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 Reports 2021 Financial Results and Quarterly Dividend of $0.12 Per share

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

      News provided by

      Shore Bancshares, Inc.

      Feb 14, 2022, 16:37 ET

      Share this article

      Share this article


      EASTON, Md., Feb. 14, 2022 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $2.723 million or $0.16 per diluted common share for the fourth quarter of 2021, compared to net income of $4.617 million or $0.39 per diluted common share for the third quarter of 2021, and net income of $3.886 million or $0.32 per diluted common share for the fourth quarter of 2020. Net income, excluding merger related expenses for the fourth quarter of 2021 was $7.914 million or $0.46 per diluted common share. Net income for the fiscal year of 2021 was $15.368 million or $1.17 per diluted common share, compared to net income for the fiscal year of 2020 of $15.730 million or $1.27 per diluted common share. On October 31, 2021, the Company acquired Severn Bancorp, Inc. ("Severn"). Net income, excluding merger related expenses for 2021 was $21.237 million or $1.62 per diluted common share. For the fourth quarter and the fiscal year of 2021, the Company recorded $7.6 million and $8.5 million, respectively, in merger-related expenses.

      When comparing net income for the fourth quarter of 2021 to the third quarter of 2021, net income decreased $1.9 million, the direct result of $7.6 million in merger related expenses in the fourth quarter of 2021. The Company reported increases in net interest income and noninterest income of $5.1 million and $2.2 million, respectively, coupled with a reversal of provision for credit losses for a decrease of $2.0 million. These improvements were partially offset by an increase in noninterest expense of $4.5 million, excluding merger-related expenses. When comparing net income for the fourth quarter of 2021 to the fourth quarter of 2020, net income decreased $1.1 million, due to merger related expenses of $7.6 million. The Company reported increases in net interest income and noninterest income of $6.9 million and $2.1 million, respectively, coupled with a reversal of provision for credit losses for a decrease of $2.8 million, partially offset by an increase in noninterest expense of $5.3 million, excluding merger related expenses. 

      "We are pleased to announce our fourth quarter earnings and fiscal year 2021 results." said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "Our acquisition of Severn Bank continues to be a high priority as the process continues from the legal merger date of November 1, 2021, through the core processing conversion date of February 19, 2022. The integration has been well received and we are thrilled to have their outstanding team join us as we expand our footprint and strive to create value for our shareholders. In 2021, we experienced significant growth in both loans and deposits. Excess liquidity continues to put pressure on our margin, but that liquidity is well positioned to profit from the expected interest rate hikes in 2022." 

      Balance Sheet Review

      Total assets were $3.460 billion at December 31, 2021, a $1.5 billion, or 79.0%, increase when compared to $1.933 billion at the end of 2020.  The merger with Severn, added approximately $1.1 billion to total assets as of October 31, 2021. Excluding these acquired assets, total assets increased $384.7 million, or 19.9% when compared to the end of 2020. Of this growth the Company experienced increases in investment securities held to maturity of $214.6 million, interest-bearing deposits with other banks of $98.6 million, loans of $80.3 million and loans held for sale of $26.8 million, partially offset by a decrease in investment securities available for sale of $43.6 million.    

      Total deposits increased $1.326 billion, or 77.9%, when compared to December 31, 2020.  The merger with Severn, added approximately $955.3 million to total deposits as of October 31, 2021. Excluding these deposits, total deposits increased $370.2 million, or 21.8%, when compared to the end of 2020. The significant movement within deposit accounts, excluding the deposits acquired from Severn, continues to be impacted by new account openings and municipal deposit inflows.  

      Total stockholders' equity increased $155.7 million, or 79.8%, when compared to December 31, 2020, primarily due to the acquisition of Severn. At December 31, 2021, the ratio of total equity to total assets was 10.13% and the ratio of total tangible equity to total tangible assets was 8.25%.

      Review of Quarterly Financial Results

      Net interest income was $20.6 million for the fourth quarter of 2021, compared to $15.6 million for the third quarter of 2021 and $13.8 million for the fourth quarter of 2020. The increase in net interest income when compared to the third quarter of 2021 was primarily due to increases in interest and fees on loans of $5.1 million, interest on taxable investment securities of $345 thousand and interest on deposits with other banks of $72 thousand, partially offset by increases in expense on interest-bearing deposits of $323 thousand and borrowings of $123 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $399.8 million, or 26.9%, combined with accretion income of approximately $628 thousand from the acquired Severn loans, which increased the average yield on loans for the quarter. The acquisition of loans from Severn had the most significant impact on the higher interest and fees on loans, but it was also complemented by significant organic loan growth of $39.7 million and forgiveness on PPP loans during the fourth quarter of 2021. The increase in interest on taxable investment securities was also primarily impacted by the acquisition of Severn with the addition of continued purchases of held to maturity securities during the fourth quarter of 2021, due to an excess liquidity position. The increase in interest expense on interest-bearing deposits was primarily due to higher rates paid on money market and savings deposits acquired from Severn, resulting in an increase of 10bps in the average rate paid on these deposits. The addition of a long-term advance from the Federal Home Loan Bank ("FHLB") and subordinated debt, acquired from Severn, resulted in $150 thousand of additional borrowing expense. The long-term advances from the FHLB, will mature in October of 2022 and management will keep the subordinated debt on the balance sheet due to its addition to capital. The increase in net interest income when comparing the fourth quarter of 2021 to the fourth quarter of 2020, was primarily due to increases in interest and fees on loans of $6.0 million, interest on taxable investment securities of $754 thousand and interest on deposits with other banks of $125 thousand, coupled with a decrease in interest expense on interest-bearing deposits of $81 thousand. These improvements to net interest income were partially offset by the addition of long-term advances from the FHLB and subordinated debt acquired from Severn, which were the primary cause of additional borrowing expense of $108 thousand.

      The Company's net interest margin decreased to 2.87% for the fourth quarter of 2021 from 2.99% for the third quarter of 2021 and decreased from 3.08% for the fourth quarter of 2020. The decrease in net interest margin in the fourth quarter of 2021 when compared to the third quarter of 2021 and the fourth quarter of 2020, was primarily due to excess liquidity, which has been partially invested in lower yielding taxable investment securities. In addition, the acquired borrowings from Severn attributed to the decline in margin when compared to the third quarter of 2021 and the fourth quarter of 2020. Rates paid on interest-bearing deposits in the fourth quarter of 2021 compared to the third quarter of 2021, increased by 2bps, whereas the rates paid compared to the fourth quarter of 2020, declined 18bps. Absent excess liquidity of $400 million, we estimate our margin for the fourth quarter of 2021 would have been 3.34%.

      The provision for credit losses was $(1.7) million for the three months ended December 31, 2021.  The comparable amounts were $290 thousand and $1.1 million for the three months ended September 30, 2021 and December 31, 2020, respectively. The reversal of provision expense in the fourth quarter of 2021 was related to reduced pandemic related qualitative factors associated with anticipated losses that failed to materialize in 2021. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.96% at December 31, 2021, compared to 1.10% at September 30, 2021 and 1.09% at December 31, 2020. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to September 30, 2021, was due to reduced pandemic qualitative factors previously mentioned. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to December 31, 2020, was primarily due to improved credit quality and pandemic related allocations prior to the end of 2020, which as mentioned, were significantly reduced during the fourth quarter of 2021. The Company reported net recoveries of $142 thousand in the fourth quarter of 2021, compared to net recoveries of $147 thousand in the third quarter of 2021 and net recoveries of $61 thousand for the fourth quarter of 2020.

      At December 31, 2021 and September 30, 2021, nonperforming assets were $3.8 million and $4.4 million, respectively. The balance of nonperforming assets decreased primarily due to a decrease in nonaccrual loans of $671 thousand, or 19.4%. Accruing troubled debt restructurings ("TDRs") decreased $83 thousand, or 1.4%. Other real estate owned properties increased to $532 thousand for December 31, 2021, from $203 thousand at September 30, 2021, also attributable to the acquisition of Severn. When comparing December 31, 2021, to December 31, 2020, nonperforming assets decreased $2.4 million, or 38.9%, primarily due to decreases in nonaccrual loans of $2.7 million, or 48.9% and loans 90 days past due and still accruing of $296 thousand, or 36.8%. Accruing TDRs decreased $1.3 million, or 19.0%, and other real estate owned increased $532 thousand, over the same time period. The ratio of nonperforming assets and accruing TDRs to total assets was 0.27%, 0.44% and 0.68% at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.  In addition, the ratio of accruing TDRs to total loans at December 31, 2021 was 0.27%, compared to 0.38% at September 30, 2021 and 0.48% at December 31, 2020.

      Total noninterest income for the fourth quarter of 2021 increased $2.2 million, or 76.3%, when compared to the third quarter of 2021 and increased $2.1 million, or 68.3%, when compared to the fourth quarter of 2020. The increase compared to the third quarter of 2021 and the fourth quarter of 2020 was primarily due to the addition of revenue from the recently acquired mortgage division and Mid-Maryland Title, Co. ("Mid-MD") of Severn. The mortgage division added $948 thousand and Mid-MD attributed $247 thousand in the fourth quarter of 2021. Service charges on deposit accounts increased $429 thousand when compared to the third quarter of 2021 and $452 thousand when compared to the fourth quarter of 2020. In addition, rental income on premises acquired from Severn, added an additional $237 thousand when compared to the third quarter of 2021 and $242 thousand when compared to the fourth quarter of 2020.

      Total noninterest expense, excluding merger related expenses, for the fourth quarter of 2021 increased $4.5 million, or 39.4%, when compared to the third quarter of 2021 and increased $5.3 million, or 50.5%, when compared to the fourth quarter of 2020. The increase in noninterest expense when compared to the third quarter of 2021 and the fourth quarter of 2020, was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and FDIC insurance premium expense, which were all significantly impacted by adding Severn and its operations in the fourth quarter of 2021.

      Review of 2021 Financial Results

      Net interest income for 2021 was $64.1 million, an increase of $11.5 million, or 21.9% when compared to 2020.  The increase was primarily due to higher interest income and fees on loans of $8.4 million and taxable investment securities of $2.0 million. Total interest expense decreased $1.0 million, due to the average rates paid on interest-bearing deposits which declined by 30bps, partially offset by the addition of subordinated debt in the third quarter of 2020 and the acquisition of subordinated debt from Severn. The Company's net interest margin decreased to 2.94% for 2021, compared to 3.27% for 2020. The primary factor impacting the net interest margin was the average yield on earnings assets which declined 50bps. Although the average yield on loans only increased 1bp, the average yield on investment in taxable securities declined 64bps, while the average yield on interest-bearing deposits with other banks declined 12bps. The Company had excess liquidity before adding $955.3 million in deposits in connection with the acquisition of Severn on October 31, 2021. Management believes that the excess liquidity is a temporary issue but will benefit from anticipated interest rate increases from the Federal Reserve in the near-term while continuing to seek alternative investments with favorable yields.    

      The provision for credit losses for 2021 and 2020 was $(358) thousand and $3.9 million, respectively, while net recoveries were $414 thousand and net charge offs were $519 thousand, respectively.  The reversal in provision for credit losses was the result of recoveries in 2021 compared to charge-offs in 2020 and the alleviation of qualitative factors established in 2020 related to the pandemic. The ratio of allowance to total loans, excluding PPP loans and acquired loans, decreased from 1.09% at December 31, 2020, to 0.96% at December 31, 2021. The primary drivers for the decrease in the percentage of allowance for credit losses to total loans were improved credit quality and the reduced impact of qualitative factors related to the pandemic. Management will continue to evaluate the adequacy of the allowance for credit losses as changes within the Company's portfolio are known.

      Total noninterest income for 2021 increased $2.7 million, or 25.6%, when compared to the same period in 2020. The increase in noninterest income primarily consisted of the addition of the mortgage division and Mid-MD title from Severn. As previously stated, the mortgage division added $948 thousand and Mid-MD attributed $247 thousand in 2021. In addition, the increase in noninterest income in 2021 included increases in debit card interchange fees of $958 thousand, service charges on deposit accounts of $557 thousand and trust and investment fee income of $323 thousand, partially offset by a decrease in the gains on sale of investment securities of $345 thousand.

      Total noninterest expense for 2021, excluding merger related expenses, increased $9.9 million, or 25.7%, when compared to the same period in 2020. The increase was mainly the result of increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and FDIC insurance premium expense, which were all significantly impacted by adding Severn and its operations in the fourth quarter of 2021. In addition, as previously mentioned, during 2021, the Company recorded merger-related expenses of $8.5 million due to the acquisition of Severn.   

      Small Business Administration's Paycheck Protection Program ("PPP") and COVID related deferrals
      As of December 31, 2021, the Company had 227 PPP loans totaling $27.6 million that were outstanding, inclusive of loans issued pre-merger and those acquired from Severn. The Company had no COVID related loan deferrals.

      Shore Bancshares, Inc. Reports Quarterly Dividend of $0.12 Per Share
      The Company announced that the Board of Directors has declared a quarterly common stock dividend in the amount of $0.12 per share, payable March 7, 2022, to stockholders of record on February 24, 2022.

      Shore Bancshares Information

      Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland's Eastern Shore. It is the parent company of Shore United Bank. Shore Bancshares engages in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank.

      Additional information is available at www.shorebancshares.com.

      Forward-Looking Statements

      The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions. Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled "Risk Factors".

      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)

      (Dollars in thousands, except per share data)





















      For the Three Months Ended


      For the Year Ended




      December 31, 


      December 31, 




      2021


      2020


       Change


      2021


      2020


       Change


      PROFITABILITY FOR THE PERIOD


















      Net interest income


      $

      20,639


      $

      13,765


      49.9

      %

      $

      64,130


      $

      52,597


      21.9

      %

      Provision for credit losses



      (1,723)



      1,050


      (264.1)



      (358)



      3,900


      (109.2)


      Noninterest income



      5,129



      3,047


      68.3



      13,498



      10,749


      25.6


      Noninterest expense



      23,497



      10,556


      122.6



      56,806



      38,399


      47.9


      Income before income taxes



      3,994



      5,206


      (23.3)



      21,180



      21,047


      0.6


      Income tax expense



      1,271



      1,320


      (3.7)



      5,812



      5,317


      9.3


      Net income


      $

      2,723


      $

      3,886


      (29.9)


      $

      15,368


      $

      15,730


      (2.3)






































      Return on average assets



      0.36

      %


      0.82

      %

      (46)

      bp


      0.66

      %


      0.92

      %

      (26)

      bp

      Return on average assets excluding merger expenses - Non-GAAP (2)



      1.35



      0.82


      53



      1.03



      0.92


      11


      Return on average equity



      3.59



      7.82


      (423)



      6.86



      7.95


      (109)


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



      13.88



      8.88


      500



      11.34



      9.04


      230


      Net interest margin



      2.87



      3.08


      (21)



      2.94



      3.27


      (33)


      Efficiency ratio - GAAP



      91.19



      62.79


      2,840



      73.18



      60.62


      1,256


      Efficiency ratio - Non-GAAP (1), (2)



      60.13



      61.91


      (178)



      61.15



      59.97


      118




















      PER SHARE DATA


















      Basic and diluted net income per common share


      $

      0.16


      $

      0.32


      (50.0)

      %

      $

      1.17


      $

      1.27


      (7.9)

      %



















      Dividends paid per common share


      $

      0.12


      $

      0.12


      —


      $

      0.48


      $

      0.48


      —


      Book value per common share at period end



      17.71



      16.55


      7.0










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



      14.12



      14.92


      (5.4)










      Market value at period end



      20.85



      14.60


      42.8










      Market range:


















      High



      23.19



      15.12


      53.4



      23.19



      17.56


      32.1


      Low



      17.50



      10.25


      70.7



      12.99



      7.63


      70.2




















      AVERAGE BALANCE SHEET DATA


















      Loans


      $

      1,887,126


      $

      1,430,013


      32.0

      %

      $

      1,568,468


      $

      1,368,887


      14.6

      %

      Investment securities



      468,724



      179,801


      160.7



      329,890



      138,391


      138.4


      Earning assets



      2,842,097



      1,780,854


      59.6



      2,185,123



      1,611,004


      35.6


      Assets



      3,037,262



      1,880,449


      61.5



      2,317,597



      1,709,997


      35.5


      Deposits



      2,547,151



      1,646,980


      54.7



      2,015,624



      1,487,921


      35.5


      Stockholders' equity



      301,095



      197,591


      52.4



      224,055



      197,969


      13.2




















      CREDIT QUALITY DATA


















      Net (recoveries) charge-offs


      $

      (142)


      $

      (61)


      (132.8)

      %

      $

      (414)


      $

      519


      (179.8)

      %



















      Nonaccrual loans


      $

      2,786


      $

      5,455


      (48.9)










      Loans 90 days past due and still accruing



      508



      804


      (36.8)










      Other real estate owned



      532



      —


      —










      Total nonperforming assets



      3,826



      6,259


      (38.9)










      Accruing troubled debt restructurings (TDRs) excluding acquired



      5,667



      6,997


      (19.0)










      Total nonperforming assets and accruing TDRs excluding acquired


      $

      9,493


      $

      13,256


      (28.4)














































      CAPITAL AND CREDIT QUALITY RATIOS


















      Period-end equity to assets



      10.13

      %


      10.09

      %

      4

      bp









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



      8.25



      9.18


      (93)




























      Annualized net (recoveries) charge-offs to average loans



      (0.03)



      (0.02)


      (1)



      (0.03)

      %


      0.04

      %

      (7)

      bp



















      Allowance for credit losses as a percent of:


















      Period-end loans (3)



      0.66



      0.95


      (29)










      Period-end loans (4)



      0.96



      1.09


      (13)










      Nonaccrual loans



      500.50



      254.59


      246










      Nonperforming assets



      364.45



      221.89


      143










      Accruing TDRs excluding acquired



      246.06



      198.49


      48










      Nonperforming assets and accruing TDRs excluding acquired



      146.89



      104.77


      42




























      As a percent of total loans:


















      Nonaccrual loans



      0.13



      0.38


      (25)










      Accruing TDRs excluding acquired



      0.27



      0.48


      (21)










      Nonaccrual loans and accruing TDRs excluding acquired



      0.40



      0.86


      (46)




























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


















      Nonperforming assets



      0.18



      0.43


      (25)










      Nonperforming assets and accruing TDRs excluding acquired



      0.45



      0.91


      (46)




























      As a percent of total assets:


















      Nonaccrual loans



      0.08



      0.28


      (20)










      Nonperforming assets



      0.11



      0.32


      (21)










      Accruing TDRs excluding acquired



      0.16



      0.36


      (20)










      Nonperforming assets and accruing TDRs excluding acquired



      0.27



      0.68


      (41)










      ____________________

      (1)

      See the reconciliation table that begins on page 14 of 15.

      (2)

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

      (3)

      As of December 31, 2021 and December 31, 2020, these ratios included all loans held for investment, including PPP loans of $27.6 million and $122.8 million, respectively.

      (4)

      As of December 31, 2021 and December 31, 2020, these ratios exclude PPP loans, acquired loans and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited)

      (In thousands, except per share data)









      December 31, 2021




      December 31, 


      December 31, 


      compared to




      2021


      2020


      December 31, 2020


      ASSETS










      Cash and due from banks


      $

      16,919


      $

      16,666


      1.5

      %

      Interest-bearing deposits with other banks



      566,694



      170,251


      232.9


      Cash and cash equivalents



      583,613



      186,917


      212.2












      Investment securities available for sale (at fair value)



      116,982



      139,568


      (16.2)


      Investment securities held to maturity (at amortized cost)



      404,594



      65,706


      515.8


      Equity securities, at fair value



      1,372



      1,395


      (1.6)


      Restricted securities



      4,159



      3,626


      14.7












      Loans held for sale, at fair value



      36,427



      -


      —












      Loans



      2,119,175



      1,454,256


      45.7


      Less: allowance for credit losses



      (13,944)



      (13,888)


      0.4


      Loans, net



      2,105,231



      1,440,368


      46.2












      Premises and equipment, net



      51,624



      24,924


      107.1


      Goodwill



      63,421



      17,518


      262.0


      Other intangible assets, net



      7,535



      1,719


      338.3


      Other real estate owned, net



      532



      —


      —


      Mortgage servicing rights



      4,087



      —


      —


      Right of use assets, net



      11,370



      4,795


      137.1


      Other assets



      69,469



      46,779


      48.5


      Total assets


      $

      3,460,416


      $

      1,933,315


      79.0












      LIABILITIES










      Noninterest-bearing deposits


      $

      1,059,963


      $

      509,091


      108.2


      Interest-bearing deposits



      1,966,273



      1,191,614


      65.0


      Total deposits



      3,026,236



      1,700,705


      77.9












      Securities sold under retail repurchase agreements



      4,143



      1,050


      294.6


      Advances from FHLB - short-term



      —



      —


      —


      Advances from FHLB - long-term



      10,135



      —


      —


      Subordinated debt



      42,762



      24,429


      75.0


      Total borrowings



      57,040



      25,479














      Lease liabilities



      11,567



      4,874


      137.3


      Accrued expenses and other liabilities



      14,880



      7,238


      105.6


      Total liabilities



      3,109,723



      1,738,296


      78.9












      COMMITMENTS AND CONTINGENCIES




















      STOCKHOLDERS' EQUITY










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



      198



      118


      67.8


      Additional paid in capital



      200,473



      52,167


      284.3


      Retained earnings



      149,966



      141,205


      6.2


      Accumulated other comprehensive income



      56



      1,529


      (96.3)


      Total stockholders' equity



      350,693



      195,019


      79.8


      Total liabilities and stockholders' equity


      $

      3,460,416


      $

      1,933,315


      79.0












      Period-end common shares outstanding



      19,808



      11,783


      68.1


      Book value per common share


      $

      17.71


      $

      16.55


      7.0


      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)

      (In thousands, except per share data)





















      For the Three Months Ended



      For the Year Ended




      December 31, 


      December 31, 




      2021


      2020


      % Change


      2021


      2020


      % Change


      INTEREST INCOME


















      Interest and fees on loans


      $

      20,564


      $

      14,541


      41.4

      %

      $

      64,795


      $

      56,420


      14.8

      %

      Interest on investment securities:


















      Taxable



      1,663



      910


      82.7



      5,006



      2,997


      67.0


      Interest on deposits with other banks



      169



      44


      284.1



      368



      260


      41.5


      Total interest income



      22,396



      15,495


      44.5



      70,169



      59,677


      17.6




















      INTEREST EXPENSE


















      Interest on deposits



      1,272



      1,355


      (6.1)



      4,461



      6,440


      (30.7)


      Interest on short-term borrowings



      3



      1


      200.0



      8



      5


      60.0


      Interest on long-term borrowings



      482



      374


      28.9



      1,570



      635


      —


      Total interest expense



      1,757



      1,730


      1.6



      6,039



      7,080


      (14.7)




















      NET INTEREST INCOME



      20,639



      13,765


      49.9



      64,130



      52,597


      21.9


      Provision for credit losses



      (1,723)



      1,050


      (264.1)



      (358)



      3,900


      (109.2)




















      NET INTEREST INCOME AFTER PROVISION


















      FOR CREDIT LOSSES



      22,362



      12,715


      75.9



      64,488



      48,697


      32.4




















      NONINTEREST INCOME


















      Service charges on deposit accounts



      1,234



      782


      57.8



      3,396



      2,839


      19.6


      Trust and investment fee income



      522



      439


      18.9



      1,881



      1,558


      20.7


      Gains on sales and calls of investment securities



      —



      —


      —



      2



      347


      —


      Interchange credits



      1,043



      837


      24.6



      3,964



      3,006


      —


      Mortgage-banking revenue



      948



      —


      —



      948



      —


      —


      Title Company revenue



      247



      —


      —



      247



      —


      —


      Other noninterest income



      1,135



      989


      14.8



      3,060



      2,999


      2.0


      Total noninterest income



      5,129



      3,047


      68.3



      13,498



      10,749


      25.6




















      NONINTEREST EXPENSE


















      Salaries and wages



      7,727



      4,366


      77.0



      21,222



      14,935


      42.1


      Employee benefits



      2,271



      1,715


      32.4



      7,262



      6,461


      12.4


      Occupancy expense



      1,263



      745


      69.5



      3,690



      2,919


      26.4


      Furniture and equipment expense



      385



      366


      5.2



      1,553



      1,224


      26.9


      Data processing



      1,487



      1,093


      36.0



      5,001



      4,288


      16.6


      Directors' fees



      170



      118


      44.1



      620



      504


      23.0


      Amortization of intangible assets



      381



      126


      202.4



      734



      533


      37.7


      FDIC insurance premium expense



      362



      138


      162.3



      1,015



      485


      109.3


      Other real estate owned expenses, net



      (2)



      38


      (105.3)



      4



      56


      (92.9)


      Legal and professional fees



      150



      662


      (77.3)



      1,742



      2,296


      (24.1)


      Merger related expenses



      7,615



      —


      —



      8,530



      —


      —


      Other noninterest expenses



      1,688



      1,189


      42.0



      5,433



      4,698


      15.6


      Total noninterest expense



      23,497



      10,556


      122.6



      56,806



      38,399


      47.9




















      Income before income taxes



      3,994



      5,206


      (23.3)



      21,180



      21,047


      0.6


      Income tax expense



      1,271



      1,320


      (3.7)



      5,812



      5,317


      9.3




















      NET INCOME


      $

      2,723


      $

      3,886


      (29.9)


      $

      15,368


      $

      15,730


      (2.3)




















      Weighted average shares outstanding - basic



      17,180



      12,004


      43.1



      13,119



      12,380


      6.0


      Weighted average shares outstanding - diluted



      17,180



      12,005


      43.1



      13,119



      12,381


      6.0




















      Basic and diluted net income per common share


      $

      0.16


      $

      0.32


      (50.0)


      $

      1.17


      $

      1.27


      (7.9)




















      Dividends paid per common share



      0.12



      0.12


      —



      0.48



      0.48


      —


      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)

      (Dollars in thousands)

























      For the Three Months Ended


      For the Year Ended




      December 31, 


      December 31, 




      2021


      2020


      2021


      2020




      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/




      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate


      Earning assets






















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


      $

      1,887,126


      4.33

      %

      $

      1,430,013


      4.05

      %

      $

      1,568,468


      4.14

      %

      $

      1,368,887


      4.13

      %

      Investment securities






















      Taxable



      468,724


      1.42



      179,801


      2.02



      329,890


      1.52



      138,391


      2.16


      Interest-bearing deposits



      486,247


      0.14



      171,040


      0.10



      286,765


      0.13



      103,726


      0.25


      Total earning assets



      2,842,097


      3.11

      %


      1,780,854


      3.47

      %


      2,185,123


      3.21

      %


      1,611,004


      3.71

      %

      Cash and due from banks



      22,625





      17,268





      19,838





      18,042




      Other assets



      188,399





      95,684





      127,704





      92,575




      Allowance for credit losses



      (15,859)





      (13,357)





      (15,068)





      (11,624)




      Total assets


      $

      3,037,262




      $

      1,880,449




      $

      2,317,597




      $

      1,709,997
















































      Interest-bearing liabilities






















      Demand deposits


      $

      494,081


      0.14

      %

      $

      420,582


      0.18

      %

      $

      450,399


      0.14

      %

      $

      343,848


      0.26

      %

      Money market and savings deposits



      925,301


      0.28



      459,237


      0.20



      675,979


      0.21



      434,781


      0.27


      Certificates of deposit $100,000 or more



      174,268


      0.49



      128,642


      1.45



      144,209


      0.84



      129,150


      1.70


      Other time deposits



      173,975


      0.50



      145,795


      1.27



      151,429


      0.78



      148,823


      1.46


      Interest-bearing deposits



      1,767,625


      0.29



      1,154,256


      0.47



      1,422,016


      0.31



      1,056,602


      0.61


      Securities sold under retail repurchase






















         agreements and federal funds purchased



      3,972


      0.30



      1,101


      0.36



      3,017


      0.27



      1,484


      0.34


      Advances from FHLB - long-term



      6,630


      2.21



      —


      —



      1,671


      0.48



      3,934


      2.87


      Subordinated debt



      36,589


      5.12



      24,420


      6.09



      27,528


      5.70



      8,617


      6.06


      Total interest-bearing liabilities



      1,814,816


      0.38

      %


      1,179,777


      0.58

      %


      1,454,232


      0.42

      %


      1,070,637


      0.66

      %

      Noninterest-bearing deposits



      779,526





      492,724





      593,608





      431,319




      Accrued expenses and other liabilities



      141,825





      10,357





      45,702





      10,072




      Stockholders' equity



      301,095





      197,591





      224,055





      197,969




      Total liabilities and stockholders' equity


      $

      3,037,262




      $

      1,880,449




      $

      2,317,597




      $

      1,709,997


























      Net interest spread





      2.73

      %




      2.89

      %




      2.79

      %




      3.05

      %

      Net interest margin





      2.87

      %




      3.08

      %




      2.94

      %




      3.27

      %

      ____________________

      (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.

      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited)

      (Dollars in thousands, except per share data)
























      4th Quarter


      3rd Quarter


      2nd Quarter


      1st Quarter


      4th Quarter


      Q4 2021


      Q4 2021




      2021


      2021


      2021


      2021


      2020


      compared to


      compared to




      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2020


      Q3 2021


      Q4 2020


      PROFITABILITY FOR THE PERIOD





















      Taxable-equivalent net interest income


      $

      20,652


      $

      15,623


      $

      14,141


      $

      13,836


      $

      13,799


      32.2

      %

      49.7

      %

      Less: Taxable-equivalent adjustment



      13



      34



      38



      36



      34


      (61.8)


      (61.8)


      Net interest income



      20,639



      15,589



      14,103



      13,800



      13,765


      32.4


      49.9


      Provision for credit losses



      (1,723)



      290



      650



      425



      1,050


      (694.1)


      (264.1)


      Noninterest income



      5,129



      2,909



      2,903



      2,557



      3,047


      76.3


      68.3


      Noninterest expense



      23,497



      11,934



      10,876



      10,499



      10,556


      96.9


      122.6


      Income before income taxes



      3,994



      6,274



      5,480



      5,433



      5,206


      (36.3)


      (23.3)


      Income tax expense



      1,271



      1,657



      1,449



      1,435



      1,320


      (23.3)


      (3.7)


      Net income


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      $

      3,886


      (41.0)


      (29.9)























      Return on average assets



      0.36

      %


      0.84

      %


      0.78

      %


      0.82

      %


      0.82

      %

      (48)

      bp

      (46)

      bp

      Return on average assets excluding merger expenses - Non-GAAP (2)



      1.35



      0.94



      0.86



      0.82



      0.82


      41


      53


      Return on average equity



      3.59



      9.12



      8.19



      8.28



      7.82


      (553)


      (423)


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



      13.88



      11.12



      9.89



      9.40



      8.88


      276


      500


      Net interest margin



      2.87



      2.99



      2.91



      3.00



      3.08


      (12)


      (21)


      Efficiency ratio - GAAP



      91.19



      64.52



      63.95



      64.19



      62.79


      2,667


      2,840


      Efficiency ratio - Non-GAAP (1), (2)



      60.13



      60.92



      60.90



      63.28



      61.91


      (79)


      (178)























      PER SHARE DATA





















      Basic and diluted net income per common share


      $

      0.16


      $

      0.39


      $

      0.34


      $

      0.34


      $

      0.32


      (59.0)

      %

      (50.0)

      %






















      Dividends paid per common share



      0.12



      0.12



      0.12



      0.12



      0.12


      —


      —


      Book value per common share at period end



      17.71



      17.15



      16.91



      16.69



      16.55


      3.3


      7.0


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



      14.12



      15.55



      15.29



      15.06



      14.92


      (9.2)


      (5.4)


      Market value at period end



      20.85



      17.73



      16.75



      17.02



      14.60


      17.6


      42.8


      Market range:





















      High



      23.19



      18.00



      18.01



      18.10



      15.12


      28.8


      53.4


      Low



      17.50



      16.35



      16.10



      12.99



      10.25


      7.0


      70.7























      AVERAGE BALANCE SHEET DATA





















      Loans


      $

      1,887,126


      $

      1,487,281


      $

      1,444,684


      $

      1,450,883


      $

      1,430,013


      26.9

      %

      32.0

      %

      Investment securities



      468,724



      334,205



      286,121



      227,816



      179,801


      40.3


      160.7


      Earning assets



      2,842,097



      2,071,505



      1,949,509



      1,867,930



      1,780,854


      37.2


      59.6


      Assets



      3,037,262



      2,184,448



      2,061,214



      1,975,951



      1,880,449


      39.0


      61.5


      Deposits



      2,547,151



      1,943,225



      1,822,148



      1,742,666



      1,646,980


      31.1


      54.7


      Stockholders' equity



      301,095



      200,881



      197,532



      195,791



      197,591


      49.9


      52.4























      CREDIT QUALITY DATA





















      Net (recoveries) charge-offs


      $

      (142)


      $

      (147)


      $

      (125)


      $

      —


      $

      (61)


      3.4

      %

      (132.8)

      %






















      Nonaccrual loans


      $

      2,786


      $

      3,457


      $

      3,947


      $

      4,880


      $

      5,455


      (19.4)


      (48.9)


      Loans 90 days past due and still accruing



      508



      748



      752



      1,188



      804


      (32.1)


      (36.8)


      Other real estate owned



      532



      203



      203



      205



      —


      162.1


      100.0


      Total nonperforming assets


      $

      3,826


      $

      4,408


      $

      4,902


      $

      6,273


      $

      6,259


      (13.2)


      (38.9)























      Accruing troubled debt restructurings (TDRs) excluding acquired


      $

      5,667


      $

      5,750


      $

      6,338


      $

      6,456


      $

      6,997


      (1.4)


      (19.0)























      Total nonperforming assets and accruing TDRs


      $

      9,493


      $

      10,158


      $

      11,240


      $

      12,729


      $

      13,256


      (6.5)


      (28.4)























      CAPITAL AND CREDIT QUALITY RATIOS





















      Period-end equity to assets



      10.13

      %


      8.92

      %


      9.37

      %


      9.61

      %


      10.09

      %

      121

      bp

      4

      bp

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



      8.25



      8.15



      8.55



      8.76



      9.18


      10


      (93)























      Annualized net (recoveries) charge-offs to average loans



      (0.03)



      (0.04)



      (0.03)



      —



      (0.02)


      1


      (1)























      Allowance for credit losses as a percent of:





















      Period-end loans (3)



      0.66



      1.04



      1.02



      0.98



      0.95


      (38)


      (29)


      Period-end loans (4)



      0.96



      1.10



      1.12



      1.11



      1.09


      (14)


      (13)


      Nonaccrual loans



      500.50



      449.09



      382.27



      293.30



      254.59


      5,141


      246


      Nonperforming assets



      364.45



      352.20



      307.79



      228.17



      221.89


      1,225


      143


      Accruing TDRs excluding acquired



      246.06



      270.00



      238.06



      221.70



      198.49


      (2,394)


      48


      Nonperforming assets and accruing TDRs excluding acquired



      146.89



      152.84



      134.23



      112.44



      104.77


      (595)


      42























      As a percent of total loans:





















      Nonaccrual loans



      0.13



      0.23



      0.27



      0.33



      0.38


      (10)


      (25)


      Accruing TDRs excluding acquired



      0.27



      0.38



      0.43



      0.44



      0.48


      (11)


      (21)


      Nonaccrual loans and accruing TDRs excluding acquired



      0.40



      0.62



      0.70



      0.78



      0.86


      (22)


      (46)























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





















      Nonperforming assets



      0.18



      0.29



      0.33



      0.43



      0.43


      (11)


      (25)


      Nonperforming assets and accruing TDRs excluding acquired



      0.45



      0.68



      0.76



      0.87



      0.91


      (23)


      (46)























      As a percent of total assets:





















      Nonaccrual loans



      0.08



      0.15



      0.19



      0.24



      0.28


      (7)


      (20)


      Nonperforming assets



      0.11



      0.19



      0.23



      0.31



      0.32


      (8)


      (21)


      Accruing TDRs excluding acquired



      0.16



      0.25



      0.30



      0.32



      0.36


      (9)


      (20)


      Nonperforming assets and accruing TDRs excluding acquired



      0.27



      0.44



      0.53



      0.63



      0.68


      (17)


      (41)


      ___________________

      (1)

      See the reconciliation table that begins on page 14 of 15.

      (2)

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

      (3)

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

      (4)

      For all periods shown, these ratios exclude PPP loans, acquired loans and the associated purchase discount mark on the acquired loans from both Severn and Northwest.

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited)

      (In thousands, except per share data)



















      Q4 2021


      Q4 2021



















      compared to


      compared to




      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2020


      Q3 2021


      Q4 2020


      INTEREST INCOME





















      Interest and fees on loans


      $

      20,564


      $

      15,484


      $

      14,381


      $

      14,366


      $

      14,541


      32.8

      %

      41.4

      %

      Interest on investment securities:





















      Taxable



      1,663



      1,318



      1,095



      931



      910


      26.2


      82.7


      Interest on deposits with other banks



      169



      97



      55



      47



      44


      74.2


      284.1


      Total interest income



      22,396



      16,899



      15,531



      15,344



      15,495


      32.5


      44.5























      INTEREST EXPENSE





















      Interest on deposits



      1,272



      949



      1,056



      1,184



      1,355


      34.0


      (6.1)


      Interest on short-term borrowings



      3



      2



      2



      1



      1


      50.0


      200.0


      Interest on long-term borrowings



      482



      359



      370



      359



      374


      34.3


      28.9


      Total interest expense



      1,757



      1,310



      1,428



      1,544



      1,730


      34.1


      1.6























      NET INTEREST INCOME



      20,639



      15,589



      14,103



      13,800



      13,765


      32.4


      49.9


      Provision for credit losses



      (1,723)



      290



      650



      425



      1,050


      (694.1)


      (264.1)























      NET INTEREST INCOME AFTER PROVISION





















      FOR CREDIT LOSSES



      22,362



      15,299



      13,453



      13,375



      12,715


      46.2


      75.9























      NONINTEREST INCOME





















      Service charges on deposit accounts



      1,234



      805



      683



      674



      782


      53.3


      57.8


      Trust and investment fee income



      522



      477



      475



      407



      439


      9.4


      18.9


      Gains on sales and calls of investment securities



      —



      2



      —



      —



      —


      (100.0)


      —


      Interchange credits



      1,043



      1,016



      1,036



      869



      837


      2.7


      24.6


      Mortgage-banking revenue



      948



      —



      —



      —



      —


      —


      —


      Title Company revenue



      247



      —



      —



      —



      —


      —


      —


      Other noninterest income



      1,135



      609



      709



      607



      989


      86.4


      14.8


      Total noninterest income



      5,129



      2,909



      2,903



      2,557



      3,047


      76.3


      68.3























      NONINTEREST EXPENSE





















      Salaries and wages



      7,727



      5,091



      4,262



      4,142



      4,366


      51.8


      77.0


      Employee benefits



      2,271



      1,654



      1,493



      1,844



      1,715


      37.3


      32.4


      Occupancy expense



      1,263



      843



      770



      814



      745


      49.8


      69.5


      Furniture and equipment expense



      385



      449



      412



      307



      366


      (14.3)


      5.2


      Data processing



      1,487



      1,170



      1,217



      1,127



      1,093


      27.1


      36.0


      Directors' fees



      170



      147



      154



      149



      118


      15.6


      44.1


      Amortization of intangible assets



      381



      107



      120



      126



      126


      256.1


      202.4


      FDIC insurance premium expense



      362



      245



      223



      185



      138


      47.8


      162.3


      Other real estate owned expenses, net



      (2)



      4



      1



      1



      38


      (150.0)


      (105.3)


      Legal and professional fees



      150



      428



      648



      516



      662


      (65.0)


      (77.3)


      Merger related expenses



      7,615



      538



      377



      —



      —


      1,315.4


      —


      Other noninterest expenses



      1,688



      1,258



      1,199



      1,288



      1,189


      34.2


      42.0


      Total noninterest expense



      23,497



      11,934



      10,876



      10,499



      10,556


      96.9


      122.6























      Income before income taxes



      3,994



      6,274



      5,480



      5,433



      5,206


      (36.3)


      (23.3)


      Income tax expense



      1,271



      1,657



      1,449



      1,435



      1,320


      (23.3)


      (3.7)























      NET INCOME


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      $

      3,886


      (41.0)


      (29.9)























      Weighted average shares outstanding - basic



      17,180



      11,752



      11,752



      11,745



      12,004


      46.2


      43.1


      Weighted average shares outstanding - diluted



      17,180



      11,752



      11,754



      11,747



      12,005


      46.2


      43.1























      Basic and diluted net income per common share


      $

      0.16


      $

      0.39


      $

      0.34


      $

      0.34


      $

      0.32


      (59.0)


      (50.0)























      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)

      (Dollars in thousands)



























































      Average balance





























      Q4 2021


      Q4 2021





























      compared to


      compared to




      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2020


      Q3 2021


      Q4 2020




      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/








      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate






      Earning assets































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


      $

      1,887,126


      4.33

      %

      $

      1,487,281


      4.14

      %

      $

      1,444,684


      4.00

      %

      $

      1,450,883


      4.03

      %

      $

      1,430,013


      4.05

      %

      26.9

      %

      32.0

      %

      Investment securities































      Taxable



      468,724


      1.42



      334,205


      1.58



      286,121


      1.53



      227,816


      1.63



      179,801


      2.02


      40.3


      160.7


      Interest-bearing deposits



      486,247


      0.14



      250,019


      0.15



      218,704


      0.10



      189,231


      0.10



      171,040


      0.10


      94.5


      184.3


      Total earning assets



      2,842,097


      3.11

      %


      2,071,505


      3.24

      %


      1,949,509


      3.20

      %


      1,867,930


      3.34

      %


      1,780,854


      3.47

      %

      37.2


      59.6


      Cash and due from banks



      22,625





      19,453





      16,908





      19,245





      17,268




      16.3


      31.0


      Other assets



      188,399





      108,989





      109,457





      103,010





      95,684




      72.9


      96.9


      Allowance for credit losses



      (15,859)





      (15,499)





      (14,660)





      (14,234)





      (13,357)




      2.3


      18.7


      Total assets


      $

      3,037,262




      $

      2,184,448




      $

      2,061,214




      $

      1,975,951




      $

      1,880,449




      39.0


      61.5

































      Interest-bearing liabilities































      Demand deposits


      $

      494,081


      0.14

      %

      $

      462,950


      0.14

      %

      $

      405,473


      0.13

      %

      $

      438,340


      0.14

      %

      $

      420,582


      0.18

      %

      6.7


      17.5


      Money market and savings deposits



      925,301


      0.28



      644,330


      0.18



      605,202


      0.17



      510,881


      0.18



      459,237


      0.20


      43.6


      101.5


      Certificates of deposit $100,000 or more



      174,268


      0.49



      136,059


      0.71



      135,376


      1.04



      130,745


      1.26



      128,642


      1.45


      28.1


      35.5


      Other time deposits



      173,975


      0.50



      142,777


      0.68



      143,821


      0.90



      144,919


      1.10



      145,795


      1.27


      21.9


      19.3


      Interest-bearing deposits



      1,767,625


      0.29



      1,386,116


      0.27



      1,289,872


      0.33



      1,224,885


      0.39



      1,154,256


      0.47


      27.5


      53.1


      Securities sold under retail repurchase agreements































          and federal funds purchased



      3,972


      0.30



      2,718


      0.29



      3,123


      0.26



      2,238


      0.18



      1,101


      0.36


      46.1


      260.8


      Advances from FHLB - long-term



      6,630


      2.21



      —


      —



      —


      —



      —


      —



      —


      —


      100.0


      100.0


      Subordinated debt



      36,589


      5.12



      24,504


      5.81



      24,474


      6.06



      24,443


      5.96



      24,420


      6.09


      49.3


      49.8


      Total interest-bearing liabilities



      1,814,816


      0.38

      %


      1,413,338


      0.37

      %


      1,317,469


      0.43

      %


      1,251,566


      0.50

      %


      1,179,777


      0.58

      %

      28.4


      53.8


      Noninterest-bearing deposits



      779,526





      557,109





      532,276





      517,781





      492,724




      39.9


      58.2


      Accrued expenses and other liabilities



      141,825





      13,120





      13,937





      10,813





      10,357




      981.0


      1,269.4


      Stockholders' equity



      301,095





      200,881





      197,532





      195,791





      197,591




      49.9


      52.4


      Total liabilities and stockholders' equity


      $

      3,037,262




      $

      2,184,448




      $

      2,061,214




      $

      1,975,951




      $

      1,880,449




      39.0


      61.5

































      Net interest spread





      2.73

      %




      2.87

      %




      2.77

      %




      2.84

      %




      2.89

      %





      Net interest margin





      2.87

      %




      2.99

      %




      2.91

      %




      3.00

      %




      3.08

      %





      ____________________

      (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.

      Shore Bancshares, Inc.

      Reconciliation of Generally Accepted Accounting Principles (GAAP)

      and Non-GAAP Measures (Unaudited)

      (In thousands, except per share data)









































      YTD


      YTD




      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2020


      12/31/2021


      12/31/2020

























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














































      Net Income


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      $

      3,886


      $

      15,368


      $

      15,730


      Net Income - annualized (A)


      $

      10,803


      $

      18,317


      $

      16,168


      $

      16,214


      $

      15,460


      $

      15,368


      $

      15,730

























      Net income, excluding net amortization of intangible assets























          and merger related expenses


      $

      8,688


      $

      5,098


      $

      4,402


      $

      4,092


      $

      3,980


      $

      22,279


      $

      16,128


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


      $

      34,469


      $

      20,226


      $

      17,656


      $

      16,595


      $

      15,833


      $

      22,279


      $

      16,128

























      Average stockholders' equity (C)


      $

      301,095


      $

      200,881


      $

      197,532


      $

      195,791


      $

      197,591


      $

      224,055


      $

      197,969


      Less:  Average goodwill and other intangible assets



      (52,692)



      (18,942)



      (19,053)



      (19,178)



      (19,304)



      (27,535)



      (19,498)


      Average tangible equity (D)


      $

      248,403


      $

      181,939


      $

      178,479


      $

      176,613


      $

      178,287


      $

      196,520


      $

      178,471

























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



      3.59

      %


      9.12

      %


      8.19

      %


      8.28

      %


      7.82

      %


      6.86

      %


      7.95

      %

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



      13.88

      %


      11.12

      %


      9.89

      %


      9.40

      %


      8.88

      %


      11.34

      %


      9.04

      %
























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














































      Noninterest expense (E)


      $

      23,497


      $

      11,934


      $

      10,876


      $

      10,499


      $

      10,556


      $

      56,806


      $

      38,399


      Less:  Amortization of intangible assets



      (381)



      (107)



      (120)



      (126)



      (126)



      (734)



      (533)


                 Merger Expenses



      (7,615)



      (538)



      (377)



      —



      —



      (8,530)



      —


      Adjusted noninterest expense (F)


      $

      15,501


      $

      11,289


      $

      10,379


      $

      10,373


      $

      10,430


      $

      47,542


      $

      37,866

























      Net interest income (G)



      20,639



      15,589



      14,103



      13,800



      13,765



      64,130



      52,597


      Add:  Taxable-equivalent adjustment



      13



      34



      38



      36



      34



      121



      141


      Taxable-equivalent net interest income (H)


      $

      20,652


      $

      15,623


      $

      14,141


      $

      13,836


      $

      13,799


      $

      64,251


      $

      52,738

























      Noninterest income (I)


      $

      5,129


      $

      2,909


      $

      2,903


      $

      2,557


      $

      3,047


      $

      13,498



      10,749


      Less:  Investment securities (gains)



      —



      (2)



      —



      —



      —



      (2)



      (347)


      Adjusted noninterest income (J)


      $

      5,129


      $

      2,907


      $

      2,903


      $

      2,557


      $

      3,047


      $

      13,496


      $

      10,402

























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



      91.19

      %


      64.52

      %


      63.95

      %


      64.19

      %


      62.79

      %


      73.18

      %


      60.62

      %

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



      60.13

      %


      60.92

      %


      60.90

      %


      63.28

      %


      61.91

      %


      61.15

      %


      59.97

      %
























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














































      Stockholders' equity (L)


      $

      350,693


      $

      201,607


      $

      198,682


      $

      196,104


      $

      195,019








      Less:  Goodwill and other intangible assets



      (70,956)



      (18,883)



      (18,991)



      (19,111)



      (19,237)








      Tangible equity (M)


      $

      279,737


      $

      182,724


      $

      179,691


      $

      176,993


      $

      175,782































      Shares outstanding (N)



      19,808



      11,752



      11,752



      11,752



      11,783































      Book value per common share (GAAP)  (L)/(N)


      $

      17.71


      $

      17.15


      $

      16.91


      $

      16.69


      $

      16.55








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


      $

      14.12


      $

      15.55


      $

      15.29


      $

      15.06


      $

      14.92






















































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














































      Stockholders' equity (O)


      $

      350,693


      $

      201,607


      $

      198,682


      $

      196,104


      $

      195,019








      Less:  Goodwill and other intangible assets



      (70,956)



      (18,883)



      (18,991)



      (19,111)



      (19,237)








      Tangible equity (P)


      $

      279,737


      $

      182,724


      $

      179,691


      $

      176,993


      $

      175,782































      Assets (Q)


      $

      3,460,416


      $

      2,260,774


      $

      2,120,260


      $

      2,039,631


      $

      1,933,315








      Less:  Goodwill and other intangible assets



      (70,956)



      (18,883)



      (18,991)



      (19,111)



      (19,237)








      Tangible assets (R)


      $

      3,389,460


      $

      2,241,891


      $

      2,101,269


      $

      2,020,520


      $

      1,914,078































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



      10.13

      %


      8.92

      %


      9.37

      %


      9.61

      %


      10.09

      %







      Period-end tangible equity/tangible assets (Non-GAAP)  (P)/(R)



      8.25

      %


      8.15

      %


      8.55

      %


      8.76

      %


      9.18

      %







      ____________________

      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.