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 2022 Financial Results

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

      News provided by

      Shore Bancshares, Inc.

      Jan 26, 2023, 16:15 ET

      Share this article

      Share this article


      EASTON, Md., Jan. 26, 2023 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $8.407 million or $0.42 per diluted common share for the fourth quarter of 2022, compared to net income of $9.658 million or $0.49 per diluted common share for the third quarter of 2022, and net income of $2.723 million or $0.16 per diluted common share for the fourth quarter of 2021. Net income for the fiscal year of 2022 was $31.177 million or $1.57 per diluted common share, compared to net income for the fiscal year of 2021 of $15.368 million or $1.17 per diluted common share. Net income, excluding merger related expenses, for the fourth quarter of 2022 was $9.123 million or $0.46 per diluted common share, compared to net income, excluding merger related expenses, of $9.774 million or $0.49 per diluted common share for the third quarter of 2022 and net income, excluding merger related expenses, of $7.914 million or $0.46 per diluted common share for the fourth quarter 2021. Net income, excluding merger related expenses, for the fiscal year of 2022 was $32.728 million or $1.65 per diluted common share compared to net income for the fiscal year of 2021 of $21.237 million or $1.62 per diluted common share. On December 14, 2022, the Company and The Community Financial Corporation ("TCFC") announced that they had entered into a merger agreement pursuant to which TCFC will be merged with and into the Company. The Company anticipates additional merger-related expenses due to the pending TCFC acquisition.

      When comparing net income, excluding merger related expenses, for the fourth quarter of 2022 to the third quarter of 2022, net income decreased $651 thousand due to a decrease in net interest income of $372 thousand and an increase in noninterest expense of $1.3 million partially offset by an increase in noninterest income of $518 thousand and a decrease in provision for credit losses of $225 thousand. When comparing net income, excluding merger related expenses, for the fourth quarter of 2022 to the fourth quarter of 2021, net income increased $1.2 million primarily due to increases in net interest income of $6.3 million and noninterest income of $733 thousand offset by increases in noninterest expense of $4.2 million due to the acquisition of Severn Bank ("Severn") in November of 2021.

      "We are pleased to report our fourth quarter earnings and fiscal year 2022 financial results," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "In 2022, we experienced significant loan growth of just over 20% and successful integration of Severn. With the recent announcement of our pending merger with TCFC, we expect the future of the combined organizations to be very promising given our ability to help customers with higher loan limits, make greater investments in technology and increased career opportunities for employees."

      Balance Sheet Review

      Total assets were $3.477 billion at December 31, 2022, a $17.1 million, or less than 1.0%, increase when compared to $3.460 billion at the end of 2021. During 2022, the Company shifted its asset mix by deploying cash and cash equivalents into higher yielding assets which consisted of loans and investment securities. As of December 31, 2022, the Company had 4 Paycheck Protection Program ("PPP') loans totaling $187 thousand that were outstanding.

      Total deposits decreased $16.5 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was due to decreases in money market and savings accounts of $85.7 million, noninterest-bearing deposits of $65.5 million and time deposits of $35.2 million, partially offset by an increase in interest bearing checking accounts of $170.0 million.

      Total stockholders' equity increased $13.6 million, or 3.9%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses on available for sale securities of $9.1 million. At December 31, 2022, the ratio of total equity to total assets was 10.48% and the ratio of total tangible equity to total tangible assets was 8.67% compared to 10.14% and 8.25% at the end of 2021, respectively.

      Review of Quarterly Financial Results

      Net interest income was $26.9 million for the fourth quarter of 2022, compared to $27.3 million for the third quarter of 2022 and $20.6 million for the fourth quarter of 2021. The decrease in net interest income when compared to the third quarter of 2022 was primarily due to increases in interest expense on interest-bearing deposits of $2.0 million. In addition, the decrease in the average balance on deposits with other banks of $187.3 million resulted in a decrease in interest income of $802 thousand, partially offset by an increase in interest and fees on loans of $1.7 million and interest on investment securities of $759 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $140.0 million, or 6.0%. The decrease in interest on deposits at other banks was due to the utilization of cash to fund loan growth with higher yields. The increase in interest on taxable investment securities was driven by an increase in the rates of 33bps and an increase in the average balance within these securities of $43.1 million, or 7.0%.

      The increase in net interest income when compared to the fourth quarter of 2021 was primarily due to increases in interest and fees on loans of $7.1 million, interest on taxable investment securities of $2.3 million and interest on deposits with other banks of $495 thousand, partially offset by expense increases in interest-bearing deposits of $3.3 million, short term borrowings of $69 thousand and long-term borrowings of $228 thousand.

      The Company's net interest margin decreased to 3.35% for the fourth quarter of 2022 from 3.38% for the third quarter of 2022 and increased compared to 2.87% for the fourth quarter of 2021. The decrease in net interest margin when compared to the third quarter of 2022 was primarily due to higher rates paid on interest bearing deposits and borrowings partially offset by higher yields on earning assets. The increase in net interest margin compared to the fourth quarter of 2021 was due to significantly higher volume as well as improved yields on all earning assets.

      The provision for credit losses was $450 thousand for the three months ended December 31, 2022. The comparable amounts were $675 thousand and $(1.7) million for the three months ended September 30, 2022, and December 31, 2021, respectively. The decrease in the provision for credit losses during the fourth quarter of 2022 as compared to the prior quarters was primarily a result of eliminating pandemic related qualitative reserves in the fourth quarter of 2022. Net charge offs for the fourth quarter of 2022 were $84 thousand, compared to net recoveries of $119 thousand for the third quarter of 2022 and net recoveries of $142 thousand for the fourth quarter of 2021. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.78% at December 31, 2022, compared to 0.84% at September 30, 2022, and 0.96% at December 31, 2021. The decline in the percentage of the allowance from the third quarter of 2022 was primarily due to eliminating pandemic related qualitative reserves. The decline in the percentage of the allowance from the fourth quarter of 2021 was primarily the result of lower historical loss experience as well as eliminating pandemic related qualitative reserves.

      At December 31, 2022 and September 30, 2022, nonperforming assets were $4.0 million and $2.8 million, respectively. The balance of nonperforming assets increased primarily due to an increase in loans 90 days past due still accruing of $1.2 million at December 31, 2022 compared to September 30, 2022. When comparing the fourth quarter of 2022 to the fourth quarter of 2021, nonperforming assets increased $902 thousand, or 29.6%, primarily due to increases in loans 90 days past due and still accruing of $1.3 million, or 262.4% which was a result of growth and timing of matured loans. Accruing TDRs decreased $1.3 million, or 22.3%, compared to the fourth quarter of 2021. The ratio of nonperforming assets and accruing TDRs to total assets at December 31, 2022, and September 30, 2022 was 0.24% and 0.21% respectively, and was 0.25% at December 31, 2021. In addition, the ratio of accruing TDRs to total loans at December 31, 2022 was 0.17% compared to 0.19% at September 30, 2022 and 0.27% at December 31, 2021.

      Total noninterest income for the fourth quarter of 2022 increased $518 thousand, or 9.7%, when compared to the third quarter of 2022 and increased $733 thousand, or 14.3%, when compared to the fourth quarter of 2021. The increase compared to the third quarter of 2022 was primarily due to increases in revenue associated with the mortgage division of $887 thousand, or 130.4%, partially offset by decreases in other banking fees of $206 thousand, or 6.5% and service charges on deposit accounts of $163 thousand, or 10.8%. The increase in noninterest income when compared to the fourth quarter of 2021 was primarily due to increases in revenue associated with the mortgage division of $619 thousand, or 65.3% and, service charges on deposit accounts of $112 thousand, or 9.1%.

      Total noninterest expense, excluding merger related expenses, for the fourth quarter of 2022 increased $1.3 million or 6.9%, when compared to the third quarter of 2022 and increased $4.2 million, or 26.1%, when compared to the fourth quarter of 2021. The increase in noninterest expense when compared to the third quarter of 2022 was primarily due to an increase in accruals on bonuses and group insurance in the fourth quarter. The increase from the fourth quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and legal and professional fees, which were all significantly impacted by adding Severn and its operations and the addition of two new branches in 2022.

      Review of 2022 Financial Results

      Net interest income for 2022 was $101.3 million, an increase of $37.2 million, or 58.0%, when compared to 2021. The increase in net interest income was primarily due to an increase in total interest income of $43.7 million, or 62.2%, specifically interest and fees on loans of $34.3 million, or 53.0%. The improvement in interest and fees on loans was primarily due to the increase in the average balance of $725.2 million, or 46.2%, coupled with accretion income from acquired loans of $3.0 million for 2022. Taxable investment securities and interest on deposits with other banks increased $6.5 million and $2.8 million, respectively, partially offset by an increase in total interest expense of $6.5 million, or 107.7%. The increase in interest expense was primarily the result of an increase in the average balance of interest-bearing deposits of $684.5 million, or 47.5%. Interest on short term and long-term borrowings increased by $988 thousand due to short and long-term advances with the FHLB and junior subordinated debt acquired as part of the Severn acquisition. The long-term advances with the FHLB matured in October of 2022.

      The provision for credit losses for 2022 and 2021 was $1.9 million and $(358) thousand, respectively. The increase in provision for credit losses was the result of an increase in loans held for investment in 2022 of $436.9 million. The ratio of the allowance to total loans decreased from 0.66% at December 31, 2021, to 0.65% at December 31, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.78% at December 31, 2022, lower than the 0.96% at December 31, 2021, primarily due to lower historical loss experience and the elimination of pandemic related qualitative factors.

      Total noninterest income for 2022 increased $9.6 million, or 71.0%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the mortgage division of $4.3 million, service charges on deposit accounts of $2.3 million, revenue from Mid-Maryland Title of $1.1 million and other noninterest income of $1.2 million. The increase in other noninterest income was primarily due to increases in rental fee income of $1.3 million.

      Total noninterest expense, excluding merger related expenses, for 2022 increased $29.9 million, or 62.0%, when compared to the same period in 2021. The increase was primarily the result of higher salaries, employee benefits, occupancy expense, other intangibles, data processing costs, other noninterest expenses, and FDIC insurance premiums due to significant increases in new and existing customers and the acquisition of Severn and its operations and the addition of two new branches in 2022. In addition, during 2022 the Company recorded merger-related expenses of $1.2 million due to the acquisition of Severn and $935 thousand due to the pending merger with TCFC.

      Shore Bancshares Information

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

       Forward-Looking Statements

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

      The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

      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, 




      2022


      2021


       Change


      2022


      2021


       Change


      PROFITABILITY FOR THE PERIOD


















      Net interest income


      $

      26,943


      $

      20,639


      30.5

      %

      $

      101,302


      $

      64,130


      58.0

      %

      Provision for credit losses



      450



      (1,723)


      126.1



      1,925



      (358)


      637.7


      Noninterest income



      5,862



      5,129


      14.3



      23,086



      13,498


      71.0


      Noninterest expense



      21,000



      23,497


      (10.6)



      80,322



      56,806


      41.4


      Income before income taxes



      11,355



      3,994


      184.3



      42,141



      21,180


      99.0


      Income tax expense



      2,948



      1,271


      131.9



      10,964



      5,812


      88.6


      Net income


      $

      8,407


      $

      2,723


      208.7


      $

      31,177


      $

      15,368


      102.9






































      Return on average assets



      0.97

      %


      0.36

      %

      61

      bp


      0.90

      %


      0.66

      %

      24

      bp

      Return on average assets excluding amortization of
      intangibles and merger related expenses - Non-GAAP (2)



      1.09



      1.07


      2



      0.99



      0.95


      4


      Return on average equity



      9.22



      3.59


      563



      8.76



      6.86


      190


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



      12.83



      13.06


      (23)



      11.96



      11.34


      62


      Net interest margin



      3.35



      2.87


      48



      3.15



      2.94


      21


      Efficiency ratio - GAAP



      64.01



      91.19


      (2,718)



      64.57



      73.18


      (861)


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



      59.59



      60.13


      (54)



      61.21



      61.15


      6




















      PER SHARE DATA


















      Basic and diluted net income per common share


      $

      0.42


      $

      0.16


      167.1

      %

      $

      1.57


      $

      1.17


      34.1

      %



















      Dividends paid per common share


      $

      0.12


      $

      0.12


      —


      $

      0.48


      $

      0.48


      —


      Book value per common share at period end



      18.34



      17.71


      3.6










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



      14.87



      14.12


      5.3










      Market value at period end



      17.43



      20.85


      (16.4)










      Market range:


















      High



      20.85



      23.19


      (10.1)



      21.41



      23.19


      (7.7)


      Low



      17.04



      17.50


      (2.6)



      17.04



      12.99


      31.2




















      AVERAGE BALANCE SHEET DATA


















      Loans


      $

      2,467,324


      $

      1,887,126


      30.7

      %

      $

      2,293,627


      $

      1,568,468


      46.2

      %

      Investment securities



      661,968



      468,724


      41.2



      589,842



      329,890


      78.8


      Earning assets



      3,206,591



      2,842,097


      12.8



      3,220,672



      2,185,123


      47.4


      Assets



      3,441,079



      3,037,262


      13.3



      3,444,981



      2,317,597


      48.6


      Deposits



      3,006,734



      2,547,151


      18.0



      3,014,109



      2,015,624


      49.5


      Stockholders' equity



      361,623



      301,095


      20.1



      355,850



      224,055


      58.8




















      CREDIT QUALITY DATA


















      Net (recoveries) /chargeoffs


      $

      84


      $

      (142)


      159.2

      %

      $

      (774)


      $

      (414)


      (87.0)

      %



















      Nonaccrual loans


      $

      1,908


      $

      2,004


      (4.8)










      Loans 90 days past due and still accruing



      1,841



      508


      262.4










      Other real estate owned



      197



      532


      (63.0)










      Total nonperforming assets



      3,946



      3,044


      29.6










      Accruing troubled debt restructurings (TDRs)



      4,405



      5,667


      (22.3)










      Total nonperforming assets and accruing TDRs


      $

      8,351


      $

      8,711


      (4.1)














































      CAPITAL AND CREDIT QUALITY RATIOS


















      Period-end equity to assets



      10.48

      %


      10.14

      %

      34

      bp









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



      8.67



      8.25


      42




























      Annualized net (recoveries) to average loans



      0.01



      (0.03)


      4



      (0.03)

      %


      (0.03)

      %

      —

      bp



















      Allowance for credit losses as a percent of:


















      Period-end loans (3)



      0.65



      0.66


      (1)










      Period-end loans (4)



      0.78



      0.96


      (18)










      Nonaccrual loans



      872.27



      695.81


      17,646










      Nonperforming assets



      421.77



      458.08


      (3,631)










      Accruing TDRs



      377.82



      246.06


      13,176










      Nonperforming assets and accruing TDRs



      199.29



      160.07


      3,922




























      As a percent of total loans:


















      Nonaccrual loans



      0.07



      0.09


      (2)










      Accruing TDRs



      0.17



      0.27


      (10)










      Nonaccrual loans and accruing TDRs



      0.25



      0.36


      (11)




























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


















      Nonperforming assets



      0.15



      0.14


      1










      Nonperforming assets and accruing TDRs



      0.33



      0.41


      (8)




























      As a percent of total assets:


















      Nonaccrual loans



      0.05



      0.06


      (1)










      Nonperforming assets



      0.11



      0.09


      2










      Accruing TDRs



      0.13



      0.16


      (3)










      Nonperforming assets and accruing TDRs



      0.24



      0.25


      (1)










      (1)

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

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 5.

      (3)

      As of December 31, 2022 and December 31, 2021, these ratios include all loans held for investment, including PPP loans of $187 thousand and $27.6 million, respectively.

      (4)

      As of December 31, 2022 and December 31, 2021, 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, 2022




      December 31, 



      December 31, 



      compared to



      2022


      2021



      December 31, 2021

      ASSETS










      Cash and due from banks


      $

      37,661


      $

      16,919



      122.6

      Interest-bearing deposits with other banks



      17,838



      566,694



      (96.9)

      Cash and cash equivalents



      55,499



      583,613



      (90.5)











      Investment securities available for sale (at fair value)



      83,587



      116,982



      (28.5)

      Investment securities held to maturity (at amortized cost)



      559,455



      404,594



      38.3

      Equity securities, at fair value



      1,233



      1,372



      (10.1)

      Restricted securities



      11,169



      4,159



      168.6











      Loans held for sale, at fair value



      4,248



      37,749



      (88.7)











      Loans held for investment



      2,556,107



      2,119,175



      20.6

      Less: allowance for credit losses



      (16,643)



      (13,944)



      19.4

      Loans, net



      2,539,464



      2,105,231



      20.6











      Premises and equipment, net



      51,488



      51,624



      (0.3)

      Goodwill



      63,266



      63,421



      (0.2)

      Other intangible assets, net



      5,547



      7,535



      (26.4)

      Other real estate owned, net



      197



      532



      (63.0)

      Mortgage servicing rights, at fair value



      5,275



      4,087



      29.1

      Right of use assets, net



      9,629



      11,370



      (15.3)

      Cash surrender value on life insurance



      59,218



      47,935



      23.5

      Other assets



      28,001



      19,932



      40.5

      Total assets


      $

      3,477,276


      $

      3,460,136



      0.5











      LIABILITIES










      Noninterest-bearing deposits


      $

      862,015


      $

      927,497



      (7.1)

      Interest-bearing deposits



      2,147,769



      2,098,739



      2.3

      Total deposits



      3,009,784



      3,026,236



      (0.5)











      Securities sold under retail repurchase agreements



      —



      4,143



      (100.0)

      Advances from FHLB - short-term



      40,000



      —



      —

      Advances from FHLB - long-term



      —



      10,135



      (100.0)

      Subordinated debt



      43,072



      42,762



      0.7

      Total borrowings



      83,072



      57,040














      Lease liabilities



      9,908



      11,567



      (14.3)

      Accrued expenses and other liabilities



      10,227



      14,600



      (30.0)

      Total liabilities



      3,112,991



      3,109,443



      0.1











      COMMITMENTS AND CONTINGENCIES




















      STOCKHOLDERS' EQUITY










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



      199



      198



      0.5

      Additional paid in capital



      201,494



      200,473



      0.5

      Retained earnings



      171,613



      149,966



      14.4

      Accumulated other comprehensive (loss) income



      (9,021)



      56



      (16,208.9)

      Total stockholders' equity



      364,285



      350,693



      3.9

      Total liabilities and stockholders' equity


      $

      3,477,276


      $

      3,460,136



      0.5











      Period-end common shares outstanding



      19,865



      19,808



      0.3

      Book value per common share


      $

      18.34


      $

      17.71



      3.6

      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, 




      2022


      2021


      % Change


      2022


      2021


      % Change


      INTEREST INCOME


















      Interest and fees on loans


      $

      27,664


      $

      20,564


      34.5

      %

      $

      99,122


      $

      64,795


      53.0

      %

      Interest on investment securities:


















      Taxable



      3,945



      1,663


      137.2



      11,507



      5,006


      129.9


      Tax-exempt



      6



      —


      100.0



      6



      —


      100.0


      Interest on deposits with other banks



      664



      169


      292.9



      3,210



      368


      772.3


      Total interest income



      32,279



      22,396


      44.1



      113,845



      70,169


      62.2




















      INTEREST EXPENSE


















      Interest on deposits



      4,554



      1,272


      258.0



      9,983



      4,461


      123.8


      Interest on short-term borrowings



      72



      3


      2,300.0



      74



      8


      825.0


      Interest on long-term borrowings



      710



      482


      47.3



      2,486



      1,570


      58.3


      Total interest expense



      5,336



      1,757


      203.7



      12,543



      6,039


      107.7




















      NET INTEREST INCOME



      26,943



      20,639


      30.5



      101,302



      64,130


      58.0


      Provision for credit losses



      450



      (1,723)


      126.1



      1,925



      (358)


      637.7




















      NET INTEREST INCOME AFTER PROVISION


















      FOR CREDIT LOSSES



      26,493



      22,362


      18.5



      99,377



      64,488


      54.1




















      NONINTEREST INCOME


















      Service charges on deposit accounts



      1,346



      1,234


      9.1



      5,652



      3,396


      66.4


      Trust and investment fee income



      401



      522


      (23.2)



      1,784



      1,881


      (5.2)


      Gains on sales and calls of investment securities



      —



      —


      —



      —



      2


      —


      Interchange credits



      1,280



      1,043


      22.7



      4,812



      3,964


      21.4


      Mortgage-banking revenue



      1,567



      948


      65.3



      5,210



      948


      449.6


      Title Company revenue



      194



      247


      (21.5)



      1,340



      247


      442.5


      Other noninterest income



      1,074



      1,135


      (5.4)



      4,288



      3,060


      40.1


      Total noninterest income



      5,862



      5,129


      14.3



      23,086



      13,498


      71.0




















      NONINTEREST EXPENSE


















      Salaries and wages



      8,909



      7,727


      15.3



      35,931



      21,222


      69.3


      Employee benefits



      2,786



      2,271


      22.7



      9,908



      7,262


      36.4


      Occupancy expense



      1,694



      1,263


      34.1



      6,242



      3,690


      69.2


      Furniture and equipment expense



      648



      385


      68.3



      2,018



      1,553


      29.9


      Data processing



      1,856



      1,487


      24.8



      6,890



      5,001


      37.8


      Directors' fees



      222



      170


      30.6



      839



      620


      35.3


      Amortization of intangible assets



      460



      381


      20.7



      1,988



      734


      170.8


      FDIC insurance premium expense



      315



      362


      (13.0)



      1,426



      1,015


      40.5


      Other real estate owned, net



      13



      (2)


      750.0



      65



      4


      1,525.0


      Legal and professional fees



      636



      150


      324.0



      2,840



      1,742


      63.0


      Merger related expenses



      967



      7,615


      (87.3)



      2,098



      8,530


      (75.4)


      Other noninterest expenses



      2,494



      1,688


      47.7



      10,077



      5,433


      85.5


      Total noninterest expense



      21,000



      23,497


      (10.6)



      80,322



      56,806


      41.4




















      Income before income taxes



      11,355



      3,994


      184.3



      42,141



      21,180


      99.0


      Income tax expense



      2,948



      1,271


      131.9



      10,964



      5,812


      88.6






































      NET INCOME


      $

      8,407


      $

      2,723


      208.7


      $

      31,177


      $

      15,368


      102.9




















      Weighted average shares outstanding - basic



      19,862



      17,180


      15.6



      19,847



      13,119


      51.3


      Weighted average shares outstanding - diluted



      19,862



      17,180


      15.6



      19,847



      13,119


      51.3




















      Basic and diluted net income per common share


      $

      0.42


      $

      0.16


      167.1


      $

      1.57


      $

      1.17


      34.1




















      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, 




      2022


      2021


      2022


      2021




      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/




      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate


      Earning assets






















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


      $

      2,467,324


      4.45

      %

      $

      1,887,126


      4.33

      %

      $

      2,293,627


      4.33

      %

      $

      1,568,468


      4.14

      %

      Investment securities






















      Taxable



      661,519


      2.39



      468,724


      1.42



      589,729


      1.95



      329,890


      1.52


      Tax-exempt (1)



      449


      6.24



      —


      —



      113


      6.19



      —


      —


      Interest-bearing deposits



      77,299


      3.40



      486,247


      0.14



      337,203


      0.95



      286,765


      0.13


      Total earning assets



      3,206,591


      4.00

      %


      2,842,097


      3.11

      %


      3,220,672


      3.54

      %


      2,185,123


      3.21

      %

      Cash and due from banks



      29,358





      22,625





      18,158





      19,838




      Other assets



      221,599





      188,399





      221,592





      127,704




      Allowance for credit losses



      (16,469)





      (15,859)





      (15,441)





      (15,068)




      Total assets


      $

      3,441,079




      $

      3,037,262




      $

      3,444,981




      $

      2,317,597
















































      Interest-bearing liabilities






















      Demand deposits


      $

      670,424


      1.31

      %

      $

      494,081


      0.14

      %

      $

      638,105


      0.61

      %

      $

      450,399


      0.14

      %

      Money market and savings deposits



      1,043,076


      0.60



      1,001,115


      0.26



      1,043,032


      0.35



      695,056


      0.21


      Certificates of deposit $100,000 or more



      217,051


      0.79



      174,268


      0.49



      239,927


      0.57



      144,209


      0.84


      Other time deposits



      205,293


      0.62



      173,975


      0.50



      204,536


      0.56



      151,429


      0.78


      Interest-bearing deposits



      2,135,844


      0.85



      1,843,439


      0.27



      2,125,600


      0.47



      1,441,093


      0.31


      Securities sold under retail repurchase






















         agreements and federal funds purchased



      —


      —



      3,972


      0.30



      683


      0.29



      3,017


      0.27


      Advances from FHLB - short-term



      7,391


      3.86



      —


      —



      1,863


      3.86



      —


      —


      Advances from FHLB - long-term



      653


      (6.08)



      6,630


      2.21



      7,701


      0.45



      1,671


      0.60


      Subordinated debt



      43,031


      6.64



      36,589


      5.12



      42,917


      5.71



      27,528


      5.67


      Total interest-bearing liabilities



      2,186,919


      0.96

      %


      1,890,630


      0.37

      %


      2,178,764


      0.57

      %


      1,473,309


      0.41

      %

      Noninterest-bearing deposits



      870,890





      703,712





      888,509





      574,531




      Accrued expenses and other liabilities



      21,647





      141,825





      21,858





      45,702




      Stockholders' equity



      361,623





      301,095





      355,850





      224,055




      Total liabilities and stockholders' equity


      $

      3,441,079




      $

      3,037,262




      $

      3,444,981




      $

      2,317,597


























      Net interest spread





      3.04

      %




      2.74

      %




      2.97

      %




      2.80

      %

      Net interest margin





      3.35

      %




      2.87

      %




      3.15

      %




      2.94

      %



      (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 2022


      Q4 2022




      2022


      2022


      2022


      2022


      2021


      compared to


      compared to




      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2022


      Q4 2021


      PROFITABILITY FOR THE PERIOD





















      Taxable-equivalent net interest income


      $

      26,981


      $

      27,350


      $

      24,656


      $

      22,469


      $

      20,652


      (1.3)

      %

      30.6

      %

      Less: Taxable-equivalent adjustment



      40



      35



      38



      39



      13


      14.3


      207.7


      Net interest income



      26,943



      27,315



      24,618



      22,430



      20,639


      (1.4)


      30.5


      Provision for credit losses



      450



      675



      200



      600



      (1,723)


      (33.3)


      126.1


      Noninterest income



      5,862



      5,344



      5,833



      6,046



      5,129


      9.7


      14.3


      Noninterest expense



      21,000



      18,899



      20,094



      20,332



      23,497


      11.1


      (10.6)


      Income before income taxes



      11,355



      13,085



      10,157



      7,544



      3,994


      (13.2)


      184.3


      Income tax expense



      2,948



      3,427



      2,658



      1,931



      1,271


      (14.0)


      131.9


      Net income


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      (13.0)


      208.7























      Return on average assets



      0.97

      %


      1.11

      %


      0.88

      %


      0.65

      %


      0.36

      %

      (14)

      bp

      61

      bp

      Return on average assets excluding amortization
      of intangibles and merger related expenses
      - Non-GAAP (2)



      1.09



      1.17



      0.94



      0.76



      1.07


      (8)


      2


      Return on average equity



      9.22



      10.72



      8.52



      6.45



      3.59


      (150)


      563


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



      12.83



      13.98



      11.41



      9.40



      13.06


      (115)


      (23)


      Net interest margin



      3.35



      3.38



      3.10



      2.78



      2.87


      (3)


      48


      Efficiency ratio - GAAP



      64.01



      57.87



      65.99



      71.40



      91.19


      614


      (2,718)


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



      59.59



      55.79



      63.44



      66.93



      60.13


      380


      (54)























      PER SHARE DATA





















      Basic and diluted net income per common share


      $

      0.42


      $

      0.49


      $

      0.38


      $

      0.28


      $

      0.16


      (13.6)

      %

      164.5

      %






















      Dividends paid per common share



      0.12



      0.12



      0.12



      0.12



      0.12


      —


      —


      Book value per common share at period end



      18.34



      17.99



      17.77



      17.73



      17.71


      1.9


      3.6


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



      14.87



      14.50



      14.26



      14.19



      14.12


      2.6


      5.3


      Market value at period end



      17.43



      17.32



      18.50



      20.48



      20.85


      0.6


      (16.4)


      Market range:





















      High



      20.85



      20.50



      21.21



      21.41



      23.19


      1.7


      (10.1)


      Low



      17.04



      17.29



      17.91



      19.34



      17.50


      (1.4)


      (2.6)























      AVERAGE BALANCE SHEET DATA





















      Loans


      $

      2,467,324


      $

      2,327,279


      $

      2,217,139


      $

      2,135,734


      $

      1,887,126


      6.0

      %

      30.7

      %

      Investment securities



      661,968



      618,378



      546,252



      531,017



      468,724


      7.0


      41.2


      Earning assets



      3,206,591



      3,210,233



      3,189,926



      3,253,549



      2,842,097


      (0.1)


      12.8


      Assets



      3,441,079



      3,444,365



      3,419,168



      3,477,481



      3,037,262


      (0.1)


      13.3


      Deposits



      3,006,734



      3,012,658



      2,993,098



      3,044,213



      2,547,151


      (0.2)


      18.0


      Stockholders' equity



      361,623



      357,383



      353,192



      353,011



      301,095


      1.2


      20.1























      CREDIT QUALITY DATA





















      Net (recoveries) / chargeoffs


      $

      84


      $

      (119)


      $

      (573)


      $

      (166)


      $

      (142)


      170.6

      %

      159.2

      %






















      Nonaccrual loans


      $

      1,908


      $

      1,949


      $

      2,693


      $

      2,848


      $

      2,004


      (2.1)


      (4.8)


      Loans 90 days past due and still accruing



      1,841



      644



      803



      459



      508


      185.9


      262.4


      Other real estate owned



      197



      197



      197



      561



      532


      —


      (63.0)


      Total nonperforming assets


      $

      3,946


      $

      2,790


      $

      3,693


      $

      3,868


      $

      3,044


      41.4


      29.6























      Accruing troubled debt restructurings (TDRs)


      $

      4,405


      $

      4,458


      $

      4,894


      $

      5,004


      $

      5,667


      (1.2)


      (22.3)























      Total nonperforming assets and accruing TDRs


      $

      8,351


      $

      7,248


      $

      8,587


      $

      8,872


      $

      8,711


      15.2


      (4.1)























      CAPITAL AND CREDIT QUALITY RATIOS





















      Period-end equity to assets



      10.48

      %


      10.36

      %


      10.25

      %


      10.07

      %


      10.14

      %

      12

      bp

      34

      bp

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



      8.67



      8.52



      8.39



      8.22



      8.25


      15


      42























      Annualized net (recoveries)  to average loans



      0.01



      (0.02)



      (0.10)



      (0.03)



      (0.03)


      3


      4























      Allowance for credit losses as a percent of:





















      Period-end loans (3)



      0.65



      0.68



      0.68



      0.67



      0.66


      (3)


      (1)


      Period-end loans (4)



      0.78



      0.84



      0.89



      0.92



      0.96


      (6)


      (18)


      Nonaccrual loans



      872.27



      835.15



      574.94



      516.50



      695.81


      3,712


      17,646


      Nonperforming assets



      421.77



      583.41



      419.25



      380.30



      458.08


      (16,164)


      (3,631)


      Accruing TDRs



      377.82



      365.12



      316.37



      293.96



      246.06


      1,270


      13,176


      Nonperforming assets and accruing TDRs



      199.29



      224.57



      180.31



      165.80



      160.07


      (2,528)


      3,922























      As a percent of total loans:





















      Nonaccrual loans



      0.07



      0.08



      0.12



      0.13



      0.09


      (1)


      (2)


      Accruing TDRs



      0.17



      0.19



      0.22



      0.23



      0.27


      (2)


      (10)


      Nonaccrual loans and accruing TDRs



      0.25



      0.27



      0.34



      0.36



      0.36


      (2)


      (11)























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





















      Nonperforming assets



      0.15



      0.12



      0.16



      0.18



      0.14


      3


      1


      Nonperforming assets and accruing TDRs



      0.33



      0.30



      0.38



      0.41



      0.41


      3


      (8)























      As a percent of total assets:





















      Nonaccrual loans



      0.05



      0.06



      0.08



      0.08



      0.06


      (1)


      (1)


      Nonperforming assets



      0.11



      0.08



      0.11



      0.11



      0.09


      3


      2


      Accruing TDRs



      0.13



      0.13



      0.14



      0.14



      0.16


      —


      (3)


      Nonperforming assets and accruing TDRs



      0.24



      0.21



      0.25



      0.25



      0.25


      3


      (1)




      (1)

      See the reconciliation table that begins on page 14.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 10.

      (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 2022


      Q4 2022



















      compared to


      compared to




      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2022


      Q4 2021


      INTEREST INCOME





















      Interest and fees on loans


      $

      27,664


      $

      25,924


      $

      23,452


      $

      22,085


      $

      20,564


      6.7

      %

      34.5

      %

      Interest on investment securities:





















      Taxable



      3,945



      3,186



      2,392



      1,985



      1,663


      23.8


      137.2


                 Tax-exempt



      6



      —



      —



      —



      —


      100.0


      100.0


      Interest on deposits with other banks



      664



      1,466



      826



      254



      169


      (54.7)


      292.9


      Total interest income



      32,279



      30,576



      26,670



      24,324



      22,396


      5.6


      44.1























      INTEREST EXPENSE





















      Interest on deposits



      4,554



      2,561



      1,511



      1,358



      1,272


      77.8


      258.0


      Interest on short-term borrowings



      72



      —



      —



      2



      3


      100.0


      2,300.0


      Interest on long-term borrowings



      710



      700



      541



      534



      482


      1.4


      47.3


      Total interest expense



      5,336



      3,261



      2,052



      1,894



      1,757


      63.6


      203.7























      NET INTEREST INCOME



      26,943



      27,315



      24,618



      22,430



      20,639


      (1.4)


      30.5


      Provision for credit losses



      450



      675



      200



      600



      (1,723)


      (33.3)


      126.1























      NET INTEREST INCOME AFTER PROVISION





















      FOR CREDIT LOSSES



      26,493



      26,640



      24,418



      21,830



      22,362


      (0.6)


      18.5























      NONINTEREST INCOME





















      Service charges on deposit accounts



      1,346



      1,509



      1,438



      1,359



      1,234


      (10.8)


      9.1


      Trust and investment fee income



      401



      421



      447



      514



      522


      (4.8)


      (23.2)


      Interchange credits



      1,280



      1,241



      1,253



      1,038



      1,043


      3.1


      22.7


      Mortgage-banking revenue



      1,567



      680



      1,096



      1,867



      948


      130.4


      65.3


      Title Company revenue



      194



      397



      426



      323



      247


      (51.1)


      (21.5)


      Other noninterest income



      1,074



      1,096



      1,173



      945



      1,135


      (2.0)


      (5.4)


      Total noninterest income



      5,862



      5,344



      5,833



      6,046



      5,129


      9.7


      14.3























      NONINTEREST EXPENSE





















      Salaries and wages



      8,909



      8,562



      8,898



      9,562



      7,727


      4.1


      15.3


      Employee benefits



      2,786



      2,191



      2,269



      2,662



      2,271


      27.2


      22.7


      Occupancy expense



      1,694



      1,496



      1,485



      1,567



      1,263


      13.2


      34.1


      Furniture and equipment expense



      648



      533



      411



      429



      385


      21.6


      68.3


      Data processing



      1,856



      1,759



      1,668



      1,607



      1,487


      5.5


      24.8


      Directors' fees



      222



      217



      210



      190



      170


      2.3


      30.6


      Amortization of intangible assets



      460



      499



      511



      517



      381


      (7.8)


      20.7


      FDIC insurance premium expense



      315



      339



      429



      343



      362


      (7.1)


      (13.0)


      Other real estate owned expenses, net



      13



      1



      57



      (6)



      (2)


      1,200.0


      750.0


      Legal and professional fees



      636



      756



      811



      637



      150


      (15.9)


      324.0


      Merger related expenses



      967



      159



      241



      730



      7,615


      508.2


      (87.3)


      Other noninterest expenses



      2,494



      2,387



      3,104



      2,094



      1,688


      4.5


      47.7


      Total noninterest expense



      21,000



      18,899



      20,094



      20,332



      23,497


      11.1


      (10.6)























      Income before income taxes



      11,355



      13,085



      10,157



      7,544



      3,994


      (13.2)


      184.3


      Income tax expense



      2,948



      3,427



      2,658



      1,931



      1,271


      (14.0)


      131.9























      NET INCOME


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      (13.0)


      208.7























      Weighted average shares outstanding - basic



      19,862



      19,852



      19,847



      19,828



      17,180


      0.1


      15.6


      Weighted average shares outstanding - diluted



      19,862



      19,852



      19,847



      19,828



      17,180


      0.1


      15.6























      Basic and diluted net income per common share


      $

      0.42


      $

      0.49


      $

      0.38


      $

      0.28


      $

      0.16


      (13.6)


      164.5























      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 2022


      Q4 2022





























      compared to


      compared to




      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2022


      Q4 2021




      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/








      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate






      Earning assets































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


      $

      2,467,324


      4.45

      %

      $

      2,327,279


      4.43

      %

      $

      2,217,139


      4.25

      %

      $

      2,135,734


      4.20

      %

      $

      1,887,126


      4.33

      %

      6.0

      %

      30.7

      %

      Investment securities































      Taxable



      661,519


      2.39



      618,378


      2.06



      546,252


      1.75



      531,017


      1.49



      468,724


      1.42


      7.0


      41.1


      Tax-exempt (1)



      449


      6.24



      —


      —



      —


      —



      —


      —



      —


      —


      100.0


      100.0


      Interest-bearing deposits



      77,299


      3.40



      264,576


      2.20



      426,535


      0.78



      586,798


      0.18



      486,247


      0.14


      (70.8)


      (84.1)


      Total earning assets



      3,206,591


      4.00

      %


      3,210,233


      3.78

      %


      3,189,926


      3.36

      %


      3,253,549


      3.01

      %


      2,842,097


      3.11

      %

      (0.1)


      12.8


      Cash and due from banks



      29,358





      31,724





      26,162





      (15,253)





      22,625




      (7.5)


      29.8


      Other assets



      221,599





      218,163





      218,353





      253,424





      188,399




      1.6


      17.6


      Allowance for credit losses



      (16,469)





      (15,755)





      (15,273)





      (14,239)





      (15,859)




      4.5


      3.8


      Total assets


      $

      3,441,079




      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      $

      3,037,262




      (0.1)


      13.3

































      Interest-bearing liabilities































      Demand deposits


      $

      670,424


      1.31

      %

      $

      646,399


      0.66

      %

      $

      644,881


      0.22

      %

      $

      589,737


      0.16

      %

      $

      494,081


      0.14

      %

      3.7


      35.7


      Money market and savings deposits



      1,043,076


      0.60



      1,034,580


      0.35



      1,019,295


      0.21



      1,075,791


      0.23



      1,001,115


      0.26


      0.8


      4.2


      Certificates of deposit $100,000 or more



      217,051


      0.79



      222,697


      0.55



      234,325


      0.58



      286,587


      0.40



      174,268


      0.49


      (2.5)


      24.6


      Other time deposits



      205,293


      0.62



      215,014


      0.51



      221,714


      0.54



      175,683


      0.57



      173,975


      0.50


      (4.5)


      18.0


      Interest-bearing deposits



      2,135,844


      0.85



      2,118,690


      0.48



      2,120,215


      0.29



      2,127,798


      0.26



      1,843,439


      0.27


      0.8


      15.9


      Securities sold under retail repurchase agreements































          and federal funds purchased



      —


      —



      —


      —



      —


      —



      2,770


      0.29



      3,972


      0.30


      —


      (100.0)


      Advances from FHLB - short-term



      7,391


      3.86



      —


      —



      —


      —



      —


      —



      —


      —


      100.0


      100.0


      Advances from FHLB - long-term



      653


      (6.08)



      10,035


      0.63



      10,075


      0.60



      10,116


      0.57



      6,630


      2.21


      (93.5)


      (90.2)


      Subordinated debt



      43,031


      6.64



      42,953


      6.33



      42,876


      4.93



      42,804


      4.93



      36,589


      5.12


      0.2


      17.6


      Total interest-bearing liabilities



      2,186,919


      0.96

      %


      2,171,678


      0.60

      %


      2,173,166


      0.38

      %


      2,183,488


      0.35

      %


      1,890,630


      0.37

      %

      0.7


      15.7


      Noninterest-bearing deposits



      870,890





      893,968





      872,883





      916,415





      703,712




      (2.6)


      23.8


      Accrued expenses and other liabilities



      21,647





      21,336





      19,927





      24,567





      141,825




      1.5


      (84.7)


      Stockholders' equity



      361,623





      357,383





      353,192





      353,011





      301,095




      1.2


      20.1


      Total liabilities and stockholders' equity


      $

      3,441,079




      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      $

      3,037,262




      (0.1)


      13.3

































      Net interest spread





      3.04

      %




      3.18

      %




      2.98

      %




      2.66

      %




      2.74

      %





      Net interest margin





      3.35

      %




      3.38

      %




      3.10

      %




      2.78

      %




      2.87

      %







      (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 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      12/31/2022


      12/31/2021

























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














































      Net Income


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      $

      31,177


      $

      15,368


      Net Income - annualized (A)


      $

      33,354


      $

      38,317


      $

      30,078


      $

      22,764


      $

      10,803


      $

      31,177


      $

      15,368

























      Net income, excluding net amortization of intangible assets























          and merger related expenses


      $

      9,463


      $

      10,144


      $

      8,054


      $

      6,541


      $

      8,176


      $

      34,201


      $

      22,279


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


      $

      37,543


      $

      40,245


      $

      32,305


      $

      26,527


      $

      32,437


      $

      34,201


      $

      22,279

























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



      1.09

      %


      1.17

      %


      0.94

      %


      0.76

      %


      1.07

      %


      0.99

      %


      0.95

      %
























      Average stockholders' equity (C)


      $

      361,623


      $

      357,383


      $

      353,192


      $

      353,011


      $

      301,095


      $

      355,850


      $

      224,055


      Less:  Average goodwill and other intangible assets



      (69,077)



      (69,558)



      (70,057)



      (70,711)



      (52,692)



      (69,845)



      (27,535)


      Average tangible equity (D)


      $

      292,546


      $

      287,825


      $

      283,135


      $

      282,300


      $

      248,403


      $

      286,005


      $

      196,520

























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



      9.22

      %


      10.72

      %


      8.52

      %


      6.45

      %


      3.59

      %


      8.76

      %


      6.86

      %

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



      12.83

      %


      13.98

      %


      11.41

      %


      9.40

      %


      13.06

      %


      11.96

      %


      11.34

      %
























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














































      Noninterest expense (E)


      $

      21,000


      $

      18,899


      $

      20,094


      $

      20,332


      $

      23,497


      $

      80,322


      $

      56,806


      Less:  Amortization of intangible assets



      (460)



      (499)



      (511)



      (517)



      (381)



      (1,988)



      (734)


                 Merger Expenses



      (967)



      (159)



      (241)



      (730)



      (7,615)



      (2,098)



      (8,530)


      Adjusted noninterest expense (F)


      $

      19,573


      $

      18,241


      $

      19,342


      $

      19,085


      $

      15,501


      $

      76,236


      $

      47,542

























      Net interest income (G)



      26,943



      27,315



      24,618



      22,430



      20,639



      101,302



      64,130


      Add:  Taxable-equivalent adjustment



      40



      35



      38



      39



      13



      155



      121


      Taxable-equivalent net interest income (H)


      $

      26,983


      $

      27,350


      $

      24,656


      $

      22,469


      $

      20,652


      $

      101,457


      $

      64,251

























      Noninterest income (I)


      $

      5,862


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,129


      $

      23,086



      13,498


      Less:  Investment securities (gains)



      —



      —



      —



      —



      —



      —



      (2)


      Adjusted noninterest income (J)


      $

      5,862


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,129


      $

      23,086


      $

      13,496

























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



      64.01

      %


      57.87

      %


      65.99

      %


      71.40

      %


      91.19

      %


      64.57

      %


      73.18

      %

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



      59.59

      %


      55.79

      %


      63.44

      %


      66.93

      %


      60.13

      %


      61.21

      %


      61.15

      %
























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














































      Stockholders' equity (L)


      $

      364,285


      $

      357,221


      $

      352,777


      $

      351,864


      $

      350,693








      Less:  Goodwill and other intangible assets



      (68,813)



      (69,288)



      (69,787)



      (70,299)



      (70,956)








      Tangible equity (M)


      $

      295,472


      $

      287,933


      $

      282,990


      $

      281,565


      $

      279,737































      Shares outstanding (N)



      19,865



      19,858



      19,850



      19,843



      19,808































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


      $

      18.34


      $

      17.99


      $

      17.77


      $

      17.73


      $

      17.71








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


      $

      14.87


      $

      14.50


      $

      14.26


      $

      14.19


      $

      14.12






















































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














































      Stockholders' equity (O)


      $

      364,285


      $

      357,221


      $

      352,777


      $

      351,864


      $

      350,693








      Less:  Goodwill and other intangible assets



      (68,813)



      (69,288)



      (69,787)



      (70,299)



      (70,956)








      Tangible equity (P)


      $

      295,472


      $

      287,933


      $

      282,990


      $

      281,565


      $

      279,737































      Assets (Q)


      $

      3,477,276


      $

      3,446,804


      $

      3,442,550


      $

      3,494,497


      $

      3,460,136








      Less:  Goodwill and other intangible assets



      (68,813)



      (69,288)



      (69,787)



      (70,299)



      (70,956)








      Tangible assets (R)


      $

      3,408,463


      $

      3,377,516


      $

      3,372,763


      $

      3,424,198


      $

      3,389,180































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



      10.48

      %


      10.36

      %


      10.25

      %


      10.07

      %


      10.14

      %







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



      8.67

      %


      8.52

      %


      8.39

      %


      8.22

      %


      8.25

      %








      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.