Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

Shore Bancshares Reports Third Quarter and Nine-Month Results


News provided by

Shore Bancshares, Inc.

Oct 28, 2013, 08:05 ET

Share this article

Share toX

Share this article

Share toX

EASTON, Md., Oct. 28, 2013 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) reported a net loss of $11.4 million or $(1.35) per diluted common share for the third quarter of 2013, compared to net income of $361 thousand or $0.04 per diluted common share for the second quarter of 2013, and a net loss of $1.8 million or $(0.22) per diluted common share for the third quarter of 2012.  The Company reported a net loss of $10.8 million or $(1.28) per diluted common share for the first nine months of 2013, compared to a net loss of $4.6 million or $(0.54) per diluted common share for the first nine months of 2012. 

The losses for the three and nine months ended September 30, 2013 were due to pretax losses of $19.8 million recognized in connection with the execution of agreements by the Company's wholly owned subsidiary, The Talbot Bank of Easton (the "Bank") to sell loans and other real estate owned (the "Asset Sale").  On October 28, 2013, the Bank entered into agreements to sell assets with an aggregate book value of $45.0 million for a price of $25.2 million. The assets consisted of $11.1 million of nonaccrual loans, $30.4 million of accruing troubled debt restructurings ("TDRs"), $1.8 million of adversely classified performing loans and $1.7 million of other real estate owned.  As a result, as of September 30, 2013, the $43.3 million of loans subject to the Asset Sale were transferred to loans held for sale and written down $19.6 million to reflect the value to be realized upon sale.  Other real estate owned associated with the Asset Sale was written down $182 thousand.  The Asset Sale is currently expected to be consummated in the fourth quarter of 2013, subject to certain closing conditions.

"In order to accelerate the disposition of our nonperforming assets and decrease our overall risk profile, we have made the difficult but prudent decision to sell approximately 50% of problem loans in our portfolio," said Lloyd L. "Scott" Beatty, Jr., president and chief executive officer.  "Disposing these loans will provide us with the opportunity to focus more on growing healthy new business, improving and sustaining earnings, and positioning the Company for future success.  We were able to pursue this strategy because of our strong capital position and we continue to maintain solid underlying capital ratios.  We believe that the economy in our region has shown some improvement as real estate pricing stabilizes.  We hope to continue to work out of the remaining problem loans, many of which are troubled debt restructurings which are performing."

Balance Sheet Review

Total assets were $1.051 billion at September 30, 2013, a $134.4 million, or 11.3%, decrease when compared to the $1.186 billion at the end of 2012.  The decline in total assets was primarily due to a decrease in interest-bearing deposits with other banks ($85.7 million), loans ($66.5 million) and investment securities ($9.9 million).  Loans held for sale associated with the pending Asset Sale were $23.6 million at the end of September 2013.  Total deposits decreased $118.9 million, or 11.3%, to $930.4 million mainly due to a decline in money market deposit accounts associated with the Company's participation in the Promontory Insured Network Deposits Program ("IND Program").  In December 2012, the Company decided to partially exit the IND Program as a way to decrease its excess liquidity and, in June 2013, the Company fully exited the IND Program.  Total stockholders' equity declined $12.0 million, or 10.5%, from the end of 2012.  For the first nine months of 2013, the ratio of average equity to average assets was 10.49% and the ratio of average tangible equity to average tangible assets was 9.14%.

Review of Quarterly Financial Results

Net interest income was $8.8 million for the third quarter of 2013, compared to $9.0 million for the second quarter of 2013 and $8.7 million for the third quarter of 2012.  The decrease in net interest income when compared to the second quarter of 2013 was due to a greater decline in interest income than the decline in interest expense.  The decrease in interest income was partially the result of a $308 thousand nonrecurring adjustment to loan income related to a TDR in the second quarter of 2013.  The decrease in interest expense was mainly the result of lower balances of and rates paid on money market and savings deposits due to exiting the remainder of the IND Program and terminating the interest rate caps associated with these deposits in June of 2013.  The slightly higher net interest income for the third quarter of 2013 when compared to the third quarter of 2012 was due to a greater decline in interest expense than the decline in interest income.  The decrease in interest expense was mainly due to exiting the IND Program and terminating the interest rate caps associated with the IND Program.  The Company's net interest margin was 3.54% for the third quarter of 2013, 3.60% for the second quarter of 2013 and 3.15% for the third quarter of 2012.

The provision for credit losses was $2.9 million for the three months ended September 30, 2013.  The comparable amounts were $2.7 million and $6.2 million for the three months ended June 30, 2013 and September 30, 2012, respectively.  The higher level of provision for credit losses when comparing the third quarter of 2013 to the second quarter of 2013 was primarily due to increases in loan charge-offs while the lower level when comparing to the third quarter of 2012 was mainly due to declines in nonaccrual loans.  Net charge-offs were $7.3 million for the third quarter of 2013, $2.7 million for the second quarter of 2013 and $6.2 million for the third quarter of 2012.  The charge offs in all three quarters were mainly real estate related loans.  Net charge-offs for the third quarter of 2013 included $2.4 million associated with loans in the Asset Sale.  The ratio of quarter-to-date annualized net charge-offs to average loans was 3.74% for the third quarter of 2013, 1.38% for the second quarter of 2013 and 3.07% for the third quarter of 2012.  The ratio of the allowance for credit losses to period-end loans was 1.57% at September 30, 2013, compared to 2.01% at June 30, 2013 and 1.60% at September 30, 2012. 

At September 30, 2013, nonperforming assets excluding nonaccrual loans held for sale were $23.3 million, a decrease of $17.9 million, or 43.5%, when compared to June 30, 2013 and a decrease of $29.2 million, or 55.7%, when compared to September 30, 2012.  Similarly, accruing TDRs excluding TDRs held for sale were $29.4 million at September 30, 2013, a decrease of $20.8 million, or 41.4%, when compared to June 30, 2013 and $21.3 million, or 42.0%, when compared to September 30, 2012.  Partially offsetting the decline in accruing TDRs was the addition of a $9.6 million credit from one loan relationship.  At September 30, 2013, the ratio of nonaccrual loans excluding nonaccrual loans held for sale to total assets was 1.66%, improving from 3.30% and 3.35% at June 30, 2013 and September 30, 2012, respectively.  Likewise, the ratio of accruing TDRs excluding TDRs held for sale to total assets at September 30, 2013 was 2.80%, decreasing from 4.77% at June 30, 2013 and 4.31% at September 30, 2012.  The positive trend in nonperforming assets and TDRs, as well as the corresponding asset quality ratios, was due primarily to the impact of the Asset Sale.  See pages 4 and 9 of this release for additional detail.

Total noninterest income for the third quarter of 2013 decreased $19.0 million when compared to both the second quarter of 2013 and third quarter of 2012 mainly due to the $19.8 million write-downs of loans held for sale and other real estate owned to the value to be realized upon sale in connection with the Asset Sale.  Included in noninterest income for the second quarter of 2013 was a $1.3 million loss incurred to recognize the remaining ineffective portion of the previously mentioned interest rate caps related to the IND Program which was substantially offset by $913 thousand in gains on sales of investment securities.  These transactions in the prior quarter, along with a $297 thousand nonrecurring adjustment included in other noninterest income from an insurance investment, slightly offset the decline in noninterest income when compared to the second quarter of 2013.  Slightly offsetting the decline in noninterest income when compared to the third quarter of 2012 were fewer losses on sales of other real estate owned ($524 thousand), the income from the insurance investment, and higher insurance agency commissions ($297 thousand).

Total noninterest expense remained fairly flat for the third quarter of 2013 when compared to both the second quarter of 2013 and the third quarter of 2012, increasing less than 1.0% for each comparative period. 

Review of Nine-Month Financial Results

Net interest income for the first nine months of 2013 was $26.3 million, a decrease of $652 thousand, or 2.4%, when compared to the first nine months of 2012.  The decrease was mainly due to lower yields earned on average earning assets and a decline in higher-yielding average loan balances.  The decrease was partially offset by lower rates paid on and a decline in average balances of money market and savings deposits, and time deposits.  However, the net interest margin improved to 3.48% for the first nine months of 2013 when compared to 3.31% for the first nine months of 2012. 

The provisions for credit losses for the nine months ended September 30, 2013 and 2012 were $7.7 million and $18.1 million, respectively, while net charge-offs were $12.4 million and $19.4 million, respectively.  The ratio of year-to-date annualized net charge-offs to average loans was 2.12% for the first nine months of 2013 and 3.17% for the first nine months of 2012.

Total noninterest income for the nine months ended September 30, 2013 decreased $19.7 million when compared to the same period in 2012.  As with the quarterly results, this decline was mainly due to the $19.8 million write-down of assets associated with the Asset Sale.  Also included in total noninterest income for the first nine months of 2013 was the $1.3 million loss incurred to terminate the interest rate caps associated with the IND Program.  Slightly offsetting the asset write-down and the loss on the termination of the interest rate caps were higher insurance agency commissions ($648 thousand), larger gains on sales of investment securities ($635 thousand), and the income from the insurance investment ($297 thousand).

Similar to the quarterly results, total noninterest expense for the first nine months of 2013 remained somewhat flat, increasing $166 thousand, or less than 1.0%, when compared to the same period in 2012. 

Shore Bancshares Information

Shore Bancshares, Inc. 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 two banks, The Talbot Bank of Easton, Maryland, and CNB; three insurance producer firms, The Avon-Dixon Agency, LLC, Elliott Wilson Insurance, LLC and Jack Martin and Associates, Inc; a wholesale insurance company, TSGIA, Inc; and an insurance premium finance company, Mubell Finance, LLC.  Shore Bancshares, Inc. engages in the trust services business through the trust department at CNB under the name "Wye Financial & Trust".  Additional information is available at www.shbi.com.

Forward-Looking Statements

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

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

Shore Bancshares, Inc.








Page 4 of 13

Financial Highlights











(Dollars in thousands, except per share data)



































   For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2013


2012

 Change


2013


2012

 Change


PROFITABILITY FOR THE PERIOD













     Net interest income

$       8,828


$         8,730


1.1

%

$   26,306


$   26,958


(2.4)

%

     Provision for credit losses

2,850


6,200


(54.0)


7,700


18,095


(57.4)


     Noninterest income

(15,000)


4,001


(474.9)


(6,548)


13,152


(149.8)


     Noninterest expense

9,786


9,709


0.8


30,036


29,870


0.6


     Loss before income tax benefit

(18,808)


(3,178)


(491.8)


(17,978)


(7,855)


(128.9)


     Income tax benefit

(7,416)


(1,357)


(446.5)


(7,169)


(3,291)


(117.8)


     Net loss 

$    (11,392)


$        (1,821)


(525.6)


$  (10,809)


$    (4,564)


(136.8)




























     Return on average assets 

(4.24)

%

(0.61)

%

(363)

bp

(1.33)

%

(0.52)

%

(81)

bp

     Return on average equity 

(39.68)


(6.07)


(3,361)


(12.66)


(5.08)


(758)


     Return on average tangible equity (1)

(46.03)


(6.82)


(3,921)


(14.57)


(5.65)


(892)


     Net interest margin

3.54


3.15


39


3.48


3.31


17


     Efficiency ratio - GAAP 

(159.17)


76.03


(23,520)


151.42


74.23


7,719


     Efficiency ratio - Non-GAAP (1)

71.18


76.95


(577)


75.20


74.35


85




























PER SHARE DATA













     Basic net loss per common share

$       (1.35)


$          (0.22)


(513.6)

%

$     (1.28)


$     (0.54)


(137.0)

%

     Diluted net loss per common share

(1.35)


(0.22)


(513.6)


(1.28)


(0.54)


(137.0)


     Dividends paid per common share

-


-


-


-


0.01


(100.0)


     Book value per common share at period end

12.06


13.97


(13.7)








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

10.16


12.04


(15.6)








     Market value at period end

8.80


6.02


46.2








     Market range:













       High

9.06


6.33


43.1


9.06


7.45


21.6


       Low

7.06


4.98


41.8


5.20


4.91


5.9




























AVERAGE BALANCE SHEET DATA













     Loans

$   772,008


$      808,244


(4.5)

%

$ 780,359


$ 819,088


(4.7)

%

     Securities

124,020


137,871


(10.0)


137,240


135,411


1.4


     Earning assets

993,068


1,108,256


(10.4)


1,014,243


1,094,247


(7.3)


     Assets

1,064,919


1,184,146


(10.1)


1,088,150


1,169,158


(6.9)


     Deposits

932,867


1,040,693


(10.4)


954,390


1,024,390


(6.8)


     Stockholders' equity

113,904


119,321


(4.5)


114,120


119,916


(4.8)




























CREDIT QUALITY DATA AT PERIOD END













     Net charge-offs

$       7,272


$         6,235


16.6

%

$   12,390


$   19,428


(36.2)

%














     Nonaccrual loans excluding nonaccrual loans held for sale

$     17,501


$        39,442


(55.6)








     Loans 90 days past due and still accruing

9


4,675


(99.8)








     Other real estate owned

5,776


8,418


(31.4)








     Total nonperforming assets excluding nonaccrual loans held for sale

23,286


52,535


(55.7)








     Nonaccrual loans held for sale

7,265


-


-








     Total nonperforming assets including nonaccrual loans held for sale

$     30,551


$        52,535


(41.8)





















     Accruing troubled debt restructurings (TDRs) excluding TDRs held for sale

$     29,439


$        50,785


(42.0)








     Accruing TDRs held for sale

14,842


-


-








     Total accruing TDRs including TDRs held for sale

$     44,281


$        50,785


(12.8)





















     Total nonperforming assets and accruing TDRs excluding nonaccrual













        loans and TDRs held for sale

$     52,725


$      103,320


(49.0)








     Nonaccrual loans and TDRs held for sale

22,107


-


-








     Total nonperforming assets and accruing TDRs including nonaccrual













        loans and TDRs held for sale

$     74,832


$      103,320


(27.6)





















(1)  See the reconciliation table on page 13 of 13.


























Shore Bancshares, Inc.







Page 5 of 13

Financial Highlights





(Dollars in thousands, except per share data)


































   For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2013


2012

 Change


2013


2012

 Change


CAPITAL AND CREDIT QUALITY RATIOS













     Average equity to average assets

10.70

%

10.08

%

62

bp

10.49

%

10.26

%

23

bp

     Average tangible equity to average tangible assets (1)

9.33


8.81


52


9.14


8.97


17















     Annualized net charge-offs to average loans

3.74


3.07


67


2.12


3.17


(105)















     Allowance for credit losses as a percent of:













     Period-end loans

1.57


1.60


(3)








     Nonaccrual loans excluding nonaccrual loans held for sale

64.57


32.85


3,172








     Nonaccrual loans including nonaccrual loans held for sale

45.63


32.85


1,278








     Nonperforming assets excluding nonaccrual loans held for sale

48.53


24.66


2,387








     Nonperforming assets including nonaccrual loans held for sale

36.99


24.66


1,233








     Accruing TDRs excluding TDRs held for sale 

38.39


25.51


1,288








     Accruing TDRs including TDRs held for sale 

25.52


25.51


1








     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 













         TDRs held for sale

21.43


12.54


889








     Nonperforming assets and accruing TDRs including nonaccrual loans and 













         TDRs held for sale

15.10


12.54


256





















     As a percent of total loans:













     Nonaccrual loans excluding nonaccrual loans held for sale 

2.44


4.88


(244)








     Accruing TDRs excluding TDRs held for sale 

4.10


6.29


(219)








     Nonaccrual loans and accruing TDRs excluding nonaccrual loans and 













       TDRs held for sale

6.53


11.17


(464)





















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













     Nonperforming assets excluding nonaccrual loans held for sale

3.21


6.43


(322)








     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 













         TDRs held for sale

7.28


12.65


(537)





















     As a percent of total assets:













     Nonaccrual loans excluding nonaccrual loans held for sale 

1.66


3.35


(169)








     Nonaccrual loans including nonaccrual loans held for sale 

2.36


3.35


(99)








     Nonperforming assets excluding nonaccrual loans held for sale

2.21


4.46


(225)








     Nonperforming assets including nonaccrual loans held for sale

2.91


4.46


(155)








     Accruing TDRs excluding TDRs held for sale 

2.80


4.31


(151)








     Accruing TDRs including TDRs held for sale 

4.21


4.31


(10)








     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 













         TDRs held for sale

5.01


8.77


(376)








     Nonperforming assets and accruing TDRs including nonaccrual loans and 













         TDRs held for sale

7.12


8.77


(165)





















(1)  See the reconciliation table on page 13 of 13.













Shore Bancshares, Inc.






Page 6 of 13


Consolidated Balance Sheets








(In thousands, except per share data)




































September 30,
2013


September 30,

2013



September 30,


December 31,


September 30,


compared to


compared to



2013


2012


2012


December 31, 2012


September 30, 2012


ASSETS











    Cash and due from banks

$            26,133


$          26,579


$           22,005


(1.7)

%

18.8

%

    Interest-bearing deposits with other banks

79,165


164,864


138,422


(52.0)


(42.8)


    Federal funds sold

1,624


8,750


23,021


(81.4)


(92.9)


    Investments available for sale (at fair value)

135,862


145,508


126,372


(6.6)


7.5


    Investments held to maturity 

2,357


2,657


4,075


(11.3)


(42.2)













    Loans held for sale

23,635


-


-


-


-













    Loans

718,627


785,082


808,030


(8.5)


(11.1)


    Less: allowance for credit losses

(11,301)


(15,991)


(12,955)


(29.3)


(12.8)


    Loans, net

707,326


769,091


795,075


(8.0)


(11.0)













    Premises and equipment, net

15,175


15,593


15,537


(2.7)


(2.3)


    Goodwill

12,454


12,454


12,454


-


-


    Other intangible assets, net

3,594


3,816


3,890


(5.8)


(7.6)


    Other real estate owned, net

5,776


7,659


8,418


(24.6)


(31.4)


    Other assets

38,283


28,836


29,364


32.8


30.4













                         Total assets

$      1,051,384


$    1,185,807


$      1,178,633


(11.3)


(10.8)













LIABILITIES











    Noninterest-bearing deposits

$          166,225


$        153,992


$         156,579


7.9


6.2


    Interest-bearing deposits

764,188


895,281


881,935


(14.6)


(13.4)


                Total deposits

930,413


1,049,273


1,038,514


(11.3)


(10.4)













    Short-term borrowings

11,468


13,761


13,079


(16.7)


(12.3)


    Accrued expenses and other liabilities

7,502


8,747


8,422


(14.2)


(10.9)


    Long-term debt

-


-


455


-


(100.0)


                          Total liabilities

949,383


1,071,781


1,060,470


(11.4)


(10.5)













STOCKHOLDERS' EQUITY











    Common stock, par value $0.01; authorized  











       35,000,000 shares

85


85


85


-


-


    Additional paid in capital

32,187


32,155


32,120


0.1


0.2


    Retained earnings

70,269


81,078


86,152


(13.3)


(18.4)


    Accumulated other comprehensive (loss) income

(540)


708


(194)


(176.3)


(178.4)


                          Total stockholders' equity

102,001


114,026


118,163


(10.5)


(13.7)













                          Total liabilities and stockholders' equity

$      1,051,384


$    1,185,807


$      1,178,633


(11.3)


(10.8)













Period-end common shares outstanding

8,461


8,457


8,457


-


-


Book value per common share

$              12.06


$            13.48


$              13.97


(10.5)


(13.7)













Shore Bancshares, Inc.





Page 7 of 13

Consolidated Statements of Operations






(In thousands, except per share data)





























For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2013


2012

% Change


2013


2012

% Change


INTEREST INCOME











    Interest and fees on loans 

$      9,767


$    10,604

(7.9)

%

$    29,816


$    32,505

(8.3)

%

    Interest and dividends on investment securities:











        Taxable

357


685

(47.9)


1,568


2,149

(27.0)


        Tax-exempt 

5


22

(77.3)


14


92

(84.8)


    Interest on federal funds sold

-


3

(100.0)


3


7

(57.1)


    Interest on deposits with other banks

53


79

(32.9)


143


188

(23.9)


                   Total interest income

10,182


11,393

(10.6)


31,544


34,941

(9.7)













INTEREST EXPENSE











    Interest on deposits

1,348


2,647

(49.1)


5,218


7,931

(34.2)


    Interest on short-term borrowings

6


10

(40.0)


20


36

(44.4)


    Interest on long-term debt

-


6

(100.0)


-


16

(100.0)


                   Total interest expense

1,354


2,663

(49.2)


5,238


7,983

(34.4)













NET INTEREST INCOME

8,828


8,730

1.1


26,306


26,958

(2.4)


Provision for credit losses

2,850


6,200

(54.0)


7,700


18,095

(57.4)













NET INTEREST INCOME AFTER PROVISION 











  FOR CREDIT LOSSES

5,978


2,530

136.3


18,606


8,863

109.9













NONINTEREST INCOME











    Service charges on deposit accounts

600


628

(4.5)


1,772


1,898

(6.6)


    Trust and investment fee income

401


410

(2.2)


1,184


1,279

(7.4)


    Investment securities gains 

-


278

(100.0)


913


278

228.4


    Insurance agency commissions

2,724


2,427

12.2


8,170


7,522

8.6


    Loss on termination of cash flow hedge

-


-

-


(1,306)


-

-


    Loss on asset sale

(19,792)


-

-


(19,792)


-

-


    Other noninterest income

1,067


258

313.6


2,511


2,175

15.4


                      Total noninterest income

(15,000)


4,001

(474.9)


(6,548)


13,152

(149.8)













NONINTEREST EXPENSE











    Salaries and wages

4,420


4,386

0.8


13,010


13,178

(1.3)


    Employee benefits

971


945

2.8


3,111


3,071

1.3


    Occupancy expense 

566


625

(9.4)


1,775


1,950

(9.0)


    Furniture and equipment expense

275


265

3.8


768


728

5.5


    Data processing

718


703

2.1


2,127


2,063

3.1


    Directors' fees

86


131

(34.4)


262


367

(28.6)


    Amortization of intangible assets

74


96

(22.9)


222


318

(30.2)


    Insurance agency commissions expense

409


275

48.7


1,328


1,004

32.3


    FDIC insurance premium expense

467


376

24.2


1,200


993

20.8


    Write-downs of other real estate owned

37


224

(83.5)


765


1,077

(29.0)


    Other noninterest expenses

1,763


1,683

4.8


5,468


5,121

6.8


                      Total noninterest expense

9,786


9,709

0.8


30,036


29,870

0.6













Loss before income tax benefit

(18,808)


(3,178)

(491.8)


(17,978)


(7,855)

(128.9)


Income tax benefit 

(7,416)


(1,357)

(446.5)


(7,169)


(3,291)

(117.8)













NET LOSS  

$  (11,392)


$    (1,821)

(525.6)


$  (10,809)


$    (4,564)

(136.8)













Weighted average shares outstanding - basic

8,461


8,457

-


8,460


8,457

-


Weighted average shares outstanding - diluted

8,472


8,457

0.2


8,463


8,457

0.1













Basic net loss per common share

$       (1.35)


$       (0.22)

(513.6)


$       (1.28)


$       (0.54)

(137.0)


Diluted net loss per common share

(1.35)


(0.22)

(513.6)


(1.28)


(0.54)

(137.0)


Dividends paid per common share

-


-

-


-


0.01

(100.0)













Shore Bancshares, Inc.











Page 8 of 13

Consolidated Average Balance Sheets













(Dollars in thousands)
















































For the Three Months Ended


For the Nine Months Ended



September 30,


September 30,



2013


2012


2013


2012



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/



balance


rate 


balance


rate 


balance


rate


balance


rate


Earning assets

















  Loans 

$     772,008


5.03

%

$     808,244


5.23

%

$     780,359


5.12

%

$     819,088


5.31

%

  Investment securities

















   Taxable

123,499


1.15


135,257


2.01


136,680


1.53


131,863


2.18


   Tax-exempt

521


5.27


2,614


5.07


560


4.97


3,548


5.27


  Federal funds sold

1,618


0.07


11,971


0.11


4,241


0.10


10,992


0.09


  Interest-bearing deposits

95,422


0.22


150,170


0.21


92,403


0.21


128,756


0.19


    Total earning assets

993,068


4.08

%

1,108,256


4.10

%

1,014,243


4.17

%

1,094,247


4.28

%

Cash and due from banks

22,088




20,158




23,177




19,920




Other assets

65,001




69,921




67,036




69,514




Allowance for credit losses

(15,238)




(14,189)




(16,306)




(14,523)




Total assets

$ 1,064,919




$ 1,184,146




$ 1,088,150




$ 1,169,158






































Interest-bearing liabilities

















  Demand deposits

$     172,143


0.16

%

$     167,423


0.18

%

$     169,476


0.16

%

$     157,835


0.18

%

  Money market and savings deposits (1)

207,162


0.12


279,003


1.19


225,351


0.61


278,297


1.16


  Certificates of deposit $100,000 or more

198,495


1.23


238,624


1.46


206,076


1.31


240,595


1.46


  Other time deposits

192,878


1.24


207,547


1.66


197,201


1.34


204,789


1.74


    Interest-bearing deposits

770,678


0.69


892,597


1.18


798,104


0.87


881,516


1.20


  Short-term borrowings

10,695


0.23


14,909


0.27


11,140


0.25


15,448


0.31


  Long-term debt

-


-


455


4.58


-


-


455


4.61


    Total interest-bearing liabilities

781,373


0.69

%

907,961


1.17

%

809,244


0.87

%

897,419


1.19

%

Noninterest-bearing deposits

162,189




148,096




156,286




142,874




Accrued expenses and other liabilities

7,453




8,768




8,500




8,949




Stockholders' equity

113,904




119,321




114,120




119,916




Total liabilities and stockholders' equity

$ 1,064,919




$ 1,184,146




$ 1,088,150




$ 1,169,158





















Net interest spread



3.39

%



2.93

%



3.30

%



3.09

%

Net interest margin



3.54

%



3.15

%



3.48

%



3.31

%



































(1)  Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged







      deposits associated with them.  This adjustment increased interest expense $0 and $524 thousand for the third quarter of 2013








      and 2012, respectively, and $695 thousand and $1.5 million for the first nine months of 2013 and 2012, respectively.  The interest







      rate caps were terminated in June of 2013.







Shore Bancshares, Inc.










Page 9 of 13

Financial Highlights By Quarter












(Dollars in thousands, except per share data)









































3rd quarter


2nd quarter


1st quarter


4th quarter


3rd quarter


3Q 13


3Q 13



2013


2013


2013


2012


2012


compared to


compared to



(3Q 13)


(2Q 13)


(1Q 13)


(4Q 12)


(3Q 12)


2Q 13


3Q 12


PROFITABILITY FOR THE PERIOD















     Taxable-equivalent net interest income

$             8,852


$         9,028


$         8,504


$         8,413


$         8,769


(1.9)

%

0.9

%

     Less:  Taxable-equivalent adjustment

24


27


27


32


39


(11.1)


(38.5)


     Net interest income

8,828


9,001


8,477


8,381


8,730


(1.9)


1.1


     Provision for credit losses

2,850


2,700


2,150


9,650


6,200


5.6


(54.0)


     Noninterest income

(15,000)


3,962


4,490


2,606


4,001


(478.6)


(474.9)


     Noninterest expense

9,786


9,759


10,491


9,685


9,709


0.3


0.8


     (Loss) income before income taxes

(18,808)


504


326


(8,348)


(3,178)


(3,831.7)


(491.8)


     Income tax (benefit) expense

(7,416)


143


104


(3,274)


(1,357)


(5,286.0)


(446.5)


     Net (loss) income  

$         (11,392)


$            361


$            222


$       (5,074)


$       (1,821)


(3,255.7)


(525.6)
































     Return on average assets 

(4.24)

%

0.13

%

0.08

%

(1.71)

%

(0.61)

%

(437)

bp

(363)

bp

     Return on average equity 

(39.68)


1.27


0.79


(17.15)


(6.07)


(4,095)


(3,361)


     Return on average tangible equity (1)

(46.03)


1.66


1.11


(19.73)


(6.82)


(4,769)


(3,921)


     Net interest margin

3.54


3.60


3.30


3.02


3.15


(6)


39


     Efficiency ratio - GAAP 

(159.17)


75.13


80.74


87.89


76.03


(23,430)


(23,520)


     Efficiency ratio - Non-GAAP (1)

71.18


74.45


80.17


77.77


76.95


(327)


(577)
































PER SHARE DATA















     Basic net (loss) income per common share

$             (1.35)


$           0.04


$           0.03


$          (0.60)


$          (0.22)


(3,475.0)

%

(513.6)

%

     Diluted net (loss) income per common share

(1.35)


0.04


0.03


(0.60)


(0.22)


(3,475.0)


(513.6)


     Dividends paid per common share

-


-


-


-


-


-


-


     Book value per common share at period end

12.06


13.43


13.51


13.48


13.97


(10.2)


(13.7)


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

10.16


11.52


11.60


11.56


12.04


(11.8)


(15.6)


     Market value at period end

8.80


7.36


6.79


5.39


6.02


19.6


46.2


     Market range:















        High

9.06


7.75


6.91


6.98


6.33


16.9


43.1


        Low

7.06


5.97


5.20


4.65


4.98


18.3


41.8
































AVERAGE BALANCE SHEET DATA















     Loans

$        772,008


$    785,442


$    783,757


$    799,512


$    808,244


(1.7)

%

(4.5)

%

     Securities

124,020


141,193


146,756


144,459


137,871


(12.2)


(10.0)


     Earning assets

993,068


1,005,474


1,044,755


1,108,585


1,108,256


(1.2)


(10.4)


     Assets

1,064,919


1,077,852


1,122,310


1,183,135


1,184,146


(1.2)


(10.1)


     Deposits

932,867


943,577


987,325


1,042,842


1,040,693


(1.1)


(10.4)


     Stockholders' equity

113,904


114,208


114,250


117,700


119,321


(0.3)


(4.5)
































CREDIT QUALITY DATA AT PERIOD END















     Net charge-offs

$            7,272


$         2,712


$         2,406


$         6,614


$         6,235


168.1

%

16.6

%
















     Nonaccrual loans excluding nonaccrual loans held for sale

$          17,501


$       34,818


$       31,813


$       36,474


$       39,442


(49.7)


(55.6)


     Loans 90 days past due and still accruing

9


3


22


460


4,675


200.0


(99.8)


     Other real estate owned

5,776


6,408


8,366


7,659


8,418


(9.9)


(31.4)


     Total nonperforming assets excluding nonaccrual loans held for sale

23,286


41,229


40,201


44,593


52,535


(43.5)


(55.7)


     Nonaccrual loans held for sale

7,265


-


-


-


-


-


-


     Total nonperforming assets including nonaccrual loans held for sale

$          30,551


$       41,229


$       40,201


$       44,593


$       52,535


(25.9)


(41.8)

















     Accruing troubled debt restructurings (TDRs) excluding TDRs held for sale

$          29,439


$       50,278


$       52,545


$       52,353


$       50,785


(41.4)


(42.0)


     Accruing TDRs held for sale

14,842


-


-


-


-


-


-


     Total accruing TDRs including TDRs held for sale

$          44,281


$       50,278


$       52,545


$       52,353


$       50,785


(11.9)


(12.8)

















     Total nonperforming assets and accruing TDRs excluding nonaccrual















        loans and TDRs held for sale

$          52,725


$       91,507


$       92,746


$       96,946


$    103,320


(42.4)


(49.0)


     Nonaccrual loans and TDRs held for sale

22,107


-


-


-


-


-


-


     Total nonperforming assets and accruing TDRs including nonaccrual















        loans and TDRs held for sale

$          74,832


$       91,507


$       92,746


$       96,946


$    103,320


(18.2)


(27.6)

















(1)  See the reconciliation table on page 13 of 13.















Shore Bancshares, Inc.









Page 10 of 13

Financial Highlights By Quarter












(Dollars in thousands, except per share data)










































3rd quarter


2nd quarter


1st quarter


4th quarter


3rd quarter


3Q 13


3Q 13



2013


2013


2013


2012


2012


compared to


compared to



(3Q 13)


(2Q 13)


(1Q 13)


(4Q 12)


(3Q 12)


2Q 13


3Q 12


CAPITAL AND CREDIT QUALITY RATIOS















     Average equity to average assets

10.70

%

10.60

%

10.18

%

9.95

%

10.08

%

10

bp

62

bp

     Average tangible equity to average tangible assets (1)

9.33


9.23


8.86


8.69


8.81


10


52

















     Annualized net charge-offs to average loans

3.74


1.38


1.25


3.29


3.07


236


67

















     Allowance for credit losses as a percent of:















     Period-end loans      

1.57


2.01


2.00


2.04


1.60


(44)


(3)


     Nonaccrual loans excluding nonaccrual loans held for sale

64.57


45.16


49.46


43.84


32.85


1,941


3,172


     Nonaccrual loans including nonaccrual loans held for sale

45.63


45.16


49.46


43.84


32.85


47


1,278


     Nonperforming assets excluding nonaccrual loans held for sale

48.53


38.14


39.14


35.86


24.66


1,039


2,387


     Nonperforming assets including nonaccrual loans held for sale

36.99


38.14


39.14


35.86


24.66


(115)


1,233


     Accruing TDRs excluding TDRs held for sale 

38.39


31.27


29.95


30.54


25.51


712


1,288


     Accruing TDRs including TDRs held for sale 

25.52


31.27


29.95


30.54


25.51


(575)


1


     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 















         TDRs held for sale

21.43


17.18


16.97


16.49


12.54


425


889


     Nonperforming assets and accruing TDRs including nonaccrual loans and 















         TDRs held for sale

15.10


17.18


16.97


16.49


12.54


(208)


256

















    As a percent of total loans:















    Nonaccrual loans excluding nonaccrual loans held for sale 

2.44


4.45


4.05


4.65


4.88


(201)


(244)


     Accruing TDRs excluding TDRs held for sale 

4.10


6.43


6.69


6.67


6.29


(233)


(219)


     Nonaccrual loans and accruing TDRs excluding nonaccrual loans and 















       TDRs held for sale

6.53


10.88


10.74


11.31


11.17


(435)


(464)

















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















     Nonperforming assets excluding nonaccrual loans held for sale

3.21


5.23


5.06


5.63


6.43


(202)


(322)


     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 















         TDRs held for sale

7.28


11.60


11.68


12.23


12.65


(432)


(537)

















     As a percent of total assets:















     Nonaccrual loans excluding nonaccrual loans held for sale 

1.66


3.30


2.88


3.08


3.35


(164)


(169)


     Nonaccrual loans including nonaccrual loans held for sale 

2.36


3.30


2.88


3.08


3.35


(94)


(99)


     Nonperforming assets excluding nonaccrual loans held for sale

2.21


3.91


3.64


3.76


4.46


(170)


(225)


     Nonperforming assets including nonaccrual loans held for sale

2.91


3.91


3.64


3.76


4.46


(100)


(155)


     Accruing TDRs excluding TDRs held for sale 

2.80


4.77


4.76


4.41


4.31


(197)


(151)


     Accruing TDRs including TDRs held for sale 

4.21


4.77


4.76


4.41


4.31


(56)


(10)


     Nonperforming assets and accruing TDRs excluding nonaccrual loans and 















         TDRs held for sale

5.01


8.68


8.40


8.18


8.77


(367)


(376)


     Nonperforming assets and accruing TDRs including nonaccrual loans and 















         TDRs held for sale

7.12


8.68


8.40


8.18


8.77


(156)


(165)

















(1)  See the reconciliation table on page 13 of 13.















Shore Bancshares, Inc.










Page 11 of 13

Consolidated Statements of Operations By Quarter










(In thousands, except per share data)



















































3Q 13


3Q 13













compared to


compared to



3Q 13


2Q 13


1Q 13


4Q 12


3Q 12


2Q 13


3Q 12


INTEREST INCOME















    Interest and fees on loans 

$         9,767


$       10,142


$         9,907


$       10,193


$       10,604


(3.7)

%

(7.9)

%

    Interest and dividends on investment securities:















        Taxable

357


568


643


666


685


(37.1)


(47.9)


        Tax-exempt

5


4


5


12


22


25.0


(77.3)


    Interest on federal funds sold

-


1


2


3


3


(100.0)


(100.0)


    Interest on deposits with other banks

53


40


50


86


79


32.5


(32.9)


                   Total interest income

10,182


10,755


10,607


10,960


11,393


(5.3)


(10.6)

















INTEREST EXPENSE















    Interest on deposits

1,348


1,748


2,122


2,570


2,647


(22.9)


(49.1)


    Interest on short-term borrowings

6


6


8


9


10


-


(40.0)


    Interest on long-term debt

-


-


-


-


6


-


(100.0)


                   Total interest expense

1,354


1,754


2,130


2,579


2,663


(22.8)


(49.2)

















NET INTEREST INCOME

8,828


9,001


8,477


8,381


8,730


(1.9)


1.1


Provision for credit losses

2,850


2,700


2,150


9,650


6,200


5.6


(54.0)

















NET INTEREST INCOME AFTER PROVISION















  FOR CREDIT LOSSES

5,978


6,301


6,327


(1,269)


2,530


(5.1)


136.3

















NONINTEREST INCOME















    Service charges on deposit accounts

600


600


572


653


628


-


(4.5)


    Trust and investment fee income

401


393


390


365


410


2.0


(2.2)


    Investment securities gains 

-


913


-


-


278


(100.0)


(100.0)


    Insurance agency commissions 

2,724


2,633


2,813


2,292


2,427


3.5


12.2


    Loss on termination of cash flow hedge

-


(1,306)


-


(1,339)


-


(100.0)


-


    Loss on asset sale

(19,792)


-


-


-


-


-


-


    Other noninterest income

1,067


729


715


635


258


46.4


313.6


                      Total noninterest income

(15,000)


3,962


4,490


2,606


4,001


(478.6)


(474.9)

















NONINTEREST EXPENSE















    Salaries and wages

4,420


4,307


4,283


4,240


4,386


2.6


0.8


    Employee benefits

971


1,006


1,134


923


945


(3.5)


2.8


    Occupancy expense 

566


612


597


609


625


(7.5)


(9.4)


    Furniture and equipment expense

275


243


250


235


265


13.2


3.8


    Data processing

718


706


703


654


703


1.7


2.1


    Directors' fees

86


55


121


107


131


56.4


(34.4)


    Amortization of intangible assets

74


74


74


74


96


-


(22.9)


    Insurance agency commissions expense

409


458


461


387


275


(10.7)


48.7


    FDIC insurance premium expense

467


367


366


387


376


27.2


24.2


    Write-downs of other real estate owned

37


56


672


251


224


(33.9)


(83.5)


    Other noninterest expenses

1,763


1,875


1,830


1,818


1,683


(6.0)


4.8


                      Total noninterest expense

9,786


9,759


10,491


9,685


9,709


0.3


0.8

















(Loss) income before income taxes

(18,808)


504


326


(8,348)


(3,178)


(3,831.7)


(491.8)


Income tax (benefit) expense 

(7,416)


143


104


(3,274)


(1,357)


(5,286.0)


(446.5)

















NET (LOSS) INCOME  

$      (11,392)


$             361


$             222


$        (5,074)


$        (1,821)


(3,255.7)


(525.6)

















Weighted average shares outstanding - basic

8,461


8,461


8,458


8,457


8,457


-


-


Weighted average shares outstanding - diluted

8,472


8,465


8,458


8,457


8,457


0.1


0.2

















Basic net (loss) income per common share

$          (1.35)


$            0.04


$            0.03


$          (0.60)


$          (0.22)


(3,475.0)


(513.6)


Diluted net (loss) income per common share

(1.35)


0.04


0.03


(0.60)


(0.22)


(3,475.0)


(513.6)


Dividends paid per common share

-


-


-


-


-


-


-


Shore Bancshares, Inc.



















Page 12 of 13


Consolidated Average Balance Sheets By Quarter




















(Dollars in thousands)






























































































Average balance























3Q 13


3Q 13























compared to


compared to



3Q 13


2Q 13


1Q 13


4Q 12


3Q 12


2Q 13


3Q 12



Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/


Average 


Yield/







balance


rate


balance


rate


balance


rate


balance


rate


balance


rate






Earning assets

























  Loans 

$     772,008


5.03

%

$     785,442


5.19

%

$     783,757


5.14

%

$     799,512


5.09

%

$     808,244


5.23

%

(1.7)

%

(4.5)

%

  Investment securities

























   Taxable

123,499


1.15


140,614


1.62


146,176


1.78


143,137


1.85


135,257


2.01


(12.2)


(8.7)


   Tax-exempt

521


5.27


579


4.81


580


4.85


1,322


5.05


2,614


5.07


(10.0)


(80.1)


  Federal funds sold

1,618


0.07


2,992


0.10


8,184


0.11


7,782


0.12


11,971


0.11


(45.9)


(86.5)


  Interest-bearing deposits

95,422


0.22


75,847


0.21


106,058


0.19


156,832


0.22


150,170


0.21


25.8


(36.5)


    Total earning assets

993,068


4.08

%

1,005,474


4.30

%

1,044,755


4.13

%

1,108,585


3.94

%

1,108,256


4.10

%

(1.2)


(10.4)


Cash and due from banks

22,088




22,510




24,966




21,258




20,158




(1.9)


9.6


Other assets

65,001




66,967




69,185




67,596




69,921




(2.9)


(7.0)


Allowance for credit losses

(15,238)




(17,099)




(16,596)




(14,304)




(14,189)




(10.9)


7.4


Total assets

$  1,064,919




$  1,077,852




$  1,122,310




$  1,183,135




$  1,184,146




(1.2)


(10.1)




















































Interest-bearing liabilities

























  Demand deposits

$     172,143


0.16

%

$     162,589


0.15

%

$     173,714


0.17

%

$     169,398


0.18

%

$     167,423


0.18

%

5.9


2.8


  Money market and savings deposits (1)

207,162


0.12


225,117


0.67


244,182


0.97


281,593


1.21


279,003


1.19


(8.0)


(25.7)


  Certificates of deposit $100,000 or more

198,495


1.23


203,641


1.32


216,288


1.39


231,232


1.40


238,624


1.46


(2.5)


(16.8)


  Other time deposits

192,878


1.24


197,644


1.30


201,171


1.47


204,213


1.59


207,547


1.66


(2.4)


(7.1)


    Interest-bearing deposits

770,678


0.69


788,991


0.89


835,355


1.03


886,436


1.15


892,597


1.18


(2.3)


(13.7)


  Short-term borrowings

10,695


0.23


10,752


0.24


11,987


0.27


13,573


0.27


14,909


0.27


(0.5)


(28.3)


  Long-term debt

-


-


-


-


-


-


-


-


455


4.58


-


(100.0)


    Total interest-bearing liabilities

781,373


0.69

%

799,743


0.88

%

847,342


1.02

%

900,009


1.14

%

907,961


1.17

%

(2.3)


(13.9)


Noninterest-bearing deposits

162,189




154,586




151,970




156,406




148,096




4.9


9.5


Accrued expenses and other liabilities

7,453




9,315




8,748




9,020




8,768




(20.0)


(15.0)


Stockholders' equity

113,904




114,208




114,250




117,700




119,321




(0.3)


(4.5)


Total liabilities and stockholders' equity

$  1,064,919




$  1,077,852




$  1,122,310




$  1,183,135




$  1,184,146




(1.2)


(10.1)



























Net interest spread



3.39

%



3.42

%



3.11

%



2.80

%



2.93

%





Net interest margin



3.54

%



3.60

%



3.30

%



3.02

%



3.15

%























































(1)  Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged deposits associated with them.  









      This adjustment increased interest expense $0 for the third quarter of 2013, $279 thousand for the second quarter of 2013, $416 thousand for the first quarter of 2013, 








      $552 thousand for the fourth quarter of 2012 and $524 thousand for the third quarter of 2012.  The interest rate caps were terminated in June of 2013.











Shore Bancshares, Inc.










Page 13 of 13

Reconciliation of Generally Accepted Accounting Principles (GAAP) 








  and Non-GAAP Measures









(In thousands, except per share data)




































YTD


YTD



3Q 13


2Q 13


1Q 13


4Q 12


3Q 12


09/30/2013


09/30/2012

















The following reconciles return on average equity and return on















  average tangible equity (Note 1):






























Net (loss) income 

$       (11,392)


$          361


$          222


$      (5,074)


$       (1,821)


$    (10,809)


$       (4,564)


Net (loss) income - annualized (A)

$       (45,197)


$        1,448


$          900


$    (20,186)


$       (7,244)


$    (14,452)


$       (6,096)

















Net (loss) income, excluding net amortization of intangible assets

$       (11,347)


$          406


$          267


$      (5,029)


$       (1,763)


$    (10,675)


$       (4,371)

















Net (loss) income, excluding net amortization of intangible 















  assets - annualized (B)

$       (45,018)


$        1,628


$        1,083


$    (20,007)


$       (7,014)


$    (14,272)


$       (5,839)

















Average stockholders' equity (C)

$       113,904


$    114,208


$    114,250


$    117,700


$     119,321


$   114,120


$    119,916


Less:  Average goodwill and other intangible assets

(16,092)


(16,166)


(16,242)


(16,313)


(16,401)


(16,166)


(16,501)


Average tangible equity (D)

$         97,812


$      98,042


$      98,008


$    101,387


$     102,920


$     97,954


$    103,415

















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

(39.68)

%

1.27

%

0.79

%

(17.15)

%

(6.07)

%

(12.66)

%

(5.08)

%

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

(46.03)

%

1.66

%

1.11

%

(19.73)

%

(6.82)

%

(14.57)

%

(5.65)

%































The following reconciles GAAP efficiency ratio and non-GAAP 















  efficiency ratio (Note 2):






























Noninterest expense (E)

$          9,786


$        9,759


$      10,491


$        9,685


$         9,709


$     30,036


$      29,870


Less:  Amortization of intangible assets

(74)


(74)


(74)


(74)


(96)


(222)


(318)


          Other nonrecurring adjustments

-


49


-


-


-


49


-


Adjusted noninterest expense (F)

$          9,712


$        9,734


$      10,417


$        9,611


$         9,613


$     29,863


$      29,552

















Taxable-equivalent net interest income (G)

$          8,852


$        9,028


$        8,504


$        8,413


$         8,769


$     26,384


$      27,089


Nonrecurring adjustment

-


(308)


-


-


-


(308)


-


Taxable-equivalent net interest income excluding nonrecurring adjustment (H)

$          8,852


$        8,720


$        8,504


$        8,413


$         8,769


$     26,076


$      27,089

















Noninterest income (I)

$       (15,000)


$        3,962


$        4,490


$        2,606


$         4,001


$      (6,548)


$      13,152


Less:  Investment securities (gains)/losses

-


(913)


-


-


(278)


(913)


(278)


          Other nonrecurring (gains)/losses

19,792


1,306


-


1,339


-


21,098


(217)


Adjusted noninterest income (J)

$          4,792


$        4,355


$        4,490


$        3,945


$         3,723


$     13,637


$      12,657

















Efficiency ratio (GAAP)  (E)/(G)+(I) 

(159.17)

%

75.13

%

80.74

%

87.89

%

76.03

%

151.42

%

74.23

%

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

71.18

%

74.45

%

80.17

%

77.77

%

76.95

%

75.20

%

74.35

%































The following reconciles book value per common share and tangible 















  book value per common share (Note 1):






























Stockholders' equity (K)

$       102,001


$    113,594


$    114,348


$    114,026


$     118,163






Less:  Goodwill and other intangible assets

(16,048)


(16,122)


(16,196)


(16,270)


(16,344)






Tangible equity (L)

$         85,953


$      97,472


$      98,152


$      97,756


$     101,819





















Shares outstanding (M)

8,461


8,461


8,461


8,457


8,457





















Book value per common share (GAAP)  (K)/(M)

$          12.06


$        13.43


$        13.51


$        13.48


$         13.97






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

$          10.16


$        11.52


$        11.60


$        11.56


$         12.04




































The following reconciles average equity to average assets and















  average tangible equity to average tangible assets (Note 1):






























Average stockholders' equity (N)

$       113,904


$    114,208


$    114,250


$    117,700


$     119,321


$   114,120


$    119,916


Less:  Average goodwill and other intangible assets

(16,092)


(16,166)


(16,242)


(16,313)


(16,401)


(16,166)


(16,501)


Average tangible equity (O)

$         97,812


$      98,042


$      98,008


$    101,387


$     102,920


$     97,954


$    103,415

















Average assets (P)

$    1,064,919


$ 1,077,852


$ 1,122,310


$ 1,183,135


$  1,184,146


$ 1,088,150


$  1,169,158


Less:  Average goodwill and other intangible assets

(16,092)


(16,166)


(16,242)


(16,313)


(16,401)


(16,166)


(16,501)


Average tangible assets (Q)

$    1,048,827


$ 1,061,686


$ 1,106,068


$ 1,166,822


$  1,167,745


$ 1,071,984


$  1,152,657

















Average equity/average assets (GAAP)  (N)/(P)

10.70

%

10.60

%

10.18

%

9.95

%

10.08

%

10.49

%

10.26

%

Average tangible equity/average tangible assets (Non-GAAP)  (O)/(Q)

9.33

%

9.23

%

8.86

%

8.69

%

8.81

%

9.14

%

8.97

%































Note 1:  Management believes that reporting tangible equity and tangible assets approximates 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.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Also from this source

Shore Bancshares, Inc. Reports Quarterly Dividend of $0.12 Per Share

Shore Bancshares, Inc. Reports Quarterly Dividend of $0.12 Per Share

Shore Bancshares, Inc. (NASDAQ – SHBI) announced that the Board of Directors has declared a quarterly common stock dividend in the amount of $0.12...

Shore Bancshares, Inc. Reports 2025 Second Quarter Results

Shore Bancshares, Inc. Reports 2025 Second Quarter Results

Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank, N.A. (the "Bank") reported...

More Releases From This Source

Explore

Banking & Financial Services

Banking & Financial Services

Earnings

Earnings

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

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • 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
  • ProfNet
  • 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 © 2025 Cision US Inc.