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 First Quarter 2022 Financial Results

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

      News provided by

      Shore Bancshares, Inc.

      Apr 28, 2022, 16:15 ET

      Share this article

      Share this article


      EASTON, Md., April 28, 2022 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $5.613 million or $0.28 per diluted common share for the first quarter of 2022, compared to net income of $2.723 million or $0.16 per diluted common share for the fourth quarter of 2021, and net income of $3.998 million or $0.34 per diluted common share for the first quarter of 2021. Net income, excluding merger related expenses for the first quarter of 2022 was $6.156 million or $0.31 per diluted common share, compared to net income, excluding merger related expenses of $7.914 million or $0.46 per diluted common share for the fourth quarter of 2021.

      When comparing net income, excluding merger related expenses, for the first quarter of 2022 to the fourth quarter of 2021, net income decreased $1.8 million, primarily due increases in noninterest expenses of $3.7 million and provision for credit losses of $2.3 million, partially offset by increases in net interest income of $1.8 million and noninterest income of $917 thousand. When comparing net income, excluding merger related expenses, for the first quarter of 2022 to the first quarter of 2021, net income increased $2.4 million, primarily due to increases in net interest income of $8.6 million and noninterest income of $3.5 million, partially offset by an increase in noninterest expenses of $9.1 million. 

      "We are pleased to announce our first quarter earnings and financial results," said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "We saw significant growth in both loans and deposits during the quarter, resulting from our ability to be competitive in all areas of our footprint. Our current size allows us the ability to originate larger loans than some of our competitors, while providing the opportunity for borrowers to remain with a local community bank. We are already experiencing the advantages of having a stronger presence in Central Maryland, particularly Anne Arundel County, and continue to capitalize on opportunities in our Delaware market."

      Balance Sheet Review

      Total assets were $3.494 billion at March 31, 2022, a $34.4 million, or 1.0%, increase when compared to $3.460 billion at the end of 2021. This increase was due to an increase in loans held for investment of $61.9 million, or 2.9%, partially offset by a decrease in loans held for sale of $24.8 million, or 65.8%. The positive organic loan growth for loans held for investment was due to strong loan demand, specifically within our commercial real estate, construction and consumer portfolios, while loan demand for residential real estate was limited by an increasing interest rate environment and lack of inventory. As of March 31, 2022, the Company had 114 Paycheck Protection Program ("PPP") loans totaling $14.9 million that were outstanding.

      Total deposits increased $42.3 million, or 1.4%, when compared to December 31, 2021. The increase in total deposits was primarily due to $171.3 million in additional checking deposits, partially offset by decreases in money market and savings deposits of $77.9 million and noninterest-bearing deposits of $51.1 million.  

      Total stockholders' equity increased $1.2 million, or less than 1%, when compared to December 31, 2021, primarily due to first quarter earnings, partially offset by unrealized losses of $2.2 million on available for sale securities during the quarter, which are recorded in accumulated other comprehensive loss. At March 31, 2022, the ratio of total equity to total assets was 10.07% and the ratio of total tangible equity to total tangible assets was 8.22%.

      Review of Quarterly Financial Results

      Net interest income was $22.4 million for the first quarter of 2022, compared to $20.6 million for the fourth quarter of 2021 and $13.8 million for the first quarter of 2021. 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 $1.5 million, interest on taxable investment securities of $322 thousand and interest on deposits with other banks of $85 thousand, partially offset by increases in expense on interest-bearing deposits of $86 thousand and long-term borrowings of $25 thousand. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $248.6 million, or 13.2%. The acquisition of loans from Severn had a significant impact on the average balance of loans due to carrying these loans for a full quarter but was also complemented by significant organic loan growth of $61.9 million, fees received from PPP loan forgiveness of $272 thousand and accretion income from loans acquired of $258 thousand. The increase in interest on deposits with other banks was primarily due to an increase in the average balance of $100.6 million, or 20.7%, combined with an increase in the yield on these deposits of 4bps due to an increase in the Fed funds rate during the first quarter. The increase in interest on taxable investment securities was driven by an increase in the average balance within these securities of $62.3 million, or 13.3%, due to a full quarter of acquired securities from Severn and additional purchases of held to maturity securities during the first quarter of 2022. The increase in deposits with other banks and investment securities was primarily due to excess liquidity. The increase in interest expense on interest-bearing deposits was primarily due an increase in the average balance of interest-bearing deposits of $284.4 million, or 15.4%, the result of both a full quarter of deposits acquired from Severn and $93.3 million in organic deposit growth during the first quarter of 2022. The rates paid on interest-bearing deposits decreased slightly to 26bps in the first quarter of 2022 from 27bps in the fourth quarter of 2021, maintaining a low cost of funds on core deposits. The increase in interest expenses was due to a full quarter of additional long-term debt, specifically the junior subordinated debt acquired from Severn.

      The increase in net interest income when compared to the first quarter of 2021 was primarily due to increases in interest and fees on loans of $7.7 million, interest on taxable investment securities of $1.1 million and interest on deposits with other banks of $207 thousand, partially offset by increases in expense on interest-bearing deposits of $174 thousand and long-term borrowings of $175 thousand.  The increase in interest income was due to a higher average balance in loans, taxable investment securities and deposits with other banks of $684.9 million, $303.2 million and $397.6 million, respectively. These assets were significantly impacted by the acquisition of Severn in the fourth quarter of 2021 as well as organic loan growth and excess liquidity throughout 2021 and 2022. Interest-bearing liabilities also increased when compared to the first quarter of 2021 due to a higher average balance in interest-bearing deposits of $902.9 million, coupled with the addition of long-term advances from the FHLB of $10.1 million and subordinated debt of $18.2 million net of a fair value adjustment of $2.4 million, both of which were acquired from Severn in the fourth quarter of 2021. The long-term advances from the FHLB are set to mature in October of 2022 and the subordinated debt acquired from Severn may be called at any time.

      The Company's net interest margin decreased to 2.78% for the first quarter of 2022 from 2.87% for the fourth quarter of 2021 and 3.00% for the first quarter of 2021. The decrease in net interest margin in the first quarter of 2022 when compared to the fourth quarter of 2021, was primarily due to lower yields on loans of 13bps resulting from decreases in accretion income on the acquired loan portfolio and PPP fee income. In addition, excess liquidity continues to put downward pressure on earning assets due to excess cash being invested in lower yielding assets. The decrease in net interest margin in the first quarter of 2022 when compared to the first quarter of 2021, was primarily due to a lower yield on taxable investment securities of 14bps, which was magnified by an increase in the average balance in these securities of $303.2 million, partially offset by a higher yield on loans of 17bps and lower rates paid on interest-bearing liabilities of 13bps. As previously mentioned, excess liquidity when compared to the first quarter of 2021 continues to compress the overall net interest margin. Absent excess liquidity of $400 million, we estimate our margin for the first quarter of 2022 would have been 3.07%.

      The provision for credit losses was $600 thousand for the three months ended March 31, 2022.  The comparable amounts were $(1.7) million and $425 thousand for the three months ended December 31, 2021 and March 31, 2021, respectively. The increase in the provision for credit losses during the first quarter of 2022 as compared to the prior quarter was primarily attributed to the Company's reduction of pandemic related qualitative factors. The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.92% at March 31, 2022, compared to 0.93% at December 31, 2021 and 1.11% at March 31, 2021. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to the fourth quarter of 2021, was due to further reduced pandemic qualitative factors previously mentioned, partially offset by the addition of organic loan growth in the first quarter of 2022 which required additional reserves. The decreased percentage of the allowance to total loans, excluding PPP loans and acquired loans, as compared to the first quarter of 2021, was primarily due to improved credit quality and reduced pandemic qualitative factors, during the fourth quarter of 2021 and first quarter of 2022. The Company reported net recoveries of $166 thousand in the first quarter of 2022, compared to net recoveries of $142 thousand in the fourth quarter of 2021 and no net charge offs or recoveries in the first quarter of 2021.

      At March 31, 2022, nonperforming assets were $3.9 million, compared to $3.8 million at December 31, 2021. The balance of nonperforming assets slightly increased due to increases in nonaccrual loans of $62 thousand, or 2.2%, and other real estate owned of $29 thousand, or 5.5%. Accruing troubled debt restructurings ("TDRs") decreased $663 thousand, or 11.7% at March 31, 2022 compared to December 31, 2021. When comparing the first quarter of 2022 to the first quarter of 2021, nonperforming assets decreased $2.4 million, or 38.3%, primarily due to decreases in nonaccrual loans of $2.0 million, or 41.6%, and loans 90 days past due and still accruing of $729 thousand, or 61.4%. Accruing TDRs decreased $1.5 million, or 22.5%, and other real estate owned increased $356 thousand, or 173.7%, mainly due to acquiring other real estate owned from the Severn acquisition. The ratio of nonperforming assets and accruing TDRs to total assets was 0.25%, 0.27% and 0.63% at March 31, 2022, December 31, 2021 and March 31, 2021, respectively.  In addition, the ratio of accruing TDRs to total loans at March 31, 2022 was 0.23%, compared to 0.27% at December 31, 2021 and 0.44% at March 31, 2021.

      Total noninterest income for the first quarter of 2022 increased $917 thousand, or 17.9%, when compared to the fourth quarter of 2021 and increased $3.5 million, or 136.4%, when compared to the first quarter of 2021. The increase compared to the fourth quarter of 2021 was primarily due to increases in revenue associated with the mortgage division of $919 thousand, service charges on deposit accounts of $125 thousand and revenue from Mid-Maryland Title Company, Inc. ("Mid-MD") of $76 thousand, partially offset by a reduction in other noninterest income primarily related to higher expenses related to retirement funding costs as well as lower other loan fee income. The increase in noninterest income when compared to the first quarter of 2021, was among all noninterest income categories, but primarily impacted by the addition of mortgage-banking revenue of $1.9 million, service charges on deposit accounts of $685 thousand, additional rental fee income of $345 thousand and Mid-MD revenue of $323 thousand.

      Total noninterest expense, excluding merger related expenses, for the first quarter of 2022 increased $3.7 million, or 15.8%, when compared to the fourth quarter of 2021 and increased $9.1 million, or 86.7%, when compared to the first quarter of 2021. The increase in noninterest expense when compared to the fourth and first quarters 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 for a full quarter in 2022. In addition, salaries and wages were impacted by incentive increases which took effect in January.

      Shore Bancshares Information

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

      Additional information is available at www.shorebancshares.com.

      Forward-Looking Statements

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

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

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited)

      (Dollars in thousands, except per share data)




      For the Three Months Ended




      March 31, 




      2022


      2021


       Change


      PROFITABILITY FOR THE PERIOD










           Net interest income


      $

      22,430


      $

      13,800


      62.5

      %

           Provision for credit losses



      600



      425


      41.2


           Noninterest income



      6,046



      2,557


      136.4


           Noninterest expense



      20,332



      10,499


      93.7


           Income before income taxes



      7,544



      5,433


      38.9


           Income tax expense



      1,931



      1,435


      34.6


      Net income


      $

      5,613


      $

      3,998


      40.4






















           Return on average assets



      0.65

      %


      0.82

      %

      (17)

      bp

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



      0.76



      0.82


      (6)


           Return on average equity



      6.45



      8.28


      (183)


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



      9.40



      9.40


      —


           Net interest margin



      2.78



      3.00


      (22)


           Efficiency ratio - GAAP



      71.40



      64.19


      721


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



      66.93



      63.28


      365












      PER SHARE DATA










           Basic and diluted net income per common share


      $

      0.28


      $

      0.34


      (17.6)

      %











           Dividends paid per common share


      $

      0.12


      $

      0.12


      —


           Book value per common share at period end



      17.73



      16.69


      6.2


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



      14.19



      15.06


      (5.8)


           Market value at period end



      20.48



      17.02


      20.3


           Market range:










                High



      21.41



      18.10


      18.3


                Low



      19.34



      12.99


      48.9












      AVERAGE BALANCE SHEET DATA










           Loans


      $

      2,135,734


      $

      1,450,883


      47.2

      %

           Investment securities



      531,017



      227,816


      133.1


           Earning assets



      3,253,549



      1,867,930


      74.2


           Assets



      3,477,481



      1,975,951


      76.0


           Deposits



      3,044,213



      1,742,666


      74.7


           Stockholders' equity



      353,011



      195,791


      80.3












      CREDIT QUALITY DATA










           Net (recoveries) charge-offs


      $

      (166)


      $

      —


      (100.0)

      %











           Nonaccrual loans


      $

      2,848


      $

      4,880


      (41.6)


           Loans 90 days past due and still accruing



      459



      1,188


      (61.4)


           Other real estate owned



      561



      205


      —


           Total nonperforming assets



      3,868



      6,273


      (38.3)


           Accruing troubled debt restructurings (TDRs) excluding acquired



      5,004



      6,456


      (22.5)


           Total nonperforming assets and accruing TDRs excluding acquired


      $

      8,872


      $

      12,729


      (30.3)






















      CAPITAL AND CREDIT QUALITY RATIOS










           Period-end equity to assets



      10.07

      %


      9.61

      %

      46

      bp

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



      8.22



      8.76


      (54)












           Annualized net (recoveries) charge-offs to average loans



      (0.03)



      —


      (3)












           Allowance for credit losses as a percent of:










           Period-end loans (3)



      0.67



      0.98


      (31)


           Period-end loans (4)



      0.92



      1.11


      (19)


           Nonaccrual loans



      516.50



      293.30


      223


           Nonperforming assets



      380.30



      228.17


      152


           Accruing TDRs



      293.96



      221.70


      72


           Nonperforming assets and accruing TDRs



      165.80



      112.44


      53












           As a percent of total loans:










           Nonaccrual loans



      0.13



      0.33


      (20)


           Accruing TDRs



      0.23



      0.44


      (21)


           Nonaccrual loans and accruing TDRs



      0.36



      0.78


      (42)












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










           Nonperforming assets



      0.18



      0.43


      (25)


           Nonperforming assets and accruing TDRs



      0.41



      0.87


      (46)












           As a percent of total assets:










           Nonaccrual loans



      0.08



      0.24


      (16)


           Nonperforming assets



      0.11



      0.31


      (20)


           Accruing TDRs



      0.14



      0.32


      (18)


           Nonperforming assets and accruing TDRs



      0.25



      0.63


      (38)












      (1)

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

      (2)

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

      (3)

      As of March 31, 2022 and March 31, 2021, these ratios included all loans held for investment, including PPP loans of $14.9 million and $129.1 million, respectively.

      (4)

      As of March 31, 2022 and March 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)


























      March 31, 2022





      March 31, 



      December 31, 


      March 31, 


      compared to




      2022


      2021


      2021


      December 31, 2021


      ASSETS













           Cash and due from banks


      $

      16,206


      $

      16,919


      $

      14,553


      (4.2)

      %

           Interest-bearing deposits with other banks



      554,770



      566,694



      212,533


      (2.1)


      Cash and cash equivalents



      570,976



      583,613



      227,086


      (2.2)















           Investment securities available for sale (at fair value)



      106,695



      116,982



      124,103


      (8.8)


           Investment securities held to maturity (at amortized cost)



      407,138



      404,594



      125,929


      0.6


           Equity securities, at fair value



      1,305



      1,372



      1,382


      (4.9)


           Restricted securities



      9,894



      4,159



      3,189


      137.9















           Loans held for sale, at fair value



      12,906



      37,749



      -


      (65.8)















           Loans held for investment



      2,181,106



      2,119,175



      1,461,522


      2.9


           Less: allowance for credit losses



      (14,710)



      (13,944)



      (14,313)


      5.5


           Loans, net



      2,166,396



      2,105,231



      1,447,209


      2.9















           Premises and equipment, net



      52,049



      51,624



      25,308


      0.8


           Goodwill



      63,281



      63,421



      17,518


      (0.2)


           Other intangible assets, net



      7,018



      7,535



      1,593


      (6.9)


           Other real estate owned, net



      561



      532



      205


      5.5


           Mortgage servicing rights



      5,113



      4,087



      —


      25.1


           Right of use assets, net



      10,180



      11,370



      7,229


      (10.5)


           Other assets



      80,985



      67,867



      58,880


      19.3


                Total assets


      $

      3,494,497


      $

      3,460,136


      $

      2,039,631


      1.0















      LIABILITIES













           Noninterest-bearing deposits


      $

      876,415


      $

      927,497


      $

      533,823


      (5.5)


           Interest-bearing deposits



      2,192,080



      2,098,739



      1,266,813


      4.4


                Total deposits



      3,068,495



      3,026,236



      1,800,636


      1.4















           Securities sold under retail repurchase agreements



      —



      4,143



      3,501


      (100.0)


           Advances from FHLB - long-term



      10,094



      10,135



      —


      (0.4)


           Subordinated debt



      42,840



      42,762



      24,460


      0.2


                Total borrowings



      52,934



      57,040



      27,961

















           Lease liabilities



      10,397



      11,567



      7,329


      (10.1)


           Accrued expenses and other liabilities



      10,807



      14,600



      7,601


      (26.0)


                Total liabilities



      3,142,633



      3,109,443



      1,843,527


      1.1















      COMMITMENTS AND CONTINGENCIES


























      STOCKHOLDERS' EQUITY













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



      198



      198



      118


      —


           Additional paid in capital



      200,640



      200,473



      51,445


      0.1


           Retained earnings



      153,198



      149,966



      143,794


      2.2


           Accumulated other comprehensive income (loss)



      (2,172)



      56



      747


      (3,978.6)


                Total stockholders' equity



      351,864



      350,693



      196,104


      0.3


                Total liabilities and stockholders' equity


      $

      3,494,497


      $

      3,460,136


      $

      2,039,631


      1.0















      Period-end common shares outstanding



      19,843



      19,808



      11,752


      0.2


      Book value per common share


      $

      17.73


      $

      17.71


      $

      16.69


      0.1


      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)

      (In thousands, except per share data)














      For the Three Months Ended




      March 31, 




      2022


      2021


      % Change


      INTEREST INCOME










           Interest and fees on loans


      $

      22,085


      $

      14,366


      53.7

      %

           Interest on investment securities:










                Taxable



      1,985



      931


      113.2


           Interest on deposits with other banks



      254



      47


      440.4


                Total interest income



      24,324



      15,344


      58.5












      INTEREST EXPENSE










           Interest on deposits



      1,358



      1,184


      14.7


           Interest on short-term borrowings



      2



      1


      100.0


           Interest on long-term borrowings



      534



      359


      48.7


                Total interest expense



      1,894



      1,544


      22.7












      NET INTEREST INCOME



      22,430



      13,800


      62.5


      Provision for credit losses



      600



      425


      41.2












      NET INTEREST INCOME AFTER PROVISION










           FOR CREDIT LOSSES



      21,830



      13,375


      63.2












      NONINTEREST INCOME










           Service charges on deposit accounts



      1,359



      674


      101.6


           Trust and investment fee income



      514



      407


      26.3


           Interchange credits



      1,038



      869


      19.4


           Mortgage-banking revenue



      1,867



      —


      —


           Title Company revenue



      323



      —


      —


           Other noninterest income



      945



      607


      55.7


                Total noninterest income



      6,046



      2,557


      136.4


      NONINTEREST EXPENSE










           Salaries and wages



      9,562



      4,142


      130.9


           Employee benefits



      2,662



      1,844


      44.4


           Occupancy expense



      1,567



      814


      92.5


           Furniture and equipment expense



      429



      307


      39.7


           Data processing



      1,607



      1,127


      42.6


           Directors' fees



      190



      149


      27.5


           Amortization of intangible assets



      517



      126


      310.3


           FDIC insurance premium expense



      343



      185


      85.4


           Other real estate owned, net



      (6)



      1


      (700.0)


           Legal and professional fees



      637



      516


      23.4


           Merger related expenses



      730



      —


      —


           Other noninterest expenses



      2,094



      1,288


      62.6


                Total noninterest expense



      20,332



      10,499


      93.7












      Income before income taxes



      7,544



      5,433


      38.9


      Income tax expense



      1,931



      1,435


      34.6












      NET INCOME


      $

      5,613


      $

      3,998


      40.4












      Weighted average shares outstanding - basic



      19,828



      11,745


      68.8


      Weighted average shares outstanding - diluted



      19,828



      11,747


      68.8












      Basic and diluted net income per common share


      $

      0.28


      $

      0.34


      (17.6)












      Dividends paid per common share



      0.12



      0.12


      —


      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)

      (Dollars in thousands)
















      For the Three Months Ended




      March 31, 




      2022


      2021




      Average


      Yield/


      Average


      Yield/




      balance


      rate


      balance


      rate


      Earning assets












           Loans (1), (2), (3)


      $

      2,135,734


      4.20

      %

      $

      1,450,883


      4.03

      %

           Investment securities












                Taxable



      531,017


      1.49



      227,816


      1.63


           Interest-bearing deposits



      586,798


      0.18



      189,231


      0.10


                Total earning assets



      3,253,549


      3.01

      %


      1,867,930


      3.34

      %

      Cash and due from banks



      (15,253)





      19,245




      Other assets



      253,424





      103,010




      Allowance for credit losses



      (14,239)





      (14,234)




      Total assets


      $

      3,477,481




      $

      1,975,951




























      Interest-bearing liabilities












           Demand deposits


      $

      589,737


      0.16

      %

      $

      438,340


      0.14

      %

           Money market and savings deposits



      1,075,791


      0.23



      510,881


      0.18


           Certificates of deposit $100,000 or more



      286,587


      0.40



      130,745


      1.26


           Other time deposits



      175,683


      0.57



      144,919


      1.10


                Interest-bearing deposits



      2,127,798


      0.26



      1,224,885


      0.39


           Securities sold under retail repurchase












              agreements and federal funds purchased



      2,770


      0.29



      2,238


      0.18


           Advances from FHLB - long-term



      10,116


      0.57



      —


      —


           Subordinated debt



      42,804


      4.93



      24,443


      5.96


                Total interest-bearing liabilities



      2,183,488


      0.35

      %


      1,251,566


      0.50

      %

      Noninterest-bearing deposits



      916,415





      517,781




      Accrued expenses and other liabilities



      24,567





      10,813




      Stockholders' equity



      353,011





      195,791




      Total liabilities and stockholders' equity


      $

      3,477,481




      $

      1,975,951
















      Net interest spread





      2.66

      %




      2.84

      %

      Net interest margin





      2.78

      %




      3.00

      %













      (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)

























      1st Quarter


      4th Quarter


      3rd Quarter


      2nd Quarter



      1st Quarter


      Q1 2022


      Q1 2022




      2022


      2021


      2021


      2021



      2021


      compared to


      compared to




      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2021



      Q1 2021


      Q4 2021


      Q1 2021


      PROFITABILITY FOR THE PERIOD





















           Taxable-equivalent net interest income


      $

      22,469


      $

      20,652


      $

      15,623


      $

      14,141


      $

      13,836


      8.8

      %

      62.4

      %

           Less: Taxable-equivalent adjustment



      39



      13



      34



      38



      36


      200.0


      8.3


           Net interest income



      22,430



      20,639



      15,589



      14,103



      13,800


      8.7


      62.5


           Provision for credit losses



      600



      (1,723)



      290



      650



      425


      134.8


      41.2


           Noninterest income



      6,046



      5,129



      2,909



      2,903



      2,557


      17.9


      136.4


           Noninterest expense



      20,332



      23,497



      11,934



      10,876



      10,499


      (13.5)


      93.7


           Income before income taxes



      7,544



      3,994



      6,274



      5,480



      5,433


      88.9


      38.9


           Income tax expense



      1,931



      1,271



      1,657



      1,449



      1,435


      51.9


      34.6


      Net income


      $

      5,613


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      106.1


      40.4























           Return on average assets



      0.65

      %


      0.36

      %


      0.84

      %


      0.78

      %


      0.82

      %

      29

      bp

      (17)

      bp

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



      0.76



      1.07



      0.94



      0.86



      0.82


      (31)


      (6)


           Return on average equity



      6.45



      3.59



      9.12



      8.19



      8.28


      286


      (183)


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



      9.40



      13.06



      11.12



      9.89



      9.40


      (366)


      —


           Net interest margin



      2.78



      2.87



      2.99



      2.91



      3.00


      (9)


      (22)


           Efficiency ratio - GAAP



      71.40



      91.19



      64.52



      63.95



      64.19


      (1,979)


      721


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



      66.93



      60.13



      60.92



      60.90



      63.28


      680


      365























      PER SHARE DATA





















           Basic and diluted net income per common share


      $

      0.28


      $

      0.16


      $

      0.39


      $

      0.34


      $

      0.34


      75.0

      %

      (17.6)

      %






















           Dividends paid per common share



      0.12



      0.12



      0.12



      0.12



      0.12


      —


      —


           Book value per common share at period end



      17.73



      17.71



      17.15



      16.91



      16.69


      0.1


      6.2


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



      14.19



      14.12



      15.55



      15.29



      15.06


      0.5


      (5.8)


           Market value at period end



      20.48



      20.85



      17.73



      16.75



      17.02


      (1.8)


      20.3


           Market range:





















                High



      21.41



      23.19



      18.00



      18.01



      18.10


      (7.7)


      18.3


                Low



      19.34



      17.50



      16.35



      16.10



      12.99


      10.5


      48.9























      AVERAGE BALANCE SHEET DATA





















           Loans


      $

      2,135,734


      $

      1,887,126


      $

      1,487,281


      $

      1,444,684


      $

      1,450,883


      13.2

      %

      47.2

      %

           Investment securities



      531,017



      468,724



      334,205



      286,121



      227,816


      13.3


      133.1


           Earning assets



      3,253,549



      2,842,097



      2,071,505



      1,949,509



      1,867,930


      14.5


      74.2


           Assets



      3,477,481



      3,037,262



      2,184,448



      2,061,214



      1,975,951


      14.5


      76.0


           Deposits



      3,044,213



      2,547,151



      1,943,225



      1,822,148



      1,742,666


      19.5


      74.7


           Stockholders' equity



      353,011



      301,095



      200,881



      197,532



      195,791


      17.2


      80.3























      CREDIT QUALITY DATA





















           Net (recoveries) charge-offs


      $

      (166)


      $

      (142)


      $

      (147)


      $

      (125)


      $

      —


      (16.9)

      %

      (100.0)

      %






















           Nonaccrual loans


      $

      2,848


      $

      2,786


      $

      3,457


      $

      3,947


      $

      4,880


      2.2


      (41.6)


           Loans 90 days past due and still accruing



      459



      508



      748



      752



      1,188


      (9.6)


      (61.4)


           Other real estate owned



      561



      532



      203



      203



      205


      5.5


      173.7


           Total nonperforming assets


      $

      3,868


      $

      3,826


      $

      4,408


      $

      4,902


      $

      6,273


      1.1


      (38.3)























           Accruing troubled debt restructurings
            (TDRs) excluding acquired


      $

      5,004


      $

      5,667


      $

      5,750


      $

      6,338


      $

      6,456


      (11.7)


      (22.5)























           Total nonperforming assets and accruing TDRs


      $

      8,872


      $

      9,493


      $

      10,158


      $

      11,240


      $

      12,729


      (6.5)


      (30.3)























      CAPITAL AND CREDIT QUALITY RATIOS





















           Period-end equity to assets



      10.07

      %


      10.14

      %


      8.92

      %


      9.37

      %


      9.61

      %

      (7)

      bp

      46

      bp

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



      8.22



      8.25



      8.15



      8.55



      8.76


      (3)


      (54)























           Annualized net (recoveries) charge-offs to average loans



      (0.03)



      (0.03)



      (0.04)



      (0.03)



      —


      —


      (3)























           Allowance for credit losses as a percent of:





















           Period-end loans (3)



      0.67



      0.66



      1.04



      1.02



      0.98


      1


      (31)


           Period-end loans (4)



      0.92



      0.93



      1.10



      1.12



      1.11


      (1)


      (19)


           Nonaccrual loans



      516.50



      500.50



      449.09



      382.27



      293.30


      1,600


      223


           Nonperforming assets



      380.30



      364.45



      352.20



      307.79



      228.17


      1,585


      152


           Accruing TDRs



      293.96



      246.06



      270.00



      238.06



      221.70


      4,790


      72


           Nonperforming assets and accruing TDRs



      165.80



      146.89



      152.84



      134.23



      112.44


      1,891


      53























           As a percent of total loans:





















           Nonaccrual loans



      0.13



      0.13



      0.23



      0.27



      0.33


      —


      (20)


           Accruing TDRs excluding acquired



      0.23



      0.27



      0.38



      0.43



      0.44


      (4)


      (21)


           Nonaccrual loans and accruing TDRs excluding acquired



      0.36



      0.40



      0.62



      0.70



      0.78


      (4)


      (42)























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





















           Nonperforming assets



      0.18



      0.18



      0.29



      0.33



      0.43


      —


      (25)


           Nonperforming assets and accruing TDRs



      0.41



      0.45



      0.68



      0.76



      0.87


      (4)


      (46)























           As a percent of total assets:





















           Nonaccrual loans



      0.08



      0.08



      0.15



      0.19



      0.24


      —


      (16)


           Nonperforming assets



      0.11



      0.11



      0.19



      0.23



      0.31


      —


      (20)


           Accruing TDRs



      0.14



      0.16



      0.25



      0.30



      0.32


      (2)


      (18)


           Nonperforming assets and accruing TDRs



      0.25



      0.27



      0.44



      0.53



      0.63


      (2)


      (38)












      (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)








































      Q1 2022


      Q1 2022



















      compared to


      compared to




      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2021


      Q1 2021


      INTEREST INCOME





















           Interest and fees on loans


      $

      22,085


      $

      20,564


      $

      15,484


      $

      14,381


      $

      14,366


      7.4

      %

      53.7

      %

           Interest on investment securities:





















                Taxable



      1,985



      1,663



      1,318



      1,095



      931


      19.4


      113.2


           Interest on deposits with other banks



      254



      169



      97



      55



      47


      50.3


      440.4


                Total interest income



      24,324



      22,396



      16,899



      15,531



      15,344


      8.6


      58.5























      INTEREST EXPENSE





















           Interest on deposits



      1,358



      1,272



      949



      1,056



      1,184


      6.8


      14.7


           Interest on short-term borrowings



      2



      3



      2



      2



      1


      (33.3)


      100.0


           Interest on long-term borrowings



      534



      482



      359



      370



      359


      10.8


      48.7


                Total interest expense



      1,894



      1,757



      1,310



      1,428



      1,544


      7.8


      22.7























      NET INTEREST INCOME



      22,430



      20,639



      15,589



      14,103



      13,800


      8.7


      62.5


      Provision for credit losses



      600



      (1,723)



      290



      650



      425


      134.8


      41.2























      NET INTEREST INCOME AFTER PROVISION





















           FOR CREDIT LOSSES



      21,830



      22,362



      15,299



      13,453



      13,375


      (2.4)


      63.2























      NONINTEREST INCOME





















           Service charges on deposit accounts



      1,359



      1,234



      805



      683



      674


      10.1


      101.6


           Trust and investment fee income



      514



      522



      477



      475



      407


      (1.5)


      26.3


           Gains on sales and calls of investment      securities



      —



      —



      2



      —



      —


      —


      —


           Interchange credits



      1,038



      1,043



      1,016



      1,036



      869


      (0.5)


      19.4


           Mortgage-banking revenue



      1,867



      948



      —



      —



      —


      96.9


      —


           Title Company revenue



      323



      247



      —



      —



      —


      30.8


      —


           Other noninterest income



      945



      1,135



      609



      709



      607


      (16.7)


      55.7


                Total noninterest income



      6,046



      5,129



      2,909



      2,903



      2,557


      17.9


      136.4























      NONINTEREST EXPENSE





















           Salaries and wages



      9,562



      7,727



      5,091



      4,262



      4,142


      23.7


      130.9


           Employee benefits



      2,662



      2,271



      1,654



      1,493



      1,844


      17.2


      44.4


           Occupancy expense



      1,567



      1,263



      843



      770



      814


      24.1


      92.5


           Furniture and equipment expense



      429



      385



      449



      412



      307


      11.4


      39.7


           Data processing



      1,607



      1,487



      1,170



      1,217



      1,127


      8.1


      42.6


           Directors' fees



      190



      170



      147



      154



      149


      11.8


      27.5


           Amortization of intangible assets



      517



      381



      107



      120



      126


      35.7


      310.3


           FDIC insurance premium expense



      343



      362



      245



      223



      185


      (5.2)


      85.4


           Other real estate owned expenses, net



      (6)



      (2)



      4



      1



      1


      (200.0)


      (700.0)


           Legal and professional fees



      637



      150



      428



      648



      516


      324.7


      23.4


           Merger related expenses



      730



      7,615



      538



      377



      —


      (90.4)


      —


           Other noninterest expenses



      2,094



      1,688



      1,258



      1,199



      1,288


      24.1


      62.6


                Total noninterest expense



      20,332



      23,497



      11,934



      10,876



      10,499


      (13.5)


      93.7























      Income before income taxes



      7,544



      3,994



      6,274



      5,480



      5,433


      88.9


      38.9


      Income tax expense



      1,931



      1,271



      1,657



      1,449



      1,435


      51.9


      34.6























      NET INCOME


      $

      5,613


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      106.1


      40.4























      Weighted average shares outstanding - basic



      19,828



      17,180



      11,752



      11,752



      11,745


      15.4


      68.8


      Weighted average shares outstanding - diluted



      19,828



      17,180



      11,752



      11,754



      11,747


      15.4


      68.8























      Basic and diluted net income per common share


      $

      0.28


      $

      0.16


      $

      0.39


      $

      0.34


      $

      0.34


      75.0


      (17.6)























      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





























      Q1 2022


      Q1 2022





























      compared to


      compared to




      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      Q4 2021


      Q1 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)


      $

      2,135,734


      4.20

      %

      $

      1,887,126


      4.33

      %

      $

      1,487,281


      4.14

      %

      $

      1,444,684


      4.00

      %

      $

      1,450,883


      4.03

      %

      13.2

      %

      47.2

      %

         Investment securities































            Taxable



      531,017


      1.49



      468,724


      1.42



      334,205


      1.58



      286,121


      1.53



      227,816


      1.63


      13.3


      133.1


         Interest-bearing deposits



      586,798


      0.18



      486,247


      0.14



      250,019


      0.15



      218,704


      0.10



      189,231


      0.10


      20.7


      210.1


            Total earning assets



      3,253,549


      3.01

      %


      2,842,097


      3.11

      %


      2,071,505


      3.24

      %


      1,949,509


      3.20

      %


      1,867,930


      3.34

      %

      14.5


      74.2


      Cash and due from banks



      (15,253)





      22,625





      19,453





      16,908





      19,245




      (167.4)


      (179.3)


      Other assets



      253,424





      188,399





      108,989





      109,457





      103,010




      34.5


      146.0


      Allowance for credit losses



      (14,239)





      (15,859)





      (15,499)





      (14,660)





      (14,234)




      (10.2)


      —


      Total assets


      $

      3,477,481




      $

      3,037,262




      $

      2,184,448




      $

      2,061,214




      $

      1,975,951




      14.5


      76.0

































      Interest-bearing liabilities































         Demand deposits


      $

      589,737


      0.16

      %

      $

      494,081


      0.14

      %

      $

      462,950


      0.14

      %

      $

      405,473


      0.13

      %

      $

      438,340


      0.14

      %

      19.4


      34.5


         Money market and savings deposits



      1,075,791


      0.23



      1,001,115


      0.26



      644,330


      0.18



      605,202


      0.17



      510,881


      0.18


      7.5


      110.6


         Certificates of deposit $100,000 or more



      286,587


      0.40



      174,268


      0.49



      136,059


      0.71



      135,376


      1.04



      130,745


      1.26


      64.5


      119.2


         Other time deposits



      175,683


      0.57



      173,975


      0.50



      142,777


      0.68



      143,821


      0.90



      144,919


      1.10


      1.0


      21.2


            Interest-bearing deposits



      2,127,798


      0.26



      1,843,439


      0.27



      1,386,116


      0.27



      1,289,872


      0.33



      1,224,885


      0.39


      15.4


      73.7


      Securities sold under retail repurchase agreements































          and federal funds purchased



      2,770


      0.29



      3,972


      0.30



      2,718


      0.29



      3,123


      0.26



      2,238


      0.18


      (30.3)


      23.8


      Advances from FHLB - long-term



      10,116


      0.57



      6,630


      2.21



      —


      —



      —


      —



      —


      —


      100.0


      100.0


      Subordinated debt



      42,804


      4.93



      36,589


      5.12



      24,504


      5.81



      24,474


      6.06



      24,443


      5.96


      17.0


      75.1


            Total interest-bearing liabilities



      2,183,488


      0.35

      %


      1,890,630


      0.37

      %


      1,413,338


      0.37

      %


      1,317,469


      0.43

      %


      1,251,566


      0.50

      %

      15.5


      74.5


      Noninterest-bearing deposits



      916,415





      703,712





      557,109





      532,276





      517,781




      30.2


      77.0


      Accrued expenses and other liabilities



      24,567





      141,825





      13,120





      13,937





      10,813




      (82.7)


      127.2


      Stockholders' equity



      353,011





      301,095





      200,881





      197,532





      195,791




      17.2


      80.3


      Total liabilities and stockholders' equity


      $

      3,477,481




      $

      3,037,262




      $

      2,184,448




      $

      2,061,214




      $

      1,975,951




      14.5


      76.0

































      Net interest spread





      2.66

      %




      2.74

      %




      2.87

      %




      2.77

      %




      2.84

      %





      Net interest margin





      2.78

      %




      2.87

      %




      2.99

      %




      2.91

      %




      3.00

      %















      (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




      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2021


      Q1 2021


      3/31/2022


      3/31/2021

























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














































      Net Income


      $

      5,613


      $

      2,723


      $

      4,617


      $

      4,031


      $

      3,998


      $

      5,613


      $

      3,998


      Net Income - annualized (A)


      $

      22,764


      $

      10,803


      $

      18,317


      $

      16,168


      $

      16,214


      $

      22,764


      $

      16,214

























      Net income, excluding net amortization of intangible assets























          and merger related expenses


      $

      6,541


      $

      8,176


      $

      5,098


      $

      4,402


      $

      4,092


      $

      6,541


      $

      4,092


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


      $

      26,527


      $

      32,437


      $

      20,226


      $

      17,656


      $

      16,595


      $

      26,527


      $

      16,595

























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



      0.76

      %


      1.07

      %


      0.94

      %


      0.86

      %


      0.82

      %


      0.76

      %


      0.82

      %
























      Average stockholders' equity (C)


      $

      353,011


      $

      301,095


      $

      200,881


      $

      197,532


      $

      195,791


      $

      353,011


      $

      195,791


      Less:  Average goodwill and other intangible assets



      (70,711)



      (52,692)



      (18,942)



      (19,053)



      (19,178)



      (70,711)



      (19,178)


      Average tangible equity (D)


      $

      282,300


      $

      248,403


      $

      181,939


      $

      178,479


      $

      176,613


      $

      282,300


      $

      176,613

























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



      6.45

      %


      3.59

      %


      9.12

      %


      8.19

      %


      8.28

      %


      6.45

      %


      8.28

      %

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



      9.40

      %


      13.06

      %


      11.12

      %


      9.89

      %


      9.40

      %


      9.40

      %


      9.40

      %
























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














































      Noninterest expense (E)


      $

      20,332


      $

      23,497


      $

      11,934


      $

      10,876


      $

      10,499


      $

      20,332


      $

      10,499


      Less:  Amortization of intangible assets



      (517)



      (381)



      (107)



      (120)



      (126)



      (517)



      (126)


                 Merger Expenses



      (730)



      (7,615)



      (538)



      (377)



      —



      (730)



      —


      Adjusted noninterest expense (F)


      $

      19,085


      $

      15,501


      $

      11,289


      $

      10,379


      $

      10,373


      $

      19,085


      $

      10,373

























      Net interest income (G)



      22,430



      20,639



      15,589



      14,103



      13,800



      22,430



      13,800


      Add:  Taxable-equivalent adjustment



      39



      13



      34



      38



      36



      39



      36


      Taxable-equivalent net interest income (H)


      $

      22,469


      $

      20,652


      $

      15,623


      $

      14,141


      $

      13,836


      $

      22,469


      $

      13,836

























      Noninterest income (I)


      $

      6,046


      $

      5,129


      $

      2,909


      $

      2,903


      $

      2,557


      $

      6,046



      2,557


      Less:  Investment securities (gains)



      —



      —



      (2)



      —



      —



      —



      —


      Adjusted noninterest income (J)


      $

      6,046


      $

      5,129


      $

      2,907


      $

      2,903


      $

      2,557


      $

      6,046


      $

      2,557

























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



      71.40

      %


      91.19

      %


      64.52

      %


      63.95

      %


      64.19

      %


      71.40

      %


      64.19

      %

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



      66.93

      %


      60.13

      %


      60.92

      %


      60.90

      %


      63.28

      %


      66.93

      %


      63.28

      %
























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














































      Stockholders' equity (L)


      $

      351,864


      $

      350,693


      $

      201,607


      $

      198,682


      $

      196,104








      Less:  Goodwill and other intangible assets



      (70,299)



      (70,956)



      (18,883)



      (18,991)



      (19,111)








      Tangible equity (M)


      $

      281,565


      $

      279,737


      $

      182,724


      $

      179,691


      $

      176,993































      Shares outstanding (N)



      19,843



      19,808



      11,752



      11,752



      11,752































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


      $

      17.73


      $

      17.71


      $

      17.15


      $

      16.91


      $

      16.69








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


      $

      14.19


      $

      14.12


      $

      15.55


      $

      15.29


      $

      15.06






















































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














































      Stockholders' equity (O)


      $

      351,864


      $

      350,693


      $

      201,607


      $

      198,682


      $

      196,104








      Less:  Goodwill and other intangible assets



      (70,299)



      (70,956)



      (18,883)



      (18,991)



      (19,111)








      Tangible equity (P)


      $

      281,565


      $

      279,737


      $

      182,724


      $

      179,691


      $

      176,993































      Assets (Q)


      $

      3,494,497


      $

      3,460,136


      $

      2,260,774


      $

      2,120,260


      $

      2,039,631








      Less:  Goodwill and other intangible assets



      (70,299)



      (70,956)



      (18,883)



      (18,991)



      (19,111)








      Tangible assets (R)


      $

      3,424,198


      $

      3,389,180


      $

      2,241,891


      $

      2,101,269


      $

      2,020,520































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



      10.07

      %


      10.14

      %


      8.92

      %


      9.37

      %


      9.61

      %







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



      8.22

      %


      8.25

      %


      8.15

      %


      8.55

      %


      8.76

      %

















      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.