Shore Bancshares, Inc. Reports 2026 Third Quarter Results
Higher net interest income and lower expenses accompanied an increase in nonperforming assets and partial loan charge-offs.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Summary
Shore Bancshares (NASDAQ: SHBI) reported third-quarter 2026 net income of $16.8 million, higher than a year earlier but lower sequentially. Diluted earnings per share were $0.50, versus $0.56 in second-quarter 2026 and $0.43 in third-quarter 2025. Net interest income increased $2.2 million sequentially to $55.1 million, while net interest margin rose 8 basis points to 3.78%. Noninterest expense decreased $405 thousand.
Credit quality weakened: nonperforming assets reached $81.8 million, or 1.27% of assets, versus 1.09% in June and 0.45% a year earlier. Three large nonaccrual loans totaling $48.2 million had $3.9 million in partial charge-offs and $3.1 million in specific reserves. Deposits increased $296.6 million sequentially to $5.70 billion. Book value per share rose to $18.59, and the company repurchased approximately $3.4 million of shares during the quarter.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Moderate pointThird-quarter net income of $16.8 million exceeded $14.3 million a year earlier but fell from $18.9 million sequentially.
- Moderate pointNet interest income increased $2.2 million sequentially to $55.1 million in third-quarter 2026.
- Moderate pointNon-GAAP pre-tax, pre-provision income reached $27.5 million, versus $26.1 million sequentially.
- Moderate pointEfficiency ratio improved to 56.15%, versus 57.76% sequentially and 61.00% a year earlier.
- Moderate pointDeposits increased $296.6 million sequentially to $5.70 billion; growth since December 31, 2025 was $162.5 million.
- Moderate pointStockholders’ equity increased $29.4 million, or 5.0%, from December 31, 2025.
18 minor points
- Minor pointDiluted EPS of $0.50 exceeded $0.43 a year earlier but fell from $0.56 sequentially.
- Minor pointNet interest margin rose 8 basis points sequentially to 3.78%; excluding accretion, it rose from 3.45% to 3.50%.
- Minor pointLoan yields excluding accretion rose 4 basis points sequentially, while funding costs decreased 2 basis points.
- Minor pointNoninterest expense decreased $405 thousand sequentially in third-quarter 2026.
- Minor pointNine-month non-GAAP pre-tax, pre-provision income rose to $76.4 million, versus $63.4 million in 2025.
- Minor pointReturn on average assets of 1.08% exceeded 0.95% a year earlier but fell from 1.24% sequentially.
- Minor pointAdjusted return on average assets of 1.16% exceeded 1.05% a year earlier but fell from 1.34% sequentially.
- Minor pointAdjusted efficiency ratio improved to 53.30%, versus 54.49% sequentially and 57.30% a year earlier.
- Minor point. Forward-looking: it has not happened yet and may not happen.Management expects expense management of professional services and technology investments to support continued operating-leverage improvements.
- Minor pointCore deposits increased $81.9 million, or 1.9%, since December 31, 2025, excluding municipal and cannabis deposits.
- Minor pointLoans increased $24.9 million from June 30 to September 30, 2026.
- Minor pointAvailable liquidity totaled $2.23 billion at September 30, 2026.
- Minor pointBook value per share rose to $18.59, versus $18.44 in June and $17.27 a year earlier.
- Minor point148,006 shares repurchased for approximately $3.4 million returned capital during third-quarter 2026.
- Minor pointEquity-to-assets ratio increased to 9.60% from 9.19% a year earlier.
- Minor pointTangible equity-to-tangible assets rose to 8.36%, versus 8.06% at year-end and 7.80% a year earlier.
- Minor pointSpecial mention loans decreased to $54.6 million, versus $73.0 million sequentially and $71.0 million a year earlier.
- Minor pointNo office commercial real estate loan charge-offs occurred in the three and nine months ended September 30, 2026.
Negative
- Moderate pointNonperforming assets rose to $81.8 million, or 1.27% of assets, versus 1.09% sequentially and 0.45% a year earlier.
- Moderate pointThree large nonaccrual loans totaled $48.2 million, with $3.9 million partially charged off and $3.1 million specifically reserved. 6.3% of market cap
- Minor pointClassified assets rose to 1.61% of assets, versus 1.41% sequentially and 0.83% a year earlier.
- Minor pointSubstandard loans increased to $90.3 million, versus $84.3 million sequentially and $48.5 million a year earlier.
- Minor pointA $19.2 million loan moved from special mention to nonperforming assets during third-quarter 2026.
6 minor points
- Minor pointA $10.8 million Virginia office property was foreclosed upon and transferred to other real estate owned.
- Minor pointHigher credit-loss provision affected quarterly net income, primarily relating to a partial multifamily relationship charge-off.
- Minor pointNoninterest income decreased $1.2 million sequentially in third-quarter 2026.
- Minor pointInterest expense increased $390 thousand sequentially in third-quarter 2026.
- Minor pointUninsured deposits totaled $1.04 billion, or 18.3% of deposits, at September 30, 2026.
- Minor point. Forward-looking: it has not happened yet and may not happen.Elevated interest rates may pressure certain borrowers’ debt-service capacity and liquidity, the company cautioned.
Key Figures
- Net income
- $16.8 million
- Q3 2026; compared with $18.9 million in Q2 2026 and $14.3 million in Q3 2025
- Diluted EPS
- $0.50 per diluted common share
- Q3 2026; compared with $0.56 in Q2 2026 and $0.43 in Q3 2025
- PTPP
- $27.5 million
- Q3 2026; compared with $26.1 million in Q2 2026
- Net interest margin
- 3.78%
- Q3 2026; increased 8 basis points from Q2 2026
- Provision for credit losses
- $5.3 million
- Q3 2026; compared with $896 thousand in Q2 2026 and $3.0 million in Q3 2025
- Nonperforming assets
- 1.27% of total assets
- September 30, 2026; compared with 1.09% at June 30, 2026 and 0.45% at September 30, 2025
- Quarterly dividend
- $0.14 per share
- Declared during Q3 2026
- Shares repurchased
- 148,006 shares for approximately $3.4 million
- Q3 2026
Historical Context
-
Q2 2026 net income, net interest income, and net interest margin increased from the year-earlier quarter.
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Key Terms
pre-tax pre-provision income financial
gaap financial
roaa financial
nim financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
Third Quarter 2026 Highlights
- Pre-tax Pre-provision Income ("PTPP"), a non-
U.S . generally accepted accounting principles ("GAAP")(1) financial measure – PTPP for the third quarter of 2026 increased to$1.5 million , from$27.5 million in the second quarter of 2026. PTPP increased primarily due to an increase in interest income of$26.1 million and a decrease in noninterest expense of$2.6 million . The increase in net interest income was partially offset by a decrease in noninterest income of$405 thousand and an increase in interest expense of$1.2 million . PTPP for the nine months ended September 30, 2026 was$390 thousand compared to$76.4 million for the nine months ended September 30, 2025.$63.4 million
- Return on Average Assets ("ROAA") – The Company reported ROAA of
1.08% for the third quarter of 2026, compared to1.24% for the second quarter of 2026 and0.95% for the third quarter of 2025. Adjusted ROAA – non-GAAP(1) was1.16% for the third quarter of 2026, compared to1.34% for the second quarter of 2026 and1.05% for the third quarter of 2025.
- Net Interest Margin ("NIM") – Net interest income for the third quarter of 2026 increased
to$2.2 million compared to the second quarter of 2026. NIM increased 8 basis points ("bps") to$55.1 million 3.78% for the third quarter of 2026 compared to the second quarter of 2026. NIM excluding accretion(1) increased for the comparable periods from3.45% to3.50% . Excluding accretion interest, loan yields increased 4 bp and funding costs decreased 2 bps for the comparable periods. Net interest income increased due to elevated accretion income from loan payoffs, partially offset by a slightly higher interest expense driven by municipal deposits.
- Capital Management – Book value per share increased to
at September 30, 2026 from$18.59 at June 30, 2026 and$18.44 at September 30, 2025. During the quarter ended September 30, 2026, the Company declared a dividend of$17.27 per share and repurchased 148,006 shares of its outstanding common stock for approximately$0.14 .$3.4 million
- Asset Quality – Nonperforming assets were
1.27% of total assets at September 30, 2026, an increase from1.09% at June 30, 2026 and an increase from0.45% at September 30, 2025. Classified assets were1.61% of total assets at September 30, 2026, an increase when compared to1.41% at June 30, 2026 and0.83% at September 30, 2025. The allowance for credit losses ("ACL") was at both September 30, 2026 and September 30, 2025, and$59.6 million at June 30, 2026. The ACL as a percentage of loans increased to$58.7 million 1.21% at September 30, 2026 compared to1.20% at June 30, 2026 and decreased compared to1.22% at September 30, 2025.
- Operating Leverage – The efficiency ratio for the third quarter of 2026 was
56.15% , compared to57.76% in the second quarter of 2026 and61.00% for the third quarter of 2025. The adjusted efficiency ratio – non-GAAP(1), which excludes amortization of intangibles, was53.30% for the third quarter of 2026, compared to54.49% for the second quarter of 2026 and57.30% for the third quarter of 2025. Management anticipates ongoing expense management of professional services and technology investments will result in continued improvements in operating leverage over time.
"Our third quarter reflected very strong core earnings, driven by continued expansion in net interest margin, growth in net interest income and lower noninterest expense, which further improved operating leverage," stated James ("Jimmy") M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "Pre-tax, pre-provision income increased
Net income for the quarter was impacted by a higher provision for credit losses, primarily related to a partial charge-off on a multifamily relationship that we downgraded last year. As we pursued an exit from these credits, updated valuations reflected property-specific issues that reduced collateral values. Our approach is to address potential credit problems as early as possible, and our core performance gives us the flexibility to do so. Capital levels remained strong, book value per share increased and we continued to return capital to shareholders through our quarterly dividend and share repurchases. Going forward, we remain focused on prudent growth, continually managing expenses and creating long-term value for our shareholders."
Balance Sheet Review
Total assets were
CRE loans (excluding land and construction) were
|
|
|
September 30, 2026 |
||||||||||
|
|
|
Owner Occupied |
|
Non-Owner Occupied |
||||||||
|
($ in thousands) |
|
Average LTV(1) |
|
Average |
|
Loan |
|
Average LTV(1) |
|
Average |
|
Loan |
|
Office, medical |
|
49.69 % |
|
$ 628 |
|
$ 27,643 |
|
47.34 % |
|
$ 1,458 |
|
$ 68,535 |
|
Office, govt. or govt. contractor |
|
52.28 |
|
948 |
|
9,477 |
|
53.94 |
|
3,189 |
|
57,402 |
|
Office, other |
|
48.94 |
|
485 |
|
85,395 |
|
49.06 |
|
1,289 |
|
198,524 |
|
Office, total |
|
49.23 |
|
533 |
|
122,515 |
|
49.07 |
|
1,482 |
|
324,461 |
|
Retail |
|
51.79 |
|
668 |
|
72,151 |
|
47.57 |
|
2,453 |
|
458,804 |
|
Multifamily (5+ units) |
|
— |
|
— |
|
— |
|
54.32 |
|
2,452 |
|
274,637 |
|
Hotel/motel |
|
— |
|
— |
|
— |
|
44.05 |
|
4,134 |
|
210,818 |
|
Industrial/warehouse |
|
45.16 |
|
690 |
|
95,282 |
|
46.59 |
|
1,636 |
|
204,460 |
|
Commercial-improved |
|
41.78 |
|
1,170 |
|
221,044 |
|
49.15 |
|
1,328 |
|
168,696 |
|
Marine/boat slips |
|
28.26 |
|
747 |
|
16,430 |
|
35.66 |
|
1,446 |
|
7,232 |
|
Restaurant |
|
48.10 |
|
992 |
|
53,584 |
|
48.99 |
|
1,004 |
|
41,164 |
|
Church |
|
31.46 |
|
801 |
|
51,288 |
|
13.03 |
|
2,326 |
|
2,326 |
|
Land/lot loans |
|
11.31 |
|
192 |
|
192 |
|
50.16 |
|
465 |
|
1,861 |
|
Other |
|
38.60 |
|
1,337 |
|
105,626 |
|
32.19 |
|
541 |
|
148,902 |
|
Total CRE loans, gross |
|
43.32 |
|
834 |
|
$ 738,112 |
|
44.17 |
|
1,607 |
|
$ 1,843,361 |
|
(1) |
Loan-to-value ("LTV") is determined based on latest available appraisal against current bank-owned principal. Loans without an updated appraisal utilized the original transaction value. |
|
(2) |
Loan balance includes deferred fees and costs. |
The office CRE loan portfolio included loans to medical tenants of
The 449 loans in the office CRE portfolio at September 30, 2026 had an average loan size of
|
LTV Range ($ in thousands) |
|
Loan Count |
|
Loan Balance |
|
% of Office CRE |
|
Less than or equal to |
|
216 |
|
$ 148,601 |
|
33.3 % |
|
Greater than |
|
77 |
|
130,024 |
|
29.1 |
|
Greater than |
|
80 |
|
113,224 |
|
25.3 |
|
Greater than |
|
60 |
|
40,307 |
|
9.0 |
|
Greater than |
|
16 |
|
14,820 |
|
3.3 |
|
Total |
|
449 |
|
$ 446,976 |
|
100.0 % |
There were 14 office CRE loans with balances greater than
Nonperforming assets were
Special mention loans decreased to
The Bank's loan portfolio remains well positioned to benefit from higher interest rates through ongoing loan repricing. However, while interest rates remain elevated and the potential for additional rate increases persists, such conditions may place pressure on debt service capacity and liquidity for certain borrowers. Management continues to proactively engage with borrowers and, when appropriate may utilize prudent loan modifications to support repayment performance. In addition, the Bank routinely performs portfolio stress testing to evaluate the potential impact of varying interest rate and economic scenarios on borrower performance and overall credit quality. The Bank closely monitors portfolio performance and believes its disciplined underwriting standards, relationship-based lending approach, active credit oversight, and ongoing stress-testing practices provide a strong foundation for managing credit risk throughout changing interest rate environments.
Total deposits increased
Total funding, which includes customer deposits, Federal Home Loan Bank ("FHLB") advances and brokered deposits, was
Uninsured deposits were
Total stockholders' equity at September 30, 2026 increased
Review of Quarterly Financial Results
Net interest income was
The Company's NIM increased to
The provision for credit losses was
Total noninterest income for the third quarter of 2026 was
Total noninterest expense of
The efficiency ratio for the third quarter of 2026 when compared to the second quarter of 2026 and the third quarter of 2025 was
Review of Nine Month Financial Results
Net interest income for the nine months ended September 30, 2026 was
The Company's NIM increased from
The provision for credit losses for the nine months ended September 30, 2026 and 2025 was
Total noninterest income for the nine months ended September 30, 2026 decreased
Total noninterest expense for the nine months ended September 30, 2026 increased
The efficiency ratio for the nine months ended September 30, 2026 was
Shore Bancshares Information
Shore Bancshares is a financial holding company headquartered in
Forward-Looking Statements
This news release contains statements relating to future events or our future results that are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. We also may make forward-looking statements in other documents filed with or furnished to the Securities and Exchange Commission, and our senior management may make forward-looking statements orally to investors, analysts, representatives of the media, and others. Forward-looking statements may be identified by the use of words such as "believe," "expect," "anticipate," "plan," "estimate," "intend," "potential," "target," "goal," or words of similar meaning, or future or conditional verbs such as "could," "would," or "may." Forward-looking statements include statements of our goals, intentions, or expectations; statements regarding our business plans, prospects, growth, or operating strategies; statements regarding the quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits.
Forward-looking statements are not a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. We caution that the forward-looking statements are based largely on our expectations and information available at the time the statements are made and are subject to known and unknown risks and uncertainties that are subject to change based on factors, which in many instances are beyond our control. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements. You should bear this in mind when reading this news release and not place undue reliance on these forward-looking statements.
The factors that could cause actual results to differ materially from those expressed in such forward-looking statements include, but are not limited to, the risks identified in our Annual Report on Form 10-K for the year ended December 31, 2025, and in any subsequent filings with the Securities and Exchange Commission and the following: local, regional and global business, economic and political conditions and geopolitical events; changes in laws, rules and regulatory requirements, including capital and liquidity requirements; changes in consumer and business confidence, investor sentiment, and consumer spending and savings behavior; changes in the level of inflation; changes in monetary and fiscal policies; changes in trade policies, including the imposition of tariffs and retaliatory responses; changes in the demand for loans, deposits, and other financial services that we provide; the possibility that future credit losses may be higher than currently expected; changes in FDIC assessments; changes in the interest rate environment; changes in income tax laws and regulations; our ability to manage effectively our capital and liquidity; the ability to realize benefits and cost savings from, and limit any unexpected liabilities associated with, any business combinations; changes in credit ratings assigned to us; competitive pressures among financial services companies; technology changes instituted by us, our counterparties, or competitors; the ability to attract, develop, and retain qualified employees; change in federal government enforcement of federal laws affecting the cannabis industry; our ability to maintain the security of our financial, accounting, technology, data processing and other operational systems and facilities; our ability to effectively defend ourselves against cyber-attacks and other attempts by unauthorized parties to access our information or information of our customers or to disrupt our systems; our ability to withstand disruptions that may be caused by any failure of our operational systems or those of third parties; our ability to control expenses; the impact of changes in accounting policies, including the introduction of new accounting standards; the impact of judicial or regulatory proceedings; and the impact of natural or man-made disasters or calamities, including health emergencies, the spread of infectious diseases, epidemics or pandemics, an outbreak or escalation of hostilities or other geopolitical instabilities, the effects of climate change or extraordinary events beyond our control.
Forward-looking statements speak only as of the date on which they are made, and, except to the extent required by federal securities laws, we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See the Reconciliation of GAAP and Non-GAAP Measures tables. |
|||||||||||
|
Shore Bancshares, Inc. Financial Highlights By Quarter and Year (Unaudited) |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
Nine Months Ended September 30, |
||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
2026 vs. 2025 |
|
PROFITABILITY FOR THE PERIOD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable-equivalent net interest income |
|
$ 55,218 |
|
$ 53,005 |
|
$ 52,644 |
|
$ 50,294 |
|
$ 48,501 |
|
4.2 % |
|
13.8 % |
|
$ 160,867 |
|
$ 141,723 |
|
13.5 % |
|
Less: Taxable-equivalent adjustment |
|
91 |
|
86 |
|
89 |
|
92 |
|
83 |
|
5.8 |
|
9.6 |
|
266 |
|
244 |
|
9.0 |
|
Net interest income |
|
55,127 |
|
52,919 |
|
52,555 |
|
50,202 |
|
48,418 |
|
4.2 |
|
13.9 |
|
160,601 |
|
141,479 |
|
13.5 |
|
Provision for credit losses |
|
5,268 |
|
896 |
|
85 |
|
2,827 |
|
2,992 |
|
487.9 |
|
76.1 |
|
6,249 |
|
5,548 |
|
12.6 |
|
Noninterest income |
|
7,675 |
|
8,830 |
|
7,244 |
|
8,906 |
|
7,938 |
|
(13.1) |
|
(3.3) |
|
23,749 |
|
24,478 |
|
(3.0) |
|
Noninterest expense |
|
35,263 |
|
35,668 |
|
37,056 |
|
35,499 |
|
34,379 |
|
(1.1) |
|
2.6 |
|
107,987 |
|
102,536 |
|
5.3 |
|
Income before income taxes |
|
22,271 |
|
25,185 |
|
22,658 |
|
20,782 |
|
18,985 |
|
(11.6) |
|
17.3 |
|
70,114 |
|
57,873 |
|
21.2 |
|
Income tax expense |
|
5,500 |
|
6,320 |
|
5,570 |
|
4,895 |
|
4,637 |
|
(13.0) |
|
18.6 |
|
17,390 |
|
14,254 |
|
22.0 |
|
NET INCOME |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
(11.1) |
|
16.9 |
|
$ 52,724 |
|
$ 43,619 |
|
20.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income – non-GAAP(1) |
|
$ 18,082 |
|
$ 20,344 |
|
$ 18,581 |
|
$ 17,416 |
|
$ 15,889 |
|
(11.1) % |
|
13.8 % |
|
$ 57,007 |
|
$ 48,585 |
|
17.3 % |
|
Pre-tax pre-provision income – non-GAAP(1) |
|
27,539 |
|
26,081 |
|
22,743 |
|
23,609 |
|
21,977 |
|
5.6 |
|
25.3 |
|
76,363 |
|
63,421 |
|
20.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets – GAAP |
|
1.08 % |
|
1.24 % |
|
1.12 % |
|
1.02 % |
|
0.95 % |
|
(16) bp |
|
13 bp |
|
1.15 % |
|
0.96 % |
|
19 bp |
|
Adjusted return on average assets – non-GAAP |
|
1.16 |
|
1.34 |
|
1.22 |
|
1.11 |
|
1.05 |
|
(18) |
|
11 |
|
1.24 |
|
1.07 |
|
17 |
|
Return on average common equity – GAAP |
|
10.65 |
|
12.38 |
|
11.55 |
|
10.79 |
|
9.96 |
|
(173) |
|
69 |
|
11.52 |
|
10.43 |
|
109 |
|
Return on average tangible common equity – non-GAAP(1) |
|
13.37 |
|
15.66 |
|
14.83 |
|
14.10 |
|
13.27 |
|
(229) |
|
10 |
|
14.60 |
|
14.09 |
|
51 |
|
Net interest spread |
|
2.91 |
|
2.85 |
|
2.80 |
|
2.48 |
|
2.45 |
|
6 |
|
46 |
|
2.86 |
|
2.37 |
|
49 |
|
Net interest margin |
|
3.78 |
|
3.70 |
|
3.64 |
|
3.43 |
|
3.41 |
|
8 |
|
37 |
|
3.71 |
|
3.32 |
|
39 |
|
Efficiency ratio – GAAP |
|
56.15 |
|
57.76 |
|
61.97 |
|
60.06 |
|
61.00 |
|
(161) |
|
(485) |
|
58.58 |
|
61.78 |
|
(320) |
|
Adjusted efficiency ratio – non-GAAP(1) |
|
53.30 |
|
54.49 |
|
58.57 |
|
56.59 |
|
57.30 |
|
(119) |
|
(400) |
|
55.41 |
|
57.73 |
|
(232) |
|
Noninterest income to average assets |
|
0.49 |
|
0.58 |
|
0.48 |
|
0.57 |
|
0.52 |
|
(9) |
|
(3) |
|
0.52 |
|
0.54 |
|
(2) |
|
Noninterest expense to average assets |
|
2.26 |
|
2.35 |
|
2.43 |
|
2.27 |
|
2.27 |
|
(9) |
|
(1) |
|
2.35 |
|
2.26 |
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per common share |
|
$ 0.50 |
|
$ 0.56 |
|
$ 0.51 |
|
$ 0.48 |
|
$ 0.43 |
|
(10.7) % |
|
16.3 % |
|
$ 1.58 |
|
$ 1.31 |
|
20.6 % |
|
Diluted net income per common share |
|
0.50 |
|
0.56 |
|
0.51 |
|
0.48 |
|
0.43 |
|
(10.7) |
|
16.3 |
|
1.58 |
|
1.31 |
|
20.6 |
|
Dividends paid per common share |
|
0.14 |
|
0.14 |
|
0.12 |
|
0.12 |
|
0.12 |
|
— |
|
16.7 |
|
0.40 |
|
0.36 |
|
11.1 |
|
Book value per common share at period end |
|
18.59 |
|
18.44 |
|
18.02 |
|
17.65 |
|
17.27 |
|
0.8 |
|
7.6 |
|
18.59 |
|
17.27 |
|
7.6 |
|
Tangible book value per common share at period end |
|
15.97 |
|
15.77 |
|
15.30 |
|
14.87 |
|
14.43 |
|
1.3 |
|
10.7 |
|
15.97 |
|
14.43 |
|
10.7 |
|
Common share market value at period end |
|
22.39 |
|
22.95 |
|
18.68 |
|
17.68 |
|
16.41 |
|
(2.4) |
|
36.4 |
|
22.39 |
|
16.41 |
|
36.4 |
|
Common share intraday price: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High |
|
$ 24.89 |
|
$ 23.45 |
|
$ 20.68 |
|
$ 19.22 |
|
$ 17.67 |
|
6.1 % |
|
40.9 % |
|
$ 24.89 |
|
$ 17.67 |
|
40.9 % |
|
Low |
|
21.91 |
|
17.91 |
|
17.25 |
|
14.93 |
|
14.96 |
|
22.3 |
|
46.5 |
|
17.25 |
|
11.47 |
|
50.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
See the Reconciliation of GAAP and Non-GAAP Measures tables. |
|||||||||||
|
Shore Bancshares, Inc. Financial Highlights By Quarter And Year (Unaudited) – Continued |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
Nine Months Ended September 30, |
||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
2026 vs. 2025 |
|
AVERAGE BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ 4,941,924 |
|
$ 4,872,566 |
|
$ 4,887,488 |
|
$ 4,909,619 |
|
$ 4,884,003 |
|
1.4 % |
|
1.2 % |
|
$ 4,900,859 |
|
$ 4,834,547 |
|
1.4 % |
|
Investment securities |
|
687,857 |
|
684,762 |
|
666,376 |
|
653,639 |
|
664,535 |
|
0.5 |
|
3.5 |
|
679,744 |
|
670,956 |
|
1.3 |
|
Earning assets |
|
5,825,678 |
|
5,731,054 |
|
5,823,244 |
|
5,843,816 |
|
5,658,981 |
|
1.7 |
|
2.9 |
|
5,793,334 |
|
5,694,210 |
|
1.7 |
|
Assets |
|
6,177,210 |
|
6,080,508 |
|
6,174,655 |
|
6,206,753 |
|
6,020,574 |
|
1.6 |
|
2.6 |
|
6,144,134 |
|
6,056,883 |
|
1.4 |
|
Deposits |
|
5,416,072 |
|
5,332,544 |
|
5,438,914 |
|
5,452,082 |
|
5,280,252 |
|
1.6 |
|
2.6 |
|
5,395,759 |
|
5,331,498 |
|
1.2 |
|
FHLB advances |
|
— |
|
1,648 |
|
— |
|
20,108 |
|
52,391 |
|
(100.0) |
|
(100.0) |
|
550 |
|
50,806 |
|
(98.9) |
|
Subordinated debt & TRUPS |
|
89,219 |
|
89,082 |
|
89,024 |
|
104,752 |
|
74,363 |
|
0.2 |
|
20.0 |
|
89,109 |
|
74,103 |
|
20.3 |
|
Stockholders' equity |
|
624,644 |
|
611,320 |
|
600,212 |
|
584,209 |
|
571,247 |
|
2.2 |
|
9.3 |
|
612,148 |
|
559,301 |
|
9.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
$ 4,849 |
|
$ 123 |
|
$ 847 |
|
$ 3,619 |
|
$ 1,825 |
|
3842.3 % |
|
165.7 % |
|
$ 5,819 |
|
$ 3,028 |
|
92.2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans |
|
$ 68,214 |
|
$ 64,818 |
|
$ 64,958 |
|
$ 39,960 |
|
$ 24,378 |
|
5.2 % |
|
179.8 % |
|
|
|
|
|
|
|
Loans 90 days past due and still accruing |
|
80 |
|
20 |
|
— |
|
255 |
|
153 |
|
300.0 |
|
(47.7) |
|
|
|
|
|
|
|
Other real estate owned and repossessed property |
|
13,475 |
|
2,362 |
|
3,414 |
|
2,992 |
|
3,552 |
|
470.5 |
|
279.4 |
|
|
|
|
|
|
|
Total nonperforming assets |
|
$ 81,769 |
|
$ 67,200 |
|
$ 68,372 |
|
$ 43,207 |
|
$ 28,083 |
|
21.7 |
|
191.2 |
|
|
|
|
|
|
|
Shore Bancshares, Inc. Financial Highlights By Quarter And Year (Unaudited) – Continued |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
Nine Months Ended September 30, |
||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
2026 vs 2025 |
|
CAPITAL AND CREDIT QUALITY RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-end equity to assets – GAAP |
|
9.60 % |
|
10.02 % |
|
9.71 % |
|
9.42 % |
|
9.19 % |
|
(42) bp |
|
41 bp |
|
|
|
|
|
|
|
Period-end tangible equity to tangible assets – non- |
|
8.36 |
|
8.69 |
|
8.37 |
|
8.06 |
|
7.80 |
|
(33) |
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net charge-offs to average loans |
|
0.39 % |
|
0.01 % |
|
0.07 % |
|
0.29 % |
|
0.15 % |
|
38 bp |
|
24 bp |
|
0.16 % |
|
0.08 % |
|
8 bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses as a percent of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-end loans |
|
1.21 % |
|
1.20 % |
|
1.21 % |
|
1.20 % |
|
1.22 % |
|
1 bp |
|
(1) bp |
|
|
|
|
|
|
|
Period-end nonaccrual loans |
|
87.30 % |
|
90.62 % |
|
90.03 % |
|
147.24 % |
|
244.29 % |
|
(332) bp |
|
(15,699) bp |
|
|
|
|
|
|
|
Period-end nonperforming assets |
|
72.83 % |
|
87.41 % |
|
85.53 % |
|
136.17 % |
|
212.06 % |
|
(1,458) bp |
|
(13,923) bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans as a percent of total loans |
|
1.39 % |
|
1.33 % |
|
1.34 % |
|
0.82 % |
|
0.50 % |
|
6 bp |
|
89 bp |
|
|
|
|
|
|
|
Nonperforming assets as a percent of total loans, other real |
|
1.66 % |
|
1.38 % |
|
1.41 % |
|
0.88 % |
|
0.57 % |
|
28 bp |
|
109 bp |
|
|
|
|
|
|
|
Nonaccrual loans as a percent of total assets |
|
1.06 % |
|
1.05 % |
|
1.05 % |
|
0.64 % |
|
0.39 % |
|
1 bp |
|
67 bp |
|
|
|
|
|
|
|
Nonperforming assets as a percent of total assets |
|
1.27 % |
|
1.09 % |
|
1.10 % |
|
0.69 % |
|
0.45 % |
|
18 bp |
|
82 bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
See the Reconciliation of GAAP and Non-GAAP Measures tables. |
|||||||||||
|
Shore Bancshares, Inc. Financial Highlights By Quarter (Unaudited) – Continued |
||||||||||||||
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
($ in thousands) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
Company Amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital |
|
$ 551,179 |
|
$ 541,577 |
|
$ 525,849 |
|
$ 510,729 |
|
$ 496,709 |
|
1.77 % |
|
10.97 % |
|
Tier 1 Capital |
|
581,585 |
|
571,904 |
|
556,096 |
|
540,897 |
|
526,794 |
|
1.69 |
|
10.40 |
|
Total Capital |
|
700,776 |
|
691,720 |
|
674,811 |
|
660,451 |
|
627,055 |
|
1.31 |
|
11.76 |
|
Risk-Weighted Assets |
|
4,822,726 |
|
4,882,618 |
|
4,794,374 |
|
4,852,573 |
|
4,867,237 |
|
(1.23) |
|
(0.91) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital to Risk-Weighted Assets ("RWA") |
|
11.43 % |
|
11.09 % |
|
10.97 % |
|
10.52 % |
|
10.21 % |
|
34 bp |
|
122 bp |
|
Tier 1 Capital to RWA |
|
12.06 |
|
11.71 |
|
11.60 |
|
11.15 |
|
10.82 |
|
35 |
|
124 |
|
Total Capital to RWA |
|
14.53 |
|
14.17 |
|
14.08 |
|
13.61 |
|
12.88 |
|
36 |
|
165 |
|
Tier 1 Capital to AA (Leverage) |
|
9.52 |
|
9.52 |
|
9.12 |
|
8.82 |
|
8.86 |
|
— |
|
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital |
|
$ 609,420 |
|
$ 600,541 |
|
$ 583,733 |
|
$ 569,183 |
|
$ 559,212 |
|
1.48 % |
|
8.98 % |
|
Tier 1 Capital |
|
609,420 |
|
600,541 |
|
583,733 |
|
569,183 |
|
559,212 |
|
1.48 |
|
8.98 |
|
Total Capital |
|
669,663 |
|
661,531 |
|
643,627 |
|
629,746 |
|
620,034 |
|
1.23 |
|
8.00 |
|
Risk-Weighted Assets |
|
4,818,352 |
|
4,879,247 |
|
4,791,223 |
|
4,844,639 |
|
4,864,871 |
|
(1.25) |
|
(0.96) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital to RWA |
|
12.65 % |
|
12.31 % |
|
12.18 % |
|
11.75 % |
|
11.49 % |
|
34 bp |
|
116 bp |
|
Tier 1 Capital to RWA |
|
12.65 |
|
12.31 |
|
12.18 |
|
11.75 |
|
11.49 |
|
34 |
|
116 |
|
Total Capital to RWA |
|
13.90 |
|
13.56 |
|
13.43 |
|
13.00 |
|
12.75 |
|
34 |
|
115 |
|
Tier 1 Capital to AA (Leverage) |
|
9.99 |
|
10.00 |
|
9.58 |
|
9.30 |
|
9.41 |
|
(1) |
|
58 |
|
Shore Bancshares, Inc. Consolidated Balance Sheets |
||||||||||||||
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
compared to |
|
compared to |
|
($ in thousands, except per share data) |
|
September 30, 2026 |
|
June 30, 2026 |
|
March 31, 2026 |
|
December 31, 2025 |
|
September 30, 2025 |
|
June 30, |
|
September 30, |
|
ASSETS |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
Cash and due from banks |
|
$ 58,235 |
|
$ 53,335 |
|
$ 44,054 |
|
$ 50,164 |
|
$ 62,289 |
|
9.2 % |
|
(6.5) % |
|
Interest-bearing deposits with other banks |
|
396,816 |
|
204,335 |
|
296,768 |
|
305,402 |
|
354,224 |
|
94.2 |
|
12.0 |
|
Cash and cash equivalents |
|
455,051 |
|
257,670 |
|
340,822 |
|
355,566 |
|
416,513 |
|
76.6 |
|
9.3 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale, at fair value |
|
380,838 |
|
287,369 |
|
264,026 |
|
220,358 |
|
181,720 |
|
32.5 |
|
109.6 |
|
Held to maturity, net of allowance for credit |
|
356,183 |
|
366,213 |
|
393,615 |
|
414,827 |
|
433,440 |
|
(2.7) |
|
(17.8) |
|
Equity securities, at fair value |
|
6,031 |
|
6,218 |
|
6,195 |
|
6,186 |
|
6,113 |
|
(3.0) |
|
(1.3) |
|
Restricted securities, at cost |
|
18,003 |
|
18,003 |
|
18,003 |
|
17,989 |
|
20,364 |
|
— |
|
(11.6) |
|
Loans held for sale, at fair value |
|
14,865 |
|
30,827 |
|
24,034 |
|
32,540 |
|
21,500 |
|
(51.8) |
|
(30.9) |
|
Loans held for investment |
|
4,902,662 |
|
4,877,749 |
|
4,848,030 |
|
4,900,302 |
|
4,882,969 |
|
0.5 |
|
0.4 |
|
Less: allowance for credit losses |
|
(59,554) |
|
(58,737) |
|
(58,481) |
|
(58,836) |
|
(59,554) |
|
1.4 |
|
— |
|
Loans, net |
|
4,843,108 |
|
4,819,012 |
|
4,789,549 |
|
4,841,466 |
|
4,823,415 |
|
0.5 |
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
79,048 |
|
79,580 |
|
80,137 |
|
80,168 |
|
80,812 |
|
(0.7) |
|
(2.2) |
|
Goodwill |
|
63,266 |
|
63,266 |
|
63,266 |
|
63,266 |
|
63,266 |
|
— |
|
— |
|
Other intangible assets, net |
|
24,026 |
|
25,767 |
|
27,742 |
|
29,722 |
|
31,722 |
|
(6.8) |
|
(24.3) |
|
Right-of-use assets |
|
9,322 |
|
9,691 |
|
10,102 |
|
10,523 |
|
10,896 |
|
(3.8) |
|
(14.4) |
|
Cash surrender value on life insurance |
|
107,162 |
|
107,724 |
|
106,684 |
|
105,839 |
|
105,055 |
|
(0.5) |
|
2.0 |
|
Accrued interest receivable |
|
20,891 |
|
20,021 |
|
20,676 |
|
18,551 |
|
20,408 |
|
4.3 |
|
2.4 |
|
Deferred income taxes |
|
32,587 |
|
30,657 |
|
29,752 |
|
29,825 |
|
30,328 |
|
6.3 |
|
7.4 |
|
Other assets |
|
43,979 |
|
29,413 |
|
31,460 |
|
31,992 |
|
32,927 |
|
49.5 |
|
33.6 |
|
TOTAL ASSETS |
|
$ 6,454,360 |
|
$ 6,151,431 |
|
$ 6,206,063 |
|
$ 6,258,818 |
|
$ 6,278,479 |
|
4.9 |
|
2.8 |
|
Shore Bancshares, Inc. Consolidated Balance Sheets – Continued |
||||||||||||||
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
compared to |
|
compared to |
|
($ in thousands, except per share data) |
|
September 30, 2026 |
|
June 30, 2026 |
|
March 31, 2026 |
|
December 31, 2025 |
|
September 30, 2025 |
|
June 30, |
|
September 30, |
|
LIABILITIES |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
$ 1,617,258 |
|
$ 1,606,809 |
|
$ 1,567,425 |
|
$ 1,587,953 |
|
$ 1,594,212 |
|
0.7 % |
|
1.4 % |
|
Interest-bearing checking |
|
1,069,480 |
|
833,602 |
|
812,847 |
|
852,585 |
|
851,963 |
|
28.3 |
|
25.5 |
|
Money market and savings |
|
1,758,063 |
|
1,710,570 |
|
1,795,619 |
|
1,814,928 |
|
1,790,001 |
|
2.8 |
|
(1.8) |
|
Time deposits |
|
1,250,723 |
|
1,247,973 |
|
1,274,766 |
|
1,267,487 |
|
1,281,132 |
|
0.2 |
|
(2.4) |
|
Brokered deposits |
|
803 |
|
796 |
|
10,963 |
|
10,911 |
|
10,857 |
|
0.9 |
|
(92.6) |
|
Total deposits |
|
5,696,327 |
|
5,399,750 |
|
5,461,620 |
|
5,533,864 |
|
5,528,165 |
|
5.5 |
|
3.0 |
|
FHLB advances |
|
— |
|
— |
|
— |
|
— |
|
50,000 |
|
— |
|
(100.0) |
|
Guaranteed preferred beneficial interest in |
|
30,406 |
|
30,327 |
|
30,247 |
|
30,168 |
|
30,085 |
|
0.3 |
|
1.1 |
|
Subordinated debt, net |
|
58,893 |
|
58,825 |
|
58,782 |
|
58,893 |
|
44,409 |
|
0.1 |
|
32.6 |
|
Total borrowings |
|
89,299 |
|
89,152 |
|
89,029 |
|
89,061 |
|
124,494 |
|
0.2 |
|
(28.3) |
|
Lease liabilities |
|
9,829 |
|
10,199 |
|
10,608 |
|
11,027 |
|
11,395 |
|
(3.6) |
|
(13.7) |
|
Other liabilities |
|
39,606 |
|
36,255 |
|
42,092 |
|
34,993 |
|
37,218 |
|
9.2 |
|
6.4 |
|
TOTAL LIABILITIES |
|
5,835,061 |
|
5,535,356 |
|
5,603,349 |
|
5,668,945 |
|
5,701,272 |
|
5.4 |
|
2.3 |
|
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, |
|
333 |
|
334 |
|
335 |
|
334 |
|
334 |
|
(0.3) |
|
(0.3) |
|
Additional paid-in capital |
|
357,207 |
|
361,048 |
|
361,013 |
|
360,554 |
|
359,939 |
|
(1.1) |
|
(0.8) |
|
Retained earnings |
|
272,851 |
|
260,782 |
|
246,636 |
|
233,578 |
|
221,693 |
|
4.6 |
|
23.1 |
|
Accumulated other comprehensive loss |
|
(11,092) |
|
(6,089) |
|
(5,270) |
|
(4,593) |
|
(4,759) |
|
82.2 |
|
133.1 |
|
TOTAL STOCKHOLDERS' EQUITY |
|
619,299 |
|
616,075 |
|
602,714 |
|
589,873 |
|
577,207 |
|
0.5 |
|
7.3 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' |
|
$ 6,454,360 |
|
$ 6,151,431 |
|
$ 6,206,063 |
|
$ 6,258,818 |
|
$ 6,278,479 |
|
4.9 |
|
2.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock issued and outstanding |
|
33,305,321 |
|
33,416,336 |
|
33,451,063 |
|
33,413,503 |
|
33,421,672 |
|
(0.3) % |
|
(0.3) % |
|
Book value per common share at period end |
|
$ 18.59 |
|
$ 18.44 |
|
$ 18.02 |
|
$ 17.65 |
|
$ 17.27 |
|
0.8 |
|
7.6 |
|
Shore Bancshares, Inc. Consolidated Statements of Income By Quarter and Year (Unaudited) |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
Nine Months Ended September 30, |
||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
% Change |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans |
|
$ 72,655 |
|
$ 70,456 |
|
$ 70,814 |
|
$ 72,092 |
|
$ 70,693 |
|
3.1 % |
|
2.8 % |
|
$ 213,925 |
|
$ 207,816 |
|
2.9 % |
|
Interest and dividends on taxable investment |
|
5,535 |
|
5,387 |
|
5,114 |
|
5,010 |
|
5,036 |
|
2.7 |
|
9.9 |
|
16,036 |
|
15,368 |
|
4.3 |
|
Interest and dividends on tax-exempt investment |
|
6 |
|
6 |
|
6 |
|
6 |
|
6 |
|
— |
|
— |
|
18 |
|
18 |
|
— |
|
Interest on deposits with other banks |
|
1,851 |
|
1,600 |
|
2,458 |
|
2,810 |
|
1,215 |
|
15.7 |
|
52.3 |
|
5,909 |
|
6,212 |
|
(4.9) |
|
Total interest income |
|
80,047 |
|
77,449 |
|
78,392 |
|
79,918 |
|
76,950 |
|
3.4 |
|
4.0 |
|
235,888 |
|
229,414 |
|
2.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
23,336 |
|
22,943 |
|
24,264 |
|
27,289 |
|
26,474 |
|
1.7 |
|
(11.9) |
|
70,543 |
|
81,914 |
|
(13.9) |
|
Interest on short-term borrowings |
|
— |
|
16 |
|
— |
|
246 |
|
640 |
|
(100.0) |
|
(100.0) |
|
16 |
|
1,843 |
|
(99.1) |
|
Interest on long-term borrowings |
|
1,584 |
|
1,571 |
|
1,573 |
|
2,181 |
|
1,418 |
|
0.8 |
|
11.7 |
|
4,728 |
|
4,178 |
|
13.2 |
|
Total interest expense |
|
24,920 |
|
24,530 |
|
25,837 |
|
29,716 |
|
28,532 |
|
1.6 |
|
(12.7) |
|
75,287 |
|
87,935 |
|
(14.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME |
|
55,127 |
|
52,919 |
|
52,555 |
|
50,202 |
|
48,418 |
|
4.2 |
|
13.9 |
|
160,601 |
|
141,479 |
|
13.5 |
|
Provision for credit losses |
|
5,268 |
|
896 |
|
85 |
|
2,827 |
|
2,992 |
|
487.9 |
|
76.1 |
|
6,249 |
|
5,548 |
|
12.6 |
|
NET INTEREST INCOME AFTER PROVISION |
|
49,859 |
|
52,023 |
|
52,470 |
|
47,375 |
|
45,426 |
|
(4.2) |
|
9.8 |
|
154,352 |
|
135,931 |
|
13.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
1,731 |
|
1,651 |
|
1,596 |
|
1,663 |
|
1,599 |
|
4.8 |
|
8.3 |
|
4,978 |
|
4,632 |
|
7.5 |
|
Trust and investment fee income |
|
1,115 |
|
1,103 |
|
1,137 |
|
1,042 |
|
898 |
|
1.1 |
|
24.2 |
|
3,355 |
|
2,663 |
|
26.0 |
|
Mortgage banking revenue |
|
1,156 |
|
1,554 |
|
1,450 |
|
1,181 |
|
1,278 |
|
(25.6) |
|
(9.5) |
|
4,160 |
|
4,897 |
|
(15.1) |
|
Interchange credits |
|
1,963 |
|
1,960 |
|
1,698 |
|
1,862 |
|
1,858 |
|
0.2 |
|
5.7 |
|
5,621 |
|
5,223 |
|
7.6 |
|
Other noninterest income |
|
1,710 |
|
2,562 |
|
1,363 |
|
3,158 |
|
2,305 |
|
(33.3) |
|
(25.8) |
|
5,635 |
|
7,063 |
|
(20.2) |
|
Total noninterest income |
|
$ 7,675 |
|
$ 8,830 |
|
$ 7,244 |
|
$ 8,906 |
|
$ 7,938 |
|
(13.1) |
|
(3.3) |
|
$ 23,749 |
|
$ 24,478 |
|
(3.0) |
|
Shore Bancshares, Inc. Consolidated Statements of Income By Quarter and Year (Unaudited) – Continued |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2026 vs. |
|
Q3 2026 vs. |
|
Nine Months Ended September 30, |
||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Q2 2026 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
% Change |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
$ 18,475 |
|
$ 18,462 |
|
$ 19,639 |
|
$ 18,582 |
|
$ 18,642 |
|
0.1 % |
|
(0.9) % |
|
$ 56,576 |
|
$ 52,824 |
|
7.1 % |
|
Occupancy expense |
|
2,366 |
|
2,495 |
|
2,567 |
|
2,461 |
|
2,406 |
|
(5.2) |
|
(1.7) |
|
7,428 |
|
7,416 |
|
0.2 |
|
Furniture and equipment expense |
|
971 |
|
966 |
|
855 |
|
792 |
|
892 |
|
0.5 |
|
8.9 |
|
2,792 |
|
2,542 |
|
9.8 |
|
Software and data processing |
|
5,801 |
|
5,335 |
|
5,140 |
|
5,197 |
|
5,155 |
|
8.7 |
|
12.5 |
|
16,276 |
|
14,665 |
|
11.0 |
|
Amortization of other intangible assets |
|
1,741 |
|
1,975 |
|
1,980 |
|
2,000 |
|
2,039 |
|
(11.8) |
|
(14.6) |
|
5,696 |
|
6,589 |
|
(13.6) |
|
Legal and professional fees |
|
881 |
|
1,355 |
|
1,605 |
|
1,237 |
|
989 |
|
(35.0) |
|
(10.9) |
|
3,841 |
|
3,827 |
|
0.4 |
|
FDIC insurance premium expense |
|
805 |
|
968 |
|
995 |
|
845 |
|
794 |
|
(16.8) |
|
1.4 |
|
2,768 |
|
2,908 |
|
(4.8) |
|
Marketing and advertising |
|
376 |
|
275 |
|
311 |
|
367 |
|
315 |
|
36.7 |
|
19.4 |
|
962 |
|
953 |
|
0.9 |
|
Fraud losses |
|
245 |
|
147 |
|
111 |
|
227 |
|
45 |
|
66.7 |
|
444.4 |
|
503 |
|
233 |
|
115.9 |
|
Other noninterest expense |
|
3,602 |
|
3,690 |
|
3,853 |
|
3,791 |
|
3,102 |
|
(2.4) |
|
16.1 |
|
11,145 |
|
10,579 |
|
5.4 |
|
Total noninterest expense |
|
35,263 |
|
35,668 |
|
37,056 |
|
35,499 |
|
34,379 |
|
(1.1) |
|
2.6 |
|
107,987 |
|
102,536 |
|
5.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
22,271 |
|
25,185 |
|
22,658 |
|
20,782 |
|
18,985 |
|
(11.6) |
|
17.3 |
|
70,114 |
|
57,873 |
|
21.2 |
|
Income tax expense |
|
5,500 |
|
6,320 |
|
5,570 |
|
4,895 |
|
4,637 |
|
(13.0) |
|
18.6 |
|
17,390 |
|
14,254 |
|
22.0 |
|
NET INCOME |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
(11.1) |
|
16.9 |
|
$ 52,724 |
|
$ 43,619 |
|
20.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – basic |
|
33,382,278 |
|
33,451,484 |
|
33,428,444 |
|
33,426,198 |
|
33,419,291 |
|
(0.2) % |
|
(0.1) % |
|
33,420,566 |
|
33,381,568 |
|
0.1 % |
|
Weighted average shares outstanding – diluted |
|
33,417,440 |
|
33,478,698 |
|
33,447,767 |
|
33,446,103 |
|
33,435,862 |
|
(0.2) % |
|
(0.1) % |
|
33,444,164 |
|
33,392,298 |
|
0.2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per common share |
|
$ 0.50 |
|
$ 0.56 |
|
$ 0.51 |
|
$ 0.48 |
|
$ 0.43 |
|
(10.7) % |
|
16.3 % |
|
$ 1.58 |
|
$ 1.31 |
|
20.6 % |
|
Diluted net income per common share |
|
$ 0.50 |
|
$ 0.56 |
|
$ 0.51 |
|
$ 0.48 |
|
$ 0.43 |
|
(10.7) % |
|
16.3 % |
|
$ 1.58 |
|
$ 1.31 |
|
20.6 % |
|
Dividends paid per common share |
|
$ 0.14 |
|
$ 0.14 |
|
$ 0.12 |
|
$ 0.12 |
|
$ 0.12 |
|
— % |
|
16.7 % |
|
$ 0.40 |
|
$ 0.36 |
|
11.1 % |
|
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Three Months Ended |
||||||||||||||||
|
|
|
September 30, 2026 |
|
June 30, 2026 |
|
September 30, 2025 |
||||||||||||
|
($ in thousands) |
|
Average |
|
Interest |
|
Yield/Rate |
|
Average |
|
Interest |
|
Yield/Rate |
|
Average |
|
Interest |
|
Yield/Rate |
|
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans(1), (2), (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ 2,618,370 |
|
$ 38,804 |
|
5.88 % |
|
$ 2,586,937 |
|
$ 38,169 |
|
5.92 % |
|
$ 2,615,409 |
|
$ 37,917 |
|
5.75 % |
|
Residential real estate |
|
1,515,040 |
|
21,674 |
|
5.72 |
|
1,484,165 |
|
20,276 |
|
5.46 |
|
1,407,076 |
|
19,671 |
|
5.59 |
|
Construction |
|
341,366 |
|
5,548 |
|
6.45 |
|
338,695 |
|
5,454 |
|
6.46 |
|
347,574 |
|
5,848 |
|
6.68 |
|
Commercial |
|
224,741 |
|
3,253 |
|
5.74 |
|
208,349 |
|
3,041 |
|
5.85 |
|
219,002 |
|
3,370 |
|
6.10 |
|
Consumer |
|
239,114 |
|
3,372 |
|
5.59 |
|
250,295 |
|
3,491 |
|
5.59 |
|
289,729 |
|
3,858 |
|
5.28 |
|
Credit cards |
|
3,293 |
|
93 |
|
11.17 |
|
4,125 |
|
110 |
|
10.69 |
|
5,213 |
|
110 |
|
8.36 |
|
Total loans |
|
4,941,924 |
|
72,744 |
|
5.85 |
|
4,872,566 |
|
70,541 |
|
5.80 |
|
4,884,003 |
|
70,774 |
|
5.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
687,213 |
|
5,535 |
|
3.22 |
|
684,116 |
|
5,387 |
|
3.15 |
|
663,884 |
|
5,036 |
|
3.03 |
|
Tax-exempt(1) |
|
644 |
|
8 |
|
4.97 |
|
646 |
|
7 |
|
4.33 |
|
651 |
|
8 |
|
4.92 |
|
Interest-bearing deposits |
|
195,897 |
|
1,851 |
|
3.75 |
|
173,726 |
|
1,600 |
|
3.69 |
|
110,443 |
|
1,215 |
|
4.36 |
|
Total earning assets |
|
5,825,678 |
|
80,138 |
|
5.47 |
|
5,731,054 |
|
77,535 |
|
5.42 |
|
5,658,981 |
|
77,033 |
|
5.41 |
|
Cash and due from banks |
|
48,015 |
|
|
|
|
|
43,885 |
|
|
|
|
|
49,405 |
|
|
|
|
|
Other assets |
|
362,218 |
|
|
|
|
|
364,155 |
|
|
|
|
|
370,952 |
|
|
|
|
|
Allowance for credit losses |
|
(58,701) |
|
|
|
|
|
(58,586) |
|
|
|
|
|
(58,764) |
|
|
|
|
|
Total assets |
|
$ 6,177,210 |
|
|
|
|
|
$ 6,080,508 |
|
|
|
|
|
$ 6,020,574 |
|
|
|
|
|
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued |
||||||||||||||||||
|
|
||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
|
September 30, 2026 |
|
June 30, 2026 |
|
September 30, 2025 |
||||||||||||
|
($ in thousands) |
|
Average |
|
Interest |
|
Yield/Rate |
|
Average |
|
Interest |
|
Yield/Rate |
|
Average |
|
Interest |
|
Yield/Rate |
|
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking |
|
$ 792,764 |
|
$ 5,056 |
|
2.53 % |
|
$ 733,877 |
|
$ 4,560 |
|
2.49 % |
|
$ 689,906 |
|
$ 5,157 |
|
2.97 % |
|
Money market and savings deposits |
|
1,738,159 |
|
8,334 |
|
1.90 |
|
1,744,356 |
|
8,079 |
|
1.86 |
|
1,714,161 |
|
9,277 |
|
2.15 |
|
Time deposits |
|
1,245,785 |
|
9,938 |
|
3.16 |
|
1,258,086 |
|
10,288 |
|
3.28 |
|
1,277,403 |
|
11,935 |
|
3.71 |
|
Brokered deposits |
|
798 |
|
8 |
|
4.01 |
|
4,033 |
|
16 |
|
1.59 |
|
10,891 |
|
105 |
|
3.83 |
|
Interest-bearing deposits(4) |
|
3,777,506 |
|
23,336 |
|
2.45 |
|
3,740,352 |
|
22,943 |
|
2.46 |
|
3,692,361 |
|
26,474 |
|
2.84 |
|
FHLB advances |
|
— |
|
— |
|
— |
|
1,648 |
|
16 |
|
3.88 |
|
52,391 |
|
640 |
|
4.85 |
|
Subordinated debt and guaranteed |
|
89,219 |
|
1,584 |
|
7.04 |
|
89,082 |
|
1,571 |
|
7.07 |
|
74,363 |
|
1,418 |
|
7.57 |
|
Total interest-bearing liabilities |
|
3,866,725 |
|
24,920 |
|
2.56 |
|
3,831,082 |
|
24,530 |
|
2.57 |
|
3,819,115 |
|
28,532 |
|
2.96 |
|
Noninterest-bearing deposits |
|
1,638,566 |
|
|
|
|
|
1,592,192 |
|
|
|
|
|
1,587,891 |
|
|
|
|
|
Accrued expenses and other liabilities |
|
47,275 |
|
|
|
|
|
45,914 |
|
|
|
|
|
42,321 |
|
|
|
|
|
Stockholders' equity |
|
624,644 |
|
|
|
|
|
611,320 |
|
|
|
|
|
571,247 |
|
|
|
|
|
Total liabilities and stockholders' |
|
$ 6,177,210 |
|
|
|
|
|
$ 6,080,508 |
|
|
|
|
|
$ 6,020,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
2.91 % |
|
|
|
|
|
2.85 % |
|
|
|
|
|
2.45 % |
|
Net interest margin |
|
|
|
|
|
3.78 |
|
|
|
|
|
3.70 |
|
|
|
|
|
3.41 |
|
Net interest margin excluding |
|
|
|
|
|
3.50 |
|
|
|
|
|
3.45 |
|
|
|
|
|
3.22 |
|
Cost of funds |
|
|
|
|
|
1.80 |
|
|
|
|
|
1.81 |
|
|
|
|
|
2.09 |
|
Cost of deposits |
|
|
|
|
|
1.71 |
|
|
|
|
|
1.73 |
|
|
|
|
|
1.99 |
|
Cost of debt |
|
|
|
|
|
7.04 |
|
|
|
|
|
7.02 |
|
|
|
|
|
6.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
All amounts are reported on a taxable-equivalent basis computed using the statutory federal income tax rate of |
|||||||||||
|
(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. There were |
|||||||||||
|
(4) |
Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were zero, zero and |
|||||||||||
|
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued |
||||||||||||
|
|
||||||||||||
|
|
|
Nine Months Ended September 30, |
||||||||||
|
|
|
2026 |
|
2025 |
||||||||
|
($ in thousands) |
|
Average Balance |
|
Interest |
|
Yield/Rate |
|
Average Balance |
|
Interest |
|
Yield/Rate |
|
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans(1), (2), (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ 2,602,270 |
|
$ 116,002 |
|
5.96 % |
|
$ 2,576,893 |
|
$ 110,983 |
|
5.76 % |
|
Residential real estate |
|
1,483,344 |
|
61,261 |
|
5.51 |
|
1,377,904 |
|
57,063 |
|
5.52 |
|
Construction |
|
342,654 |
|
16,633 |
|
6.49 |
|
350,883 |
|
17,069 |
|
6.50 |
|
Commercial |
|
218,223 |
|
9,590 |
|
5.88 |
|
225,322 |
|
10,719 |
|
6.36 |
|
Consumer |
|
250,443 |
|
10,397 |
|
5.55 |
|
297,543 |
|
11,917 |
|
5.35 |
|
Credit cards |
|
3,925 |
|
303 |
|
10.31 |
|
6,002 |
|
304 |
|
6.76 |
|
Total loans |
|
4,900,859 |
|
214,186 |
|
5.84 |
|
4,834,547 |
|
208,055 |
|
5.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
679,098 |
|
16,036 |
|
3.15 |
|
670,304 |
|
15,368 |
|
3.06 |
|
Tax-exempt(1) |
|
646 |
|
23 |
|
4.80 |
|
652 |
|
23 |
|
4.75 |
|
Interest-bearing deposits |
|
212,731 |
|
5,909 |
|
3.71 |
|
188,707 |
|
6,212 |
|
4.40 |
|
Total earning assets |
|
5,793,334 |
|
236,154 |
|
5.45 |
|
5,694,210 |
|
229,658 |
|
5.39 |
|
Cash and due from banks |
|
45,375 |
|
|
|
|
|
47,752 |
|
|
|
|
|
Other assets |
|
364,101 |
|
|
|
|
|
373,398 |
|
|
|
|
|
Allowance for credit losses |
|
(58,676) |
|
|
|
|
|
(58,477) |
|
|
|
|
|
Total assets |
|
$ 6,144,134 |
|
|
|
|
|
$ 6,056,883 |
|
|
|
|
|
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued |
||||||||||||
|
|
||||||||||||
|
|
|
Nine Months Ended September 30, |
||||||||||
|
|
|
2026 |
|
2025 |
||||||||
|
($ in thousands) |
|
Average Balance |
|
Interest |
|
Yield/Rate |
|
Average Balance |
|
Interest |
|
Yield/Rate |
|
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking |
|
$ 769,162 |
|
$ 14,456 |
|
2.51 % |
|
$ 756,235 |
|
$ 17,879 |
|
3.16 % |
|
Money market and savings deposits |
|
1,764,592 |
|
25,109 |
|
1.90 |
|
1,753,594 |
|
28,872 |
|
2.20 |
|
Time deposits |
|
1,257,918 |
|
30,850 |
|
3.28 |
|
1,248,405 |
|
34,966 |
|
3.74 |
|
Brokered deposits |
|
5,215 |
|
128 |
|
3.28 |
|
6,911 |
|
197 |
|
3.81 |
|
Interest-bearing deposits(4) |
|
3,796,887 |
|
70,543 |
|
2.48 |
|
3,765,145 |
|
81,914 |
|
2.91 |
|
FHLB advances |
|
550 |
|
16 |
|
3.82 |
|
50,806 |
|
1,843 |
|
4.85 |
|
Subordinated debt and TRUPS(4) |
|
89,109 |
|
4,728 |
|
7.09 |
|
74,103 |
|
4,178 |
|
7.54 |
|
Total interest-bearing liabilities |
|
3,886,546 |
|
75,287 |
|
2.59 |
|
3,890,054 |
|
87,935 |
|
3.02 |
|
Noninterest-bearing deposits |
|
1,598,872 |
|
|
|
|
|
1,566,353 |
|
|
|
|
|
Accrued expenses and other liabilities |
|
46,568 |
|
|
|
|
|
41,175 |
|
|
|
|
|
Stockholders' equity |
|
612,148 |
|
|
|
|
|
559,301 |
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ 6,144,134 |
|
|
|
|
|
$ 6,056,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
2.86 % |
|
|
|
|
|
2.37 % |
|
Net interest margin |
|
|
|
|
|
3.71 |
|
|
|
|
|
3.32 |
|
Net interest margin excluding accretion(3) |
|
|
|
|
|
3.43 |
|
|
|
|
|
3.10 |
|
Cost of funds |
|
|
|
|
|
1.84 |
|
|
|
|
|
2.15 |
|
Cost of deposits |
|
|
|
|
|
1.75 |
|
|
|
|
|
2.05 |
|
Cost of debt |
|
|
|
|
|
7.07 |
|
|
|
|
|
6.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
All amounts are reported on a taxable-equivalent basis computed using the statutory federal income tax rate of |
|||||||||||
|
(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. There were |
|||||||||||
|
(4) |
Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were zero and |
|||||||||||
|
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) |
||||||||||||||
|
|
||||||||||||||
|
|
|
|
|
Nine Months Ended September 30, |
||||||||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
The following reconciles return on average assets, average equity and return on average tangible common equity(1): |
||||||||||||||
|
Net income |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
$ 52,724 |
|
$ 43,619 |
|
Annualized net income (A) |
|
$ 66,537 |
|
$ 75,667 |
|
$ 69,301 |
|
$ 63,030 |
|
$ 56,924 |
|
$ 70,492 |
|
$ 58,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
$ 52,724 |
|
$ 43,619 |
|
Add: amortization of other intangible assets, net of tax |
|
1,311 |
|
1,479 |
|
1,493 |
|
1,529 |
|
1,541 |
|
4,283 |
|
4,966 |
|
Net income excluding amortization of other intangible assets |
|
18,082 |
|
20,344 |
|
18,581 |
|
17,416 |
|
15,889 |
|
57,007 |
|
48,585 |
|
Annualized net income excluding amortization of other |
|
$ 71,738 |
|
$ 81,600 |
|
$ 75,356 |
|
$ 69,096 |
|
$ 63,038 |
|
$ 76,218 |
|
$ 64,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
$ 52,724 |
|
$ 43,619 |
|
Add: amortization of other intangible assets, net of tax |
|
1,311 |
|
1,479 |
|
1,493 |
|
1,529 |
|
1,541 |
|
4,283 |
|
4,966 |
|
Adjusted net income – non-GAAP |
|
18,082 |
|
20,344 |
|
18,581 |
|
17,416 |
|
15,889 |
|
57,007 |
|
48,585 |
|
Annualized adjusted net income – non-GAAP (C) |
|
$ 71,738 |
|
$ 81,600 |
|
$ 75,356 |
|
$ 69,096 |
|
$ 63,038 |
|
$ 76,218 |
|
$ 64,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 16,771 |
|
$ 18,865 |
|
$ 17,088 |
|
$ 15,887 |
|
$ 14,348 |
|
$ 52,724 |
|
$ 43,619 |
|
Less: income tax expense |
|
5,500 |
|
6,320 |
|
5,570 |
|
4,895 |
|
4,637 |
|
17,390 |
|
14,254 |
|
Less: provision for credit losses |
|
5,268 |
|
896 |
|
85 |
|
2,827 |
|
2,992 |
|
6,249 |
|
5,548 |
|
Pre-tax pre-provision income – non-GAAP |
|
$ 27,539 |
|
$ 26,081 |
|
$ 22,743 |
|
$ 23,609 |
|
$ 21,977 |
|
$ 76,363 |
|
$ 63,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets – GAAP |
|
1.08 % |
|
1.24 % |
|
1.12 % |
|
1.02 % |
|
0.95 % |
|
1.15 % |
|
0.96 % |
|
Adjusted return on average assets – non-GAAP |
|
1.16 % |
|
1.34 % |
|
1.22 % |
|
1.11 % |
|
1.05 % |
|
1.24 % |
|
1.07 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ 6,177,210 |
|
$ 6,080,508 |
|
$ 6,174,655 |
|
$ 6,206,753 |
|
$ 6,020,574 |
|
$ 6,144,134 |
|
$ 6,056,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average stockholders' equity (D) |
|
$ 624,644 |
|
$ 611,320 |
|
$ 600,212 |
|
$ 584,209 |
|
$ 571,247 |
|
$ 612,148 |
|
$ 559,301 |
|
Less: average goodwill and core deposit intangible |
|
(88,226) |
|
(90,088) |
|
(92,086) |
|
(94,059) |
|
(96,074) |
|
(90,119) |
|
(98,260) |
|
Average tangible common equity (E) |
|
$ 536,418 |
|
$ 521,232 |
|
$ 508,126 |
|
$ 490,150 |
|
$ 475,173 |
|
$ 522,029 |
|
$ 461,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity – GAAP (A)/(D) |
|
10.65 % |
|
12.38 % |
|
11.55 % |
|
10.79 % |
|
9.96 % |
|
11.52 % |
|
10.43 % |
|
Return on average tangible common equity – non-GAAP |
|
13.37 % |
|
15.66 % |
|
14.83 % |
|
14.10 % |
|
13.27 % |
|
14.60 % |
|
14.09 % |
|
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued |
||||||||||||||
|
|
|
|
|
Nine Months Ended September 30, |
||||||||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
2026 |
|
2025 |
|
The following reconciles efficiency ratio – GAAP and adjusted efficiency ratio – non-GAAP(2), and reconciles net interest margin – GAAP and net interest margin – non-GAAP(3): |
||||||||||||||
|
Noninterest expense (F) |
|
$ 35,263 |
|
$ 35,668 |
|
$ 37,056 |
|
$ 35,499 |
|
$ 34,379 |
|
$ 107,987 |
|
$ 102,536 |
|
Less: amortization of other intangible assets |
|
(1,741) |
|
(1,975) |
|
(1,980) |
|
(2,000) |
|
(2,039) |
|
(5,696) |
|
(6,589) |
|
Adjusted noninterest expense (G) |
|
$ 33,522 |
|
$ 33,693 |
|
$ 35,076 |
|
$ 33,499 |
|
$ 32,340 |
|
$ 102,291 |
|
$ 95,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (H) |
|
$ 55,127 |
|
$ 52,919 |
|
$ 52,555 |
|
$ 50,202 |
|
$ 48,418 |
|
$ 160,601 |
|
$ 141,479 |
|
Add: taxable-equivalent adjustment |
|
91 |
|
86 |
|
89 |
|
92 |
|
83 |
|
266 |
|
244 |
|
Taxable-equivalent net interest income (I) |
|
55,218 |
|
53,005 |
|
52,644 |
|
50,294 |
|
48,501 |
|
160,867 |
|
141,723 |
|
Less: accretion interest income |
|
(4,008) |
|
(3,688) |
|
(4,263) |
|
(2,752) |
|
(2,811) |
|
(11,958) |
|
(9,542) |
|
Adjusted net interest income (J) |
|
$ 51,210 |
|
$ 49,317 |
|
$ 48,381 |
|
$ 47,542 |
|
$ 45,690 |
|
$ 148,909 |
|
$ 132,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income (K) |
|
$ 7,675 |
|
$ 8,830 |
|
$ 7,244 |
|
$ 8,906 |
|
$ 7,938 |
|
$ 23,749 |
|
$ 24,478 |
|
Adjusted noninterest income (L) |
|
$ 7,675 |
|
$ 8,830 |
|
$ 7,244 |
|
$ 8,906 |
|
$ 7,938 |
|
$ 23,749 |
|
$ 24,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets (M) |
|
$ 5,825,678 |
|
$ 5,731,054 |
|
$ 5,823,244 |
|
$ 5,843,816 |
|
$ 5,658,981 |
|
$ 5,793,334 |
|
$ 5,694,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio – GAAP (F)/(H)+(K) |
|
56.15 % |
|
57.76 % |
|
61.97 % |
|
60.06 % |
|
61.00 % |
|
58.58 % |
|
61.78 % |
|
Adjusted efficiency ratio – non-GAAP (G)/(I)+(L) |
|
53.30 % |
|
54.49 % |
|
58.57 % |
|
56.59 % |
|
57.30 % |
|
55.41 % |
|
57.73 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin – GAAP (I)/(M) |
|
3.78 % |
|
3.70 % |
|
3.64 % |
|
3.43 % |
|
3.41 % |
|
3.71 % |
|
3.32 % |
|
Net interest margin excluding accretion – non-GAAP |
|
3.50 % |
|
3.45 % |
|
3.35 % |
|
3.24 % |
|
3.22 % |
|
3.43 % |
|
3.10 % |
|
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued
|
||||||||||
|
|
||||||||||
|
($ in thousands, except per share data) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
The following reconciles book value per common share and tangible book value per common share(1): |
||||||||||
|
Stockholders' equity (N) |
|
$ 619,299 |
|
$ 616,075 |
|
$ 602,714 |
|
$ 589,873 |
|
$ 577,207 |
|
Less: goodwill and core deposit intangible |
|
(87,292) |
|
(89,033) |
|
(91,008) |
|
(92,988) |
|
(94,988) |
|
Tangible common equity (O) |
|
$ 532,007 |
|
$ 527,042 |
|
$ 511,706 |
|
$ 496,885 |
|
$ 482,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock outstanding (P) |
|
33,305,321 |
|
33,416,336 |
|
33,451,063 |
|
33,413,503 |
|
33,421,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share – GAAP (N)/(P) |
|
$ 18.59 |
|
$ 18.44 |
|
$ 18.02 |
|
$ 17.65 |
|
$ 17.27 |
|
Tangible book value per common share – non-GAAP (O)/(P) |
|
$ 15.97 |
|
$ 15.77 |
|
$ 15.30 |
|
$ 14.87 |
|
$ 14.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following reconciles equity to assets and tangible common equity to tangible assets(1): |
||||||||||
|
Stockholders' equity (Q) |
|
$ 619,299 |
|
$ 616,075 |
|
$ 602,714 |
|
$ 589,873 |
|
$ 577,207 |
|
Less: goodwill and core deposit intangible |
|
(87,292) |
|
(89,033) |
|
(91,008) |
|
(92,988) |
|
(94,988) |
|
Tangible common equity (R) |
|
$ 532,007 |
|
$ 527,042 |
|
$ 511,706 |
|
$ 496,885 |
|
$ 482,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets (S) |
|
$ 6,454,360 |
|
$ 6,151,431 |
|
$ 6,206,063 |
|
$ 6,258,818 |
|
$ 6,278,479 |
|
Less: goodwill and core deposit intangible |
|
(87,292) |
|
(89,033) |
|
(91,008) |
|
(92,988) |
|
(94,988) |
|
Tangible assets (T) |
|
$ 6,367,068 |
|
$ 6,062,398 |
|
$ 6,115,055 |
|
$ 6,165,830 |
|
$ 6,183,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-end equity to assets – GAAP (Q)/(S) |
|
9.60 % |
|
10.02 % |
|
9.71 % |
|
9.42 % |
|
9.19 % |
|
Period-end tangible common equity to tangible assets – non-GAAP (R)/(T) |
|
8.36 % |
|
8.69 % |
|
8.37 % |
|
8.06 % |
|
7.80 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Management believes that reporting the non-GAAP measures of tangible common equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes. |
|||||||||||
|
(2) |
Management believes that reporting adjusted efficiency ratio – non-GAAP more closely measures its effectiveness of controlling cash-based operating activities. |
|||||||||||
|
(3) |
Management believes that reporting net interest margin excluding accretion more closely represents the ongoing earning power of the Company's core loan portfolio. |
|||||||||||
|
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued
|
||||||||||
|
|
||||||||||
|
Regulatory Capital and Ratios for the Company |
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Common equity |
|
$ 619,299 |
|
$ 616,075 |
|
$ 602,714 |
|
$ 589,873 |
|
$ 577,207 |
|
Goodwill(1) |
|
(60,938) |
|
(61,000) |
|
(61,061) |
|
(61,123) |
|
(61,176) |
|
Core deposit intangible(2) |
|
(18,274) |
|
(19,587) |
|
(21,074) |
|
(22,566) |
|
(24,041) |
|
DTAs that arise from net operating loss and tax credit carryforwards |
|
— |
|
— |
|
— |
|
(48) |
|
(40) |
|
Accumulated other comprehensive loss |
|
11,092 |
|
6,089 |
|
5,270 |
|
4,593 |
|
4,759 |
|
Common Equity Tier 1 Capital |
|
551,179 |
|
541,577 |
|
525,849 |
|
510,729 |
|
496,709 |
|
TRUPS |
|
30,406 |
|
30,327 |
|
30,247 |
|
30,168 |
|
30,085 |
|
Tier 1 Capital |
|
581,585 |
|
571,904 |
|
556,096 |
|
540,897 |
|
526,794 |
|
Allowable reserve for credit losses and other Tier 2 adjustments |
|
60,298 |
|
60,991 |
|
59,933 |
|
60,661 |
|
60,852 |
|
Subordinated debt |
|
58,893 |
|
58,825 |
|
58,782 |
|
58,893 |
|
39,409 |
|
Total Capital |
|
$ 700,776 |
|
$ 691,720 |
|
$ 674,811 |
|
$ 660,451 |
|
$ 627,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-Weighted Assets ("RWA") |
|
$ 4,822,726 |
|
$ 4,882,618 |
|
$ 4,794,374 |
|
$ 4,852,573 |
|
$ 4,867,237 |
|
Average Assets ("AA") |
|
6,107,556 |
|
6,007,717 |
|
6,098,196 |
|
6,129,306 |
|
5,942,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital to RWA |
|
11.43 % |
|
11.09 % |
|
10.97 % |
|
10.52 % |
|
10.21 % |
|
Tier 1 Capital to RWA |
|
12.06 |
|
11.71 |
|
11.60 |
|
11.15 |
|
10.82 |
|
Total Capital to RWA |
|
14.53 |
|
14.17 |
|
14.08 |
|
13.61 |
|
12.88 |
|
Tier 1 Capital to AA (Leverage) |
|
9.52 |
|
9.52 |
|
9.12 |
|
8.82 |
|
8.86 |
|
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued
|
||||||||||
|
|
||||||||||
|
Regulatory Capital and Ratios for the Bank |
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
Q3 2026 |
|
Q2 2026 |
|
Q1 2026 |
|
Q4 2025 |
|
Q3 2025 |
|
Common equity |
|
$ 677,540 |
|
$ 675,039 |
|
$ 660,598 |
|
$ 648,279 |
|
$ 639,670 |
|
Goodwill(1) |
|
(60,938) |
|
(61,000) |
|
(61,061) |
|
(61,123) |
|
(61,176) |
|
Core deposit intangible(2) |
|
(18,274) |
|
(19,587) |
|
(21,074) |
|
(22,566) |
|
(24,041) |
|
Accumulated other comprehensive loss |
|
11,092 |
|
6,089 |
|
5,270 |
|
4,593 |
|
4,759 |
|
Common Equity Tier 1 Capital |
|
609,420 |
|
600,541 |
|
583,733 |
|
569,183 |
|
559,212 |
|
Tier 1 Capital |
|
609,420 |
|
600,541 |
|
583,733 |
|
569,183 |
|
559,212 |
|
Allowable reserve for credit losses and other Tier 2 adjustments |
|
60,243 |
|
60,990 |
|
59,894 |
|
60,563 |
|
60,822 |
|
Total Capital |
|
$ 669,663 |
|
$ 661,531 |
|
$ 643,627 |
|
$ 629,746 |
|
$ 620,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-Weighted Assets ("RWA") |
|
$ 4,818,352 |
|
$ 4,879,247 |
|
$ 4,791,223 |
|
$ 4,844,639 |
|
$ 4,864,871 |
|
Average Assets ("AA") |
|
6,102,777 |
|
6,002,596 |
|
6,093,905 |
|
6,122,775 |
|
5,939,890 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Goodwill is net of deferred tax liability. |
|||||||||||
|
(2) |
Core deposit intangible is net of deferred tax liability. |
|||||||||||
|
Shore Bancshares, Inc. Summary of Loan Portfolio (Unaudited)
|
||||||||||||||||||||
|
Portfolio loans are summarized by loan type as follows: |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
($ in thousands) |
|
September 30, |
|
% of Total |
|
June 30, |
|
% of Total |
|
March 31, |
|
% of Total |
|
December 31, |
|
% of Total |
|
September 30, |
|
% of Total |
|
Commercial real estate |
|
$ 2,581,473 |
|
52.66 % |
|
$ 2,603,014 |
|
53.37 % |
|
$ 2,599,815 |
|
53.62 % |
|
$ 2,643,996 |
|
53.95 % |
|
$ 2,642,601 |
|
54.12 % |
|
Residential real estate |
|
1,498,469 |
|
30.56 |
|
1,470,401 |
|
30.15 |
|
1,425,733 |
|
29.41 |
|
1,414,964 |
|
28.88 |
|
1,383,348 |
|
28.33 |
|
Construction |
|
352,073 |
|
7.18 |
|
337,779 |
|
6.92 |
|
342,835 |
|
7.07 |
|
344,903 |
|
7.04 |
|
352,116 |
|
7.21 |
|
Commercial |
|
236,276 |
|
4.82 |
|
220,712 |
|
4.52 |
|
220,833 |
|
4.56 |
|
226,006 |
|
4.61 |
|
221,598 |
|
4.54 |
|
Consumer |
|
231,703 |
|
4.73 |
|
241,751 |
|
4.96 |
|
254,478 |
|
5.25 |
|
265,912 |
|
5.43 |
|
278,242 |
|
5.70 |
|
Credit cards |
|
2,668 |
|
0.05 |
|
4,092 |
|
0.08 |
|
4,336 |
|
0.09 |
|
4,521 |
|
0.09 |
|
5,064 |
|
0.10 |
|
Total loans |
|
4,902,662 |
|
100.00 % |
|
4,877,749 |
|
100.00 % |
|
4,848,030 |
|
100.00 % |
|
4,900,302 |
|
100.00 % |
|
4,882,969 |
|
100.00 % |
|
Less: allowance for |
|
(59,554) |
|
|
|
(58,737) |
|
|
|
(58,481) |
|
|
|
(58,836) |
|
|
|
(59,554) |
|
|
|
Total loans, net |
|
$ 4,843,108 |
|
|
|
$ 4,819,012 |
|
|
|
$ 4,789,549 |
|
|
|
$ 4,841,466 |
|
|
|
$ 4,823,415 |
|
|
|
Shore Bancshares, Inc. Classified Assets and Nonperforming Assets (Unaudited)
|
||||||||||
|
Classified assets and nonperforming assets are summarized as follows: |
||||||||||
|
|
||||||||||
|
|
||||||||||
|
($ in thousands) |
|
September 30, 2026 |
|
June 30, 2026 |
|
March 31, 2026 |
|
December 31, 2025 |
|
September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Substandard |
|
$ 90,301 |
|
$ 84,285 |
|
$ 82,337 |
|
$ 57,366 |
|
$ 48,470 |
|
Total classified loans |
|
90,301 |
|
84,285 |
|
82,337 |
|
57,366 |
|
48,470 |
|
Special mention loans |
|
54,648 |
|
72,957 |
|
97,771 |
|
73,401 |
|
70,997 |
|
Total classified and special mention loans |
|
$ 144,949 |
|
$ 157,242 |
|
$ 180,108 |
|
$ 130,767 |
|
$ 119,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Classified loans |
|
$ 90,301 |
|
$ 84,285 |
|
$ 82,337 |
|
$ 57,366 |
|
$ 48,470 |
|
Other real estate owned |
|
10,781 |
|
— |
|
69 |
|
113 |
|
120 |
|
Repossessed assets |
|
2,694 |
|
2,362 |
|
3,345 |
|
2,879 |
|
3,432 |
|
Total classified assets |
|
$ 103,776 |
|
$ 86,647 |
|
$ 85,751 |
|
$ 60,358 |
|
$ 52,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans |
|
$ 68,214 |
|
$ 64,818 |
|
$ 64,958 |
|
$ 39,960 |
|
$ 24,378 |
|
Loans 90 days or more past due and still accruing |
|
80 |
|
20 |
|
— |
|
255 |
|
153 |
|
Other real estate owned |
|
10,781 |
|
— |
|
69 |
|
113 |
|
120 |
|
Repossessed assets |
|
2,694 |
|
2,362 |
|
3,345 |
|
2,879 |
|
3,432 |
|
Total nonperforming assets |
|
$ 81,769 |
|
$ 67,200 |
|
$ 68,372 |
|
$ 43,207 |
|
$ 28,083 |
|
Accruing borrowers experiencing financial difficulty loans |
|
107 |
|
140 |
|
5,263 |
|
5,311 |
|
6,704 |
|
Total nonperforming assets and BEFD modifications |
|
$ 81,876 |
|
$ 67,340 |
|
$ 73,635 |
|
$ 48,518 |
|
$ 34,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ 6,454,360 |
|
$ 6,151,431 |
|
$ 6,206,063 |
|
$ 6,258,818 |
|
$ 6,278,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Classified assets to total assets |
|
1.61 % |
|
1.41 % |
|
1.38 % |
|
0.96 % |
|
0.83 % |
|
Nonperforming assets to total assets |
|
1.27 % |
|
1.09 % |
|
1.10 % |
|
0.69 % |
|
0.45 % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-inc-reports-2026-third-quarter-results-302917345.html
SOURCE Shore Bancshares, Inc.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.