18.34


      17.99


      (16.4)


      (15.3)

      Tangible book value per common share at period end -
      Non-GAAP (1)


      11.80


      14.83


      14.74


      14.87


      14.50


      (20.4)


      (18.6)

      Market value at period end


      10.52


      11.56


      14.28


      17.43


      17.32


      (9.0)


      (39.3)

      Market range:















      High


      13.37


      14.45


      18.15


      20.85


      20.50


      (7.5)


      (34.8)

      Low


      10.27


      10.65


      14.00


      17.04


      17.29


      (3.6)


      (40.6)

      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited) - Continued




      3rd Quarter


      2nd Quarter


      1st Quarter


      4th Quarter


      3rd Quarter


      9/30/2023


      9/30/2023



      2023


      2023


      2023


      2022


      2022


      compared to


      compared to

      (Dollars in thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2023


      Q3 2022
















      AVERAGE BALANCE SHEET DATA















      Loans


      $     4,562,748


      $     2,709,944


      $     2,611,644


      $      2,467,324


      $     2,327,279


      68.37 %


      96.06 %

      Investment securities


      778,744


      645,842


      654,193


      661,968


      618,378


      20.58


      25.93

      Earning assets


      5,404,572


      3,369,183


      3,279,686


      3,206,591


      3,210,233


      60.41


      68.35

      Assets


      5,911,131


      3,596,311


      3,506,336


      3,441,079


      3,444,365


      64.37


      71.62

      Deposits


      5,066,886


      2,908,662


      2,968,448


      3,006,734


      3,012,658


      74.20


      68.19

      Short-term FHLB advances


      70,348


      261,797


      113,972


      7,391


      —


      (73.13)


      100.00

      Stockholders' equity


      674,933


      363,225


      361,174


      361,623


      357,383


      85.82


      88.85
















      CREDIT QUALITY DATA















      Net charge offs/(recoveries)


      $           1,449


      $                50


      $                20


      $                   84


      $              (119)


      2798.00 %


      1317.65 %
















      Nonaccrual loans


      $           8,982


      $           3,481


      $           1,894


      $             1,908


      $           1,949


      158.03


      360.85

      Loans 90 days past due and still accruing


      2,149


      1,065


      611


      1,841


      644


      101.78


      233.70

      Other real estate owned


      179


      179


      179


      197


      197


      —


      (9.14)

      Total nonperforming assets


      $         11,310


      $           4,725


      $           2,684


      $             3,946


      $           2,790


      139.37


      305.38
















      CAPITAL AND CREDIT QUALITY RATIOS















      Period-end equity to assets


      8.84 %


      9.97 %


      10.18 %


      10.48 %


      10.36 %


               (113)bp


               (152)bp

      Period-end tangible equity to tangible assets - Non-GAAP (1)


      7.00


      8.26


      8.41


      8.67


      8.52


      (126)


      (152)
















      Annualized net charge-offs (recoveries)  to average loans


      0.13


      0.01


      —


      0.01


      (0.02)


      12


      15
















      Allowance for credit losses as a percent of:















      Period-end loans (3)


      1.24


      1.05


      1.07


      0.65


      0.68


      19


      56

      Period-end loans (4)


      1.24


      1.05


      1.07


      0.78


      0.84


      19


      40

      Nonaccrual loans


      635.17


      833.50


      1502.85


      872.27


      835.15


      (19,833)


      (19,998)

      Nonperforming assets


      504.43


      614.05


      1060.51


      421.77


      583.41


      (10,962)


      (7,898)
















      As a percent of total loans:















      Nonaccrual loans


      0.19


      0.13


      0.07


      0.07


      0.08


      6


      11
















      As a percent of total loans+other real estate owned:















      Nonperforming assets


      0.24


      0.17


      0.10


      0.15


      0.12


      7


      12
















      As a percent of total assets:















      Nonaccrual loans


      0.16


      0.10


      0.05


      0.05


      0.06


      6


      10

      Nonperforming assets


      0.20


      0.13


      0.08


      0.11


      0.08


      7


      12

      ____________________________________

      (1)

      See the reconciliation table that begins on page 22.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 22.

      (3)

      Includes all loans held for investment, including PPP loan balances for all periods shown.

      (4)

      For 2023, this ratio excludes only PPP loans given the company's adoption of the CECL standard. For periods in 2022, this ratio excludes PPP loans and loans acquired in the Severn and Northwest acquisitions.

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited)














      9/30/2023


      9/30/2023













      compared to


      compared to

      (In thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2023


      Q3 2022
















      INTEREST INCOME















      Interest and fees on loans


      $       64,869


      $       32,729


      $       30,828


      $       27,664


      $       25,924


      98.2 %


      150.2 %

      Interest on investment securities:















      Taxable


      5,047


      3,729


      4,064


      3,945


      3,186


      35.3


      58.4

      Tax-exempt


      27


      5


      7


      6


      —


      440.0


      —

      Interest on federal funds sold


      92


      —


      —


      —


      —


      —


      —

      Interest on deposits with other banks


      1,213


      170


      163


      664


      1,466


      613.5


      (17.3)

      Total interest income


      $       71,248


      $       36,633


      $       35,062


      $       32,279


      $       30,576


      94.5


      133.0
















      INTEREST EXPENSE















      Interest on deposits


      23,473


      9,914


      7,281


      4,554


      2,561


      136.8


      816.6

      Interest on short-term borrowings


      692


      3,449


      1,361


      72


      —


      (79.9)


      —

      Interest on long-term borrowings


      1,461


      776


      756


      710


      700


      88.3


      108.7

      Total interest expense


      25,626


      14,139


      9,398


      5,336


      3,261


      81.2


      685.8
















      NET INTEREST INCOME


      45,622


      22,494


      25,664


      26,943


      27,315


      102.8


      67.0

      Provision for credit losses


      28,176


      667


      1,213


      450


      675


      4124.3


      4074.2
















      NET INTEREST INCOME AFTER PROVISION















      FOR CREDIT LOSSES


      17,446


      21,827


      24,451


      26,493


      26,640


      (20.1)


      (34.5)
















      NONINTEREST INCOME















      Service charges on deposit accounts


      1,505


      1,264


      1,213


      1,346


      1,509


      19.1


      (0.3)

      Trust and investment fee income


      1,933


      399


      432


      401


      421


      384.5


      359.1

      Loss on sales and calls of investment securities


      (2,166)


      —


      —


      —


      —


      —


      —

      Interchange credits


      1,557


      1,311


      1,212


      1,280


      1,241


      18.8


      25.5

      Mortgage-banking revenue


      1,377


      1,054


      977


      1,567


      680


      30.6


      102.5

      Title Company revenue


      89


      186


      137


      194


      397


      (52.2)


      (77.6)

      Bargain purchase gain


      12,169


      —


      —


      —


      —


      —


      —

      Other noninterest income


      1,873


      1,080


      1,363


      1,074


      1,096


      73.4


      70.9

      Total noninterest income


      18,337


      5,294


      5,334


      5,862


      5,344


      246.4


      243.1

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited) - Continued














      9/30/2023


      9/30/2023













      compared to


      compared to

      (In thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2023


      Q3 2022
















      NONINTEREST EXPENSE















      Salaries and wages


      $      14,183


      $        8,955


      $        8,684


      $        8,909


      $        8,562


      58.4 %


      65.7 %

      Employee benefits


      3,607


      2,440


      2,921


      2,786


      2,191


      47.8


      64.6

      Occupancy expense


      2,245


      1,599


      1,619


      1,694


      1,496


      40.4


      50.1

      Furniture and equipment expense


      750


      477


      534


      648


      533


      57.2


      40.7

      Data processing


      2,485


      1,739


      1,798


      1,856


      1,759


      42.9


      41.3

      Directors' fees


      295


      185


      250


      222


      217


      59.5


      35.9

      Amortization of intangible assets


      2,634


      435


      441


      460


      499


      505.5


      427.9

      FDIC insurance premium expense


      618


      758


      371


      315


      339


      (18.5)


      82.3

      Other real estate owned expenses, net


      2


      —


      (1)


      13


      1


      —


      100.0

      Legal and professional fees


      1,217


      959


      750


      636


      756


      26.9


      61.0

      Merger related expenses


      14,866


      1,197


      691


      967


      159


      1141.9


      9249.7

      Other noninterest expenses


      4,256


      2,864


      2,835


      2,494


      2,387


      48.6


      78.3

      Total noninterest expense


      47,158


      21,608


      20,893


      21,000


      18,899


      118.2


      149.5
















      (Loss)/Income before income taxes


      (11,375)


      5,513


      8,892


      11,355


      13,085


      (306.3)


      (186.9)

      Income tax (benefit)/expense


      (4,991)


      1,495


      2,435


      2,948


      3,427


      (433.8)


      (245.6)

      NET (LOSS)/INCOME


      $     (6,384)


      $        4,018


      $        6,457


      $        8,407


      $        9,658


      (258.9)


      (166.1)
















      Weighted average shares outstanding - basic and diluted


      33,246


      19,903


      19,886


      19,862


      19,852


      67.0


      67.5
















      Basic and diluted net (loss)/ income per common share


      $       (0.19)


      $          0.20


      $          0.32


      $          0.42


      $          0.49


      (195.0)


      (138.8)
















      Dividends paid per common share


      0.12


      0.12


      0.12


      0.12


      0.12


      —


      —

      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets By Quarter (Unaudited)



































      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022



      Average




      Yield/


      Average




      Yield/


      Average




      Yield/


      Average




      Yield/


      Average




      Yield/

      (Dollars in thousands)


      balance


      Interest


      rate


      balance


      Interest


      rate


      balance


      Interest


      rate


      balance


      Interest


      rate


      balance


      Interest


      rate

      Earning assets































      Loans (1), (2), (3)































        Consumer real estate


      $         1,141,707


      $        14,548


      5.06 %


      $            946,545


      $        10,876


      4.61 %


      $            881,799


      $        10,507


      4.83 %


      $            813,673


      $          7,911


      3.86 %


      $            743,227


      $          7,990


      4.27 %

        Commercial real estate


      2,831,569


      40,536


      5.68


      1,292,406


      15,620


      4.85


      1,279,923


      15,173


      4.81


      1,246,966


      15,114


      4.81


      1,201,785


      13,668


      4.51

        Commercial


      233,756


      5,315


      9.02


      137,554


      2,177


      6.35


      142,797


      1,819


      5.17


      149,068


      1,966


      5.23


      152,182


      1,984


      5.17

        Consumer


      332,486


      4,183


      4.99


      323,798


      3,983


      4.93


      297,528


      3,274


      4.46


      244,471


      2,602


      4.22


      209,891


      2,146


      4.06

        State and political


      929


      10


      4.27


      900


      8


      3.57


      978


      9


      3.73


      1,084


      11


      4.03


      1,504


      15


      3.96

        Credit Cards


      6,164


      149


      9.59


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —

        Other


      16,137


      201


      4.94


      8,741


      116


      5.37


      8,619


      83


      3.91


      12,062


      96


      3.16


      18,690


      159


      3.42

      Total Loans


      4,562,748


      64,942


      5.65


      2,709,944


      32,780


      4.85


      2,611,644


      30,865


      4.79


      2,467,324


      27,700


      4.45


      2,327,279


      25,962


      4.43
































      Investment securities































      Taxable


      778,081


      5,047


      2.59


      645,178


      3,729


      2.31


      653,527


      4,064


      2.49


      661,519


      3,945


      2.39


      618,378


      3,185


      2.06

      Tax-exempt (1)


      663


      34


      20.51


      664


      6


      5.42


      666


      9


      5.41


      449


      7


      6.24


      —


      —


      —

      Federal funds sold


      7,533


      92


      4.85


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —

      Interest-bearing deposits


      55,547


      1,213


      8.66


      13,397


      170


      5.09


      13,849


      163


      4.77


      77,299


      664


      3.40


      264,576


      1,466


      2.20

      Total earning assets


      5,404,572


      71,328


      5.24


      3,369,183


      36,685


      4.37


      3,279,686


      35,101


      4.34


      3,206,591


      32,316


      4.00


      3,210,233


      30,613


      3.78

      Cash and due from banks


      51,714






      29,923






      28,602






      29,358






      31,724





      Other assets


      501,545






      225,935






      228,054






      221,599






      218,163





      Allowance for credit losses


      (46,700)






      (28,730)






      (30,006)






      (16,469)






      (15,755)





      Total assets


      $         5,911,131






      $         3,596,311






      $         3,506,336






      $         3,441,079






      $         3,444,365




































      Interest-bearing liabilities































      Demand deposits


      $         1,056,956


      $          6,659


      2.50 %


      $            685,674


      $          3,913


      2.29 %


      $            694,894


      $          3,236


      1.89 %


      $            670,424


      $          2,217


      1.31 %


      $            646,399


      $          1,070


      0.66 %

      Money market and savings deposits


      1,572,920


      6,810


      1.72


      907,068


      2,526


      1.12


      1,004,553


      2,373


      0.96


      1,043,076


      1,581


      0.60


      1,034,580


      907


      0.35

      Brokered deposits


      98,649


      1,225


      4.93


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —


      —

      Certificates of deposit $100,000 or more


      706,642


      6,272


      3.52


      312,367


      2,337


      3.00


      241,436


      1,076


      1.81


      217,051


      433


      0.79


      222,697


      308


      0.55

      Other time deposits


      285,743


      2,507


      3.48


      225,495


      1,139


      2.03


      207,403


      595


      1.16


      205,293


      322


      0.62


      215,014


      275


      0.51

      Interest-bearing deposits (4)


      3,720,910


      23,473


      2.50


      2,130,604


      9,915


      1.87


      2,148,286


      7,280


      1.37


      2,135,844


      4,553


      0.85


      2,118,690


      2,560


      0.48

      Advances from FHLB - short-term


      70,348


      692


      3.90


      261,797


      3,449


      5.28


      113,972


      1,361


      4.84


      7,391


      72


      3.86


      —


      —


      —

      Advances from FHLB - long-term


      —


      —


      —


      —


      —


      —


      —


      —


      —


      653


      (11)


      (6.08)


      10,035


      16


      0.63

      Subordinated debt and Guaranteed preferred beneficial
      interest in junior subordinated debentures ("TRUPS") (4)


      71,907


      1,461


      8.06


      43,185


      776


      7.21


      43,108


      756


      7.11


      43,031


      720


      6.64


      42,953


      686


      6.33

      Total interest-bearing liabilities


      3,863,165


      25,626


      2.63


      2,435,586


      14,140


      2.33


      2,305,366


      9,397


      1.65


      2,186,919


      5,334


      0.96


      2,171,678


      3,262


      0.60

      Noninterest-bearing deposits


      1,345,976






      778,058






      820,162






      870,890






      893,968





      Accrued expenses and other liabilities


      27,057






      19,442






      19,634






      21,647






      21,336





      Stockholders' equity


      674,933






      363,225






      361,174






      361,623






      357,383





      Total liabilities and stockholders' equity


      $         5,911,131






      $         3,596,311






      $         3,506,336






      $         3,441,079






      $         3,444,365




































      Net interest income




      $        45,702






      $        22,545






      $       25,704






      $        26,982






      $        27,351


































      Net interest spread






      2.61 %






      2.04 %






      2.68 %






      3.04 %






      3.18 %

      Net interest margin






      3.35 %






      2.68 %






      3.18 %






      3.35 %






      3.38 %

      Cost of Funds






      1.95 %






      1.76 %






      1.22 %






      0.68 %






      0.42 %

      Cost of Deposits






      1.84 %






      1.37 %






      0.99 %






      0.60 %






      0.34 %

      Cost of Debt






      6.00 %






      5.56 %






      5.47 %






      6.07 %






      5.25 %

      ____________________________________

      (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. There were $6.1 million, $0.3 million, $0.5 million, $0.6 million and $0.3 million of accretion interest on loans for the three months ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022, and September 30, 2022, respectively.

      (4)

      Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were $(0.5) million, $41,000, $0.1 million, $0.2 million and $0.2 million of amortization of deposits premium, and $(0.2) million, $(47,000), $(47,000), $(47,000) and $(47,000) of amortization of borrowing fair value adjustment for the three months ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022, and September 30, 2022, respectively.

      Shore Bancshares, Inc.

      Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited)














      YTD


      YTD

      (In thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022


      9/30/2023


      9/30/2022
















      The following reconciles return on average equity and return on average tangible equity (Note 1):

      Net (loss) income


      $      (6,384)


      $        4,018


      $        6,457


      $        8,407


      $        9,658


      $       4,091


      $      22,769

      Net (loss) income - annualized (A)


      $    (25,328)


      $      16,295


      $      26,187


      $      33,354


      $      38,317


      $       5,470


      $      30,442
















      Net (loss) income


      $      (6,384)


      $        4,018


      $        6,457


      $        8,407


      $        9,658


      $       4,091


      $      22,769

      Add: Amortization of intangible assets, net of tax


      1,478


      318


      320


      340


      368


      2,597


      1,130

      Add: Merger Expenses, net of tax


      8,343


      872


      502


      716


      117


      12,398


      837

      Net income, excluding net amortization of intangible assets and merger related expenses


      $        3,437


      $        5,208


      $        7,279


      $        9,463


      $      10,143


      $     19,086


      $      24,736

      Net income, excluding net amortization of intangible assets and merger related expenses -
      annualized (B)


      $      13,636


      $      21,121


      $      29,520


      $      37,543


      $      40,245


      $     25,518


      $      33,072
















      Return on average assets excluding net amortization of intangible assets and merger related
      expenses - Non-GAAP


      0.23 %


      0.59 %


      0.84 %


      1.09 %


      1.17 %


      0.59 %


      0.96 %
















      Average stockholders' equity (C)


      $    674,933


      $    363,225


      $    361,174


      $    361,623


      $    357,383


      $   467,593


      $    354,549

      Less: Average goodwill and other intangible assets


      (115,604)


      (68,172)


      (68,607)


      (69,077)


      (69,558)


      (84,300)


      (70,104)

      Average tangible equity (D)


      $    559,329


      $    295,053


      $    292,567


      $    292,546


      $    287,825


      $   383,293


      $    284,445
















      Return on average equity (GAAP)  (A)/(C)


      (3.75) %


      4.49 %


      7.25 %


      9.22 %


      10.72 %


      1.17 %


      8.59 %

      Return on average tangible equity (Non-GAAP)  (B)/(D)


      2.44 %


      7.16 %


      10.09 %


      12.83 %


      13.98 %


      6.66 %


      11.63 %
















      The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):

      Noninterest expense (E)


      $      47,158


      $      21,608


      $      20,893


      $      21,000


      $      18,899


      $     89,661


      $      59,323

      Less: Amortization of intangible assets


      (2,634)


      (435)


      (441)


      (460)


      (499)


      (3,510)


      (1,528)

      Less: Merger Expenses


      (14,866)


      (1,197)


      (691)


      (967)


      (159)


      (16,754)


      (1,130)

      Adjusted noninterest expense (F)


      $      29,658


      $      19,976


      $      19,761


      $      19,573


      $      18,241


      $     69,397


      $      56,665
















      Net interest income (G)


      $      45,622


      $      22,494


      $      25,664


      $      26,943


      $      27,315


      $    93,782


      $      74,359

      Add: Taxable-equivalent adjustment


      80


      51


      41


      38


      35


      172


      112

      Taxable-equivalent net interest income (H)


      $      45,702


      $      22,545


      $      25,705


      $      26,981


      $      27,350


      $     93,954


      $      74,471
















      Noninterest income (I)


      $      18,337


      $        5,294


      $        5,334


      $        5,862


      $        5,344


      $     28,966


      $      17,224

      Investment securities losses (gains)


      2,166


      —


      —


      —


      —


      2,166


      —

      Adjusted noninterest income (J)


      $      20,503


      $        5,294


      $        5,334


      $        5,862


      $        5,344


      $     31,132


      $      17,224
















      Efficiency ratio (GAAP)  (E)/(G)+(I)


      73.73 %


      77.76 %


      67.40 %


      64.01 %


      57.87 %


      73.04 %


      64.78 %

      Efficiency ratio (Non-GAAP)  (F)/(H)+(J)


      44.80 %


      71.76 %


      63.67 %


      59.60 %


      55.79 %


      55.48 %


      61.80 %

      Shore Bancshares, Inc.

      Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited) - Continued


      (In thousands, except per share data)


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2022


      Q3 2022












      The following reconciles book value per common share and tangible book value per common share (Note 1):

      Stockholders' equity (K)


      $           504,931


      $           363,140


      $           361,638


      $           364,285


      $           357,221

      Less: Goodwill and other intangible assets


      (113,951)


      (67,937)


      (68,372)


      (68,813)


      (69,288)

      Tangible equity (L)


      $           390,980


      $           295,203


      $           293,266


      $           295,472


      $           287,933












      Shares outstanding (M)


      33,136


      19,907


      19,898


      19,865


      19,858












      Book value per common share (GAAP)  (K)/(M)


      $               15.24


      $               18.24


      $               18.17


      $               18.34


      $               17.99

      Tangible book value per common share (Non-GAAP) (L)/(M)


      $               11.80


      $               14.83


      $               14.74


      $               14.87


      $               14.50












      The following reconciles equity to assets and tangible equity to tangible assets (Note 1):

      Stockholders' equity (N)


      $           504,931


      $           363,140


      $           361,638


      $           364,285


      $           357,221

      Less: Goodwill and other intangible assets


      (113,951)


      (67,937)


      (68,372)


      (68,813)


      (69,288)

      Tangible equity (O)


      $           390,980


      $           295,203


      $           293,266


      $           295,472


      $           287,933












      Assets (P)


      $        5,708,725


      $        3,641,794


      $        3,553,694


      $        3,477,276


      $        3,446,804

      Less: Goodwill and other intangible assets


      (113,951)


      (67,937)


      (68,372)


      (68,813)


      (69,288)

      Tangible assets (Q)


      $        5,594,774


      $        3,573,857


      $        3,485,322


      $        3,408,463


      $        3,377,516












      Period-end equity/assets (GAAP)  (N)/(P)


      8.84 %


      9.97 %


      10.18 %


      10.48 %


      10.36 %

      Period-end tangible equity/tangible assets (Non-GAAP)  (O)/(Q)


      7.00 %


      8.26 %


      8.41 %


      8.67 %


      8.52 %

      ____________________________________

      Note 1: Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes.

      Note 2: Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities.

      SOURCE Shore Bancshares, Inc.

      Modal title

      Also from this source

      Shore Bancshares, Inc. Reports 2026 Third Quarter Results

      Shore Bancshares, Inc. Reports 2026 Third Quarter Results

      Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank, N.A. (the "Bank"), reported...

      Shore Bancshares, Inc. Reports Quarterly Dividend of $0.14 Per Share

      Shore Bancshares, Inc. Reports Quarterly Dividend of $0.14 Per Share

      Shore Bancshares, Inc. (Nasdaq: SHBI), the parent company of Shore United Bank, N.A. announced today that its Board of Directors has declared a...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.