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 2023 Financial Results

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

      News provided by

      Shore Bancshares, Inc.

      Apr 27, 2023, 16:15 ET

      Share this article

      Share this article


      EASTON, Md., April 27, 2023 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company" or "Shore Bancshares") reported net income of $6.457 million or $0.32 per diluted common share for the first quarter of 2023, compared to net income of $8.407 million or $0.42 per diluted common share for the fourth quarter of 2022, and net income of $5.613 million or $0.28 per diluted common share for the first quarter of 2022. Net income, excluding merger-related expenses, for the first quarter of 2023 was $6.959 million or $0.35 per diluted common share, compared to net income, excluding merger-related expenses, of $9.123 million or $0.46 per diluted common share for the fourth quarter of 2022 and net income, excluding merger-related expenses, of $6.156 million or $0.31 per diluted common share for the first quarter 2022. 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 first quarter of 2023 to the fourth quarter of 2022, net income decreased $2.2 million due to decreases in net interest income of $1.3 million and noninterest income of $528 thousand, coupled with increases in noninterest expense of $169 thousand and provision for credit losses of $763 thousand. When comparing net income, excluding merger-related expenses, for the first quarter of 2023 to the first quarter of 2022, net income increased $803 thousand primarily due to an increase in net interest income of $3.2 million partially offset by a decrease in noninterest income of $712 thousand, coupled with increases in both noninterest expense of $600 thousand and provision for credit losses of $613 thousand. 

      "We are pleased to report our first quarter 2023 earnings and financial results" said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer. "This quarter brought intense scrutiny of all banks and their liquidity position due to the recent failures of Silicon Valley Bank and Signature Bank in March. Considering these events, monitoring liquidity and deposit outflow was the primary focus of our cash management teams while we continued to fund loan growth. We are pleased to report that total deposits decreased less than 1.0% since the end of 2022. We experienced normal seasonality in our deposit outflows, specifically from our municipal deposit customers, which typically trend down during the first quarter of each year. We transitioned existing deposits to our insured cash sweep ("ICS") program during the first quarter, which not only helped alleviate deposit outflows but generated inflows from new and existing customers. We continue to monitor our liquidity position closely by evaluating our percentage of uninsured deposits and our access to additional liquidity through Federal Home Loan Bank ("FHLB") borrowings and other traditional sources of liquidity. We continue to make progress with the pending merger with TCFC.  We have now received all bank regulatory approvals and expect to complete the merger on or about July 1st."

      Balance Sheet Review
      Total assets were $3.554 billion at March 31, 2023, an increase of $76.4 million, or 2.2%, when compared to $3.477 billion at December 31, 2022. This increase was primarily due to an increase in loans held for investment of $112.6 million, or 4.4%, partially offset by a decrease in cash and cash equivalents of $17.8 million and an increase in allowance for credit losses of $11.8 million primarily due to a Day 1 CECL adjustment in connection with the Company's adoption of CECL.

      Total borrowings were $174.7 million at March 31, 2023, an increase of $91.6 million, or 110.2%, when compared to $83.1 million at December 31, 2022.  Total borrowings at March 31, 2023 were comprised of $131.5 million of FHLB short-term advances and $43.2 million of subordinated debt.  There were no long-term FHLB borrowings at March 31, 2022.  This increase in total borrowings at March 31, 2023 when compared to December 31,2022 was primarily due to an increase of $91.5 million in FHLB short-term borrowings to manage liquidity and fund loan growth.

      Total deposits decreased $15.2 million, or less than 1.0%, when compared to December 31, 2022. The primary reason for this decrease was a decrease in noninterest-bearing deposits of $53.3 million due to the seasonal outflow of municipal deposits.  Total interest-bearing deposits increased $38.1 million, primarily due to the transitioning of deposits into the Company's ICS program, which is an insured cash sweep program that provides customers with the ability to insure deposits over $250 thousand among other banks that participate in the ICS network and provides interest rates that track the federal funds rate.

      Total stockholders' equity decreased $2.6 million, or less than 1.0%, when compared to December 31, 2022, primarily due to a Day 1 CECL adjustment of $8.3 million, partially offset by current year earnings and a decrease in unrealized losses on available for sale securities of $860 thousand. At March 31, 2023, the ratio of total equity to total assets was 10.18% and the ratio of total tangible equity to total tangible assets was 8.41% compared to 10.48% and 8.67% at the end of 2022, respectively.

      Review of Quarterly Financial Results
      Net interest income was $25.7 million for the first quarter of 2023, compared to $26.9 million for the fourth quarter of 2022 and $22.4 million for the first quarter of 2022. The decrease in net interest income when compared to the fourth quarter of 2022 was primarily due to increases in rates paid on interest-bearing liabilities. These interest-bearing liabilities included increases in interest-bearing deposits of 52bps and FHLB short-term borrowings of 98bps, partially offset by increases in yields on loans of 34bps. The increase in the rate paid on interest-bearing deposits was primarily the result of the transitioning of $17 million of existing lower rate deposits into the Company's ICS program which has interest rates that track the federal funds rate.  The average balances of interest-bearing deposits and FHLB short-term borrowings increased $12.4 million, or less than 1.0% and $106.6 million, or 1,442% respectively.  The increase in FHLB short-term borrowings was primarily utilized to manage the Company's liquidity needs and fund loan growth. Net interest income increased when compared to the first quarter of 2022 due to an increase in the average balance of loans of $475.9 million, or 22.3%, and an increase in the average balance of investment securities of $123.2 million, or 23.1%, coupled with an increase in yields of 59bps and 100bps, respectively, resulting in $10.8 million of additional income. When comparing the first quarter of 2023 and 2022 on the liability side of the balance sheet, average interest bearing liabilities increased $122.0 million, or 5.6%. This increase was attributed to an increase in the average balance of interest-bearing deposits of $20.5 million and FHLB short-term borrowings of $114.0 million at higher rates.

      The Company's net interest margin decreased to 3.18% for the first quarter of 2023 from 3.35% for the fourth quarter of 2022 and increased compared to 2.76% for the first quarter of 2022. The decrease in the net interest margin when compared to the fourth quarter of 2022 was primarily due to the increase in the average balance of FHLB short -term borrowings of $106.6 million and an increased rate of 98bps, resulting in an additional $1.3 million in interest expense. The increase in net interest margin when compared to the first quarter of 2022 was primarily due to significantly higher volume of interest earning assets as well as improved yields on such interest earning assets.

      The provision for credit losses was $1.2 million for the three months ended March 31, 2023. The comparable amounts were $450 thousand and $600 thousand for the three months ended December 31, 2022, and March 31, 2022, respectively. The increase in the provision for credit losses during the first quarter of 2023 as compared to the prior quarters was primarily a result of new loan growth of $112.6 million. Net charge offs for the first quarter of 2023 were $20 thousand, compared to net charge offs of $84 thousand for the fourth quarter of 2022 and net recoveries of $166 thousand for the first quarter of 2022.

      At March 31, 2023 and December 31, 2022, nonperforming assets were $2.7 million and $3.9 million, respectively. The balance of nonperforming assets decreased primarily due to a decrease in loans 90 days past due still accruing of $1.2 million, or 66.8%. When comparing the first quarter of 2023 to the first quarter of 2022, nonperforming assets decreased $1.2 million, or 30.6%, primarily due to decreases in nonaccrual loans of 954 thousand, or 33.5%, and other real estate owned of $382 thousand, or 68.1%. 

      Total noninterest income for the first quarter of 2023 decreased $528 thousand, or 9.0%, when compared to the fourth quarter of 2022 and decreased $712 thousand, or 11.8%, when compared to the first quarter of 2022. The decrease compared to the fourth quarter of 2022 was primarily due to decreases in revenue associated with the mortgage division of $590 thousand, and in-service charges on deposit accounts of $133 thousand.  The decrease in noninterest income when compared to the first quarter of 2022 was primarily due to decreases in revenue associated with the mortgage division of $890 thousand, revenue from Mid-Maryland Title Company, Inc. of $186 thousand and service charges on deposit accounts of $146 thousand partially offset by increases in interchange credits of $174 thousand, and other fees on bank services of $336 thousand.  Declines in noninterest income from the mortgage division are primarily attributable to the general rise in interest rates that continue to put pressure on the mortgage market, resulting in declines in home loan sales and home loan refinances.

      Total noninterest expense, excluding merger related expenses, for the first quarter of 2023 increased $169 thousand, or less than 1.0%, when compared to the fourth quarter of 2022 and increased $600 thousand, or 3.1%, when compared to the first quarter of 2022. The increase in noninterest expense when compared to the fourth quarter of 2022 was primarily due to increases in employee benefits and legal and professional fees primarily offset by decreases in salaries due increase in deferred salaries based on loan originations in the fourth quarter of 2022. The increase from the first quarter of 2022 was primarily due to increases in other noninterest expenses, employee related benefits, data processing, legal and professional fees and furniture and equipment expense partially offset by decreases in salary expense.

      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, N.A. Shore Bancshares engages in title work related to real estate transactions through its wholly-owned subsidiary, Mid-Maryland Title Company, Inc. and in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank, N.A. Additional information is available at www.shorebancshares.com.

      Forward-Looking Statements

      The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions. Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing war in Ukraine; 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, 



      2023


      2022


       Change

      PROFITABILITY FOR THE PERIOD









      Net interest income


      $

      25,664


      $

      22,430


      14.4

      Provision for credit losses



      1,213



      600


      102.2

      Noninterest income



      5,334



      6,046


      (11.8)

      Noninterest expense



      20,893



      20,332


      2.8

      Income before income taxes



      8,892



      7,544


      17.9

      Income tax expense



      2,435



      1,931


      26.1

      Net income


      $

      6,457


      $

      5,613


      15.0



















      Return on average assets



      0.75

      %


      0.65

      %

      10

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



      0.84



      0.76


      8

      Return on average equity



      7.25



      6.45


      80

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



      10.09



      9.40


      69

      Net interest margin



      3.18



      2.76


      42

      Efficiency ratio - GAAP



      67.40



      71.40


      (400)

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



      63.67



      66.93


      (326)










      PER SHARE DATA









      Basic and diluted net income per common share


      $

      0.32


      $

      0.28


      14.3










      Dividends paid per common share


      $

      0.12


      $

      0.12


      —

      Book value per common share at period end



      18.17



      17.73


      2.5

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



      14.74



      14.19


      3.9

      Market value at period end



      14.28



      20.48


      (30.3)

      Market range:









      High



      18.15



      21.41


      (15.2)

      Low



      14.00



      19.34


      (27.6)










      AVERAGE BALANCE SHEET DATA









      Loans


      $

      2,611,644


      $

      2,135,734


      22.3

      Investment securities



      654,193



      531,017


      23.2

      Earning assets



      3,279,686



      3,253,549


      0.8

      Assets



      3,506,336



      3,477,481


      0.8

      Deposits



      2,968,448



      3,044,213


      (2.5)

      Stockholders' equity



      361,174



      353,011


      2.3










      CREDIT QUALITY DATA









      Net chargeoffs/(recoveries)


      $

      20


      $

      (166)


      112.0










      Nonaccrual loans


      $

      1,894


      $

      2,848


      (33.5)

      Loans 90 days past due and still accruing



      611



      459


      33.1

      Other real estate owned



      179



      561


      (68.1)

      Total nonperforming assets



      2,684



      3,868


      (30.6)










      CAPITAL AND CREDIT QUALITY RATIOS









      Period-end equity to assets



      10.18

      %


      10.07

      %

      11

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



      8.41



      8.22


      19










      Annualized net (recoveries) to average loans



      —



      (0.03)


      3










      Allowance for credit losses as a percent of:









      Period-end loans (3)



      1.07



      0.67


      40

      Period-end loans (4)



      1.07



      0.92


      15

      Nonaccrual loans



      1,502.85



      516.50


      98,635

      Nonperforming assets



      1,060.51



      380.30


      68,021










      As a percent of total loans:









      Nonaccrual loans



      0.07



      0.13


      (6)










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









      Nonperforming assets



      0.10



      0.18


      (8)










      As a percent of total assets:









      Nonaccrual loans



      0.05



      0.08


      (3)

      Nonperforming assets



      0.08



      0.11


      (3)

      (1)

      See the reconciliation table that begins on page 13.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 4.

      (3)

      As of March 31, 2023 and March 31, 2022, these ratios include all loans held for investment, including PPP loans of
      $167 thousand and $14.9 million, respectively.

      (4)

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

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited)

      (In thousands, except per share data)












      March 31, 2023


      March 31, 2023





      March 31, 



      December 31, 


      March 31, 


      compared to


      compared to





      2023



      2022


      2022


      December 31, 2022


      March 31, 2022


      ASSETS















      Cash and due from banks


      $

      23,863


      $

      37,661


      $

      16,206


      (36.6)

      %

      47.2

      %

      Interest-bearing deposits with other banks



      13,846



      17,838



      554,770


      (22.4)


      (97.5)


      Cash and cash equivalents



      37,709



      55,499



      570,976


      (32.1)


      (93.4)

















      Investment securities available for sale (at fair value)



      81,525



      83,587



      106,695


      (2.5)


      (23.6)


      Investment securities held to maturity (at amortized cost)



      549,096



      559,455



      407,138


      (1.9)


      34.9


      Equity securities, at fair value



      1,258



      1,233



      1,305


      2.0


      (3.6)


      Restricted securities



      15,067



      11,169



      9,894


      34.9


      52.3

















      Loans held for sale, at fair value



      3,514



      4,248



      12,906


      (17.3)


      (72.8)

















      Loans held for investment



      2,668,681



      2,556,107



      2,181,106


      4.4


      22.4


      Less: allowance for credit losses



      (28,464)



      (16,643)



      (14,710)


      71.0


      (93.5)


      Loans, net



      2,640,217



      2,539,464



      2,166,396


      4.0


      21.9

















      Premises and equipment, net



      50,516



      51,488



      52,049


      (1.9)


      (2.9)


      Goodwill



      63,266



      63,266



      63,281


      —


      (0.0)


      Other intangible assets, net



      5,106



      5,547



      7,018


      (8.0)


      (27.2)


      Other real estate owned, net



      179



      197



      561


      (9.1)


      (68.1)


      Mortgage servicing rights, at fair value



      5,310



      5,275



      5,113


      0.7


      3.9


      Right of use assets, net



      9,344



      9,629



      10,180


      (3.0)


      (8.2)


      Cash surrender value on life insurance



      59,711



      59,218



      58,186


      0.8


      2.6


      Other assets



      31,876



      28,001



      22,799


      13.8


      39.8


      Total assets


      $

      3,553,694


      $

      3,477,276


      $

      3,494,497


      2.2


      1.7

















      LIABILITIES















      Noninterest-bearing deposits


      $

      808,679


      $

      862,015


      $

      876,415


      (6.2)


      (7.7)


      Interest-bearing deposits



      2,185,883



      2,147,769



      2,192,080


      1.8


      (0.3)


      Total deposits



      2,994,562



      3,009,784



      3,068,495


      (0.5)


      (2.4)

















      Advances from FHLB - short-term



      131,500



      40,000



      —


      228.8


      —


      Advances from FHLB - long-term



      —



      —



      10,094


      —


      (100.0)


      Subordinated debt



      43,150



      43,072



      42,840


      0.2


      0.7


      Total borrowings



      174,650



      83,072



      52,934


      110.2


      229.9

















      Lease liabilities



      9,642



      9,908



      10,397


      (2.7)


      (7.3)


      Accrued expenses and other liabilities



      13,202



      10,227



      10,807


      29.1


      22.2


      Total liabilities



      3,192,056



      3,112,991



      3,142,633


      5.5


      5.4

















      COMMITMENTS AND CONTINGENCIES






























      STOCKHOLDERS' EQUITY















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



      199



      199



      198


      —


      0.5


      Additional paid in capital



      201,736



      201,494



      200,640


      0.1


      0.5


      Retained earnings



      167,864



      171,613



      153,198


      (2.2)


      9.6


      Accumulated other comprehensive loss



      (8,161)



      (9,021)



      (2,172)


      9.5


      (275.7)


      Total stockholders' equity



      361,638



      364,285



      351,864


      (0.7)


      2.8


      Total liabilities and stockholders' equity


      $

      3,553,694


      $

      3,477,276


      $

      3,494,497


      4.8


      5.2

















      Period-end common shares outstanding



      19,898



      19,865



      19,843


      0.2


      0.3


      Book value per common share


      $

      18.17


      $

      18.34


      $

      17.73


      (0.9)


      2.5


      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)

      (In thousands, except per share data)



      For the Three Months Ended




      March 31, 




      2023


      2022


      % Change


      INTEREST INCOME










      Interest and fees on loans


      $

      30,828


      $

      22,085


      39.6

      %

      Interest on investment securities:










      Taxable



      4,064



      1,985


      104.7


      Tax-exempt



      7



      —


      100.0


      Interest on deposits with other banks



      163



      254


      (35.8)


      Total interest income



      35,062



      24,324


      44.1












      INTEREST EXPENSE










      Interest on deposits



      7,281



      1,358


      436.2


      Interest on short-term borrowings



      1,361



      2


      67,950.0


      Interest on long-term borrowings



      756



      534


      41.6


      Total interest expense



      9,398



      1,894


      396.2












      NET INTEREST INCOME



      25,664



      22,430


      14.4


      Provision for credit losses



      1,213



      600


      102.2












      NET INTEREST INCOME AFTER PROVISION










      FOR CREDIT LOSSES



      24,451



      21,830


      12.0












      NONINTEREST INCOME










      Service charges on deposit accounts



      1,213



      1,359


      (10.7)


      Trust and investment fee income



      432



      514


      (16.0)


      Gains on sales and calls of investment securities



      —



      —


      —


      Interchange credits



      1,212



      1,038


      16.8


      Mortgage-banking revenue



      977



      1,867


      (47.7)


      Title Company revenue



      137



      323


      (57.6)


      Other noninterest income



      1,363



      945


      44.2


      Total noninterest income



      5,334



      6,046


      (11.8)


      NONINTEREST EXPENSE










      Salaries and wages



      8,684



      9,562


      (9.2)


      Employee benefits



      2,921



      2,662


      9.7


      Occupancy expense



      1,619



      1,567


      3.3


      Furniture and equipment expense



      534



      429


      24.5


      Data processing



      1,798



      1,607


      11.9


      Directors' fees



      250



      190


      31.6


      Amortization of intangible assets



      441



      517


      (14.7)


      FDIC insurance premium expense



      371



      343


      8.2


      Other real estate owned, net



      (1)



      (6)


      83.3


      Legal and professional fees



      750



      637


      17.7


      Merger related expenses



      691



      730


      (5.3)


      Other noninterest expenses



      2,835



      2,094


      35.4


      Total noninterest expense



      20,893



      20,332


      2.8












      Income before income taxes



      8,892



      7,544


      17.9


      Income tax expense



      2,435



      1,931


      26.1






















      NET INCOME


      $

      6,457


      $

      5,613


      15.0












      Weighted average shares outstanding - basic and diluted



      19,886



      19,828


      0.3












      Basic and diluted net income per common share


      $

      0.32


      $

      0.28


      14.3












      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, 




      2023


      2022




      Average


      Yield/


      Average


      Yield/




      balance


      rate


      balance


      rate


      Earning assets












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


      $

      2,611,644


      4.79

      %

      $

      2,135,734


      4.20

      %

      Investment securities












      Taxable



      653,527


      2.49



      531,017


      1.49


      Tax-exempt (1)



      666


      5.41



      —


      —


      Interest-bearing deposits



      13,849


      4.77



      586,798


      0.18


      Total earning assets



      3,279,686


      4.34

      %


      3,253,549


      3.01

      %

      Cash and due from banks



      28,602





      (15,253)




      Other assets



      228,054





      253,424




      Allowance for credit losses



      (30,006)





      (14,239)




      Total assets


      $

      3,506,336




      $

      3,477,481




























      Interest-bearing liabilities












      Demand deposits


      $

      694,894


      1.89

      %

      $

      589,737


      0.16

      %

      Money market and savings deposits



      1,004,553


      0.96



      1,075,791


      0.23


      Certificates of deposit $100,000 or more



      241,436


      1.81



      286,587


      0.40


      Other time deposits



      207,403


      1.16



      175,683


      0.57


      Interest-bearing deposits



      2,148,286


      1.37



      2,127,798


      0.26


      Securities sold under retail repurchase












         agreements and federal funds purchased



      —


      —



      2,770


      0.29


      Advances from FHLB - short-term



      113,972


      4.84



      —


      —


      Advances from FHLB - long-term



      —


      —



      10,116


      0.57


      Subordinated debt



      43,108


      7.11



      42,804


      4.93


      Total interest-bearing liabilities



      2,305,366


      1.65

      %


      2,183,488


      0.35

      %

      Noninterest-bearing deposits



      820,162





      916,415




      Accrued expenses and other liabilities



      19,634





      24,567




      Stockholders' equity



      361,174





      353,011




      Total liabilities and stockholders' equity


      $

      3,506,336




      $

      3,477,481
















      Net interest spread





      2.69

      %




      2.66

      %

      Net interest margin





      3.18

      %




      2.76

      %

      ______________________












      (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 2023


      Q1 2023




      2023


      2022


      2022


      2022


      2022


      compared to


      compared to




      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2022


      Q1 2022


      PROFITABILITY FOR THE PERIOD





















      Taxable-equivalent net interest income


      $

      25,705


      $

      26,981


      $

      27,350


      $

      24,656


      $

      22,469


      (4.7)

      %

      14.4

      %

      Less: Taxable-equivalent adjustment



      40



      38



      35



      38



      39


      5.3


      2.6


      Net interest income



      25,664



      26,943



      27,315



      24,618



      22,430


      (4.7)


      14.4


      Provision for credit losses



      1,213



      450



      675



      200



      600


      169.6


      102.2


      Noninterest income



      5,334



      5,862



      5,344



      5,833



      6,046


      (9.0)


      (11.8)


      Noninterest expense



      20,893



      21,000



      18,899



      20,094



      20,332


      (0.5)


      2.8


      Income before income taxes



      8,892



      11,355



      13,085



      10,157



      7,544


      (21.7)


      17.9


      Income tax expense



      2,435



      2,948



      3,427



      2,658



      1,931


      (17.4)


      26.1


      Net income


      $

      6,457


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      (23.2)


      15.0























      Return on average assets



      0.75

      %


      0.97

      %


      1.11

      %


      0.88

      %


      0.65

      %

      (22)

      bp

      10

      bp

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



      0.84



      1.09



      1.17



      0.94



      0.76


      (25)


      8


      Return on average equity



      7.25



      9.22



      10.72



      8.52



      6.45


      (197)


      80


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



      10.09



      12.83



      13.98



      11.41



      9.40


      (274)


      69


      Net interest margin



      3.18



      3.35



      3.38



      3.10



      2.76


      (17)


      42


      Efficiency ratio - GAAP



      67.40



      64.01



      57.87



      65.99



      71.40


      339


      (400)


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



      63.67



      59.59



      55.79



      63.44



      66.93


      408


      (326)























      PER SHARE DATA





















      Basic and diluted net income per common
      share


      $

      0.32


      $

      0.42


      $

      0.49


      $

      0.38


      $

      0.28


      (23.8)

      %

      14.3

      %






















      Dividends paid per common share



      0.12



      0.12



      0.12



      0.12



      0.12


      —


      —


      Book value per common share at period end



      18.17



      18.34



      17.99



      17.77



      17.73


      (0.9)


      2.5


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



      14.74



      14.87



      14.50



      14.26



      14.19


      (0.9)


      3.9


      Market value at period end



      14.28



      17.43



      17.32



      18.50



      20.48


      (18.1)


      (30.3)


      Market range:





















      High



      18.15



      20.85



      20.50



      21.21



      21.41


      (12.9)


      (15.2)


      Low



      14.00



      17.04



      17.29



      17.91



      19.34


      (17.8)


      (27.6)























      AVERAGE BALANCE SHEET DATA





















      Loans


      $

      2,611,644


      $

      2,467,324


      $

      2,327,279


      $

      2,217,139


      $

      2,135,734


      5.8

      %

      22.3

      %

      Investment securities



      654,193



      661,968



      618,378



      546,252



      531,017


      (1.2)


      23.2


      Earning assets



      3,279,686



      3,206,591



      3,210,233



      3,189,926



      3,253,549


      2.3


      0.8


      Assets



      3,506,336



      3,441,079



      3,444,365



      3,419,168



      3,477,481


      1.9


      0.8


      Deposits



      2,968,448



      3,006,734



      3,012,658



      2,993,098



      3,044,213


      (1.3)


      (2.5)


      Stockholders' equity



      361,174



      361,623



      357,383



      353,192



      353,011


      (0.1)


      2.3























      CREDIT QUALITY DATA





















      Net charge offs/(recoveries)


      $

      20


      $

      84


      $

      (119)


      $

      (573)


      $

      (166)


      (76.2)

      %

      112.0

      %






















      Nonaccrual loans


      $

      1,894


      $

      1,908


      $

      1,949


      $

      2,693


      $

      2,848


      (0.7)


      (33.5)


      Loans 90 days past due and still accruing



      611



      1,841



      644



      803



      459


      (66.8)


      33.1


      Other real estate owned



      179



      197



      197



      197



      561


      (9.1)


      (68.1)


      Total nonperforming assets


      $

      2,684


      $

      3,946


      $

      2,790


      $

      3,693


      $

      3,868


      (32.0)


      (30.6)

































































      CAPITAL AND CREDIT QUALITY RATIOS





















      Period-end equity to assets



      10.18

      %


      10.48

      %


      10.36

      %


      10.25

      %


      10.07

      %

      (30)

      bp

      11

      bp

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



      8.41



      8.67



      8.52



      8.39



      8.22


      (26)


      19























      Annualized net (recoveries)  to average loans



      —



      0.01



      (0.02)



      (0.10)



      (0.03)


      (1)


      3























      Allowance for credit losses as a percent of:





















      Period-end loans (3)



      1.07



      0.65



      0.68



      0.68



      0.67


      42


      40


      Period-end loans (4)



      1.07



      0.78



      0.84



      0.89



      0.92


      29


      15


      Nonaccrual loans



      1,502.85



      872.27



      835.15



      574.94



      516.50


      63,058


      98,635


      Nonperforming assets



      1,060.51



      421.77



      583.41



      419.25



      380.30


      63,874


      68,021























      As a percent of total loans:





















      Nonaccrual loans



      0.07



      0.07



      0.08



      0.12



      0.13


      —


      (6)























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





















      Nonperforming assets



      0.10



      0.15



      0.12



      0.16



      0.18


      (5)


      (8)























      As a percent of total assets:





















      Nonaccrual loans



      0.05



      0.05



      0.06



      0.08



      0.08


      —


      (3)


      Nonperforming assets



      0.08



      0.11



      0.08



      0.11



      0.11


      (3)


      (3)


      _____________________________

      (1)

      See the reconciliation table that begins on page 13.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 9.

      (3)

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

      (4)

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

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited)

      (In thousands, except per share data)


















      Q1 2023


      Q1 2023



















      compared to


      compared to




      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2022


      Q1 2022


      INTEREST INCOME





















      Interest and fees on loans


      $

      30,828


      $

      27,664


      $

      25,924


      $

      23,452


      $

      22,085


      11.4

      %

      39.6

      %

      Interest on investment securities:





















      Taxable



      4,064



      3,945



      3,186



      2,392



      1,985


      3.0


      104.7


                 Tax-exempt



      7



      6



      —



      —



      —


      16.7


      100.0


      Interest on deposits with other banks



      163



      664



      1,466



      826



      254


      (75.5)


      (35.8)


      Total interest income



      35,062



      32,279



      30,576



      26,670



      24,324


      8.6


      44.1























      INTEREST EXPENSE





















      Interest on deposits



      7,281



      4,554



      2,561



      1,511



      1,358


      59.9


      436.2


      Interest on short-term borrowings



      1,361



      72



      —



      —



      2


      1,790.3


      67,950.0


      Interest on long-term borrowings



      756



      710



      700



      541



      534


      6.5


      41.6


      Total interest expense



      9,398



      5,336



      3,261



      2,052



      1,894


      76.1


      396.2























      NET INTEREST INCOME



      25,664



      26,943



      27,315



      24,618



      22,430


      (4.7)


      14.4


      Provision for credit losses



      1,213



      450



      675



      200



      600


      169.6


      102.2























      NET INTEREST INCOME AFTER PROVISION





















      FOR CREDIT LOSSES



      24,451



      26,493



      26,640



      24,418



      21,830


      (7.7)


      12.0























      NONINTEREST INCOME





















      Service charges on deposit accounts



      1,213



      1,346



      1,509



      1,438



      1,359


      (9.9)


      (10.7)


      Trust and investment fee income



      432



      401



      421



      447



      514


      7.7


      (16.0)


      Interchange credits



      1,212



      1,280



      1,241



      1,253



      1,038


      (5.3)


      16.8


      Mortgage-banking revenue



      977



      1,567



      680



      1,096



      1,867


      (37.7)


      (47.7)


      Title Company revenue



      137



      194



      397



      426



      323


      (29.4)


      (57.6)


      Other noninterest income



      1,363



      1,074



      1,096



      1,173



      945


      26.9


      44.2


      Total noninterest income



      5,334



      5,862



      5,344



      5,833



      6,046


      (9.0)


      (11.8)























      NONINTEREST EXPENSE





















      Salaries and wages



      8,684



      8,909



      8,562



      8,898



      9,562


      (2.5)


      (9.2)


      Employee benefits



      2,921



      2,786



      2,191



      2,269



      2,662


      4.8


      9.7


      Occupancy expense



      1,619



      1,694



      1,496



      1,485



      1,567


      (4.4)


      3.3


      Furniture and equipment expense



      534



      648



      533



      411



      429


      (17.6)


      24.5


      Data processing



      1,798



      1,856



      1,759



      1,668



      1,607


      (3.1)


      11.9


      Directors' fees



      250



      222



      217



      210



      190


      12.6


      31.6


      Amortization of intangible assets



      441



      460



      499



      511



      517


      (4.1)


      (14.7)


      FDIC insurance premium expense



      371



      315



      339



      429



      343


      17.8


      8.2


      Other real estate owned expenses, net



      (1)



      13



      1



      57



      (6)


      (107.7)


      83.3


      Legal and professional fees



      750



      636



      756



      811



      637


      17.9


      17.7


      Merger related expenses



      691



      967



      159



      241



      730


      (28.5)


      (5.3)


      Other noninterest expenses



      2,835



      2,494



      2,387



      3,104



      2,094


      13.7


      35.4


      Total noninterest expense



      20,893



      21,000



      18,899



      20,094



      20,332


      (0.5)


      2.8























      Income before income taxes



      8,892



      11,355



      13,085



      10,157



      7,544


      (21.7)


      17.9


      Income tax expense



      2,435



      2,948



      3,427



      2,658



      1,931


      (17.4)


      26.1























      NET INCOME


      $

      6,457


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      (23.2)


      15.0























      Weighted average shares outstanding - basic and diluted



      19,886



      19,862



      19,852



      19,847



      19,828


      0.1


      0.3























      Basic and diluted net income per common share


      $

      0.32


      $

      0.42


      $

      0.49


      $

      0.38


      $

      0.28


      (23.8)


      14.3























      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 2023


      Q1 2023





























      compared to


      compared to




      Q1 2023


      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2022


      Q1 2022




      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)


      $

      2,611,644


      4.79

      %

      $

      2,467,324


      4.45

      %

      $

      2,327,279


      4.43

      %

      $

      2,217,139


      4.25

      %

      $

      2,135,734


      4.20

      %

      5.8

      %

      22.3

      %

      Investment securities































      Taxable



      653,527


      2.49



      661,519


      2.39



      618,378


      2.06



      546,252


      1.75



      531,017


      1.49


      (1.2)


      23.1


      Tax-exempt (1)



      666


      5.41



      449


      6.24



      —


      —



      —


      —



      —


      —


      100.0


      100.0


      Interest-bearing deposits



      13,849


      4.77



      77,299


      3.40



      264,576


      2.20



      426,535


      0.78



      586,798


      0.18


      (82.1)


      (97.6)


      Total earning assets



      3,279,686


      4.34

      %


      3,206,591


      4.00

      %


      3,210,233


      3.78

      %


      3,189,926


      3.36

      %


      3,253,549


      3.01

      %

      2.3


      0.8


      Cash and due from banks



      28,602





      29,358





      31,724





      26,162





      (15,253)




      (2.6)


      (287.5)


      Other assets



      228,054





      221,599





      218,163





      218,353





      253,424




      2.9


      (10.0)


      Allowance for credit losses



      (30,006)





      (16,469)





      (15,755)





      (15,273)





      (14,239)




      82.2


      110.7


      Total assets


      $

      3,506,336




      $

      3,441,079




      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      1.9


      0.8

































      Interest-bearing liabilities































      Demand deposits


      $

      694,894


      1.89

      %

      $

      670,424


      1.31

      %

      $

      646,399


      0.66

      %

      $

      644,881


      0.22

      %

      $

      589,737


      0.16

      %

      3.6


      17.8


      Money market and savings deposits



      1,004,553


      0.96



      1,043,076


      0.60



      1,034,580


      0.35



      1,019,295


      0.21



      1,075,791


      0.23


      (3.7)


      (6.6)


      Certificates of deposit $100,000 or more



      241,436


      1.81



      217,051


      0.79



      222,697


      0.55



      234,325


      0.58



      286,587


      0.40


      11.2


      (15.8)


      Other time deposits



      207,403


      1.16



      205,293


      0.62



      215,014


      0.51



      221,714


      0.54



      175,683


      0.57


      1.0


      18.1


      Interest-bearing deposits



      2,148,286


      1.37



      2,135,844


      0.85



      2,118,690


      0.48



      2,120,215


      0.29



      2,127,798


      0.26


      0.6


      1.0


      Securities sold under retail repurchase agreements































          and federal funds purchased



      —


      —



      —


      —



      —


      —



      —


      —



      2,770


      0.29


      —


      (100.0)


      Advances from FHLB - short-term



      113,972


      4.84



      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


      (100.0)


      (100.0)


      Subordinated debt



      43,108


      7.11



      43,031


      6.64



      42,953


      6.33



      42,876


      4.93



      42,804


      4.93


      0.2


      0.7


      Total interest-bearing liabilities



      2,305,366


      1.65

      %


      2,186,919


      0.96

      %


      2,171,678


      0.60

      %


      2,173,166


      0.38

      %


      2,183,488


      0.35

      %

      5.4


      5.6


      Noninterest-bearing deposits



      820,162





      870,890





      893,968





      872,883





      916,415




      (5.8)


      (10.5)


      Accrued expenses and other liabilities



      19,634





      21,647





      21,336





      19,927





      24,567




      (9.3)


      (20.1)


      Stockholders' equity



      361,174





      361,623





      357,383





      353,192





      353,011




      (0.1)


      2.3


      Total liabilities and stockholders' equity


      $

      3,506,336




      $

      3,441,079




      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      1.9


      0.8

































      Net interest spread





      2.69

      %




      3.04

      %




      3.18

      %




      2.98

      %




      2.66

      %





      Net interest margin





      3.18

      %




      3.35

      %




      3.38

      %




      3.10

      %




      2.76

      %





      _____________________________________

      (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 2023


      Q4 2022


      Q3 2022


      Q2 2022


      Q1 2022


      3/31/2023


      3/31/2022

























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














































      Net Income


      $

      6,457


      $

      8,407


      $

      9,658


      $

      7,499


      $

      5,613


      $

      6,457


      $

      5,613


      Net Income - annualized (A)


      $

      26,187


      $

      33,354


      $

      38,317


      $

      30,078


      $

      22,764


      $

      26,187


      $

      22,764

























      Net income, excluding net amortization of intangible assets























          and merger related expenses


      $

      7,279


      $

      9,463


      $

      10,144


      $

      8,054


      $

      6,541


      $

      7,279


      $

      6,541


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


      $

      29,520


      $

      37,543


      $

      40,245


      $

      32,305


      $

      26,527


      $

      29,520


      $

      26,527

























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



      0.84

      %


      1.09

      %


      1.17

      %


      0.94

      %


      0.76

      %


      0.84

      %


      0.76

      %
























      Average stockholders' equity (C)


      $

      361,174


      $

      361,623


      $

      357,383


      $

      353,192


      $

      353,011


      $

      361,174


      $

      353,011


      Less:  Average goodwill and other intangible assets



      (68,607)



      (69,077)



      (69,558)



      (70,057)



      (70,711)



      (68,607)



      (70,711)


      Average tangible equity (D)


      $

      292,567


      $

      292,546


      $

      287,825


      $

      283,135


      $

      282,300


      $

      292,567


      $

      282,300

























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



      7.25

      %


      9.22

      %


      10.72

      %


      8.52

      %


      6.45

      %


      7.25

      %


      6.45

      %

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



      10.09

      %


      12.83

      %


      13.98

      %


      11.41

      %


      9.40

      %


      10.09

      %


      9.40

      %
























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














































      Noninterest expense (E)


      $

      20,893


      $

      21,000


      $

      18,899


      $

      20,094


      $

      20,332


      $

      20,893


      $

      20,332


      Less:  Amortization of intangible assets



      (441)



      (460)



      (499)



      (511)



      (517)



      (441)



      (517)


                 Merger Expenses



      (691)



      (967)



      (159)



      (241)



      (730)



      (691)



      (730)


      Adjusted noninterest expense (F)


      $

      19,761


      $

      19,573


      $

      18,241


      $

      19,342


      $

      19,085


      $

      19,761


      $

      19,085

























      Net interest income (G)


      $

      25,664


      $

      26,943


      $

      27,315


      $

      24,618


      $

      22,430


      $

      25,664


      $

      22,430


      Add:  Taxable-equivalent adjustment



      40



      40



      35



      38



      39



      40



      39


      Taxable-equivalent net interest income (H)


      $

      25,704


      $

      26,983


      $

      27,350


      $

      24,656


      $

      22,469


      $

      25,704


      $

      22,469

























      Noninterest income (I)


      $

      5,334


      $

      5,862


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,334



      6,046


      Less:  Investment securities (gains)



      —



      —



      —



      —



      —



      —



      —


      Adjusted noninterest income (J)


      $

      5,334


      $

      5,862


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,334


      $

      6,046

























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



      67.40

      %


      64.01

      %


      57.87

      %


      65.99

      %


      71.40

      %


      67.40

      %


      71.40

      %

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



      63.67

      %


      59.59

      %


      55.79

      %


      63.44

      %


      66.93

      %


      63.67

      %


      66.93

      %
























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














































      Stockholders' equity (L)


      $

      361,638


      $

      364,285


      $

      357,221


      $

      352,777


      $

      351,864








      Less:  Goodwill and other intangible assets



      (68,372)



      (68,813)



      (69,288)



      (69,787)



      (70,299)








      Tangible equity (M)


      $

      293,266


      $

      295,472


      $

      287,933


      $

      282,990


      $

      281,565































      Shares outstanding (N)



      19,898



      19,865



      19,858



      19,850



      19,843































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


      $

      18.17


      $

      18.34


      $

      17.99


      $

      17.77


      $

      17.73








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


      $

      14.74


      $

      14.87


      $

      14.50


      $

      14.26


      $

      14.19






















































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














































      Stockholders' equity (O)


      $

      361,638


      $

      364,285


      $

      357,221


      $

      352,777


      $

      351,864








      Less:  Goodwill and other intangible assets



      (68,372)



      (68,813)



      (69,288)



      (69,787)



      (70,299)








      Tangible equity (P)


      $

      293,266


      $

      295,472


      $

      287,933


      $

      282,990


      $

      281,565































      Assets (Q)


      $

      3,553,694


      $

      3,477,276


      $

      3,446,804


      $

      3,442,550


      $

      3,494,497








      Less:  Goodwill and other intangible assets



      (68,372)



      (68,813)



      (69,288)



      (69,787)



      (70,299)








      Tangible assets (R)


      $

      3,485,322


      $

      3,408,463


      $

      3,377,516


      $

      3,372,763


      $

      3,424,198































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



      10.18

      %


      10.48

      %


      10.36

      %


      10.25

      %


      10.07

      %







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



      8.41

      %


      8.67

      %


      8.52

      %


      8.39

      %


      8.22

      %







      _____________________________________

      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.