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 Third Quarter and Nine-Month Financial Results

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

      News provided by

      Shore Bancshares, Inc.

      Oct 27, 2022, 16:19 ET

      Share this article

      Share this article


      EASTON, Md., Oct. 27, 2022 /PRNewswire/ --Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company") reported net income of $9.658 million or $0.49 per diluted common share for the third quarter of 2022, compared to net income of $7.499 million or $0.38 per diluted common share for the second quarter of 2022, and net income of $4.616 million or $0.39 per diluted common share for the third quarter of 2021. Net income for the first nine months of 2022 was $22.769 million or $1.15 per diluted common share, compared to net income for the first nine months of 2021 of $12.645 million or $1.08 per diluted common share. Net income, excluding merger related expenses, for the third quarter of 2022 was $9.774 million or $0.49 per diluted common share, compared to net income, excluding merger related expenses, of $7.674 million or $0.39 per diluted common share for the second quarter of 2022 and net income, excluding merger related expenses, of $5.013 million or $0.43 per diluted common share for the third quarter 2021. Net income, excluding merger related expenses, for the first nine months of 2022 was $23.617 million or $1.19 per diluted common share compared to net income for the first nine months of 2021 of $13.322 million or $1.13 per diluted common share.

      When comparing net income, excluding merger related expenses, for the third quarter of 2022 to the second quarter of 2022, net income increased $2.1 million due to an increase in net interest income of $2.7 million and a decrease in noninterest expense of $1.1 million partially offset by a decrease in noninterest income of $489 thousand. When comparing net income, excluding merger related expenses, for the third quarter of 2022 to the third quarter of 2021, net income increased $4.8 million primarily due to increases in net interest income of $11.7 million and noninterest income of $2.4 million offset by increases in noninterest expense of $7.3 million primarily as a result of the acquisition of Severn Bank ("Severn") in November of 2021. 

      "We are excited to announce our third quarter financial results." said Lloyd L. "Scott" Beatty, Jr., President and Chief Executive Officer.  "We continue to see strong loan demand and opportunities for growth within our various markets.  During the third quarter we experienced significant loan growth of 6.0%.   We are beginning to see a more normalized expense base since the merger in the fourth quarter of 2021. Our outlook for the remainder of 2022 is a very positive one, as we continue to maintain our commitment and focus on core earnings and enhanced returns for our shareholders.

      Balance Sheet Review

      Total assets were $3.447 billion at September 30, 2022, a $13.3 million, or less than 1.0%, decrease when compared to $3.460 billion at the end of 2021.  During this time period, the Company also shifted its asset mix by redeploying cash and cash equivalents into higher yielding assets which consisted of loans and investment securities.  As of September 30, 2022, the Company had 9 Paycheck Protection Program ("PPP') loans totaling $291 thousand that were outstanding.

      Total deposits decreased $10.9 million, or less than 1%, when compared to December 31, 2021. The decrease in total deposits was due to decreases in money market and savings accounts of $72.4 million, noninterest-bearing deposits of $33.7 million and time deposits of $30.6 million, partially offset by an increase in interest bearing checking accounts of $125.8 million. 

      Total stockholders' equity increased $6.5 million, or 1.9%, when compared to December 31, 2021, primarily due to current year earnings, partially offset by an increase in unrealized losses on available for sale securities of $9.8 million. At September 30, 2022, the ratio of total equity to total assets was 10.36% and the ratio of total tangible equity to total tangible assets was 8.52% compared to 10.14% and 8.25% at the end of 2021.

      Review of Quarterly Financial Results

      Net interest income was $27.3 million for the third quarter of 2022, compared to $24.6 million for the second quarter of 2022 and $15.6 million for the third quarter of 2021. The increase in net interest income when compared to the second quarter of 2022 was primarily due to increases in interest and fees on loans of $2.5 million, interest on investment securities of $794 thousand and interest with other banks of $640 thousand, partially offset by an increase in expense on interest-bearing deposits of $1.1 million. The improvement in interest and fees on loans was due to an increase in the average balance of loans of $110.1 million, or 5.0%, coupled with an increase in yields of 18bps. The increase in interest on deposits with other banks was primarily due to the recent increases to the fed funds rate in July and August.  The increase in interest on taxable investment securities was driven by an increase in the rates of 31bps and an increase in the average balance within these securities of $72.1 million, or 13.2%.   

      The increase in net interest income when compared to the third quarter of 2021 was primarily due to increases in interest and fees on loans of $10.4 million, interest on taxable investment securities of $1.9 million and interest on deposits with other banks of $1.4 million, partially offset by expense increases in interest-bearing deposits of $1.6 million and long-term borrowings of $341 thousand, all of which were significantly impacted by the acquisition of Severn in the fourth quarter of 2021.

      The Company's net interest margin increased to 3.38% for the third quarter of 2022 from 3.10% for the second quarter of 2022 and 2.99% for the third quarter of 2021. The increase in net interest margin when compared to the second quarter of 2022 was primarily due to a shift from interest-bearing deposits with other banks to higher yielding loans and investment securities, partially offset by higher rates paid on interest-bearing deposits. The increase in net interest margin compared to the third quarter of 2021 was due to significantly higher volume as well as improved yields on all earning assets.

      The provision for credit losses was $675 thousand for the three months ended September 30, 2022.  The comparable amounts were $200 thousand and $290 thousand for the three months ended June 30, 2022 and September 30, 2021, respectively. The increase in the provision for credit losses during the third quarter of 2022 as compared to the prior quarters was primarily a result of significant loan growth in the third quarter of 2022. Net recoveries for the third quarter of 2022 were $119 thousand, compared to net recoveries of $573 thousand for the second quarter of 2022 and net recoveries of $147 thousand for the third quarter of 2021.  The ratio of the allowance for credit losses to period-end loans, excluding PPP loans and acquired loans, was 0.84% at September 30, 2022, compared to 0.89% at June 30, 2022 and 1.10% at September 30, 2021. The decline in the percentage of the allowance from the second quarter of 2022 was primarily due to lower pandemic related qualitative reserves.  The decline in the percentage of the allowance from the third quarter of 2021 was primarily the result of lower historical loss experience as well as lower pandemic related qualitative reserves.

      At September 30, 2022 and June 30, 2022, nonperforming assets were $4.4 million and $4.0 million respectively. The balance of nonperforming assets increased primarily due to an increase in nonaccrual loans of $266 thousand, or 9.9%, and loans 90 days past due still accruing of $87 thousand, or 7.7%.  Accruing troubled debt restructuring ("TDRs") decreased $436 thousand, or 8.9%, at September 30, 2022 compared to June 30, 2022.  When comparing the third quarter of 2022 to the third quarter of 2021, nonperforming assets decreased $35 thousand, or less than 1%, primarily due to decreases in nonaccrual loans of $498 thousand, or 14.4%, partially offset by an increase in loans 90 days past due still accruing of $469 thousand, or 62.7%. Accruing TDRs decreased $1.3 million, or 22.5%, compared to the third quarter of 2021. The ratio of nonperforming assets and accruing TDRs to total assets at both September 30, 2022, and June 30, 2022 was 0.26% and was 0.44% at September 30, 2021.  In addition, the ratio of accruing TDRs to total loans at September 30, 2022 was 0.19% compared to 0.22% at June 30, 2022 and 0.38% at September 30, 2021.

      Total noninterest income for the third quarter of 2022 decreased $489 thousand, or 8.4%, when compared to the second quarter of 2022 and increased $2.4 million, or 83.7%, when compared to the third quarter of 2021. The decrease compared to the second quarter of 2022 was primarily due to decreases in revenue associated with the mortgage division of $416 thousand, or 38.0%, and other bank fee income of $133 thousand, or 7.7%, partially offset by an increase in service charges on deposit accounts of $71 thousand, or 4.9%.  The increase in noninterest income when compared to the third quarter of 2021 was largely impacted by the addition of Severn in the fourth quarter of 2021 which contributed in part to increases in service charges on deposit accounts of $704 thousand. The Severn acquisition also added mortgage-banking revenue of $680 thousand and title revenue from Mid-MD Title of $397 thousand in the third quarter of 2022.

      Total noninterest expense, excluding merger related expenses, for the third quarter of 2022 decreased $1.1 million or 5.5%, when compared to the second quarter of 2022 and increased $7.3 million, or 61.5%, when compared to the third quarter of 2021. The decrease in noninterest expense when compared to the second quarter of 2022 was primarily due to the increased deferrals of direct loan origination costs for salaries and employee benefits associated with the elevated level of loan originations during the quarter, as well as various cost saves related to the merger with Severn.  The increase from the third quarter of 2021 was primarily due to increases in salaries and wages, employee related benefits, occupancy expense, data processing, amortization of intangible assets and legal and professional fees, which were all significantly impacted by adding Severn and its operations. 

      Review of Nine-Month Financial Results

      Net interest income for the first nine months of 2022 was $74.4 million, an increase of $30.9 million, or 71.0%, when compared to the first nine months of 2021.  The increase in net interest income was primarily due to an increase in total interest income of $33.8 million, or 70.7%, specifically interest and fees on loans of $27.2 million, or 61.6%. The improvement of interest and fees on loans was primarily due to the increase in the average balance of $774.0 million, or 53.0%, coupled with accretion income from acquired loans of $2.1 million for the first nine months of 2022.  Taxable investment securities and interest on deposits with other banks increased $4.2 million and $2.3 million, respectively, partially offset by an increase in total interest expense of $2.9 million, or 68.3%. The increase in interest expense was primarily the result of an increase in the average balance of interest-bearing deposits of $819.8 million, or 62.8%.  Interest on long term borrowings increased by $688 thousand due to long-term advances with FHLB and junior subordinated debt acquired as part of the Severn acquisition.  The long-term advances with FHLB will mature in October of 2022.

      The provision for credit losses for the nine months ended September 30, 2022 and 2021 was $1.5 million and $1.4 million, respectively. The increase in provision for credit losses was the result of an increase in loans held for investment in the first nine months of 2022 of $283 million compared to $41 million for the first nine months of 2021. The ratio of the allowance to total loans decreased from 1.04% at September 30, 2021, to 0.68% at September 30, 2022. Excluding PPP loans and acquired loans, the ratio of the allowance for credit losses to period-end loans was 0.84% at September 30, 2022, lower than the 1.10% at September 30, 2021, primarily due to lower historical loss experience and reduced pandemic related qualitative factors.

      Total noninterest income for the nine months ended September 30, 2022 increased $8.9 million, or 105.8%, when compared to the same period in 2021. The increase in noninterest income primarily consisted of revenue associated with the acquired mortgage division of $3.6 million, service charges on deposit accounts of $2.1 million, revenue from Mid-Maryland Title of $1.1 million and other noninterest income of $1.3 million. The increase in other noninterest income was primarily due to increases in rental fee income of $1.0 million and other loan fee income of $265 thousand.

      Total noninterest expense, excluding merger related expenses, for the nine months ended September 30, 2022 increased $25.8 million, or 79.6%, when compared to the same period in 2021. The increase was primarily the result of higher salaries, employee benefits, occupancy expense, other intangibles, data processing costs, other noninterest expenses, and FDIC insurance premiums due to significant increases in new and existing customers and the acquisition of Severn. In addition, as previously mentioned, during the first nine months of 2022, the Company recorded merger-related expenses of $1.1 million due to the acquisition of Severn.  

      Shore Bancshares Information

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

       Forward-Looking Statements

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

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

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited)

      (Dollars in thousands, except per share data)






















      For the Three Months Ended


      For the Nine Months Ended




      September 30, 


      September 30, 




      2022


      2021


       Change


      2022


      2021


       Change


      PROFITABILITY FOR THE PERIOD


















      Net interest income


      $

      27,315


      $

      15,589


      75.2

      %

      $

      74,359


      $

      43,491


      71.0

      %

      Provision for credit losses



      675



      290


      132.8



      1,475



      1,365


      8.1


      Noninterest income



      5,344



      2,909


      83.7



      17,224



      8,369


      105.8


      Noninterest expense



      18,899



      11,935


      58.3



      59,323



      33,309


      78.1


      Income before income taxes



      13,085



      6,273


      108.6



      30,785



      17,186


      79.1


      Income tax expense



      3,427



      1,657


      106.8



      8,016



      4,541


      76.5


      Net income


      $

      9,658


      $

      4,616


      109.2


      $

      22,769


      $

      12,645


      80.1






































      Return on average assets



      1.11

      %


      0.84

      %

      27

      bp


      0.88

      %


      0.81

      %

      7

      bp

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



      1.17



      0.94


      23



      0.96



      0.87


      9


      Return on average equity



      10.72



      9.12


      160



      8.59



      8.53


      6


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



      13.98



      11.12


      286



      11.63



      10.15


      148


      Net interest margin



      3.38



      2.99


      39



      3.09



      2.97


      12


      Efficiency ratio - GAAP



      57.87



      64.52


      (665)



      64.78



      64.23


      55


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



      55.79



      60.93


      (514)



      61.80



      61.66


      14




















      PER SHARE DATA


















      Basic and diluted net income per common
      share


      $

      0.49


      $

      0.39


      25.6

      %

      $

      1.15


      $

      1.08


      6.5

      %



















      Dividends paid per common share


      $

      0.12


      $

      0.12


      —


      $

      0.36


      $

      0.36


      —


      Book value per common share at period
      end



      17.99



      17.15


      4.9










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



      14.50



      15.55


      (6.8)










      Market value at period end



      17.32



      17.73


      (2.3)










      Market range:


















      High



      20.50



      18.00


      13.9



      21.41



      18.10


      18.3


      Low



      17.29



      16.35


      5.7



      17.29



      12.99


      33.1




















      AVERAGE BALANCE SHEET DATA


















      Loans


      $

      2,327,279


      $

      1,487,281


      56.5

      %

      $

      2,235,092


      $

      1,461,083


      53.0

      %

      Investment securities



      618,378



      334,205


      85.0



      565,535



      283,104


      99.8


      Earning assets



      3,210,233



      2,071,505


      55.0



      3,225,417



      1,963,727


      64.2


      Assets



      3,444,365



      2,184,448


      57.7



      3,446,941



      2,074,635


      66.1


      Deposits



      3,012,658



      1,943,225


      55.0



      3,016,594



      1,836,748


      64.2


      Stockholders' equity



      357,383



      200,881


      77.9



      354,549



      198,087


      79.0




















      CREDIT QUALITY DATA


















      Net (recoveries)


      $

      (119)


      $

      (147)


      19.0

      %

      $

      (858)


      $

      (272)


      (215.4)

      %



















      Nonaccrual loans


      $

      2,959


      $

      3,457


      (14.4)










      Loans 90 days past due and still accruing



      1,217



      748


      62.7










      Other real estate owned



      197



      203


      (3.0)










      Total nonperforming assets



      4,373



      4,408


      (0.8)










      Accruing troubled debt restructurings (TDRs)



      4,458



      5,750


      (22.5)










      Total nonperforming assets and accruing TDRs


      $

      8,831


      $

      10,158


      (13.1)














































      CAPITAL AND CREDIT QUALITY RATIOS


















      Period-end equity to assets



      10.36

      %


      8.92

      %

      144

      bp









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



      8.52



      8.15


      37




























      Annualized net (recoveries) to average loans



      (0.02)



      (0.04)


      2



      (0.05)

      %


      (0.02)

      %

      (3)

      bp



















      Allowance for credit losses as a percent of:


















      Period-end loans (3)



      0.68



      1.04


      (36)










      Period-end loans (4)



      0.84



      1.10


      (26)










      Nonaccrual loans



      550.08



      449.09


      10,099










      Nonperforming assets



      372.22



      352.20


      2,002










      Accruing TDRs



      365.12



      270.00


      9,512










      Nonperforming assets and accruing TDRs



      184.32



      152.84


      3,148




























      As a percent of total loans:


















      Nonaccrual loans



      0.12



      0.23


      (11)










      Accruing TDRs



      0.19



      0.38


      (19)










      Nonaccrual loans and accruing TDRs



      0.31



      0.62


      (31)




























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


















      Nonperforming assets



      0.18



      0.29


      (11)










      Nonperforming assets and accruing TDRs



      0.37



      0.68


      (31)




























      As a percent of total assets:


















      Nonaccrual loans



      0.09



      0.15


      (6)










      Nonperforming assets



      0.13



      0.19


      (6)










      Accruing TDRs



      0.13



      0.25


      (12)










      Nonperforming assets and accruing TDRs



      0.26



      0.44


      (18)










      ____________________

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

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

      (3)   As of September 30, 2022 and September 30, 2021, these ratios include all loans held for investment, including PPP loans of $291 thousand and $41.5 million, respectively.

      (4)   As of September 30, 2022 and September 30, 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)



























      September 30, 2022


      September 30, 2022





      September 30, 



      December 31, 


      September 30, 


      compared to


      compared to




      2022


      2021


      2021


      December 31, 2021


      September 30, 2021


      ASSETS















      Cash and due from banks


      $

      33,814


      $

      16,919


      $

      18,440


      99.9

      %

      83.4

      %

      Interest-bearing deposits with other banks



      129,492



      566,694



      292,412


      (77.1)


      (55.7)


      Cash and cash equivalents



      163,306



      583,613



      310,852


      (72.0)


      (47.5)

















      Investment securities available for sale (at fair value)



      86,347



      116,982



      105,125


      (26.2)


      (17.9)


      Investment securities held to maturity (at amortized cost)



      570,719



      404,594



      250,501


      41.1


      127.8


      Equity securities, at fair value



      1,222



      1,372



      1,384


      (10.9)


      (11.7)


      Restricted securities



      9,894



      4,159



      3,189


      137.9


      210.3

















      Loans held for sale, at fair value



      8,342



      37,749



      -


      (77.9)


      -

















      Loans held for investment



      2,401,883



      2,119,175



      1,494,897


      13.3


      60.7


      Less: allowance for credit losses



      (16,277)



      (13,944)



      (15,525)


      16.7


      (4.8)


      Loans, net



      2,385,606



      2,105,231



      1,479,372


      13.3


      61.3

















      Premises and equipment, net



      52,252



      51,624



      27,011


      1.2


      93.4


      Goodwill



      63,281



      63,421



      17,518


      (0.2)


      261.2


      Other intangible assets, net



      6,007



      7,535



      1,365


      (20.3)


      340.1


      Other real estate owned, net



      197



      532



      203


      (63.0)


      (3.0)


      Mortgage servicing rights, at fair value



      5,321



      4,087



      —


      30.2


      —


      Right of use assets, net



      9,764



      11,370



      5,512


      (14.1)


      77.1


      Cash surrender value on life insurance



      58,768



      47,935



      41,949


      22.6


      40.1


      Other assets



      25,778



      19,932



      16,793


      29.3


      53.5


      Total assets


      $

      3,446,804


      $

      3,460,136


      $

      2,260,774


      (0.4)


      52.5

















      LIABILITIES















      Noninterest-bearing deposits


      $

      893,808


      $

      927,497


      $

      554,902


      (3.6)


      61.1


      Interest-bearing deposits



      2,121,504



      2,098,739



      1,463,163


      1.1


      45.0


      Total deposits



      3,015,312



      3,026,236



      2,018,065


      (0.4)


      49.4

















      Securities sold under retail repurchase agreements



      —



      4,143



      3,501


      (100.0)


      (100.0)


      Advances from FHLB - long-term



      10,013



      10,135



      —


      (1.2)


      —


      Subordinated debt



      42,995



      42,762



      24,521


      0.5


      75.3


      Total borrowings



      53,008



      57,040



      28,022





















      Lease liabilities



      10,023



      11,567



      5,686


      (13.3)


      76.3


      Accrued expenses and other liabilities



      11,240



      14,600



      7,394


      (23.0)


      52.0


      Total liabilities



      3,089,583



      3,109,443



      2,059,167


      (0.6)


      50.0

















      COMMITMENTS AND CONTINGENCIES






























      STOCKHOLDERS' EQUITY















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



      199



      198



      118


      0.5


      68.6


      Additional paid in capital



      201,213



      200,473



      51,641


      0.4


      289.6


      Retained earnings



      165,590



      149,966



      149,620


      10.4


      10.7


      Accumulated other comprehensive (loss) income



      (9,781)



      56



      228


      (17,566.1)


      (4,389.9)


      Total stockholders' equity



      357,221



      350,693



      201,607


      1.9


      77.2


      Total liabilities and stockholders' equity


      $

      3,446,804


      $

      3,460,136


      $

      2,260,774


      (0.4)


      52.5

















      Period-end common shares outstanding



      19,858



      19,808



      11,752


      0.3


      69.0


      Book value per common share


      $

      17.99


      $

      17.71


      $

      17.15


      1.6


      4.9


      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)

      (In thousands, except per share data)





















      For the Three Months Ended



      For the Nine Months Ended




      September 30, 


      September 30, 




      2022


      2021


      % Change


      2022


      2021


      % Change


      INTEREST INCOME


















      Interest and fees on loans


      $

      25,924


      $

      15,484


      67.4

      %

      $

      71,458


      $

      44,231


      61.6

      %

      Interest on investment securities:


















      Taxable



      3,186



      1,318


      141.7



      7,562



      3,343


      126.2


      Interest on deposits with other banks



      1,466



      97


      1,411.3



      2,546



      199


      1,179.4


      Total interest income



      30,576



      16,899


      80.9



      81,566



      47,773


      70.7




















      INTEREST EXPENSE


















      Interest on deposits



      2,561



      949


      169.9



      5,429



      3,189


      70.2


      Interest on short-term borrowings



      —



      2


      (100.0)



      2



      5


      (60.0)


      Interest on long-term borrowings



      700



      359


      95.0



      1,776



      1,088


      —


      Total interest expense



      3,261



      1,310


      148.9



      7,207



      4,282


      68.3




















      NET INTEREST INCOME



      27,315



      15,589


      75.2



      74,359



      43,491


      71.0


      Provision for credit losses



      675



      290


      132.8



      1,475



      1,365


      8.1




















      NET INTEREST INCOME AFTER PROVISION


















      FOR CREDIT LOSSES



      26,640



      15,299


      74.1



      72,884



      42,126


      73.0




















      NONINTEREST INCOME


















      Service charges on deposit accounts



      1,509



      805


      87.5



      4,306



      2,162


      99.2


      Trust and investment fee income



      421



      477


      (11.7)



      1,383



      1,359


      1.8


      Gains on sales and calls of investment securities



      —



      2


      (100.0)



      —



      2


      —


      Interchange credits



      1,241



      1,016


      22.1



      3,532



      2,922


      20.9


      Mortgage-banking revenue



      680



      —


      —



      3,643



      —


      —


      Title Company revenue



      397



      —


      —



      1,146



      —


      —


      Other noninterest income



      1,096



      609


      80.0



      3,214



      1,924


      67.0


      Total noninterest income



      5,344



      2,909


      83.7



      17,224



      8,369


      105.8




















      NONINTEREST EXPENSE


















      Salaries and wages



      8,562



      5,091


      68.2



      27,022



      13,495


      100.2


      Employee benefits



      2,191



      1,654


      32.5



      7,122



      4,991


      42.7


      Occupancy expense



      1,496



      843


      77.5



      4,548



      2,427


      87.4


      Furniture and equipment expense



      533



      449


      18.7



      1,370



      1,168


      17.3


      Data processing



      1,759



      1,170


      50.3



      5,034



      3,514


      43.3


      Directors' fees



      217



      147


      47.6



      617



      450


      37.1


      Amortization of intangible assets



      499



      107


      366.4



      1,528



      353


      332.9


      FDIC insurance premium expense



      339



      245


      38.4



      1,111



      653


      70.1


      Other real estate owned, net



      1



      4


      (75.0)



      52



      6


      766.7


      Legal and professional fees



      756



      428


      76.6



      2,204



      1,592


      38.4


      Merger related expenses



      159



      538


      (70.4)



      1,130



      915


      23.5


      Other noninterest expenses



      2,387



      1,259


      89.6



      7,585



      3,745


      102.5


      Total noninterest expense



      18,899



      11,935


      58.3



      59,323



      33,309


      78.1




















      Income before income taxes



      13,085



      6,273


      108.6



      30,785



      17,186


      79.1


      Income tax expense



      3,427



      1,657


      106.8



      8,016



      4,541


      76.5






































      NET INCOME


      $

      9,658


      $

      4,616


      109.2


      $

      22,769


      $

      12,645


      80.1




















      Weighted average shares outstanding - basic



      19,852



      11,752


      68.9



      19,842



      11,750


      68.9


      Weighted average shares outstanding - diluted



      19,852



      11,752


      68.9



      19,842



      11,750


      68.9




















      Basic and diluted net income per common share


      $

      0.49


      $

      0.39


      25.6


      $

      1.15


      $

      1.08


      6.5




















      Dividends paid per common share



      0.12



      0.12


      —



      0.36



      0.36


      —


      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)

      (Dollars in thousands)

























      For the Three Months Ended


      For the Nine Months Ended




      September 30, 


      September 30, 




      2022


      2021


      2022


      2021




      Average


      Yield/


      Average


      Yield/


      Average


      Yield/


      Average


      Yield/




      balance


      rate


      balance


      rate


      balance


      rate


      balance


      rate


      Earning assets






















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


      $

      2,327,279


      4.43

      %

      $

      1,487,281


      4.14

      %

      $

      2,235,092


      4.28

      %

      $

      1,461,083


      4.06

      %

      Investment securities






















      Taxable



      618,378


      2.06



      334,205


      1.58



      565,535


      1.79



      283,104


      1.58


      Interest-bearing deposits



      264,576


      2.20



      250,019


      0.15



      424,790


      0.80



      219,540


      0.12


      Total earning assets



      3,210,233


      3.78

      %


      2,071,505


      3.24

      %


      3,225,417


      3.39

      %


      1,963,727


      3.26

      %

      Cash and due from banks



      31,724





      19,453





      14,383





      18,536




      Other assets



      218,163





      108,989





      222,236





      107,174




      Allowance for credit losses



      (15,755)





      (15,499)





      (15,095)





      (14,802)




      Total assets


      $

      3,444,365




      $

      2,184,448




      $

      3,446,941




      $

      2,074,635
















































      Interest-bearing liabilities






















      Demand deposits


      $

      646,399


      0.66

      %

      $

      462,950


      0.14

      %

      $

      627,213


      0.35

      %

      $

      435,678


      0.14

      %

      Money market and savings deposits



      1,034,580


      0.35



      644,330


      0.18



      1,046,230


      0.26



      591,959


      0.18


      Certificates of deposit $100,000 or more



      222,697


      0.55



      136,059


      0.71



      247,635


      0.50



      134,080


      1.00


      Other time deposits



      215,014


      0.51



      142,777


      0.68



      204,283


      0.54



      143,832


      0.89


      Interest-bearing deposits



      2,118,690


      0.48



      1,386,116


      0.27



      2,125,361


      0.34



      1,305,549


      0.33


      Securities sold under retail repurchase






















         agreements and federal funds purchased



      —


      —



      2,718


      0.29



      913


      0.29



      2,695


      0.25


      Advances from FHLB - long-term



      10,035


      0.63



      —


      —



      10,075


      0.60



      —


      —


      Subordinated debt



      42,953


      6.33



      24,504


      5.81



      42,878


      5.40



      24,474


      5.94


      Total interest-bearing liabilities



      2,171,678


      0.60

      %


      1,413,338


      0.37

      %


      2,179,227


      0.44

      %


      1,332,718


      0.43

      %

      Noninterest-bearing deposits



      893,968





      557,109





      891,233





      531,199




      Accrued expenses and other liabilities



      21,336





      13,120





      21,932





      12,631




      Stockholders' equity



      357,383





      200,881





      354,549





      198,087




      Total liabilities and stockholders' equity


      $

      3,444,365




      $

      2,184,448




      $

      3,446,941




      $

      2,074,635


























      Net interest spread





      3.18

      %




      2.87

      %




      2.95

      %




      2.83

      %

      Net interest margin





      3.38

      %




      2.99

      %




      3.09

      %




      2.97

      %

      ____________________

      (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)
























      3rd Quarter


      2nd Quarter


      1st Quarter


      4th Quarter



      3rd Quarter


      Q3 2022


      Q3 2022




      2022


      2022


      2022


      2021



      2021


      compared to


      compared to




      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021



      Q3 2021


      Q2 2022


      Q3 2021


      PROFITABILITY FOR THE PERIOD





















      Taxable-equivalent net interest income


      $

      27,350


      $

      24,656


      $

      22,469


      $

      20,652


      $

      15,623


      10.9

      %

      75.1

      %

      Less: Taxable-equivalent adjustment



      35



      38



      39



      13



      34


      (7.9)


      2.9


      Net interest income



      27,315



      24,618



      22,430



      20,639



      15,589


      11.0


      75.2


      Provision for credit losses



      675



      200



      600



      (1,723)



      290


      237.5


      132.8


      Noninterest income



      5,344



      5,833



      6,046



      5,129



      2,909


      (8.4)


      83.7


      Noninterest expense



      18,899



      20,094



      20,332



      23,497



      11,935


      (5.9)


      58.3


      Income before income taxes



      13,085



      10,157



      7,544



      3,994



      6,273


      28.8


      108.6


      Income tax expense



      3,427



      2,658



      1,931



      1,271



      1,657


      28.9


      106.8


      Net income


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      $

      4,616


      28.8


      109.2























      Return on average assets



      1.11

      %


      0.88

      %


      0.65

      %


      0.36

      %


      0.84

      %

      23

      bp

      27

      bp

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



      1.17



      0.94



      0.76



      1.07



      0.94


      23


      23


      Return on average equity



      10.72



      8.52



      6.45



      3.59



      9.12


      220


      160


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



      13.98



      11.41



      9.40



      13.06



      11.12


      257


      286


      Net interest margin



      3.38



      3.10



      2.78



      2.87



      2.99


      28


      39


      Efficiency ratio - GAAP



      57.87



      65.99



      71.40



      91.19



      64.52


      (812)


      (665)


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



      55.79



      63.44



      66.93



      60.13



      60.92


      (765)


      (513)























      PER SHARE DATA





















      Basic and diluted net income per
      common share


      $

      0.49


      $

      0.38


      $

      0.28


      $

      0.16


      $

      0.39


      28.9

      %

      25.6

      %






















      Dividends paid per common share



      0.12



      0.12



      0.12



      0.12



      0.12


      —


      —


      Book value per common share at period
      end



      17.99



      17.77



      17.73



      17.71



      17.15


      1.2


      4.9


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



      14.50



      14.26



      14.19



      14.12



      15.55


      1.7


      (6.8)


      Market value at period end



      17.32



      18.50



      20.48



      20.85



      17.73


      (6.4)


      (2.3)


      Market range:





















      High



      20.50



      21.21



      21.41



      23.19



      18.00


      (3.3)


      13.9


      Low



      17.29



      17.91



      19.34



      17.50



      16.35


      (3.5)


      5.7























      AVERAGE BALANCE SHEET DATA





















      Loans


      $

      2,327,279


      $

      2,217,139


      $

      2,135,734


      $

      1,887,126


      $

      1,487,281


      5.0

      %

      56.5

      %

      Investment securities



      618,378



      546,252



      531,017



      468,724



      334,205


      13.2


      85.0


      Earning assets



      3,210,233



      3,189,926



      3,253,549



      2,842,097



      2,071,505


      0.6


      55.0


      Assets



      3,444,365



      3,419,168



      3,477,481



      3,037,262



      2,184,448


      0.7


      57.7


      Deposits



      3,012,658



      2,993,098



      3,044,213



      2,547,151



      1,943,225


      0.7


      55.0


      Stockholders' equity



      357,383



      353,192



      353,011



      301,095



      200,881


      1.2


      77.9























      CREDIT QUALITY DATA





















      Net (recoveries)


      $

      (119)


      $

      (573)


      $

      (166)


      $

      (142)


      $

      (147)


      79.2

      %

      19.0

      %






















      Nonaccrual loans


      $

      2,959


      $

      2,693


      $

      2,848


      $

      2,004


      $

      3,457


      9.9


      (14.4)


      Loans 90 days past due and still accruing



      1,217



      1,130



      459



      508



      748


      7.7


      62.7


      Other real estate owned



      197



      197



      561



      532



      203


      —


      (3.0)


      Total nonperforming assets


      $

      4,373


      $

      4,020


      $

      3,868


      $

      3,044


      $

      4,408


      8.8


      (0.8)























      Accruing troubled debt restructurings
      (TDRs)


      $

      4,458


      $

      4,894


      $

      5,004


      $

      5,667


      $

      5,750


      (8.9)


      (22.5)























      Total nonperforming assets and accruing
      TDRs


      $

      8,831


      $

      8,914


      $

      8,872


      $

      8,711


      $

      10,158


      (0.9)


      (13.1)























      CAPITAL AND CREDIT QUALITY RATIOS





















      Period-end equity to assets



      10.36

      %


      10.25

      %


      10.07

      %


      10.14

      %


      8.92

      %

      11

      bp

      144

      bp

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



      8.52



      8.39



      8.22



      8.25



      8.15


      13


      37























      Annualized net (recoveries)  to average loans



      (0.02)



      (0.10)



      (0.03)



      (0.03)



      (0.04)


      8


      2























      Allowance for credit losses as a percent of:





















      Period-end loans (3)



      0.68



      0.68



      0.67



      0.66



      1.04


      —


      (36)


      Period-end loans (4)



      0.84



      0.89



      0.92



      0.93



      1.10


      (5)


      (26)


      Nonaccrual loans



      550.08



      574.94



      516.50



      695.81



      449.09


      (2,486)


      10,099


      Nonperforming assets



      372.22



      385.15



      380.30



      458.08



      352.20


      (1,293)


      2,002


      Accruing TDRs



      365.12



      316.37



      293.96



      246.06



      270.00


      4,875


      9,512


      Nonperforming assets and accruing TDRs



      184.32



      173.69



      165.80



      160.07



      152.84


      1,063


      3,148























      As a percent of total loans:





















      Nonaccrual loans



      0.12



      0.12



      0.13



      0.09



      0.23


      —


      (11)


      Accruing TDRs



      0.19



      0.22



      0.23



      0.27



      0.38


      (3)


      (19)


      Nonaccrual loans and accruing TDRs



      0.31



      0.34



      0.36



      0.36



      0.62


      (3)


      (31)























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





















      Nonperforming assets



      0.18



      0.18



      0.18



      0.14



      0.29


      —


      (11)


      Nonperforming assets and accruing TDRs



      0.37



      0.39



      0.41



      0.41



      0.68


      (2)


      (31)























      As a percent of total assets:





















      Nonaccrual loans



      0.09



      0.08



      0.08



      0.06



      0.15


      1


      (6)


      Nonperforming assets



      0.13



      0.12



      0.11



      0.09



      0.19


      1


      (6)


      Accruing TDRs



      0.13



      0.14



      0.14



      0.16



      0.25


      (1)


      (12)


      Nonperforming assets and accruing TDRs



      0.26



      0.26



      0.25



      0.25



      0.44


      —


      (18)


      ____________________

      (1)     See the reconciliation table that begins on page 14.

      (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)







































      Q3 2022


      Q3 2022



















      compared to


      compared to




      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2022


      Q3 2021


      INTEREST INCOME





















      Interest and fees on loans


      $

      25,924


      $

      23,452


      $

      22,085


      $

      20,564


      $

      15,484


      10.5

      %

      67.4

      %

      Interest on investment securities:





















      Taxable



      3,186



      2,392



      1,985



      1,663



      1,318


      33.2


      141.7


      Interest on deposits with other banks



      1,466



      826



      254



      169



      97


      77.5


      1,411.3


      Total interest income



      30,576



      26,670



      24,324



      22,396



      16,899


      14.6


      80.9























      INTEREST EXPENSE





















      Interest on deposits



      2,561



      1,511



      1,358



      1,272



      949


      69.5


      169.9


      Interest on short-term borrowings



      —



      —



      2



      3



      2


      —


      (100.0)


      Interest on long-term borrowings



      700



      541



      534



      482



      359


      29.4


      95.0


      Total interest expense



      3,261



      2,052



      1,894



      1,757



      1,310


      58.9


      148.9























      NET INTEREST INCOME



      27,315



      24,618



      22,430



      20,639



      15,589


      11.0


      75.2


      Provision for credit losses



      675



      200



      600



      (1,723)



      290


      237.5


      132.8























      NET INTEREST INCOME AFTER PROVISION





















      FOR CREDIT LOSSES



      26,640



      24,418



      21,830



      22,362



      15,299


      9.1


      74.1























      NONINTEREST INCOME





















      Service charges on deposit accounts



      1,509



      1,438



      1,359



      1,234



      805


      4.9


      87.5


      Trust and investment fee income



      421



      447



      514



      522



      477


      (5.8)


      (11.7)


      Gains on sales and calls of investment securities



      —



      —



      —



      —



      2


      —


      (100.0)


      Interchange credits



      1,241



      1,253



      1,038



      1,043



      1,016


      (1.0)


      22.1


      Mortgage-banking revenue



      680



      1,096



      1,867



      948



      —


      (38.0)


      —


      Title Company revenue



      397



      426



      323



      247



      —


      (6.8)


      —


      Other noninterest income



      1,096



      1,173



      945



      1,135



      609


      (6.6)


      80.0


      Total noninterest income



      5,344



      5,833



      6,046



      5,129



      2,909


      (8.4)


      83.7























      NONINTEREST EXPENSE





















      Salaries and wages



      8,562



      8,898



      9,562



      7,727



      5,091


      (3.8)


      68.2


      Employee benefits



      2,191



      2,269



      2,662



      2,271



      1,654


      (3.4)


      32.5


      Occupancy expense



      1,496



      1,485



      1,567



      1,263



      843


      0.7


      77.5


      Furniture and equipment expense



      533



      411



      429



      385



      449


      29.7


      18.7


      Data processing



      1,759



      1,668



      1,607



      1,487



      1,170


      5.5


      50.3


      Directors' fees



      217



      210



      190



      170



      147


      3.3


      47.6


      Amortization of intangible assets



      499



      511



      517



      381



      107


      (2.3)


      366.4


      FDIC insurance premium expense



      339



      429



      343



      362



      245


      (21.0)


      38.4


      Other real estate owned expenses, net



      1



      57



      (6)



      (2)



      4


      (98.2)


      (75.0)


      Legal and professional fees



      756



      811



      637



      150



      428


      (6.8)


      76.6


      Merger related expenses



      159



      241



      730



      7,615



      538


      (34.0)


      (70.4)


      Other noninterest expenses



      2,387



      3,104



      2,094



      1,688



      1,259


      (23.1)


      89.6


      Total noninterest expense



      18,899



      20,094



      20,332



      23,497



      11,935


      (5.9)


      58.3























      Income before income taxes



      13,085



      10,157



      7,544



      3,994



      6,273


      28.8


      108.6


      Income tax expense



      3,427



      2,658



      1,931



      1,271



      1,657


      28.9


      106.8























      NET INCOME


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      $

      4,616


      28.8


      109.2























      Weighted average shares outstanding - basic



      19,852



      19,847



      19,828



      17,180



      11,752


      0.0


      68.9


      Weighted average shares outstanding - diluted



      19,852



      19,847



      19,828



      17,180



      11,752


      0.0


      68.9























      Basic and diluted net income per common share


      $

      0.49


      $

      0.38


      $

      0.28


      $

      0.16


      $

      0.39


      28.9


      25.6























      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





























      Q3 2022


      Q3 2022





























      compared to


      compared to




      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2021


      Q2 2022


      Q3 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)


      $

      2,327,279


      4.43

      %

      $

      2,217,139


      4.25

      %

      $

      2,135,734


      4.20

      %

      $

      1,887,126


      4.33

      %

      $

      1,487,281


      4.14

      %

      5.0

      %

      56.5

      %

      Investment securities































      Taxable



      618,378


      2.06



      546,252


      1.75



      531,017


      1.49



      468,724


      1.42



      334,205


      1.58


      13.2


      85.0


      Interest-bearing deposits



      264,576


      2.20



      426,535


      0.78



      586,798


      0.18



      486,247


      0.14



      250,019


      0.15


      (38.0)


      5.8


      Total earning assets



      3,210,233


      3.78

      %


      3,189,926


      3.36

      %


      3,253,549


      3.01

      %


      2,842,097


      3.11

      %


      2,071,505


      3.24

      %

      0.6


      55.0


      Cash and due from banks



      31,724





      26,162





      (15,253)





      22,625





      19,453




      21.3


      63.1


      Other assets



      218,163





      218,353





      253,424





      188,399





      108,989




      (0.1)


      100.2


      Allowance for credit losses



      (15,755)





      (15,273)





      (14,239)





      (15,859)





      (15,499)




      3.2


      1.7


      Total assets


      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      $

      3,037,262




      $

      2,184,448




      0.7


      57.7

































      Interest-bearing liabilities































      Demand deposits


      $

      646,399


      0.66

      %

      $

      644,881


      0.22

      %

      $

      589,737


      0.16

      %

      $

      494,081


      0.14

      %

      $

      462,950


      0.14

      %

      0.2


      39.6


      Money market and savings deposits



      1,034,580


      0.35



      1,019,295


      0.21



      1,075,791


      0.23



      1,001,115


      0.26



      644,330


      0.18


      1.5


      60.6


      Certificates of deposit $100,000 or more



      222,697


      0.55



      234,325


      0.58



      286,587


      0.40



      174,268


      0.49



      136,059


      0.71


      (5.0)


      63.7


      Other time deposits



      215,014


      0.51



      221,714


      0.54



      175,683


      0.57



      173,975


      0.50



      142,777


      0.68


      (3.0)


      50.6


      Interest-bearing deposits



      2,118,690


      0.48



      2,120,215


      0.29



      2,127,798


      0.26



      1,843,439


      0.27



      1,386,116


      0.27


      (0.1)


      52.9


      Securities sold under retail repurchase agreements































          and federal funds purchased



      —


      —



      —


      —



      2,770


      0.29



      3,972


      0.30



      2,718


      0.29


      —


      (100.0)


      Advances from FHLB - short-term



      —


      —



      —


      —



      —


      —



      —


      —



      —


      —


      —


      —


      Advances from FHLB - long-term



      10,035


      0.63



      10,075


      0.60



      10,116


      0.57



      6,630


      2.21



      —


      —


      (0.4)


      100.0


      Subordinated debt



      42,953


      6.33



      42,876


      4.93



      42,804


      4.93



      36,589


      5.12



      24,504


      5.81


      0.2


      75.3


      Total interest-bearing liabilities



      2,171,678


      0.60

      %


      2,173,166


      0.38

      %


      2,183,488


      0.35

      %


      1,890,630


      0.37

      %


      1,413,338


      0.37

      %

      (0.1)


      53.7


      Noninterest-bearing deposits



      893,968





      872,883





      916,415





      703,712





      557,109




      2.4


      60.5


      Accrued expenses and other liabilities



      21,336





      19,927





      24,567





      141,825





      13,120




      7.1


      62.6


      Stockholders' equity



      357,383





      353,192





      353,011





      301,095





      200,881




      1.2


      77.9


      Total liabilities and stockholders' equity


      $

      3,444,365




      $

      3,419,168




      $

      3,477,481




      $

      3,037,262




      $

      2,184,448




      0.7


      57.7

































      Net interest spread





      3.18

      %




      2.98

      %




      2.66

      %




      2.74

      %




      2.87

      %





      Net interest margin





      3.38

      %




      3.10

      %




      2.78

      %




      2.87

      %




      2.99

      %





      ____________________

      (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




      Q3 2022


      Q2 2022


      Q1 2022


      Q4 2021


      Q3 2021


      9/30/2022


      9/30/2021

























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














































      Net Income


      $

      9,658


      $

      7,499


      $

      5,613


      $

      2,723


      $

      4,616


      $

      22,769


      $

      12,645


      Net Income - annualized (A)


      $

      38,317


      $

      30,078


      $

      22,764


      $

      10,803


      $

      18,313


      $

      30,442


      $

      16,906

























      Net income, excluding net amortization of intangible assets























          and merger related expenses


      $

      10,144


      $

      8,054


      $

      6,541


      $

      8,176


      $

      5,097


      $

      24,736


      $

      13,591


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


      $

      40,245


      $

      32,305


      $

      26,527


      $

      32,437


      $

      20,222


      $

      33,072


      $

      18,171

























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



      1.17

      %


      0.94

      %


      0.76

      %


      1.07

      %


      0.94

      %


      0.96

      %


      0.87

      %
























      Average stockholders' equity (C)


      $

      357,383


      $

      353,192


      $

      353,011


      $

      301,095


      $

      200,881


      $

      354,549


      $

      198,087


      Less:  Average goodwill and other intangible assets



      (69,558)



      (70,057)



      (70,711)



      (52,692)



      (18,942)



      (70,104)



      (19,057)


      Average tangible equity (D)


      $

      287,825


      $

      283,135


      $

      282,300


      $

      248,403


      $

      181,939


      $

      284,445


      $

      179,030

























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



      10.72

      %


      8.52

      %


      6.45

      %


      3.59

      %


      9.12

      %


      8.59

      %


      8.53

      %

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



      13.98

      %


      11.41

      %


      9.40

      %


      13.06

      %


      11.12

      %


      11.63

      %


      10.15

      %
























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














































      Noninterest expense (E)


      $

      18,899


      $

      20,094


      $

      20,332


      $

      23,497


      $

      11,935


      $

      59,323


      $

      33,309


      Less:  Amortization of intangible assets



      (499)



      (511)



      (517)



      (381)



      (107)



      (1,528)



      (353)


                 Merger Expenses



      (159)



      (241)



      (730)



      (7,615)



      (538)



      (1,130)



      (915)


      Adjusted noninterest expense (F)


      $

      18,241


      $

      19,342


      $

      19,085


      $

      15,501


      $

      11,290


      $

      56,665


      $

      32,041

























      Net interest income (G)



      27,315



      24,618



      22,430



      20,639



      15,589



      74,359



      43,491


      Add:  Taxable-equivalent adjustment



      35



      38



      39



      13



      34



      112



      108


      Taxable-equivalent net interest income (H)


      $

      27,350


      $

      24,656


      $

      22,469


      $

      20,652


      $

      15,623


      $

      74,471


      $

      43,599

























      Noninterest income (I)


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,129


      $

      2,909


      $

      17,224



      8,369


      Less:  Investment securities (gains)



      —



      —



      —



      —



      (2)



      —



      (2)


      Adjusted noninterest income (J)


      $

      5,344


      $

      5,833


      $

      6,046


      $

      5,129


      $

      2,907


      $

      17,224


      $

      8,367

























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



      57.87

      %


      65.99

      %


      71.40

      %


      91.19

      %


      64.52

      %


      64.78

      %


      64.23

      %

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



      55.79

      %


      63.44

      %


      66.93

      %


      60.13

      %


      60.93

      %


      61.80

      %


      61.66

      %
























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














































      Stockholders' equity (L)


      $

      357,221


      $

      352,777


      $

      351,864


      $

      350,693


      $

      201,607








      Less:  Goodwill and other intangible assets



      (69,288)



      (69,787)



      (70,299)



      (70,956)



      (18,883)








      Tangible equity (M)


      $

      287,933


      $

      282,990


      $

      281,565


      $

      279,737


      $

      182,724































      Shares outstanding (N)



      19,858



      19,850



      19,843



      19,808



      11,752































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


      $

      17.99


      $

      17.77


      $

      17.73


      $

      17.71


      $

      17.15








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


      $

      14.50


      $

      14.26


      $

      14.19


      $

      14.12


      $

      15.55






















































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














































      Stockholders' equity (O)


      $

      357,221


      $

      352,777


      $

      351,864


      $

      350,693


      $

      201,607








      Less:  Goodwill and other intangible assets



      (69,288)



      (69,787)



      (70,299)



      (70,956)



      (18,883)








      Tangible equity (P)


      $

      287,933


      $

      282,990


      $

      281,565


      $

      279,737


      $

      182,724































      Assets (Q)


      $

      3,446,804


      $

      3,442,550


      $

      3,494,497


      $

      3,460,136


      $

      2,260,774








      Less:  Goodwill and other intangible assets



      (69,288)



      (69,787)



      (70,299)



      (70,956)



      (18,883)








      Tangible assets (R)


      $

      3,377,516


      $

      3,372,763


      $

      3,424,198


      $

      3,389,180


      $

      2,241,891































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



      10.36

      %


      10.25

      %


      10.07

      %


      10.14

      %


      8.92

      %







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



      8.52

      %


      8.39

      %


      8.22

      %


      8.25

      %


      8.15

      %







      ____________________

      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.