Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary Data.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Management’s Report on Internal Control over Financial Reporting
58
Report of Independent Registered Public Accounting Firm (PCAOB ID 613 )
59
Consolidated Balance Sheets
62
Consolidated Statements of Income
63
Consolidated Statements of Comprehensive Income
64
Consolidated Statements of Changes in Stockholders’ Equity
65
Consolidated Statements of Cash Flows
67
Notes to Consolidated Financial Statements
69
57
Table of Contents
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Management of Shore Bancshares, Inc. (the “Company”) is responsible for the preparation, integrity and fair presentation of the consolidated financial statements included in this annual report. The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and, as such, include some amounts that are based on the best estimates and judgments of management.
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting. This internal control system is designed to provide reasonable assurance to management and the Board of Directors regarding the reliability of the Company’s financial reporting and the preparation and presentation of financial statements for external reporting purposes in conformity with accounting principles generally accepted in the United States of America, as well as to safeguard assets from unauthorized use or disposition. The system of internal control over financial reporting is evaluated for effectiveness by management and tested for reliability through a program of internal audit with actions taken to correct potential deficiencies as they are identified. Because of inherent limitations in any internal control system, no matter how well designed, misstatement due to error or fraud may occur and not be detected, including the possibility of the circumvention or overriding of controls. Accordingly, even an effective internal control system can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, internal control effectiveness may vary over time.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2021, based upon criteria set forth in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 COSO Framework). Based on this assessment and on the foregoing criteria, management has concluded that, as of December 31, 2021, the Company’s internal control over financial reporting was effective.
As permitted by the guidance issued by the Office of the Chief Accountant of the Securities and Exchange Commission, management excluded the operations of Severn Bancorp, Inc. and its subsidiaries (“Severn”) from its assessment of internal control over financial reporting as of December 31, 2021. As described in Note 2 to the Consolidated Financial Statements, the Company acquired Severn on October 31, 2021. As of and for the year ended December 31, 2021, the assets and revenue attributable to the acquisition of Severn represented approximately 30% and 8% of the Company’s consolidated assets and consolidated revenues, respectively. See "Note 2. Business Combination" for further discussion of the merger and its impact on the Company’s consolidated financial statements.
This annual report does not include an attestation report of the Company’s independent registered public accounting firm, regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in its annual report.
March 31, 2022
/s/ Lloyd L. Beatty, Jr.
/s/ Edward C. Allen
Lloyd L. Beatty, Jr.
Edward C. Allen
President and Chief Executive Officer
Executive Vice President and Chief Financial Officer
(Principal Executive Officer)
(Principal Financial Officer)
58
Table of Contents
Report of I ndependent Registered Public Accounting Firm
To the Board of Directors and Stockholders
Shore Bancshares, Inc.
Easton, Maryland
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Shore Bancshares, Inc. and its subsidiaries (the Company) as of December 31, 2021 and 2020, the related consolidated statements of income, comprehensive income, changes in stockholders’ equity and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
59
Table of Contents
Allowance for Loan Losses – Qualitative Formula Allowance
As described in Note 1 (Summary of Significant Accounting Policies) and Note 4 (Loans and Allowance for Credit Losses) to the consolidated financial statements, the Company maintains an allowance for credit losses to provide for probable losses inherent in the loan portfolio, which totaled $13,944,000 at December 31, 2021. The Company’s allowance for credit losses consists of three components: (i) the specific allowance; (ii) the historical formula allowance; and (iii) the qualitative formula allowance. For loans that are not individually evaluated for impairment, the qualitative formula allowance uses certain qualitative factors to develop loss percentages which are applied to the loan portfolio, by loan pool, based on management’s assessment of shared risk characteristics within groups of similar loans. The qualitative formula allowance is determined based on management’s continuing evaluation of internal and external factors (described in Note 1), which may impact the underlying quality of the loan portfolio.
Management exercised significant judgment when assessing the factors which serve as the basis for the qualitative formula allowance component of the allowance for credit losses estimate. We identified the assessment of those qualitative factors and the determination of the qualitative formula allowance as a critical audit matter as auditing the qualitative factors and the resultant qualitative formula allowance involved especially complex and subjective auditor judgment in evaluating management’s assessment of the inherently subjective estimates.
How We Addressed the Matter in Our Audit
The primary audit procedures we performed to address this critical audit matter included:
•
Obtaining an understanding of the Company’s processes for evaluating qualitative factors, including the development of the data inputs used.
•
Substantively testing management’s process, including evaluating their judgments and assumptions for developing the qualitative formula allowance, which included:
• Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors.
•
Evaluating the reasonableness of management’s judgments related to the determination of qualitative factors.
• Evaluating the qualitative factors for directional consistency and for reasonableness.
• Testing the mathematical accuracy of the allowance calculation, including the application of the qualitative factors.
Business Combinations – Fair Value of Acquired Loans
As described in Note 1 (Summary of Significant Accounting Policies) and Note 2 (Business Combination) to the consolidated financial statements, the Company completed its acquisition of Severn Bancorp, Inc. on October 31, 2021, for total consideration valued at approximately $169.8 million. The transaction was accounted for as a business combination using the acquisition method of accounting. Accordingly, assets acquired and liabilities assumed were recorded at fair value on the acquisition date, including acquired loans. As disclosed by management, determining the acquired fair values, particularly in relation to the loan portfolio, is inherently subjective and involves significant judgment regarding the methods and assumptions used to estimate fair value. In determining the fair value of loans acquired, management must determine whether or not acquired loans have evidence of credit deterioration at acquisition, the amount and timing of cash flows expected to be collected, and market discount rates, among other assumptions. Changes in these assumptions could have a significant impact on the fair value of the loans acquired and the amount of goodwill recorded. We identified the acquisition date fair value of acquired loans as a critical audit matter as auditing this estimate is especially complex and requires subjective auditor judgment. Auditing this estimate required a high level of judgment in evaluating management’s identification of loans with evidence of credit deterioration, the need for specialized skill in development and application of subjective assumptions in estimated cash flows, and the size of the acquired loan portfolio.
60
Table of Contents
How We Addressed the Matter in Our Audit
The primary audit procedures we performed to address this critical audit matter included:
•
Obtaining an understanding of the Company’s processes for valuing the acquired loan portfolio, including the underlying methods and assumptions used.
• Substantively testing management’s process, including:
•
Using our own valuation specialist to assess the Company’s methods and significant assumptions utilized in determining the fair value of the acquired loan portfolio and evaluating whether the assumptions used were reasonable with respect to market participant views and other factors.
•
Testing the completeness and accuracy of loans determined to have credit deterioration at acquisition and evaluating the reasonableness of the criteria utilized by management in making the determination.
•
Testing the accuracy of the data utilized in the development of acquisition date fair values by confirming, on a sample basis, select data.
/s/ Yount, Hyde & Barbour, P.C.
We have served as the Company's auditor since 2017.
Winchester, Virginia
March 31, 2022
61
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
December 31,
December 31,
December 31,
(In thousands, except share and per share data)
2021
2020
ASSETS
Cash and due from banks
$
16,919
$
16,666
Interest-bearing deposits with other banks
566,694
170,251
Cash and cash equivalents
583,613
186,917
Investment securities:
Available-for-sale, at fair value
116,982
139,568
Held to maturity, at amortized cost - fair value of $ 401,524 (2021) and $ 65,828 (2020)
404,594
65,706
Equity securities, at fair value
1,372
1,395
Restricted securities
4,159
3,626
Loans held for sale, at fair value
37,749
—
Loans
2,119,175
1,454,256
Less: allowance for credit losses
( 13,944 )
( 13,888 )
Loans, net
2,105,231
1,440,368
Premises and equipment, net
51,624
24,924
Goodwill
63,421
17,518
Other intangible assets, net
7,535
1,719
Other real estate owned, net
532
—
Mortgage servicing rights
4,087
—
Right-of-use assets
11,370
4,795
Other assets
67,867
46,779
TOTAL ASSETS
$
3,460,136
$
1,933,315
LIABILITIES
Deposits:
Noninterest-bearing
$
927,497
$
509,091
Interest-bearing
2,098,739
1,191,614
Total deposits
3,026,236
1,700,705
Securities sold under retail repurchase agreements
4,143
1,050
Advances from FHLB - long-term
10,135
—
Subordinated debt
42,762
24,429
Total borrowings
57,040
25,479
Lease liabilities
11,567
4,874
Other liabilities
14,600
7,238
TOTAL LIABILITIES
3,109,443
1,738,296
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
Common stock, par value $ .01 per share; shares authorized - 35,000,000 ; shares issued and outstanding - 19,807,533 (2021) and 11,783,380 (2020)
198
118
Additional paid in capital
200,473
52,167
Retained earnings
149,966
141,205
Accumulated other comprehensive income
56
1,529
TOTAL STOCKHOLDERS' EQUITY
350,693
195,019
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
3,460,136
$
1,933,315
The notes to the consolidated financial statements are an integral part of these statements.
62
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME
For the Years Ended December 31,
(In thousands, except per share data)
2021
2020
INTEREST INCOME
Interest and fees on loans
$
64,795
$
56,420
Interest and dividends on investment securities:
Taxable
5,006
2,997
Interest on deposits with other banks
368
260
Total interest income
70,169
59,677
INTEREST EXPENSE
Interest on deposits
4,461
6,440
Interest on short-term borrowings
8
5
Interest on long-term borrowings
1,570
635
Total interest expense
6,039
7,080
NET INTEREST INCOME
64,130
52,597
Provision for credit losses
( 358 )
3,900
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
64,488
48,697
NONINTEREST INCOME
Service charges on deposit accounts
3,396
2,839
Trust and investment fee income
1,881
1,558
Gains on sales and calls of investment securities
2
347
Interchange credits
3,964
3,006
Mortgage-banking revenue
948
—
Title Company revenue
247
—
Other noninterest income
3,060
2,999
Total noninterest income
13,498
10,749
NONINTEREST EXPENSE
Salaries and wages
21,222
14,935
Employee benefits
7,262
6,461
Occupancy expense
3,690
2,919
Furniture and equipment expense
1,553
1,224
Data processing
5,001
4,288
Directors' fees
620
504
Amortization of other intangible assets
734
533
FDIC insurance premium expense
1,015
485
Other real estate owned expenses, net
4
56
Legal and professional fees
1,742
2,296
Merger-related expenses
8,530
—
Other noninterest expenses
5,433
4,698
Total noninterest expense
56,806
38,399
Income before income taxes
21,180
21,047
Income tax expense
5,812
5,317
NET INCOME
$
15,368
$
15,730
Earnings per common share - Basic and diluted
Basic and diluted net income per common share
$
1.17
$
1.27
Dividends paid per common share
$
0.48
$
0.48
The notes to the consolidated financial statements are an integral part of these statements.
63
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Years Ended December 31,
(In thousands)
2021
2020
Net income
$
15,368
$
15,730
Other comprehensive (loss) income:
Investment securities:
Unrealized holding (losses) gains on available-for-sale-securities
( 2,027 )
2,151
Tax effect
554
( 581 )
Reclassification of (gains) recognized in net income
—
( 347 )
Tax effect
—
88
Amortization of unrealized loss on securities transferred from available-for-sale to held-to-maturity
—
15
Tax effect
—
( 4 )
Total other comprehensive (loss) income
( 1,473 )
1,322
Comprehensive income
$
13,895
$
17,052
The notes to the consolidated financial statements are an integral part of these statements.
64
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
For the Years Ended December 31, 2021 and 2020
Accumulated
Additional
Other
Total
Common
Paid in
Retained
Comprehensive
Stockholders’
(In thousands)
Stock
Capital
Earnings
Income
Equity
Balances, January 1, 2021
$
118
$
52,167
$
141,205
$
1,529
$
195,019
Net income
—
—
3,998
—
3,998
Other comprehensive (loss)
—
—
—
( 782 )
( 782 )
Retirement of common stock
—
( 819 )
—
—
( 819 )
Stock-based compensation
—
97
—
—
97
Cash dividends declared
—
—
( 1,409 )
—
( 1,409 )
Balances, March 31, 2021
$
118
$
51,445
$
143,794
$
747
$
196,104
Net Income
—
—
4,031
—
4,031
Other comprehensive (loss)
—
—
—
( 141 )
( 141 )
Stock-based compensation
—
99
—
—
99
Cash dividends declared
—
—
( 1,411 )
—
( 1,411 )
Balances, June 30, 2021
$
118
$
51,544
$
146,414
$
606
$
198,682
Net Income
—
—
4,616
—
4,616
Other comprehensive (loss)
—
—
—
( 378 )
( 378 )
Stock-based compensation
—
91
—
—
91
Exercise of options, net of shares surrendered
—
6
—
—
6
Cash dividends declared
—
—
( 1,410 )
—
( 1,410 )
Balances, September 30, 2021
$
118
$
51,641
$
149,620
$
228
$
201,607
Net Income
—
—
2,723
—
2,723
Other comprehensive (loss)
—
—
—
( 172 )
( 172 )
Severn Bank acquisition - 8,053,088 shares
80
148,741
—
—
148,821
Stock-based compensation
—
91
—
—
91
Cash dividends declared
—
—
( 2,377 )
—
( 2,377 )
Balances, December 31, 2021
$
198
$
200,473
$
149,966
$
56
$
350,693
65
Table of Contents
Accumulated
Additional
Other
Total
Common
Paid in
Retained
Comprehensive
Stockholders’
(In thousands)
Stock
Capital
Earnings
Income
Equity
Balances, January 1, 2020
$
125
$
61,045
$
131,425
$
207
$
192,802
Net Income
—
—
3,118
—
3,118
Other comprehensive income
—
—
—
1,251
1,251
Stock-based compensation
—
61
—
—
61
Vesting of restricted stock, net of shares surrendered
—
( 39 )
—
—
( 39 )
Cash dividends declared
—
—
( 1,499 )
—
( 1,499 )
Balances, March 31, 2020
$
125
$
61,067
$
133,044
$
1,458
$
195,694
Net Income
—
—
5,335
—
5,335
Other comprehensive income
—
—
—
546
546
Stock-based compensation
—
62
—
—
62
Cash dividends declared
—
—
( 1,503 )
—
( 1,503 )
Balances, June 30, 2020
$
125
$
61,129
$
136,876
$
2,004
$
200,134
Net Income
—
—
3,391
—
3,391
Other comprehensive (loss)
—
—
—
( 100 )
( 100 )
Retirement of common stock
( 3 )
( 3,106 )
—
—
( 3,109 )
Stock-based compensation
—
67
—
—
67
Cash dividends declared
—
—
( 1,502 )
—
( 1,502 )
Balances, September 30, 2020
$
122
$
58,090
$
138,765
$
1,904
$
198,881
Net Income
—
—
3,886
—
3,886
Other comprehensive (loss)
—
—
—
( 375 )
( 375 )
Retirement of common stock
( 4 )
( 5,999 )
—
—
( 6,003 )
Stock-based compensation
—
73
—
—
73
Exercise of options, net of shares surrendered
—
3
—
—
3
Cash dividends declared
—
—
( 1,446 )
—
( 1,446 )
Balances, December 31, 2020
$
118
$
52,167
$
141,205
$
1,529
$
195,019
The notes to the consolidated financial statements are an integral part of these statements.
66
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31,
For Year Ended
December 31,
(In thousands)
2021
2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income
$
15,368
$
15,730
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Net accretion of acquisition accounting estimates
( 440 )
( 330 )
Provision for credit losses
( 358 )
3,900
Depreciation and amortization
3,086
2,476
Net amortization of securities
1,579
513
Amortization of debt issuance costs
123
40
(Gain) on mortgage banking activities
( 918 )
—
Proceeds from sale of mortgage loans held for sale
15,562
—
Originations of loans held for sale
( 42,199 )
—
Stock-based compensation expense
378
263
Deferred income tax expense (benefit)
278
( 2,185 )
(Gains) on sales and calls of securities
( 2 )
( 347 )
Losses on valuation adjustments on mortgage servicing rights
59
—
Losses on sales and disposals of premises and equipment
4
41
Losses on sales and valuation adjustments on other real estate owned
2
56
Fair value adjustment on equity securities
40
( 28 )
Bank owned life insurance income
( 1,090 )
( 917 )
Net changes in:
Accrued interest receivable
2,145
( 3,161 )
Other assets
( 3,045 )
( 255 )
Accrued interest payable
( 5 )
317
Other liabilities
1,930
2,317
Net cash (used in) provided by operating activities
( 7,503 )
18,430
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities and principal payments of investment securities available for sale
40,656
45,329
Proceeds from sales and calls of investment securities available for sale
—
13,019
Purchases of investment securities available for sale
—
( 73,450 )
Proceeds from maturities and principal payments of investment securities held to maturity
40,274
244
Purchases of securities held to maturity
( 255,514 )
( 57,186 )
Purchases of equity securities
( 17 )
( 25 )
Net change in loans
( 79,771 )
( 205,901 )
Purchases of premises and equipment
( 3,450 )
( 2,375 )
Proceeds from sales of premises and equipment
—
2
Proceeds from sales of other real estate owned
—
18
Net redemption of restricted securities
437
564
Purchases of bank owned life insurance
( 10,203 )
( 319 )
Cash acquired in the acquisition of Severn, net of cash paid
305,781
—
Net cash provided by (used in) investing activities
38,193
( 280,080 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net changes in:
Noninterest-bearing deposits
35,821
152,473
Interest-bearing deposits
334,512
207,008
Short-term borrowings
3,093
( 176 )
Long-term borrowings
—
( 15,000 )
Proceeds from the issuance of subordinated debt, net of issuance costs
—
24,389
Common stock dividends paid
( 6,607 )
( 5,950 )
Retirement of common stock
( 819 )
( 9,112 )
Repurchase of shares for tax withholding on exercised options and vested restricted stock
—
( 39 )
Stock options exercised, net of shares surrendered
6
3
Net cash provided by financing activities
366,006
353,596
Net increase in cash and cash equivalents
396,696
91,946
Cash and cash equivalents at beginning of period
186,917
94,971
Cash and cash equivalents at end of period
$
583,613
$
186,917
67
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
For the Years Ended December 31,
Supplemental cash flows information:
Interest paid
$
6,007
$
6,833
Income taxes paid
$
6,253
$
7,935
Lease liabilities arising from right-of-use assets
$
1,383
$
605
Unrealized (loss) gain on securities available for sale
$
( 2,027 )
$
1,804
Transfers from loans to other real estate owned
$
205
$
—
Amortization of unrealized loss on securities transferred from available for sale to held to maturity
$
—
$
15
The notes to consolidated financial statements are an integral part of these statements.
68
Table of Contents
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements include the accounts of Shore Bancshares, Inc. and its subsidiaries (collectively referred to in these Notes as the “Company”), with all significant intercompany transactions eliminated. The investments in subsidiaries are recorded on the Company’s books (Parent only) on the basis of its equity in the net assets of the subsidiaries. The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“GAAP”). For purposes of comparability, certain reclassifications have been made to amounts previously reported to conform with the current period presentation. Reclassifications had no effect on prior year net income or stockholders’ equity.
Nature of Operations
The Company engages in the banking business through Shore United Bank, N.A., a Maryland commercial bank with trust powers. The Company’s primary source of revenue is derived from interest earned on commercial, residential mortgage and other loans, and fees charged in connection with lending and other banking services located in Maryland, Delaware and the Eastern Shore of Virginia. The Company engages in the trust services business through the trust department at Shore United Bank, N.A. under the trade name Wye Financial Partners and conducts secondary market lending activities through a division of the Bank. The Title Company engages in title work related to real estate transactions.
Use of Estimates
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, and affect the reported amounts of revenues earned and expenses incurred during the reporting period. Actual results could differ from those estimates. Estimates that could change significantly relate to the determination of the allowance for loan losses, loans acquired in business combinations, and the subsequent evaluation of goodwill for impairment.
Loans Acquired in a Business Combination
Loans acquired in a business combination, such as the Company’s acquisition of Severn, are recorded at estimated fair value on the date of acquisition without the carryover of the related allowance for loan losses. Purchased credit-impaired (PCI) loans are those for which there is evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the Company will not collect all contractually required principal and interest payments. When determining fair value, PCI loans were aggregated into pools of loans based on common risk characteristics as of the date of acquisition such as loan type, date of origination, and evidence of credit quality deterioration such as internal risk grades and past due and nonaccrual status. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the “nonaccretable difference,” and is not recorded. Any excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized as interest income over the remaining life of the loan when there is a reasonable expectation about the amount and timing of such cash flows. On a quarterly basis, the Company evaluates its estimate of cash flows expected to be collected. Estimates of cash flows for PCI loans require significant judgment. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses, while subsequent increases in cash flows may result in a reversal of post-acquisition provision for loan losses, or a transfer from nonaccretable difference to accretable yield that increases interest income over the remaining life of the loan or pool(s) of loans. Disposals of loans, which may include sale of loans to third parties, receipt of payments in full or part from the borrower or foreclosure of the collateral, result in removal of the loan from the PCI loan portfolio at it’s carrying amount.
PCI loans are not classified as nonperforming loans by the Company at the time they are acquired, regardless of whether they had been classified as nonperforming by the previous holder of such loans, and they will not be classified as nonperforming so long as, at quarterly re-estimation periods, we believe we will fully collect the new carrying value of the pools of loans.
Loans not designated PCI loans as of the acquisition date are designated purchased performing loans. The Company accounts for purchased performing loans using the contractual cash flows method of recognizing discount accretion based
69
Table of Contents
on the acquired loans’ contractual cash flows. Purchased performing loans are recorded at fair value, including a credit discount. The fair value discount is accreted as an adjustment to yield over the estimated lives of the loans. There is no allowance for loan losses established at the acquisition date for purchased performing loans. A provision for loan losses may be required in future periods for any deterioration in these loans in future periods.
Investment Securities Available for Sale
Investment securities available for sale are stated at estimated fair value based on quoted prices. They represent those debt securities which management may sell as part of its asset/liability management strategy or which may be sold in response to changing interest rates, changes in prepayment risk or other similar factors. Realized gains and losses are recorded in noninterest income and are determined on a trade date basis using the specific identification method. Premiums and discounts are amortized or accreted into interest income using the interest method over the lives of the individual securities. Interest on investment securities is recognized in interest income on an accrual basis. Net unrealized holding gains and losses on these securities are reported as accumulated other comprehensive income, a separate component of stockholders’ equity, net of related income taxes. Declines in the fair value of individual available-for-sale securities below their cost that are other than temporary result in write-downs of the individual securities to their fair value and are reflected in earnings as realized losses. Factors affecting the determination of whether an other-than-temporary impairment has occurred include a downgrade of the security by a rating agency, a significant deterioration in the financial condition of the issuer, or a determination that management has the intent to sell the security or will be required to sell the security before recovery of its amortized cost.
Investment Securities Held to Maturity
Investment securities held to maturity are stated at cost adjusted for amortization of premiums and accretion of discounts. Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. The Company intends and has the ability to hold such securities until maturity. Declines in the fair value of individual held-to-maturity securities below their cost that are other than temporary result in write-downs of the individual securities to their fair value. Factors affecting the determination of whether an other-than-temporary impairment has occurred include a downgrade of the security by a rating agency, a significant deterioration in the financial condition of the issuer, or a determination that management has the intent to sell the security or will be required to sell the security before recovery of its amortized cost.
Equity Securities
Equity securities with readily determinable fair values are carried at fair value, with changes in fair value reported in net income. Any equity securities without readily determinable fair values are carried at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments. Restricted equity securities are carried at cost and are periodically evaluated for impairment based on the ultimate recovery of par value. The entirety of any impairment on equity securities is recognized in earnings.
Loans Held for Sale (“LHFS”)
The Company has elected to carry its mortgage loans originated for sale at fair value. Fair value is determined based on outstanding investor commitments or, in the absence of such commitments, on current investor yield requirements or third-party pricing models. Gains and losses on loan sales are determined using specific-identification method and are recognized through mortgage-banking revenue in the Consolidated Statements of Income. LHFS are sold either with the mortgage servicing rights (“MSRs”) released or retained by the Bank.
Mortgage Servicing Rights
When mortgage loans are sold with servicing retained, the MSRs are initially recorded at fair value with the income statement effect recorded in mortgage banking revenue. Fair value is based on a valuation model that calculates the present value of estimated future net servicing income. The Company measures servicing rights at fair value at each reporting date and records the changes in fair value of servicing assets in earnings in the period in which the changes occur. These
70
Table of Contents
gains or losses are included in mortgage banking revenue in the Consolidated Statements of Income. Servicing fee income is also recorded in the mortgage banking revenue line item.
Transfers of LHFS
In accordance with FASB guidance on mortgage-banking activities, any loans which are originally originated for sale into the secondary market and which we subsequently elect to transfer into the Company's loan portfolio are valued at fair value at the time of the transfer with any decline in value recorded as a charge against mortgage-banking revenue.
Loans
Loans are stated at their principal amount outstanding net of any deferred fees, premiums, discounts and costs and net of any partial charge-offs. Interest income on loans is accrued at the contractual rate based on the principal amount outstanding. Fees charged and costs capitalized for originating loans are being amortized substantially on the interest method over the term of the loan. A loan is placed on nonaccrual (i.e., interest income is no longer accrued) when it is specifically determined to be impaired or when principal or interest is delinquent for 90 days or more, unless the loan is well secured and in the process of collection. Any unpaid interest previously accrued on those loans is reversed from income. Interest payments received on nonaccrual loans are applied as a reduction of the loan principal balance unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
A loan is considered impaired if it is probable that the Company will not collect all principal and interest payments according to the loan’s contractual terms when due. An impaired loan may show deficiencies in the borrower’s overall financial condition, payment history, support available from financial guarantors and/or the fair market value of collateral. The impairment of a loan is measured at the present value of expected future cash flows using the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. Generally, the Company measures impairment on such loans by reference to the fair value of the collateral or the present value of expected future cash flows. Once the amount of impairment has been determined, the uncollectible portion is charged off. Income on nonaccrual impaired loans is recognized on a cash basis, and payments are first applied against the principal balance outstanding (i.e., placing impaired loans on nonaccrual status). Generally, interest income is not recognized on impaired loans unless the likelihood of further loss is remote or the impairment analysis yielded no impairment for the loan. The allowance for credit losses may include specific reserves related to impaired loans. Specific reserves remain until charge offs are made. Reserves for probable credit losses related to these loans are based on historical loss ratios and an analysis of qualitative factors and are included in the formula portion of the allowance for credit losses. See additional discussion below under the section, “Allowance for Credit Losses”.
A loan is considered a troubled debt restructuring (“TDR”) if a borrower is experiencing financial difficulties and a creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. Loans are identified to be restructured when signs of impairment arise such as borrower interest rate reduction request, slowness to pay, or when an inability to repay becomes evident. The terms being offered are evaluated to determine if they are more liberal than those that would be indicated by policy or industry standards for similar, untroubled credits. In those situations where the terms or the interest rates are considered to be more favorable than industry standards or the current underwriting guidelines of the Company’s banking subsidiary, the loan is classified as a TDR. All loans designated as TDRs are considered impaired loans and may be on either accrual or nonaccrual status. In instances where the loan has been placed on nonaccrual status, six consecutive months of timely payments are required prior to returning the loan to accrual status.
All loans classified as TDRs which are restructured and accrue interest under revised terms require a full and comprehensive review of the borrower’s financial condition, capacity for repayment, realistic assessment of collateral values, and the assessment of risk entered into any workout agreement. Current financial information on the borrower, guarantor, and underlying collateral is analyzed to determine if it supports the ultimate collection of principal and interest. For commercial loans, the cash flows are analyzed, both for the underlying project and globally. For consumer loans, updated salary, credit history and cash flow information is obtained. Current market conditions are also considered.
71
Table of Contents
Following a full analysis, the determination of the appropriate loan structure is made. The Company does not participate in any specific government or Company sponsored loan modification programs. All TDR loan agreements are contracts negotiated with each of the borrowers.
Allowance for Credit Losses
The allowance for credit losses is maintained at a level believed adequate by management to absorb losses inherent in the loan portfolio as of the balance sheet date and is based on the size and current risk characteristics of the loan portfolio, an assessment of individual problem loans and actual loss experience, current economic events in specific industries and geographical areas, including unemployment levels, and other pertinent factors, including regulatory guidance and general economic conditions and other observable data. Determination of the allowance is inherently subjective as it requires significant estimates, including the amounts and timing of expected future cash flows or collateral value of impaired loans, estimated losses on pools of similar loans that are based on historical loss experience, and consideration of current economic trends, all of which may be susceptible to significant change. Loans, or portions thereof, that are considered uncollectible are charged off against the allowance, while recoveries of amounts previously charged off are credited to the allowance. The criteria for charge offs are addressed in the Bank’s Collection and Workout Policy. Per the policy, the recognition of the loss of loans or portions of loans will occur when there is a reasonable probability of loss. When the amount of loss can be readily calculated, the loss will be recognized. In cases where a probable charge-off amount cannot be calculated, specific reserves will be maintained. A provision for credit losses is charged to income based on management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors. Evaluations are conducted at least quarterly and more often if deemed necessary.
The allowance for credit losses is an estimate of the probable losses that may be sustained in the loan portfolio. The allowance is based on two basic principles of accounting: (i) Topic 450, “ Contingencies ”, of the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”), which requires that losses be accrued when they are probable of occurring and estimable; and (ii) ASC Topic 310, “ Receivables ”, which requires that losses be accrued based on the differences between the loan balance and the value of collateral, present value of future cash flows or values that are observable in the secondary market. Management uses many factors to estimate the inherent loss that may be present in our loan portfolio as discussed further below. Actual losses could differ significantly from management’s estimates. In addition, GAAP itself may change from one previously acceptable method to another. Although the economics of transactions would be the same, the timing of events that would impact the transactions could change.
Three basic components comprise our allowance for credit losses: (i) the specific allowance; (ii) the historical formula allowance; and (iii) the qualitative formula allowance. Each component is determined based on estimates that can and do change when the actual events occur. The specific allowance is established against impaired loans based on our assessment of the losses that may be associated with the individual loans. The specific allowance remains until charge-offs are made or the metrics underlying the impairment calculation change. An impaired loan may show deficiencies in the borrower’s overall financial condition, payment history, support available from financial guarantors and/or the fair market value of collateral.
The historical formula allowance is used to estimate the loss on internally risk-rated loans, exclusive of those identified as impaired. Loans are grouped by type (construction, residential real estate, commercial real estate, commercial or consumer) and similar risk characteristics. Each loan pool is assigned allowance factors based on management’s estimate of the risk, complexity and size of individual loans within a particular category using average historical charge-offs by segment over the last 16 quarters. Loans identified as pass-watch, special mention, substandard, and doubtful are considered to have elevated credit risk. These loans are assigned higher allowance factors than favorably rated loans due to management’s concerns regarding collectability or management’s knowledge of particular elements regarding the borrower. The qualitative formula allowance captures losses that have impacted the portfolio but have yet to be recognized in either the specific or historical formula allowance. A pass-watch loan has adequate risk and may include loans which may have been upgraded from another higher risk category. A special mention loan has potential weaknesses that could result in a future loss to the Company if the weaknesses are realized. A substandard loan has certain deficiencies that could result in a future loss to the Company if these deficiencies are not corrected. A doubtful loan has enough risk that there is a high probability that the Company will sustain a loss.
72
Table of Contents
The qualitative formula allowance is used to adjust the historical formula allowance to an amount that is reflective of the probable losses inherent in the loan portfolio. The qualitative formula allowance is established through the evaluation of various qualitative factors which are used to develop loss percentages that are applied to the identified pools of loans that are not individually evaluated for impairment. Management has significant discretion in making the adjustments inherent in the determination of the provision and allowance for credit losses, including the establishment of the allowance factors in the qualitative formula allowance component of the allowance. The establishment of the qualitative factors used in the qualitative formula allowance is a continuing exercise, based on management’s ongoing assessment of the totality of all factors, including, but not limited to, delinquencies, loss history, effects of changes in lending policy, the experience and depth of management, national and local economic trends, concentrations of credit, the quality of the loan review system and the effect of other factors as deemed appropriate, and their impact on the portfolio. Allowance factors may change from period to period, resulting in an increase or decrease in the amount of the provision or allowance, based on the same volume and classification of loans. Changes in allowance factors will have a direct impact on the amount of the provision, and a corresponding effect on net income. Errors in management’s perception and assessment of these factors and their impact on the portfolio could result in the allowance not being adequate to cover losses in the portfolio, and may result in additional provisions or charge-offs.
Premises and Equipment
Land is carried at cost and premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets. Useful lives range from three to 10 years for furniture, fixtures and equipment; three to five years for computer hardware and data handling equipment; and 10 to 40 years for buildings and building improvements. Land improvements are amortized over a period of 15 years and leasehold improvements are amortized over the term of the respective lease. Maintenance and repairs are charged to expense as incurred, while improvements which extend the useful life of an asset are capitalized and depreciated over the estimated remaining life of the asset.
Long-lived assets are evaluated periodically for impairment when events or changes in circumstances indicate the carrying amount may not be recoverable. Impairment exists when the expected undiscounted future cash flows of a long-lived asset are less than its carrying value. In that event, the Company recognizes a loss for the difference between the carrying amount and the estimated fair value of the asset.
Mergers and Acquisitions
Business combinations are accounted for under ASC 805, Business Combinations, using the acquisition method of accounting. The acquisition method of accounting requires an acquirer to recognize the assets acquired and the liabilities assumed at the acquisition date measured at their fair values as of that date. To determine the fair values, the Company relies on internal or third-party valuations, such as appraisals, valuations based on discounted cash flow analyses, or other valuation techniques. Under the acquisition method of accounting, the Company identifies the acquirer and the closing date and applies applicable recognition principles and conditions. Acquisition-related costs are costs the Company incurs to effect a business combination. Those costs include advisory, legal, accounting, valuation, and other professional or consulting fees. Some other examples of costs to the Company include systems conversions, integration planning consultants and advertising costs. The Company accounts for acquisition-related costs as expenses in the periods in which the costs are incurred and the services are received, with one exception. The costs to issue debt or equity securities is recognized in accordance with other applicable GAAP. These acquisition-related costs have been and will be included within the consolidated statements of income classified within the noninterest expenses caption.
Goodwill and Other Intangible Assets
Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Other intangible assets represent purchased assets that also lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset or liability. Goodwill and other intangible assets are initially required to be recorded at fair value. Determining fair value is subjective, requiring the use of estimates, assumptions and management judgment.
73
Table of Contents
Goodwill is tested at least annually for impairment, usually during the fourth quarter, or on an interim basis if circumstances dictate. Intangible assets that have finite lives are amortized over their estimated useful lives and also are subject to impairment testing.
If the fair value of a reporting unit is less than book value, an expense may be required to write down the related goodwill to record an impairment loss. As of December 31, 2021, the Company had one reporting unit and two operating segments (i.e., the Bank and Mortgage Banking division).
Other intangible assets consist of core deposit intangible assets arising from whole bank and branch acquisitions and are amortized using an accelerated method over their estimated useful lives, which range from 7 to 10 years .
During 2021 and 2020, goodwill and other intangible assets were subjected to assessments for impairment. No impairment charges were recognized in either year. Our assessment of goodwill concluded it was not more likely that not that the fair value of the Company's reporting units were less than their carrying amount.
Other Real Estate Owned
Other real estate owned represents assets acquired in satisfaction of loans either by foreclosure or deeds taken in lieu of foreclosure. Properties acquired are recorded at fair value less estimated selling costs at the time of acquisition, establishing a new cost basis. Thereafter, costs incurred to operate or carry the properties as well as reductions in value as determined by periodic appraisals are charged to operating expense. Gains and losses resulting from the final disposition of the properties are included in noninterest expense.
Borrowings
Short-term and long-term borrowings are comprised primarily of FHLB borrowings. A portion of the Company’s short-term borrowings are re-purchase agreements. The repurchase agreements are securities sold to the Company’s customers, at the customers’ request, under a continuing “roll-over” contract that matures in one business day. The underlying securities sold are U.S. Government agency securities, which are segregated from the Company’s other investment securities by its safekeeping agents.
Subordinated Debt
Subordinated debt is carried at its outstanding principal balance, net of any unamortized issuance costs. For additional information on the Company’s subordinated debt, refer to Note 12 of the Consolidated Financial Statements.
Income Taxes
The Company and its subsidiary file a consolidated federal income tax return. The Company accounts for income taxes using the liability method in accordance with required accounting guidance. Under this method, deferred tax assets and liabilities are determined by applying the applicable federal and state income tax rates to cumulative temporary differences. These temporary differences represent differences between financial statement carrying amounts and the corresponding tax bases of certain assets and liabilities. Deferred taxes result from such temporary differences.
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period that includes the enactment date. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent on the generation of a sufficient level of future taxable income, recoverable taxes paid in prior years and tax planning strategies. The Company evaluates all positive and negative evidence before determining if a valuation allowance is deemed necessary regarding the realization of deferred tax assets.
74
Table of Contents
The Company recognizes accrued interest and penalties as a component of tax expense.
The provision for income taxes includes the impact of reserve provisions and changes in the reserves that are considered appropriate as well as the related net interest and penalties. In addition, the Company is subject to the continuous examination of its income tax returns by the IRS and other tax authorities which may assert assessments against the Company. The Company regularly assesses the likelihood of adverse outcomes resulting from these examinations and assessments to determine the adequacy of its provision for income taxes. The Company remains subject to examination for tax years ending on or after December 31, 2018.
Derivative Financial Instruments and Hedging
We account for derivatives in accordance with FASB literature on accounting for derivative instruments and hedging activities. When we enter into a derivative contract, we designate the derivative as held for trading, an economic hedge, or a qualifying hedge as detailed in the literature. The designation may change based upon management’s reassessment or changing circumstances. Derivatives utilized by the Company include interest rate lock commitments (“IRLC”) or (“IRLCs”) and forward settlement contracts. IRLCs occur when we originate mortgage loans with interest rates determined prior to funding. Forward settlement contracts are agreements to buy or sell a quantity of a financial instrument, index, currency, or commodity at a predetermined future date, rate, or price.
We designate at inception whether a derivative contract is considered hedging or non-hedging. All of our derivatives are nonexchange traded contracts, and as such, their fair value is based on dealer quotes, pricing models, discounted cash flow methodologies, or similar techniques for which the determination of fair value may require significant management judgement or estimation.
For qualifying hedges, we formally document at inception all relationships between hedging instruments and hedged items, as well as risk management objectives and strategies for undertaking various accounting hedges. We primarily utilize derivatives to manage interest rate sensitivity.
At December 31, 2021, we did not have any designated hedges.
Basic and Diluted Earnings Per Common Share
Basic earnings per share is calculated by dividing net income available to common stockholders by the weighted-average number of common shares outstanding and does not include the effect of any potentially dilutive common stock equivalents. Included in this calculation due to dividend participation rights are restricted stock awards which have been granted. Diluted earnings per share is calculated by dividing net income by the weighted-average number of shares outstanding, adjusted for the effect of any potentially dilutive common stock equivalents.
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (i) the assets have been isolated from the Company, (ii) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (iii) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Cash and Cash Equivalents
Cash and due from banks, interest-bearing deposits with other banks and federal funds sold are considered “cash and cash equivalents” for financial reporting purposes. Certain interest-bearing deposits with banks may exceed balances that are recoverable under Federal Deposit Insurance (“FDIC”) insurance. Balances in excess of FDIC insurance at December 31, 2021 were approximately $ 41.7 million.
75
Table of Contents
Share-Based Compensation
The Company may grant share-based compensation to employees and non-employee directors in the form of restricted stock, restricted stock units and stock options. The fair value of restricted stock is determined based on the closing price of the Parent’s common stock on the date of grant. The Company recognizes compensation expense related to restricted stock on a straight-line basis over the vesting period for service-based awards. The fair value of RSUs is initially valued based on the closing price of the Parent’s common stock on the date of grant and is amortized in the statement of income over the vesting period. The RSUs are subsequently remeasured in each reporting period until settlement based on the quantity of awards for which it is probable that the performance conditions will be achieved. The fair value of stock options is estimated at the date of grant using the Black-Scholes option pricing model and related assumptions. The Company uses historical data to predict option exercise and employee termination behavior. Expected volatilities are based on the historical volatility of the Parent’s common stock. The expected term of options granted is derived from actual historical exercise activity and represents the period of time that options granted are expected to be outstanding. The risk-free rate is derived from the U.S. Treasury yield curve in effect at the time of grant based on the expected life of the option. The dividend yield is equal to the dividend yield of the Parent’s common stock at the time of grant. Expense related to stock options is recorded in the statements of income as a component of salaries and benefits for employees and as a component of other noninterest expense for non-employee directors, with a corresponding increase to capital surplus in shareholders’ equity.
Fair Value
The Company measures certain financial assets and liabilities at fair value, with the measurements made on a recurring or nonrecurring basis. Financial instruments measured at fair value on a recurring basis are investment securities available for sale equity securities with readily determinable fair values, loans held for sale, IRLCs, forward sale commitments, and MSRs. Impaired loans and other real estate owned are financial instruments measured at fair value on a nonrecurring basis. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. In determining fair value, the Company is required to maximize the use of observable inputs and minimize the use of unobservable inputs, reducing subjectivity. See Note 22 for a further discussion of fair value.
Advertising Costs
Advertising costs are generally expensed as incurred. The Company incurred advertising costs of approximately $ 339 thousand for the year ended December 31, 2021 and $ 331 thousand for the year ended December 31, 2020.
Comprehensive Income
Comprehensive income consists of net income and other comprehensive income (loss). Other comprehensive income (loss) consists of unrealized gains and losses on available-for-sale securities net of any gains recognized from the sale of available-for-sale securities and the amortization of unrealized losses on securities transferred from AFS to HTM. There were no reclassifications from accumulated other comprehensive income in 2021. In 2020, the amount reclassified out of accumulated comprehensive income was a gain on available-for-sale securities of $ 347 thousand. The related tax effect for the reclassification was $ 88 thousand.
Recent Accounting Standards and Other Authoritative Guidance
ASU No. 2016-13 – In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in
76
Table of Contents
Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (SEC) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. At this time, the Company has established a project management team which meets periodically to discuss and assign roles and responsibilities, key tasks to complete, and a general timeline to be followed for implementation. The team has been working with an advisory consultant and has purchased a vendor model for implementation. Historical data has been collected and uploaded to the new model and the team is in the process of finalizing the methodologies that will be utilized. The team is currently running a parallel simulation to its current incurred loss model. The Company is continuing to evaluate the extent of the potential impact of this standard and continues to keep current on evolving interpretations and industry practices via webcasts, publications, conferences, and peer bank meetings.
Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (SAB) 119. SAB 119 updated portions of SEC interpretative guidance to align with FASB ASC 326, “Financial Instruments – Credit Losses.” It covers topics including (1) measuring current expected credit losses; (2) development, governance, and documentation of a systematic methodology; (3) documenting the results of a systematic methodology; and (4) validating a systematic methodology.
ASU No. 2020-04 – In March 2020, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the London Inter-bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. Subsequently, in January 2021, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2021-01 “Reference Rate Reform (Topic 848): Scope.” This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. An entity may elect to apply ASU No. 2021-01 on contract modifications that change the interest rate used for margining, discounting, or contract price alignment retrospectively as of any date from the beginning of the interim period that includes March 12, 2020, or prospectively to new modifications from any date within the interim period that includes or is subsequent to January 7, 2021, up to the date that financial statements are available to be issued. An entity may elect to apply ASU No. 2021-01 to eligible hedging relationships existing as of the beginning of the interim period that includes March 12, 2020, and to new eligible hedging relationships entered into after the beginning of the interim period that includes March 12, 2020. At present, the Bank has limited exposure to LIBOR based pricing. LIBOR based loans only comprise 24 loans or 4.7 % of the loan portfolio. The Bank is confident it can successfully negotiate a migration to the Secured Overnight Financing Rate (“SOFR”) between now and the implementation date. The Bank will notify customers within 120 days prior to migration to SOFR. The Bank acknowledges the replacement rate will be more volatile based on different countries migrating to different indexes and limited liquidity to support the rate. The Bank further acknowledges the volatility will be greatly influenced by the support provided by the Federal Reserve.
Recent Adopted Accounting Developments
In December 2020, the Consolidated Appropriations Act of 2021 (“CAA”) was passed. Under Section 541 of the CAA, Congress extended or modified many of the relief programs first created by the CARES Act, including the PPP loan program and treatment of certain loan modifications related to the COVID-19 pandemic. The Bank participated in the second round of PPP lending under the CAA, which resulted in 959 PPP loans for approximately $ 67.3 million.
77
Table of Contents
NOTE 2. BUSINESS COMBINATION
On October 31, 2021 (“Acquisition Date”), the Company completed the acquisition of Severn Bancorp, Inc. (“Severn”), a Maryland charted commercial bank, in accordance with the definitive agreement that was entered into on March 3, 2021, by and among the Company and Severn. The primary reasons for the Company to acquire Severn was to access and deploy excess capital and deposits into a high growth market, while also enhancing scale to drive efficiency and profitability. Additionally, this transaction will create a competitive position in the Columbia/Baltimore/Towson MSA, while filling in our current market footprint. In connection with the completion of the merger, former Severn shareholders received 0.6207 shares of Shore common stock and $ 1.59 in cash for each share of Severn common stock. Based on the $ 18.48 per share closing price of the Company’s common stock on October 29, 2021 and including the fair value of options converted or cashed-out, the total transaction value was approximately $ 169.8 million. Upon completion of the acquisition, Shore shareholders owned approximately 59.6 % of the combined company, and former Severn shareholders owned approximately 40.4 %.
As of October 31, 2021, Severn, headquartered in Annapolis, MD, had more than $ 1.1 billion in assets and operated 7 full-service community banking offices throughout Anne Arundel County, Maryland.
The acquisition of Severn was accounted for as a business combination using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration paid are recorded at estimated fair values on the Acquisition Date. The provisional amount of goodwill recognized as of the Acquisition Date was approximately $ 45.9 million. The Company will continue to keep the measurement of goodwill open for any additional adjustments to the fair value of certain accounts, for example loans, that may arise during the Company’s final review procedures of any updated information. If considered necessary, any subsequent adjustments to the fair value of assets acquired and liabilities assumed, identifiable intangible assets, or other purchase accounting adjustments will result in adjustments to goodwill within the first 12 months following the Acquisition Date. The goodwill is not expected to be deductible for tax purposes.
As a result of the integration of the operations of Severn, it is not practicable to determine revenue or net income included in the Company’s consolidated operating results relating to Severn since the date of acquisition, as Severn’s results cannot be separately identified. Comparative pro-forma financial statements for the prior year period were not presented, as adjustments to those statements would not be indicative of what would have occurred had the acquisition taken place on January 1, 2020. In particular, adjustments that would have been necessary to be made to record the loans at fair value, the provision of credit losses or the core deposit intangible would not be practical to estimate.
78
Table of Contents
The consideration paid for Severn’s common equity and outstanding stock options and the provisional fair values of acquired identifiable assets and assumed identifiable liabilities as of the Acquisition Date were as follows:
(In thousands, except per share data)
Purchase Price Consideration:
Fair value of common shares issued ( 8,053,088 shares) based on Shore Bancshares, Inc. share price of $ 18.48
$
148,821
Cash consideration
20,631
Cash paid for cash-out Severn stock options
310
Cash for fractional shares
3
Total purchase price
$
169,765
Identifiable assets:
Cash and cash equivalents
$
326,725
Total securities
146,292
Loans held for sale
9,613
Loans, net
584,585
Premises and equipment, net
24,768
Other real estate owned
329
Core deposit intangible asset
6,550
Other assets
21,165
Total identifiable assets
$
1,120,027
Identifiable liabilities:
Deposits
$
955,288
Total debt
28,341
Other liabilities
12,537
Total identifiable liabilities
$
996,166
Provisional fair value of net assets acquired including identifiable intangible assets
123,861
Provisional resulting goodwill
$
45,904
Acquired loans
The following table outlines the contractually required payments receivable, cash flows we expect to receive, and the accretable yield for all Severn PCI loans as of the acquisition date.
Contractually required payments receivable
$
46,833
Nonaccretable difference
( 3,364 )
Cash flows expected to be collected
43,469
Accretable yield
( 5,667 )
Fair value
$
37,802
The Company recorded all loans acquired at the estimated fair value on the acquisition date with no carryover of the related allowance for loan losses.
The Company determined the net discounted value of cash flows on gross loans totaling $ 593.3 million, including 1,306 performing loans and 162 PCI loans. The valuation took into consideration the loans’ underlying characteristics, including account types, remaining terms, annual interest rates, interest types, past delinquencies, timing of principal and interest payments, current market rates, loan-to-loan value ratios, loss exposures, and remaining balances. These performing loans were segregated into pools based on loan and payment type. The effect of the valuation process was a total net discount of $ 8.7 million at acquisition.
79
Table of Contents
NOTE 3. INVESTMENT SECURITIES
The following table provides information on the amortized cost and estimated fair values of investment securities at December 31.
Gross
Gross
Estimated
Amortized
Unrealized
Unrealized
Fair
(Dollars in thousands)
Cost
Gains
Losses
Value
Available-for-sale securities:
December 31, 2021
U.S. Government agencies
$
22,932
$
7
$
634
$
22,305
Mortgage-backed
91,948
1,318
629
92,637
Other Debt Securities
2,026
14
—
2,040
Total
$
116,906
$
1,339
$
1,263
$
116,982
December 31, 2020
U.S. Government agencies
$
23,600
$
20
$
83
$
23,537
Mortgage-backed
113,865
2,234
68
116,031
Total
$
137,465
$
2,254
$
151
$
139,568
No available for sale securities were sold during 2021. During 2020, the Company sold available for sale securities for proceeds of $ 13.0 million and recognized gross gains of $ 347 thousand in the second quarter of 2020.
Gross
Gross
Estimated
Amortized
Unrealized
Unrealized
Fair
(Dollars in thousands)
Cost
Gains
Losses
Value
Held-to-maturity securities:
December 31, 2021
U.S. Government agencies
$
87,072
$
20
$
1,231
$
85,861
Mortgage-backed
302,604
301
2,248
300,657
States and political subdivisions
400
2
—
402
Other debt securities
14,518
95
9
14,604
Total
$
404,594
$
418
$
3,488
$
401,524
December 31, 2020
U.S. Government agencies
$
18,893
$
38
$
43
$
18,888
Mortgage-backed
27,347
7
18
27,336
States and political subdivisions
400
1
—
401
Other debt securities
19,066
139
2
19,203
Total
$
65,706
$
185
$
63
$
65,828
Equity securities with an aggregate fair value of $ 1.4 million at December 31, 2021 and December 31, 2020 are presented separately on the balance sheet. The fair value adjustment recorded through earnings totaled $( 40 ) thousand for 2021 and $ 28 thousand for 2020, respectively.
80
Table of Contents
The following table provides information about gross unrealized losses and fair value by length of time that the individual securities have been in a continuous unrealized loss position at December 31.
Less than
More than
12 Months
12 Months
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(Dollars in thousands)
Value
Losses
Value
Losses
Value
Losses
December 31, 2021
Available-for-sale securities:
U.S. Government agencies
$
1,561
$
1
$
17,368
$
633
$
18,929
$
634
Mortgage-backed
39,851
593
3,562
36
43,413
629
Total
$
41,412
$
594
$
20,930
$
669
$
62,342
$
1,263
Held-to-maturity securities:
U.S. Government agencies
$
64,268
$
1,005
$
11,719
$
226
$
75,987
$
1,231
Mortgage-backed
226,918
1,836
14,564
412
241,482
2,248
Other debt securities
491
9
—
—
491
9
Total
$
291,677
$
2,850
$
26,283
$
638
$
317,960
$
3,488
Less than
More than
12 Months
12 Months
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(Dollars in thousands)
Value
Losses
Value
Losses
Value
Losses
December 31, 2020
Available-for-sale securities:
U.S. Government agencies
$
14,919
$
82
$
236
$
1
$
15,155
$
83
Mortgage-backed
11,869
68
—
—
11,869
68
Total
$
26,788
$
150
$
236
$
1
$
27,024
$
151
Held-to-maturity securities:
U.S. Government agencies
$
6,646
$
43
$
—
$
—
$
6,646
$
43
Mortgage-backed
5,093
18
—
—
5,093
18
Other debt securities
498
2
—
—
498
2
Total
$
12,237
$
63
$
—
$
—
$
12,237
$
63
All of the securities with unrealized losses in the portfolio have modest duration risk, low credit risk, and minimal losses when compared to total amortized cost. The unrealized losses on debt securities that exist are the result of market changes in interest rates since original purchase and are not related to credit concerns. Because the Company does not intend to sell these securities and it is not more likely than not that the Company will be required to sell these securities before recovery of their amortized cost bases, which may be at maturity for debt securities, the Company considers the unrealized losses to be temporary. There were thirty-five available-for-sale securities and a hundred and fourteen held to maturity securities in an unrealized loss position at December 31, 2021. There were seven available-for-sale securities and four held to maturity securities in an unrealized loss position at December 31, 2020.
81
Table of Contents
The following table provides information on the amortized cost and estimated fair values of investment securities by maturity date at December 31, 2021.
Available for sale
Held to maturity
Amortized
Amortized
(Dollars in thousands)
Cost
Fair Value
Cost
Fair Value
Due in one year or less
$
115
$
119
$
2,913
$
2,934
Due after one year through five years
1,041
1,067
20,607
20,512
Due after five years through ten years
60,169
60,656
96,799
95,902
Due after ten years
55,581
55,140
284,275
282,176
Total
$
116,906
$
116,982
$
404,594
$
401,524
The maturity dates for debt securities are determined using contractual maturity dates.
The following table sets forth the amortized cost and estimated fair values of securities which have been pledged as collateral for obligations to federal, state and local government agencies, and other purposes as required or permitted by law, or sold under agreements to repurchase at December 31, 2021 and 2020.
2021
2020
Amortized
Amortized
(Dollars in thousands)
Cost
Fair Value
Cost
Fair Value
Pledged available-for-sale securities
$
78,522
$
78,352
$
60,600
$
61,094
Pledged held to maturity securities
913
915
—
—
There were no obligations of states or political subdivisions with carrying values, as to any issuer, exceeding 10% of stockholders’ equity at December 31, 2021 or 2020.
NOTE 4. LOANS AND ALLOWANCE FOR CREDIT LOSSES
The Company makes residential mortgage, commercial and consumer loans to customers primarily in Anne Arundel County, Baltimore City, Baltimore County, Howard County, Kent County, Queen Anne’s County, Caroline County, Talbot County, Dorchester County and Worcester County in Maryland, Kent County, Delaware and in Accomack County, Virginia. The following table provides information about the principal classes of the loan portfolio at December 31.
(Dollars in thousands)
2021
2020
Construction
$
239,353
$
106,760
Residential real estate
654,769
443,542
Commercial real estate
896,229
661,232
Commercial
203,377
211,256
Consumer
125,447
31,466
Total loans
2,119,175
1,454,256
Allowance for credit losses
( 13,944 )
( 13,888 )
Total loans, net
$
2,105,231
$
1,440,368
In the normal course of banking business, loans are made to officers and directors and their affiliated interests. These loans are made on substantially the same terms and conditions as those prevailing at the time for comparable transactions with persons who are not related to the Company and are not considered to involve more than the normal risk of collectability. As of December 31, 2021 and 2020, such loans outstanding, both direct and indirect (including guarantees), to directors, their associates and policy-making officers, totaled approximately $ 18.7 million and $ 3.7 million, respectively. During 2021 and 2020, loan additions were approximately $ 16.5 million of which $ 15.4 million were due to the acquisition of Severn and loan repayments were approximately $ 1.5 million. Net loan origination costs, included in balances above, totaled $ 1.2 million and $ 622 thousand as of December 31, 2021 and 2020, respectively.
82
Table of Contents
At December 31, 2021 and December 31, 2020 included in total loans were $ 39.9 million and $ 52.3 million in loans, respectively, acquired as part of the 2017 NWBI branch acquisition. These balances are presented net of the related discount which totaled $ 516 thousand at December 31, 2021 and $ 754 thousand at December 31, 2020. At December 31, 2021 included in total loans were $ 553.0 million in loans, acquired as part of the acquisition of Severn. These balances are presented net of the related discount which totaled $ 8.4 million at December 31, 2021.
The following table provides information about all loans acquired from Severn.
December 31, 2021
Acquired Loans -
Acquired Loans -
Purchased
Purchased
Acquired Loans -
(Dollars in thousands)
Credit Impaired
Performing
Total
Outstanding principal balance
$
36,943
$
524,474
$
561,417
Carrying amount
Construction
$
2,379
$
91,823
$
94,202
Residential real estate
17,326
167,580
184,906
Commercial real estate
13,594
202,819
216,413
Commercial
321
56,200
56,521
Consumer
30
921
951
Total loans
$
33,650
$
519,343
$
552,993
The following table presents a summary of the change in the accretable yield on PCI loans acquired from Severn.
For the Year Ended
(Dollars in thousands)
December 31, 2021
Accretable yield, beginning of period
$
—
Additions
5,667
Accretion
( 300 )
Reclassification of nonaccretable difference due to improvement in expected cash flows
—
Other changes, net
—
Accretable yield, end of period
$
5,367
In April 2020, the Company began its participation in the Paycheck Protection Program (“PPP”). The PPP commenced subsequent to the passage of the Coronavirus Aid, Relief and Economic Security (“CARES”) Act in March 2020 and was later expanded by the Paycheck Protection Program and Health Care Enhancement Act of April 2020. The PPP was designed to provide U.S. small businesses with cash-flow assistance during the COVID-19 pandemic through loans that are fully guaranteed by the Small Business Administration (“SBA”) which may be forgiven upon satisfaction of certain criteria. In December 2020, the Consolidated Appropriations Act of 2021 (“CAA”) was passed. Under Section 541 of the CAA, Congress extended or modified many of the relief programs first created by the CARES Act, including the PPP loan program and treatment of certain loan modifications related to the COVID-19 pandemic. This extension of PPP lending expired on May 31, 2021. Under both the CARES and CAA, the Company funded 2,454 loans for a cumulative balance of $ 196.3 million. As of December 31, 2021, the Company held PPP loans with a total outstanding balance of $ 27.6 million, of which $ 9.2 million was acquired from Severn, which is included in the commercial loan segment in the table above. As of December 31, 2020, the Company held PPP loans with a total outstanding balance of $ 122.8 million, which is included in the commercial loan segment in the table above. The decrease is due to repayment and forgiveness received throughout 2021. As compensation for originating the loans, the Company received lender processing fees from the SBA, which were deferred, along with the related loan origination costs. These net fees are being accreted to interest income over the remaining contractual lives of the loans. Upon forgiveness of a PPP loan and repayment by the SBA, which may be prior to the loan’s maturity, the remainder of any unrecognized net fees are recognized as interest income.
At December 31, 2021, the Bank was servicing $ 301.4 million, in loans for the Federal National Mortgage Association and $ 69.8 million in loans for the Federal Home Loan Mortgage Corporation.
83
Table of Contents
In the normal course of banking business, risks related to specific loan categories are as follows:
Construction loans – Construction loans are offered primarily to builders and individuals to finance the construction of single-family dwellings. In addition, the Bank periodically finances the construction of commercial projects. Credit risk factors include the borrower’s ability to successfully complete the construction on time and within budget, changing market conditions which could affect the value and marketability of projects, changes in the borrower’s ability or willingness to repay the loan and potentially rising interest rates which can impact both the borrower’s ability to repay and the collateral value.
Residential real estate – Residential real estate loans are typically made to consumers and are secured by residential real estate. Credit risk arises from the borrower’s continuing financial stability, which can be adversely impacted by job loss, divorce, illness, or personal bankruptcy, among other factors. Also impacting credit risk would be a shortfall in the value of the residential real estate in relation to the outstanding loan balance in the event of a default or subsequent liquidation of the real estate collateral.
Commercial real estate – Commercial real estate loans consist of both loans secured by owner occupied properties and non-owner occupied properties where an established banking relationship exists and involves investment properties for warehouse, retail, and office space with a history of occupancy and cash flow. These loans are subject to adverse changes in the local economy and commercial real estate markets. Credit risk associated with owner occupied properties arises from the borrower’s financial stability and the ability of the borrower and the business to repay the loan. Non-owner occupied properties carry the risk of a tenant’s deteriorating credit strength, lease expirations in soft markets and sustained vacancies which can adversely impact cash flow.
Commercial – Commercial loans are secured or unsecured loans for business purposes. Loans are typically secured by accounts receivable, inventory, equipment and/or other assets of the business. Credit risk arises from the successful operation of the business which may be affected by competition, rising interest rates, regulatory changes and adverse conditions in the local and regional economy.
Consumer – Consumer loans include home equity loans and lines, installment loans and personal lines of credit. Credit risk is similar to residential real estate loans above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan.
The following tables include impairment information relating to loans and the allowance for credit losses for the years ended December 31.
Residential
Commercial
(Dollars in thousands)
Construction
real estate
real estate
Commercial
Consumer
Total
December 31, 2021
Loans individually evaluated for impairment
$
321
$
3,717
$
3,833
$
226
$
—
$
8,097
Loans collectively evaluated for impairment
236,653
633,726
878,802
202,830
125,417
2,077,428
Acquired loans - PCI
2,379
17,326
13,594
321
30
33,650
Total loans
$
239,353
$
654,769
$
896,229
$
203,377
$
125,447
$
2,119,175
Allowance for credit losses allocated to:
Loans individually evaluated for impairment
$
—
$
172
$
1
$
—
$
—
$
173
Loans collectively evaluated for impairment
2,454
2,686
4,597
2,070
1,964
13,771
Acquired loans - PCI
—
—
—
—
—
—
Total allowance
$
2,454
$
2,858
$
4,598
$
2,070
$
1,964
$
13,944
84
Table of Contents
Residential
Commercial
(Dollars in thousands)
Construction
real estate
real estate
Commercial
Consumer
Total
December 31, 2020
Loans individually evaluated for impairment
$
331
$
5,722
$
6,917
$
258
$
28
$
13,256
Loans collectively evaluated for impairment
106,429
437,820
654,315
210,998
31,438
1,441,000
Total loans
$
106,760
$
443,542
$
661,232
$
211,256
$
31,466
$
1,454,256
Allowance for credit losses allocated to:
Loans individually evaluated for impairment
$
—
$
135
$
78
$
—
$
—
$
213
Loans collectively evaluated for impairment
2,022
3,564
5,348
2,089
652
13,675
Total allowance
$
2,022
$
3,699
$
5,426
$
2,089
$
652
$
13,888
The allowance for loan losses was 0.66 % of total loans and 0.67 % when excluding PPP loans, at December 31, 2021 compared to 0.95 % and 1.04 % at December 31, 2020.
In the first quarter of 2020, the Company transitioned from its in-house allowance model to an external vendor's allowance model software for the calculation of the allowance for loan losses. Prior to the adoption of the new model, the Company ran both models parallel for multiple periods to confirm the reasonableness of the new model's output as compared to the old. The primary motivation for the change was to increase efficiencies in the calculation of the allowance estimate under the current incurred loss standard and also allow for a more seamless transition for the Company's eventual adoption of the Current Expected Credit Loss standard in 2023. The Company's processes for loan segmentation, assessing qualitative factors, and determining specific reserves for impaired loans remained substantially unchanged when comparing the models. As part of the new model, more precise averages are utilized in the calculation of the net charge-off ratios used in the historical loss analysis and the historical loss rates are applied to all pools of loans accounted for under ASC 450. Additionally, the historical look-back periods for retail loan pools were adjusted to four years in the new model as compared to two years under the prior in-house model. While there were some variances between loan pools when comparing the two models, the Company's ending recorded allowance and provision for loan losses during 2020 were not materially impacted as a result of the transition.
85
Table of Contents
The following tables provide information on impaired loans and any related allowance by loan class as of December 31. The difference between the unpaid principal balance and the recorded investment is the amount of partial charge-offs that have been taken and interest paid on nonaccrual loans that has been applied to principal.
Recorded
Recorded
Unpaid
investment
investment
Year-to-date
Interest
principal
with no
with an
Related
average recorded
recorded
(Dollars in thousands)
balance
allowance
allowance
allowance
investment
investment
December 31, 2021
Impaired nonaccrual loans:
Construction
$
297
$
297
$
—
$
—
$
297
$
—
Residential real estate
882
803
—
—
1,095
—
Commercial real estate
994
606
—
—
2,122
—
Commercial
380
216
—
—
242
—
Consumer
—
—
—
—
9
—
Total
$
2,553
$
1,922
$
—
$
—
$
3,765
$
—
Impaired accruing TDRs:
Construction
$
24
$
24
$
—
$
—
$
30
$
3
Residential real estate
2,965
475
2,361
172
3,150
146
Commercial real estate
2,807
2,352
455
1
2,952
87
Commercial
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Total
$
5,796
$
2,851
$
2,816
$
173
$
6,132
$
236
Other impaired accruing loans:
Construction
$
—
$
—
$
—
$
—
$
—
$
—
Residential real estate
78
78
—
—
465
21
Commercial real estate
420
420
—
—
470
17
Commercial
10
10
—
—
13
—
Consumer
—
—
—
—
—
—
Total
$
508
$
508
$
—
$
—
$
948
$
38
Total impaired loans:
Construction
$
321
$
321
$
—
$
—
$
327
$
3
Residential real estate
3,925
1,356
2,361
172
4,710
167
Commercial real estate
4,221
3,378
455
1
5,544
104
Commercial
390
226
—
—
255
—
Consumer
—
—
—
—
9
—
Total
$
8,857
$
5,281
$
2,816
$
173
$
10,845
$
274
86
Table of Contents
Recorded
Recorded
Unpaid
investment
investment
Year-to-date
Interest
principal
with no
with an
Related
average recorded
income
(Dollars in thousands)
balance
allowance
allowance
allowance
investment
recognized
December 31, 2020
Impaired nonaccrual loans:
Construction
$
297
$
297
$
—
$
—
$
247
$
—
Residential real estate
1,665
1,585
—
—
2,648
—
Commercial real estate
4,288
3,220
67
67
5,669
—
Commercial
401
258
—
—
390
—
Consumer
28
28
—
—
9
—
Total
$
6,679
$
5,388
$
67
$
67
$
8,963
$
—
Impaired accruing TDRs:
Construction
$
34
$
34
$
—
$
—
$
37
$
3
Residential real estate
3,845
2,617
1,228
135
3,920
160
Commercial real estate
3,118
2,479
639
11
3,349
104
Commercial
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Total
$
6,997
$
5,130
$
1,867
$
146
$
7,306
$
267
Other impaired accruing loans:
Construction
$
—
$
—
$
—
$
—
$
25
$
—
Residential real estate
292
292
—
—
362
2
Commercial real estate
512
512
—
—
774
5
Commercial
—
—
—
—
13
—
Consumer
—
—
—
—
9
—
Total
$
804
$
804
$
—
$
—
$
1,183
$
7
Total impaired loans:
Construction
$
331
$
331
$
—
$
—
$
309
$
3
Residential real estate
5,802
4,494
1,228
135
6,930
162
Commercial real estate
7,918
6,211
706
78
9,792
109
Commercial
401
258
—
—
403
—
Consumer
28
28
—
—
18
—
Total
$
14,480
$
11,322
$
1,934
$
213
$
17,452
$
274
87
Table of Contents
The following tables provide a roll-forward for troubled debt restructurings as of and for the years ended December 31.
1/1/2021
12/31/2021
TDR
New
Disbursements
Charge-
Reclassifications/
TDR
Related
(Dollars in thousands)
Balance
TDRs
(Payments)
offs
Transfer In/(Out)
Payoffs
Balance
Allowance
For year ended
December 31, 2021
Accruing TDRs
Construction
$
34
$
—
$
( 10 )
$
—
$
—
$
—
$
24
$
—
Residential real estate
3,845
—
( 109 )
—
—
( 900 )
2,836
172
Commercial real estate
3,118
—
( 311 )
—
—
—
2,807
1
Commercial
—
—
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
—
—
Total
$
6,997
$
—
$
( 430 )
$
—
$
—
$
( 900 )
$
5,667
$
173
Nonaccrual TDRs
Construction
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Residential real estate
—
—
—
—
—
—
—
—
Commercial real estate
—
—
—
—
—
—
—
—
Commercial
258
—
( 42 )
—
—
—
216
—
Consumer
—
—
—
—
—
—
—
—
Total
$
258
$
—
$
( 42 )
$
—
$
—
$
—
$
216
$
—
Total
$
7,255
$
—
$
( 472 )
$
—
$
—
$
( 900 )
$
5,883
$
173
1/1/2020
12/31/2020
TDR
New
Disbursements
Charge-
Reclassifications/
TDR
Related
(Dollars in thousands)
Balance
TDRs
(Payments)
offs
Transfer In/(Out)
Payoffs
Balance
Allowance
For year ended
December 31, 2020
Accruing TDRs
Construction
$
41
$
—
$
( 7 )
$
—
$
—
$
—
$
34
$
—
Residential real estate
4,041
—
( 113 )
—
—
( 83 )
3,845
135
Commercial real estate
3,419
—
( 97 )
—
—
( 204 )
3,118
11
Commercial
—
—
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
—
—
Total
$
7,501
$
—
$
( 217 )
$
—
$
—
$
( 287 )
$
6,997
$
146
Nonaccrual TDRs
Construction
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Residential real estate
1,393
—
( 51 )
—
—
( 1,342 )
—
—
Commercial real estate
—
1,506
( 401 )
—
—
( 1,105 )
—
—
Commercial
299
—
( 41 )
—
—
—
258
—
Consumer
—
—
—
—
—
—
—
—
Total
$
1,692
$
1,506
$
( 493 )
$
—
$
—
$
( 2,447 )
$
258
$
—
Total
$
9,193
$
1,506
$
( 710 )
$
—
$
—
$
( 2,734 )
$
7,255
$
146
88
Table of Contents
The following tables provide information on loans that were modified and considered to be TDRs for the years ended December 31.
Premodification
Postmodification
outstanding
outstanding
Number of
recorded
recorded
Related
(Dollars in thousands)
contracts
investment
investment
allowance
TDRs:
For year ended
December 31, 2021
Construction
—
$
—
$
—
$
—
Residential real estate
—
—
—
—
Commercial real estate
—
—
—
—
Commercial
—
—
—
—
Consumer
—
—
—
—
Total
—
$
—
$
—
$
—
For year ended
December 31, 2020
Construction
—
$
—
$
—
$
—
Residential real estate
—
—
—
—
Commercial real estate
1
1,535
1,506
—
Commercial
—
—
—
—
Consumer
—
—
—
—
Total
1
$
1,535
$
1,506
$
—
Since the beginning of the pandemic and through December 31, 2021, the Company had executed principal and/or interest deferrals on outstanding loan balances of $ 221.1 million. As of December 31, 2021, the Company had no COVID related deferrals remaining. These deferrals were not considered TDRs based on the relief provisions of the CARES Act and CAA or recent interagency regulatory guidance.
There were no TDRs which subsequently defaulted within 12 months of modification for the year ended December 31, 2021 and 2020. Generally, a loan is considered in default when principal or interest is past due 90 days or more, the loan is placed on nonaccrual, the loan is charged off, or there is a transfer to OREO or repossessed assets.
Management uses risk ratings as part of its monitoring of the credit quality in the Company’s loan portfolio. Loans that are identified as special mention, substandard or doubtful are adversely rated. These loans and the pass/watch loans are assigned higher qualitative factors than favorably rated loans in the calculation of the formula portion of the allowance for credit losses. At December 31, 2021, there were no nonaccrual loans classified as special mention or doubtful and $ 2.0 million of nonaccrual loans were classified as substandard. Similarly, at December 31, 2020, there were no nonaccrual loans classified as special mention or doubtful and $ 5.5 million of nonaccrual loans were classified as substandard.
The following tables provide information on loan risk ratings at December 31.
Special
(Dollars in thousands)
Pass/Performing
Pass/Watch
Mention
Substandard
Doubtful
PCI
Total
December 31, 2021
Construction
$
210,287
$
24,513
$
1,877
$
297
$
—
$
2,379
$
239,353
Residential real estate
596,694
38,309
1,539
901
—
17,326
654,769
Commercial real estate
724,561
151,209
4,535
2,330
—
13,594
896,229
Commercial
186,176
16,654
—
226
—
321
203,377
Consumer
125,200
215
—
2
—
30
125,447
Total
$
1,842,918
$
230,900
$
7,951
$
3,756
$
—
$
33,650
$
2,119,175
89
Table of Contents
Special
(Dollars in thousands)
Pass/Performing
Pass/Watch
Mention
Substandard
Doubtful
PCI
Total
December 31, 2020
Construction
$
81,926
$
22,547
$
1,990
$
297
$
—
$
—
$
106,760
Residential real estate
401,494
36,759
2,946
2,343
—
—
443,542
Commercial real estate
514,524
133,892
3,504
9,312
—
—
661,232
Commercial
182,166
25,870
2,948
272
—
—
211,256
Consumer
31,221
215
—
30
—
—
31,466
Total
$
1,211,331
$
219,283
$
11,388
$
12,254
$
—
$
—
$
1,454,256
The following tables provide information on the aging of the loan portfolio at December 31.
Accruing
30‑59 days
60‑89 days
Greater than
Total
(Dollars in thousands)
Current
past due
past due
90 days
past due
Nonaccrual
PCI
Total
December 31, 2021
Construction
$
235,757
$
920
$
—
$
—
$
920
$
297
$
2,379
$
239,353
Residential real estate
635,166
1,371
25
78
1,474
803
17,326
654,769
Commercial real estate
881,350
259
—
420
679
606
13,594
896,229
Commercial
202,503
183
62
10
255
298
321
203,377
Consumer
125,130
287
—
—
287
—
30
125,447
Total
$
2,079,906
$
3,020
$
87
$
508
$
3,615
$
2,004
$
33,650
$
2,119,175
Percent of total loans
98.2
%
0.1
%
—
%
—
%
0.1
%
0.1
%
1.6
%
100.0
%
Accruing
30‑59 days
60‑89 days
Greater than
Total
(Dollars in thousands)
Current
past due
past due
90 days
past due
Nonaccrual
PCI
Total
December 31, 2020
Construction
$
106,463
$
—
$
—
$
—
$
—
$
297
$
—
$
106,760
Residential real estate
440,210
517
938
292
1,747
1,585
—
443,542
Commercial real estate
657,066
367
—
512
879
3,287
—
661,232
Commercial
210,704
226
68
—
294
258
—
211,256
Consumer
31,318
119
1
—
120
28
—
31,466
Total
$
1,445,761
$
1,229
$
1,007
$
804
$
3,040
$
5,455
$
—
$
1,454,256
Percent of total loans
99.3
%
0.1
%
0.1
%
0.1
%
0.3
%
0.4
%
—
%
100.0
%
90
Table of Contents
The following tables provide a summary of the activity in the allowance for credit losses allocated by loan class for the years ended December 31. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.
Residential
Commercial
(Dollars in thousands)
Construction
real estate
real estate
Commercial
Consumer
Total
For year ended
December 31, 2021
Allowance for credit losses:
Beginning Balance
$
2,022
$
3,699
$
5,426
$
2,089
$
652
$
13,888
Charge-offs
—
—
—
( 235 )
( 28 )
( 263 )
Recoveries
278
82
114
193
10
677
Net (charge-offs) recoveries
278
82
114
( 42 )
( 18 )
414
Provision
154
( 923 )
( 942 )
23
1,330
( 358 )
Ending Balance
$
2,454
$
2,858
$
4,598
$
2,070
$
1,964
$
13,944
Residential
Commercial
(Dollars in thousands)
Construction
real estate
real estate
Commercial
Consumer
Total
For year ended
December 31, 2020
Allowance for credit losses:
Beginning Balance
$
1,576
$
2,501
$
4,032
$
1,929
$
469
$
10,507
Charge-offs
—
( 201 )
( 601 )
( 286 )
( 9 )
( 1,097 )
Recoveries
17
211
1
322
27
578
Net (charge-offs) recoveries
17
10
( 600 )
36
18
( 519 )
Provision
429
1,188
1,994
124
165
3,900
Ending Balance
$
2,022
$
3,699
$
5,426
$
2,089
$
652
$
13,888
Foreclosure Proceedings
Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $ 311 thousand and $ 0 as of December 31, 2021 and 2020. There were $ 203 thousand of residential real estate properties included in the balance of other real estate owned at December 31, 2021 and $ 0 at December 31, 2020.
All accruing TDRs were in compliance with their modified terms. Both performing and non-performing TDRs had no further commitments associated with them as of December 31, 2021 and 2020.
NOTE 5. LEASES
Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor.
The Company’s long-term lease agreements are classified as operating leases. Certain of these leases offer the option to extend the lease term and the Company has included such extensions in its calculation of the lease liabilities to the extent the options are reasonably certain of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations.
91
Table of Contents
During 2021, the Company acquired long-term branch leases and equipment due to the acquisition of Severn. These leases were reassessed by management as of the acquisition date of October 31, 2021, which included updating the incremental borrowing rates and remaining lease terms.
The following tables present information about the Company’s leases as of and for the years ended December 31.
(Dollars in thousands)
December 31, 2021
December 31, 2020
Lease liabilities
$
11,567
$
4,874
Right-of-use assets
$
11,370
$
4,795
Weighted average remaining lease term
13.61
years
10.49
years
Weighted average discount rate
2.48
%
2.89
%
For the Year Ended
Lease cost (in thousands)
December 31, 2021
December 31, 2020
Operating lease cost
$
902
$
712
Short-term lease cost
—
—
Total lease cost
$
902
$
712
Cash paid for amounts included in the measurement of lease liabilities
$
777
$
666
The following table presents a maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities at December 31.
As of
Lease payments due (in thousands)
December 31, 2021
Twelve months ending December 31, 2022
$
1,224
Twelve months ending December 31, 2023
1,207
Twelve months ending December 31, 2024
1,121
Twelve months ending December 31, 2025
981
Twelve months ending December 31, 2026
1,018
Thereafter
7,980
Total undiscounted cash flows
$
13,531
Discount
1,964
Lease liabilities
$
11,567
H.S. West, LLC, a subsidiary of the Bank, leases space to five unrelated companies and to a law firm of which the Chairman of the Board of the Company and Bank is a partner. Total gross rental income was $ 180 thousand for the year ended December 31, 2021.
The following table presents our minimum future annual rental income on such leases at December 31.
(In thousands)
December 31, 2021
2022
$
914
2023
792
2024
685
2025
703
2026
720
Thereafter
1,938
Total
$
5,752
92
Table of Contents
NOTE 6. PREMISES AND EQUIPMENT
The following table provides information on premises and equipment at December 31.
(Dollars in thousands)
2021
2020
Land
$
10,886
$
8,509
Buildings and land improvements
47,002
22,101
Furniture and equipment
8,467
8,283
66,355
38,893
Accumulated depreciation
( 14,731 )
( 13,969 )
Total
$
51,624
$
24,924
Depreciation expense totaled $ 1.5 million for 2021 and $ 1.2 million for 2020.
NOTE 7. GOODWILL AND OTHER INTANGIBLE ASSETS
The following table provides information on the significant components of goodwill and other acquired intangible assets at December 31.
December 31, 2021
Weighted
Gross
Accumulated
Net
Average
Carrying
Impairment
Accumulated
Carrying
Remaining Life
(Dollars in thousands)
Amount
Additions
Charges
Amortization
Amount
(in years)
Goodwill
$
19,728
$
45,903
$
( 1,543 )
$
( 667 )
$
63,421
—
Other intangible assets
Amortizable
Core deposit intangible
$
3,954
$
6,550
$
—
$
( 2,969 )
$
7,535
2.9
Total other intangible assets
$
3,954
$
6,550
$
—
$
( 2,969 )
$
7,535
December 31, 2020
Weighted
Gross
Accumulated
Net
Average
Carrying
Impairment
Accumulated
Carrying
Remaining Life
(Dollars in thousands)
Amount
Additions
Charges
Amortization
Amount
(in years)
Goodwill
$
19,728
$
—
$
( 1,543 )
$
( 667 )
$
17,518
—
Other intangible assets
Amortizable
Core deposit intangible
$
3,954
$
—
$
—
$
( 2,235 )
$
1,719
2.8
Total other intangible assets
$
3,954
$
—
$
—
$
( 2,235 )
$
1,719
The aggregate amortization expense was $ 734 thousand and $ 533 thousand for the years ended December 31, 2021 and 2020, respectively.
93
Table of Contents
The following table presents estimated future remaining amortization for amortizing intangibles at December 31, 2021.
(Dollars in thousands)
Amortization
Expense
2022
$
1,988
2023
1,682
2024
1,376
2025
1,070
2026
765
Thereafter
654
Total amortizing intangible assets
$
7,535
NOTE 8. OTHER ASSETS
The Company had the following other assets at December 31.
(Dollars in thousands)
2021
2020
Accrued interest receivable
$
6,719
$
6,616
Deferred income taxes
2,926
4,442
Prepaid expenses
2,865
1,472
Cash surrender value on life insurance
47,935
31,018
Income taxes receivable
616
156
Derivatives
435
—
Other assets
6,371
3,075
Total
$
67,867
$
46,779
NOTE 9. OTHER LIABILITIES
The Company had the following other liabilities at December 31.
(Dollars in thousands)
2021
2020
Accrued interest payable
$
692
$
647
Accrued salaries and wages
3,422
646
Accounts payable
2,745
1,051
Deferred compensation liability
4,660
2,905
Other liabilities
3,081
1,989
Total
$
14,600
$
7,238
NOTE 10. DEPOSITS
The approximate amount of certificates of deposit of $250,000 or more was $ 78.0 million and $ 43.2 million at December 31.
The following table provides information on the approximate maturities of total time deposits at December 31.
(Dollars in thousands)
2021
2020
Due in one year or less
$
291,685
$
179,073
Due in one to three years
128,222
71,327
Due in three to five years
40,044
24,473
Total
$
459,951
$
274,873
94
Table of Contents
As of December 31, 2021 and 2020, deposits, both direct and indirect, from directors, their associates and policy-making officers, totaled approximately $ 7.7 million and $ 4.8 million, respectively.
At December 31, 2021 and December 31, 2020, we had no brokered deposits.
NOTE 11. BORROWINGS
The Company may periodically borrow from a correspondent federal funds line of credit arrangement, under a secured reverse repurchase agreement, or from the Federal Home Loan Bank to meet short-term liquidity needs.
The following table summarizes certain information on short-term borrowings as of and for the years ended December 31.
2021
2020
(Dollars in thousands)
Amount
Rate
Amount
Rate
Average for the Year
Repurchase agreements
$
3,017
0.25
%
$
1,484
0.32
%
Overnight Fed Funds purchased
—
—
1
0.61
At Year End
Repurchase agreements
$
4,143
0.18
%
$
1,050
0.03
%
Overnight Fed Funds purchased
—
—
—
—
Securities sold under agreements to repurchase are securities sold to customers, at the customers’ request, under a “roll-over” contract that matures in one business day. The underlying securities sold are U.S. Government agency securities, which are segregated in the Company’s custodial accounts from other investment securities.
The Bank had $ 15.0 million in federal funds lines of credit and a reverse repurchase agreement available on a short-term basis from correspondent banks at December 31, 2021 and 2020. In conjunction with the acquisition of Severn, the Company assumed $ 10.0 million in Long-term FHLB Advances which carry a contractual interest rate of 2.19 %. The associated purchase premium at acquisition was $ 162 thousand. The premium is being amortized over the contractual life of the obligation which matures in October 2022. In addition, the Bank had secured credit availability of approximately $ 363.9 million and $ 316.7 million from the Federal Home Loan Bank at December 31, 2021 and 2020, respectively. The Bank has pledged as collateral, under a blanket lien, all qualifying residential loans under borrowing agreements with the Federal Home Loan Bank. The Bank had no short-term borrowings from the Federal Home Loan Bank at December 31, 2021 and December 31, 2020.
NOTE 12. SUBORDINATED DEBT
On August 25, 2020, the Company entered into Subordinated Note Purchase Agreements with certain Purchasers pursuant to which the Company issued and sold $ 25.0 million in aggregate principal amount with an initial interest rate of 5.375 % Fixed-to-Floating Rate Subordinated Notes due September 1, 2030.
The Company plans to use the net proceeds of this offering for general corporate purposes, organic growth and to support the Bank’s regulatory capital ratios. The Notes were structured to qualify as Tier 2 capital for regulatory capital purposes and bear an initial interest rate of 5.375 % until September 1, 2025, with interest during this period payable semi-annually in arrears. From and including September 1, 2025, to but excluding the maturity date or early redemption date, the interest rate will reset quarterly to an annual floating rate equal to three-month SOFR, plus 526.5 basis points, with interest during this period payable quarterly in arrears. The Notes are redeemable by the Company at its option, in whole or in part, on or after September 1, 2025. Initial debt issuance costs were $ 611 thousand. The debt balance of $ 24.5 million is presented net of unamortized issuance costs of $ 448 thousand at December 31, 2021.
In conjunction with the acquisition of Severn, the Company assumed $ 20.6 million in junior subordinated debt securities (“2035 Debentures”). The 2035 Debentures were issued and sold to Severn Capital Trust I (the “Trust”), of which 100% of the common equity is owned by the Company. The Trust was formed for the purpose of issuing corporation-obligated
95
Table of Contents
mandatorily redeemable Capital Securities (“Capital Securities”) to third-party investors and using the proceeds from the sale of such Capital Securities to purchase the 2035 Debentures. The 2035 Debentures held by the Trust are the sole assets of the Trust. Distributions on the Capital Securities issued by the Trust are payable quarterly at a rate per annum equal to the interest rate being earned by the Trust on the 2035 Debentures. The Capital Securities are subject to mandatory redemption, in whole or in part, upon repayment of the 2035 Debentures. We have entered into an agreement which, taken collectively, fully and unconditionally guarantees the Capital Securities subject to the terms of the guarantee.
Under the terms of the 2035 Debentures, we are permitted to defer the payment of interest on the 2035 Debentures for up to 20 consecutive quarterly periods, provided that no event of default has occurred and is continuing. As of December 31, 2021, we were current on all interest due on the 2035 Debentures
NOTE 13. BENEFIT PLANS
401(k) and Profit Sharing Plan
The Company has a 401(k) and profit sharing plan covering substantially all full-time employees. The plan calls for matching contributions by the Company, and the Company makes discretionary contributions based on profits. Company contributions to this plan included in noninterest expense totaled $ 696 thousand and $ 601 thousand for 2021 and 2020, respectively.
Employee Stock Ownership Plan
Prior to the closing of the acquisition of Severn, Severn paid into the Severn Employee Stock Ownership Plan (“ESOP”) all employer contributions and adopted resolutions to (i) terminate the ESOP and (ii) provide for full vesting of all account balances in the ESOP. A determination letter has been filed with the IRS to terminate the ESOP and the ESOP will be terminated if and when the IRS issues a favorable determination letter.
NOTE 14. STOCK-BASED COMPENSATION
At the 2016 annual meeting, stockholders approved the Shore Bancshares, Inc. 2016 Stock and Incentive Plan (“2016 Equity Plan”), replacing the Shore Bancshares, Inc. 2006 Stock and Incentive Plan (“2006 Equity Plan”), which expired on that date. The Company may issue shares of common stock or grant other equity-based awards pursuant to the 2016 Equity Plan. Stock-based awards granted to date generally are time-based, vest in equal installments on each anniversary of the grant date and range over a one - to three-year period of time, and, in the case of stock options, expire 10 years from the grant date. As part of the 2016 Equity Plan, a performance equity incentive award program, known as the “Long-term incentive plan” allows participating officers of the Company to earn incentive awards of performance share/restricted stock units if certain pre-determined targets are achieved at the end of a three-year performance cycle. Stock-based compensation expense based on the grant date fair value is recognized ratably over the requisite service period for all awards and reflects forfeitures as they occur. The 2016 Equity Plan originally reserved 750,000 shares of common stock for grant, and 579,822 shares remained available for grant at December 31, 2021.
The following tables provide information on stock-based compensation expense as of and for the years ended December 31.
December 31,
(Dollars in thousands)
2021
2020
Stock-based compensation expense
$
378
$
263
Excess tax benefits related to stock-based compensation
9
11
December 31,
(Dollars in thousands)
2021
2020
Unrecognized stock-based compensation expense
$
80
$
97
Weighted average period unrecognized expense is expected to be recognized
0.2
years
0.3
years
96
Table of Contents
The following table summarizes restricted stock award activity for the Company under the 2016 Equity Plan for the years ended December 31.
2021
2020
Weighted Average
Weighted Average
Number of
Grant Date
Number of
Grant Date
Shares
Fair Value
Shares
Fair Value
Nonvested at beginning of period
24,505
$
13.78
15,702
$
15.36
Granted
26,583
13.81
25,507
13.78
Vested
( 20,240 )
13.54
( 15,065 )
15.35
Forfeited
( 1,423 )
13.34
( 1,639 )
15.85
Nonvested at end of period
29,425
$
15.57
24,505
$
13.78
The fair value of restricted stock awards that vested during 2021 and 2020 was $ 309 thousand and $ 243 thousand, respectively.
The following table summarizes stock option activity for the Company under the 2016 Equity Plan for the years ended December 31.
2021
2020
Weighted Average
Weighted Average
Number of
Grant Date
Number of
Exercise
Shares
Exercise Price
Shares
Prices
Outstanding at beginning of period
2,709
$
6.64
11,671
$
9.25
Granted
—
—
—
—
Exercised
( 2,009 )
6.64
( 7,760 )
9.01
Expired/Cancelled
( 700 )
6.64
( 1,202 )
16.65
Outstanding at end of period
—
$
—
2,709
$
6.64
Exercisable at end of period
—
$
—
2,709
$
6.64
There were no stock options granted during 2021 and 2020, respectively.
NOTE 15. DERIVATIVES
We maintain and account for derivatives, in the form of IRLCs and mandatory forward contracts, in accordance with the FASB guidance on accounting for derivative instruments and hedging activities. We recognize gains and losses through mortgage-banking revenue in the Consolidated Statements of Income.
IRLCs on mortgage loans that we intend to sell in the secondary market are considered derivatives. We are exposed to price risk from the time a mortgage loan is locked in until the time the loan is sold. The period of time between issuance of a loan commitment and closing and sale of the loan generally ranges from 14 days to 120 days . For these IRLCs, we attempt to protect the Bank from changes in interest rates through the use of TBA securities, which are forward contracts, as well as, to a lesser degree, loan level commitments in the form of best efforts and mandatory forward contracts. These assets and liabilities are included in the Consolidated Balance Sheets in other assets and accrued expenses and other liabilities, respectively.
97
Table of Contents
The following table provides information pertaining to the carrying amounts of our derivative financial instruments at December 31.
2021
Notional
Estimated
(Dollars in thousands)
Amount
Fair Value
Asset - IRLCs
$
17,557
$
380
Asset - TBA securities
26,500
55
Liability - TBA securities
20,500
41
The Company had no derivatives at December 31, 2020.
NOTE 16. DEFERRED COMPENSATION
The Company has multiple deferred compensation agreements with current and former employees. The Executive Deferred Compensation Plan (the “Plan”) is reserved for members of management and highly compensated employees of the Company and the Bank. During 2019, the Plan was expanded to include additional officers who had not previously participated. The Plan permits a participant to elect, each year, to defer receipt of up to 100 % of his or her salary and bonus to be earned in the following year. The Plan also permits the participant to defer the receipt of performance-based compensation not later than six months before the end of the period for which it is to be earned. The deferred amounts are credited to an account maintained on behalf of the participant and are invested at the discretion of each participant in certain deemed investment options selected by the Compensation Committee of the Board of the Company. The actual investments purchased are owned by the Company and held in a Rabbi Trust. The accounts of the Rabbi Trust are consolidated and the investments are included in other assets on the Consolidated Balance Sheets. The Company and the Bank may also make matching, mandatory and discretionary contributions for certain participants. A participant is fully vested at all times in the amounts that he or she elects to defer. Any contributions by the Company will vest over a five-year period.
The following table provides information on Shore Bancshares, Inc.’s contributions and participant deferrals to the Plan for 2021 and 2020 and the related deferred compensation liability as of December 31.
(Dollars in thousands)
2021
2020
Elective deferrals
$
192
$
319
Deferred compensation liability
972
614
During 2019, the Company introduced a new SERP plan for executive officers of the Company and the Bank. The related liability is unfunded; however, BOLI was purchased to offset the benefit costs. The following table provides information on the expense recognized during the years ended December 31, as well as the balance of the unfunded SERP liability and the cash surrender value of policies purchased to offset the SERP benefit costs as of December 31. The unfunded SERP liability and cash surrender value were included in other liabilities and other assets, respectively.
(Dollars in thousands)
2021
2019
Cash surrender value
$
38,414
$
27,501
Deferred compensation liability - SERP
3,114
1,659
SERP Expense
1,455
1,422
Lastly, in 2016, the Bank assumed agreements held by the former CNB Bank under which its former directors had elected to defer part of their fees and compensation while serving on the former Board of CNB. The amounts deferred were invested in insurance policies on the lives of the respective individuals. Amounts available under the policies are to be paid to the individuals as retirement benefits over future years.
98
Table of Contents
The following table includes information on the deferred compensation liability and cash surrender value as of December 31.
(Dollars in thousands)
2021
2020
Deferred compensation liability
$
554
$
631
Cash surrender value
2,200
2,979
NOTE 17. OTHER EXPENSES
The following table summarizes the Company’s other noninterest expenses for the years ended December 31.
(Dollars in thousands)
2021
2020
Advertising and marketing
$
339
$
331
Other customer expense
693
538
Other expense
2,425
1,919
Other loan expense
188
361
Software expense
1,048
908
Travel and entertainment expense
216
180
Trust professional fees
524
461
Total other noninterest expense
$
5,433
$
4,698
NOTE 18. INCOME TAXES
The following table provides information on components of income tax expense for the years ended December 31.
(Dollars in thousands)
2021
2020
Current tax expense:
Federal
$
3,920
$
5,477
State
1,614
2,025
5,534
7,502
Deferred income tax (benefit) expense:
Federal
136
( 1,650 )
State
142
( 535 )
278
( 2,185 )
Total income tax expense
$
5,812
$
5,317
The following table provides a reconciliation of tax computed at the statutory federal tax rate to the actual tax expense for the years ended December 31.
2021
2020
Tax at federal statutory rate
21
%
21
%
Tax effect of:
Tax-exempt income
( 1.6 )
( 1.6 )
State income taxes, net of federal benefit
6.6
5.6
Other
1.4
0.3
Actual income tax expense rate
27.4
%
25.3
%
99
Table of Contents
The following table provides information on significant components of the Company’s deferred tax assets and liabilities for the years ended December 31.
December 31,
December 31,
(Dollars in thousands)
2021
2020
Deferred tax assets:
Allowance for credit losses
$
3,728
$
3,721
Write-downs of other real estate owned
12
12
Nonaccrual loan interest
253
367
Lease liabilities
3,021
1,296
Deferred compensation
1,246
778
Deferred loan costs
730
1,122
Other
903
231
Total deferred tax assets
9,893
7,527
Less valuation allowance
( 474 )
( 169 )
Deferred tax assets, net of valuation allowance
9,419
7,358
Deferred tax liabilities:
Depreciation
1,030
177
Right-of-use assets
2,968
1,275
Mortgage servicing rights
1,084
—
Acquisition accounting adjustments
986
580
Deferred capital gain on branch sale
180
187
Unrealized gains on available-for-sale securities
13
567
Other
232
130
Total deferred tax liabilities
6,493
2,916
Net deferred tax assets
$
2,926
$
4,442
NOTE 19. EARNINGS PER COMMON SHARE
Basic earnings per common share is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents (stock-based awards). The following table provides information relating to the calculation of earnings per common share for the years ended December 31.
(In thousands, except per share data)
2021
2020
Net Income
$
15,368
$
15,730
Weighted average shares outstanding - Basic
13,119
12,380
Dilutive effect of common stock equivalents-options
—
1
Weighted average shares outstanding - Diluted
13,119
12,381
Earnings per common share - Basic and Diluted
$
1.17
$
1.27
There were no weighted average common stock equivalents excluded from the calculation of diluted earnings per share for the years ended December 31, 2021 and 2020.
NOTE 20. REGULATORY CAPITAL REQUIREMENTS
Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks’ assets, liabilities, and certain off-balance sheet items as
100
Table of Contents
calculated under regulatory accounting practices. The Banks’ capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain amounts and ratios (set forth in the table below) of Common Equity Tier 1, Tier 1 and total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (leverage ratio). As of December 31, 2021, management believes that the Company and the Bank met all capital adequacy requirements to which they were subject.
As of December 31, 2021, the most recent notification from our primary regulator categorized Shore United Bank, N.A., as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes would change the Bank’s classification. To be categorized as well capitalized, the Bank must maintain minimum common equity Tier 1, Tier 1 risk-based and total risk-based capital ratios, and Tier 1 leverage ratios, which are described below.
The minimum ratios for capital adequacy purposes are 7.00 %, 8.50 %, 10.50 % and 4.00 % for the common equity Tier 1, Tier 1 risk-based capital, total risk-based capital and leverage ratios, respectively which include a capital conservation buffer of 2.50 % respectively. To be categorized as well capitalized, a bank must maintain minimum ratios of 6.50 %, 8.00 %, 10.00 % and 5.00 % for its common equity Tier 1, Tier 1 risk-based capital, total risk-based capital and leverage ratios, respectively.
The following tables present the capital amounts and ratios at December 31.
Common
Total
Net
Tier 1
Total
Equity/
Risk-
Risk-
Adjusted
Common
Risk-Based
Risk-Based
Tier 1
(Dollars in thousands)
Tier 1
Based
Weighted
Average
Equity
Capital
Capital
Leverage
2021
Capital
Capital
Assets
Total Assets
Tier 1 ratio
Ratio
Ratio
Ratio
Shore Bancshares, Inc.
$
279,681
$
336,696
$
2,191,557
$
2,966,412
12.76
%
12.76
%
15.36
%
9.43
%
Shore United Bank, N.A.
$
304,362
$
318,614
$
2,189,775
$
2,965,319
13.90
%
13.90
%
14.55
%
9.48
%
Common
Total
Net
Tier 1
Total
Equity/
Risk-
Risk-
Adjusted
Common
Risk-Based
Risk-Based
Tier 1
(Dollars in thousands)
Tier 1
Based
Weighted
Average
Equity
Capital
Capital
Leverage
2020
Capital
Capital
Assets
Total Assets
Tier 1 ratio
Ratio
Ratio
Ratio
Shore United Bank, N.A.
$
180,696
$
194,885
$
1,367,544
$
1,857,802
13.21
%
13.21
%
14.25
%
9.73
%
Bank and holding company regulations impose certain restrictions on dividend payments by the Bank, as well as restricting extensions of credit and transfers of assets between the Bank and the Company.
At December 31, 2021, the Bank could pay dividends to the parent to the extent of its earnings so long as it maintained required capital ratios. The Bank issued a dividend to Shore Bancshares, Inc. in the fourth quarter of 2021 of $ 25.0 million in relation to the purchase of Severn. There were no dividends paid by the Bank to Shore Bancshares, Inc. in 2020. Shore Bancshares, Inc. had no outstanding receivables from its subsidiary at December 31, 2021 or 2020.
101
Table of Contents
NOTE 21. ACCUMULATED OTHER COMPREHENSIVE INCOME
The Company records unrealized holding gains (losses), net of tax, on investment securities available for sale as accumulated other comprehensive income (loss), a separate component of stockholders’ equity. The following table provides information on the changes in the components of accumulated other comprehensive income (loss) for the years ended December 31.
Unrealized gains
(losses) on securities
Unrealized
transferred from
Accumulated
gains (losses) on
Available-for-sale
other
available for sale
to
comprehensive
(Dollars in thousands)
securities
Held-to-maturity
income (loss)
Balance, December 31, 2020
$
1,529
$
—
$
1,529
Other comprehensive loss
( 1,473 )
—
( 1,473 )
Balance, December 31, 2021
$
56
$
—
$
56
Balance, December 31, 2019
$
218
$
( 11 )
$
207
Other comprehensive income
1,570
11
1,581
Reclassification of (gain) recognized
( 259 )
—
( 259 )
Balances, December 31, 2020
$
1,529
$
—
$
1,529
NOTE 22. FAIR VALUE MEASUREMENTS
Accounting guidance under GAAP defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This accounting guidance also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale and equity securities with readily determinable fair values are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans, loans held for sale and other real estate owned (foreclosed assets). These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.
Under fair value accounting guidance, assets and liabilities are grouped at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine their fair values. These hierarchy levels are:
Level 1 inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the entity has the ability to access at the measurement date.
Level 2 inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
Level 3 inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
102
Table of Contents
Assets Measured at Fair Value on a Recurring Basis
Investment Securities Available for Sale
Fair value measurement for investment securities available for sale is based on quoted prices from an independent pricing service. The fair value measurements consider observable data that may include present value of future cash flows, prepayment assumptions, credit loss assumptions and other factors. The Company classifies its investments in U.S. Treasury securities, if any, as Level 1 in the fair value hierarchy, and it classifies its investments in U.S. Government agencies securities and mortgage-backed securities issued or guaranteed by U.S. Government sponsored entities as Level 2.
Equity Securities
Fair value measurement for equity securities is based on quoted market prices retrieved by the Company via on-line resources. Although these securities have readily available fair market values, the Company deems that they be classified as level 2 investments in the fair value hierarchy due to not being considered traded in a highly active market.
LHFS
LHFS are carried at fair value, which is determined based on Mark to Trade (MTT) for allocated/committed loans or Mark to Market (MTM) analysis for unallocated/uncommitted loans based on third-party pricing models.
MSRs
The fair value of MSRs is determined using a valuation model administered by a third party that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service (including delinquency and foreclosure costs), escrow account earnings, contractual servicing fee income, and other ancillary income such as late fees. Management reviews all significant assumptions on a quarterly basis. Mortgage loan prepayment speed, a key assumption in the model, is the annual rate at which borrowers are forecasted to repay their mortgage loan principal. The discount rate used to determine the present value of estimated future net servicing income, another key assumption in the model, is an estimate of the required rate of return investors in the market would require for an asset with similar risk. Both assumptions can, and generally will, change as market conditions and interest rates change.
The significant unobservable inputs used in the fair value measurement of the reporting entity’s residential MSRs are prepayment speeds, probability of default, rate of return, and cost of servicing. Significant increases/decreases in any of those inputs in isolation would have resulted in a significantly lower/higher fair value measurement. Generally, a change in the assumption used for prepayment speeds would have been accompanied by a directionally similar change in the markets, i.e. the 10-Year Treasury, and in the probability of default.
IRLCs
We utilize a third-party specialist model to estimate the fair value of our IRLCs, which are valued based upon mortgage securities (TBA) prices less estimated costs to process and settle the loan. Fair value is adjusted for the estimated probability of the loan closing with the borrower.
103
Table of Contents
(Dollars in thousands)
Fair Value
Valuation Technique
Unobservable Input
Range
December 31, 2021
MSRs (1)
$
4,087
Market Approach
Weighted average prepayment speed (PSA) (2)
326
IRLCs - net asset
$
380
Market Approach
Range of pull through rate
77 % - 100 %
Average pull through rate
93 %
(1) The weighted average was calculated with reference to the principal balance of the underlying mortgages.
(2) PSA = Public Securities Association Standard Prepayment Model
The following table presents activity in MSRs for the year ended December 31.
(Dollars in thousands)
2021
Beginning balance
$
—
Acquired
4,146
Valuation adjustment
( 59 )
Ending balance
$
4,087
The following table presents activity in the IRLCs for the year ended December 31.
(Dollars in thousands)
2021
Beginning balance
$
—
Acquired
800
Valuation adjustment
( 420 )
Ending balance
$
380
Forward Contracts
To avoid interest rate risk, we hedge the open locked/closed position with TBA forward trades. On a regular basis, we allocate disbursed loans to mandatory commitments with government-sponsored enterprises (“GSE”) and private investors delivering the loans within 120 days of origination to maximize interest earnings. For a small percentage of our business, we enter into best efforts forward sales commitments with investors at the time we make an IRLC to a borrower. Once a loan has been closed and funded, the best efforts commitments convert to mandatory forward sales commitments. The mandatory commitments are derivatives, and we measure and report them at fair value. Fair value is based on the gain or loss that would occur if we were to pair-off the transaction with the investor at the measurement date. This is a level 2 input. We have elected to measure and report best efforts commitments at fair value using a valuation methodology similar to that used for mandatory commitments.
Market assumptions utilized in the fair value measurement of the reporting entity’s residential mortgage derivatives, inclusive of IRLCs, Closed Loan Inventory, TBA derivative trades, and Mandatory Forwards may be subject to investor overlays that may result in a significantly lower fair value measurement. Generally such overlays are announced with advanced notice in order to include the risk adjuster, however there are times when announcements are mandated resulting in a lower fair value measurement. Additionally market assumptions such as spec pool payups may result in a significantly higher fair value measurement at time of loan allocation to specific trades.
104
Table of Contents
The following tables present the recorded amount of assets measured at fair value on a recurring basis for the years ended December 31. No assets were transferred from one hierarchy level to another during 2021 or 2020.
Significant
Other
Significant
Quoted
Observable
Unobservable
Prices
Inputs
Inputs
(Dollars in thousands)
Fair Value
(Level 1)
(Level 2)
(Level 3)
December 31, 2021
Assets:
Securities available for sale:
U.S. Government agencies
$
22,305
$
—
$
22,305
$
—
Mortgage-backed
92,637
—
92,637
—
Other Debt Securities
2,040
—
2,040
—
116,982
—
116,982
—
Equity securities
1,372
—
1,372
—
TBA securities
55
—
55
—
LHFS
37,749
—
37,749
—
MSRs
4,087
—
—
4,087
IRLCs
380
—
—
380
Total assets at fair value
$
160,625
$
—
$
156,158
$
4,467
Liabilities:
TBA securities
$
41
$
—
$
41
$
—
Total liabilities at fair value
$
41
$
—
$
41
$
—
Significant
Other
Significant
Quoted
Observable
Unobservable
Prices
Inputs
Inputs
(Dollars in thousands)
Fair Value
(Level 1)
(Level 2)
(Level 3)
December 31, 2020
Assets:
Securities available for sale:
U.S. Government agencies
$
23,537
$
—
$
23,537
$
—
Mortgage-backed
116,031
—
116,031
—
139,568
—
139,568
—
Equity securities
1,395
—
1,395
—
Total assets at fair value
$
140,963
$
—
$
140,963
$
—
Assets Measured at Fair Value on a Nonrecurring Basis
Impaired Loans
Loans are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loan impairment is measured using the present value of expected cash flows, the loan’s observable market price or the fair value of the collateral (less selling costs) if the loans are collateral dependent and these are considered Level 3 in the fair value hierarchy. Collateral
105
Table of Contents
may be real estate and/or business assets including equipment, inventory and/or accounts receivable. The value of business equipment, inventory and accounts receivable, discounted on management’s review and analysis. Appraised and reported values may be discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and the client’s business.
Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the factors identified above. Valuation techniques are consistent with those techniques applied in prior periods.
Other Real Estate Owned (Foreclosed Assets)
Foreclosed assets are adjusted for fair value upon transfer of loans to foreclosed assets establishing a new cost basis. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value. The estimated fair value for foreclosed assets included in Level 3 are determined by independent market based appraisals and other available market information, less costs to sell, that may be reduced further based on market expectations or an executed sales agreement. If the fair value of the collateral deteriorates subsequent to the initial recognition, the Company records the foreclosed asset as a non-recurring Level 3 adjustment. Valuation techniques are consistent with those techniques applied in prior periods.
The following tables set forth the Company’s financial assets subject to fair value adjustments (impairment) on a nonrecurring basis for the years ended December 31, that are valued at the lower of cost or market. Assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
Quantitative Information about Level 3 Fair Value Measurements
Weighted
(Dollars in thousands)
Fair Value
Valuation Technique
Unobservable Input
Range
Average (3)
December 31, 2021
Nonrecurring measurements:
Impaired loans
$
617
Appraisal of collateral
(1)
Liquidation expense
(2)
10 %
( 10 %)
Impaired loans
$
2,026
Discounted cash flow analysis
(1)
Discount rate
4 % - 7.25 %
( 6 %)
Other real estate owned
$
532
Appraisal of collateral
(1)
Appraisal adjustments
(2)
20 % - 40 %
( 35 %)
Quantitative Information about Level 3 Fair Value Measurements
Weighted
(Dollars in thousands)
Fair Value
Valuation Technique
Unobservable Input
Range
Average (3)
December 31, 2020
Nonrecurring measurements:
Impaired loans
$
610
Appraisal of collateral
(1)
Liquidation expense
(2)
10 %
( 10 %)
Impaired loans
$
1,110
Discounted cash flow analysis
(1)
Discount rate
6 % - 7.25 %
( 6 %)
(1) Fair value is generally determined through independent appraisals of the underlying collateral (impaired loans and OREO) or discounted cash flow analyses (impaired loans), which generally include various level III inputs which are not identifiable.
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
(3) Unobservable inputs were weighted by the relative fair value of the instruments.
106
Table of Contents
Fair Value of Financial Assets and Financial Liabilities
The following table presents the carrying amounts and estimated fair values of the Company’s financial instruments for the years ended December 31. Fair values for December 31, 2021 and 2020 were estimated using an exit price notion.
December 31, 2021
December 31, 2020
Estimated
Estimated
Carrying
Fair
Carrying
Fair
(Dollars in thousands)
Amount
Value
Amount
Value
Financial assets
Level 1 inputs
Cash and cash equivalents
$
583,613
$
583,613
$
186,917
$
186,917
Level 2 inputs
Investment securities available for sale
$
116,982
$
116,982
$
139,568
$
139,568
Investment securities held to maturity
404,594
401,524
65,706
65,828
Equity securities
1,372
1,372
1,395
1,395
Restricted securities
4,159
4,159
3,626
3,626
LHFS
37,749
37,749
—
—
TBA securities
55
55
—
—
Cash surrender value on life insurance
47,935
47,935
31,018
31,018
Level 3 inputs
Loans, net
$
2,105,231
$
2,106,373
$
1,440,368
$
1,436,292
MSRs
4,087
4,087
—
—
IRLCs
380
380
—
—
Financial liabilities
Level 2 inputs
Deposits:
Noninterest-bearing demand
$
927,497
$
927,497
$
509,091
$
509,091
Checking plus interest
524,143
524,143
446,243
446,243
Money market
889,099
889,099
292,974
292,974
Savings
225,546
225,546
177,524
177,524
Club
388
388
392
392
Certificates of deposit
459,563
461,135
274,481
277,408
Securities sold under retail repurchase agreement
4,143
4,143
1,050
1,050
Advances from FHLB - long-term
10,135
10,187
—
—
Subordinated debt
42,762
44,876
24,429
25,745
TBA Securities
41
41
—
—
NOTE 23. COMMITMENTS AND CONTINGENCIES
In the normal course of business, to meet the financial needs of its customers, the Bank is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Letters of credit and other commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Because many of the letters of credit and commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements.
107
Table of Contents
The following table provides information on commitments outstanding for the years ended December 31.
(Dollars in thousands)
December 31, 2021
December 31, 2020
Commitments to extend credit
$
421,088
$
248,607
Letters of credit
8,399
7,944
Total
$
429,487
$
256,551
The Bank has established a reserve for off balance sheet credit exposures. The reserve is established as losses are estimated to have occurred through a loss for off balance sheet credit exposures charged to earnings. Losses are charged against the allowance when management believes the required funding of these exposures is uncollectible. While this evaluation is completed on a regular basis, it is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company provides banking services to customers who do business in the medical-use cannabis industry. While the growing, processing, and sales of medical-use cannabis is legal in the state of Maryland, such customers engaged in those activities currently violate Federal law. The Company may be deemed to be aiding and abetting illegal activities through the services that it provides to these customers. The strict enforcement of Federal laws regarding medical-use cannabis would likely result in the Company’s inability to continue to provide banking services to these customers and the Company could have legal action taken against it by the Federal government, including imprisonment and fines. There is an uncertainty of the potential impact to the Company’s Consolidated Financial Statements if the Federal government takes actions against the Company. As of December 31, 2021, the Company has not accrued an amount for the potential impact of any such actions.
Following is a summary of the level of business activities with our medical-use cannabis customers:
● Deposit and loan balances at December 31, 2021 were approximately $ 49.1 million, or 1.6 % of total deposits, and $ 42.3 million, or 2.0 % of total gross loans, respectively.
● Interest and noninterest income for the year ended December 31, 2021, were approximately $ 360 thousand and $ 363 thousand, respectively
In the normal course of business, Shore Bancshares, Inc. and its Bank subsidiary may become involved in litigation arising from banking, financial, and other activities. Management, after consultation with legal counsel, does not anticipate that the future liability, if any, arising out of current proceedings will have a material effect on the Company’s financial condition, operating results, or liquidity.
NOTE 24. SEGMENT REPORTING
We are in the business of providing financial services and we operate in two business segments – commercial and consumer banking and mortgage-banking. Commercial and consumer banking is conducted through the Bank and involves delivering a broad range of financial services, including lending and deposit taking, to individuals and commercial enterprises. This segment also includes our treasury and administrative functions. Mortgage-banking is conducted through the Bank’s secondary marketing department and involves originating first and second-lien residential mortgages for sale in the secondary market.
108
Table of Contents
The following tables present certain information regarding our business segments as of and for the year ended December 31.
Community
Consolidated
(Dollars in thousands)
Banking
Mortgage Banking
Total
For the year ended December 31, 2021
Interest Income
$
70,037
$
132
$
70,169
Interest Expense
6,031
8
6,039
Net interest income
64,006
124
64,130
Provision for credit losses
( 358 )
—
( 358 )
Net interest income after provision for credit losses
64,364
124
64,488
Noninterest income
12,550
948
13,498
Noninterest expense
55,628
1,178
56,806
Income (loss) before income taxes
21,286
( 106 )
21,180
Income tax expense (benefit)
5,841
( 29 )
5,812
Net income (loss)
$
15,445
$
( 77 )
$
15,368
Total assets, December 31, 2021
$
3,416,519
$
43,617
$
3,460,136
NOTE 25. RELATED PARTY TRANSACTIONS
During January 2007, a law firm, in which the Chairman of the Board of the Company and the Bank is a partner, entered into a five year lease agreement with a subsidiary of the Company. The term of the lease was five years with the option to renew the lease for three additional five year terms. The second option to renew was exercised in January 2017. The total rent payments received by the subsidiary were $ 50 thousand for the year ended December 31, 2021. The law firm also reimburses the Company for its share of common area maintenance and utilities. In addition, the law firm represents the Company and the Bank in certain legal matters.
109
Table of Contents
NOTE 26. PARENT COMPANY FINANCIAL INFORMATION
The following tables provide condensed financial information for Shore Bancshares, Inc. (Parent Company Only) at December 31.
Condensed Balance Sheets
December 31,
(Dollars in thousands)
2021
2020
Assets
Cash
$
13,092
$
16,653
Investment in subsidiaries
376,453
201,462
Other assets
5,712
3,204
Total assets
$
395,257
$
221,319
Liabilities
Accrued interest payable
$
551
$
482
Other liabilities
1,251
1,389
Long-term debt
42,762
24,429
Total liabilities
44,564
26,300
Stockholders’ equity
Common stock
198
118
Additional paid in capital
200,473
52,167
Retained earnings
149,966
141,205
Accumulated other comprehensive income
56
1,529
Total stockholders’ equity
350,693
195,019
Total liabilities and stockholders’ equity
$
395,257
$
221,319
110
Table of Contents
Condensed Statements of Income
For the Years Ended December 31,
(Dollars in thousands)
2021
2020
Income
Dividends from subsidiaries
$
25,000
$
—
Gain on company owned life insurance
110
152
Total income
25,110
152
Expenses
Interest expense
1,560
522
Salaries and employee benefits
423
349
Legal and professional fees
2,465
600
Other operating expenses
384
251
Total expenses
4,832
1,722
Income (loss) before income tax (benefit) and equity in
undistributed net income of subsidiaries
20,278
( 1,570 )
Income tax expense
( 990 )
( 343 )
Income (Loss) before (deficit) equity in undistributed net income of subsidiaries
19,288
( 1,913 )
(Deficit) equity in undistributed net income of subsidiaries
( 5,900 )
16,957
Net income
$
13,388
$
15,044
111
Table of Contents
Condensed Statements of Cash Flows
For the Years Ended December 31,
(Dollars in thousands)
2021
2020
Cash flows from operating activities:
Net income
$
15,368
$
15,730
Adjustments to reconcile net income to cash
provided by operating activities:
Deficit (equity) in undistributed net income of subsidiaries
5,900
( 16,957 )
Amortization of debt issuance costs
123
40
Stock-based compensation expense
378
263
Company owned life insurance income
( 110 )
( 152 )
Acquisition accounting adjustments
31
—
Net (increase) in other assets
( 1,552 )
( 250 )
Net (decrease) increase in other liabilities
( 142 )
1,485
Net cash provided by operating activities
19,996
159
Cash flows from investing activities:
Purchase of company owned life insurance
( 192 )
( 319 )
Acquisition of business activity, net of cash paid
( 15,945 )
—
Net cash (used in) investing activities
( 16,137 )
( 319 )
Cash flows from financing activities:
Proceeds from the issuance of subordinated debt, net of issuance costs
—
24,389
Common stock dividends paid
( 6,607 )
( 5,950 )
Retirement of common stock
( 819 )
( 9,112 )
Exercise of stock options
6
3
Repurchase of shares for tax withholding on exercised options
and vested restricted stock
—
( 39 )
Net cash (used in) provided by financing activities
( 7,420 )
9,291
Net (decrease) increase in cash and cash equivalents
( 3,561 )
9,131
Cash and cash equivalents at beginning of year
16,653
7,522
Cash and cash equivalents at end of year
$
13,092
$
16,653
NOTE 27. REVENUE RECOGNITION
Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. Topic 606 is applicable to noninterest revenue streams such as trust and asset management income, deposit related fees, interchange fees and merchant income. Noninterest revenue streams in-scope of Topic 606 are discussed below.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, and other deposit account related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided.
Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or at the end of the month through a direct charge to customers’ accounts.
112
Table of Contents
Trust and Investment Fee Income
Trust and investment fee income are primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts. The Company does not earn performance-based incentives.
Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered.
Title Company Revenue
Title Company revenue consists of revenue earned on performing title work for real estate transactions. The revenue is earned when the title work is performed. Payment for such performance obligations generally occurs at the time of the settlement of a real estate transaction. As such settlement is generally within 90 days of the performance of the title work, we recognize the revenue at the time of the settlement.
All contract issuance costs are expensed as incurred. We had no contract assets or liabilities at December 31, 2021.
Other Noninterest Income
Other noninterest income consists of: fees, exchange, other service charges, safety deposit box rental fees, and other miscellaneous revenue streams. Fees and other service charges are primarily comprised of debit and credit card income, ATM fees, merchant services income, and other service charges. Debit and credit card income is primarily comprised of interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as Visa. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. Other service charges include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that rentals and renewals of safe deposit boxes will be recognized on a monthly basis consistent with the duration of the performance obligation.
113
Table of Contents
The following presents noninterest income from continued operations, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the years ended December 31.
December 31,
(Dollars in thousands)
2021
2020
Noninterest Income
In-scope of Topic 606:
Service charges on deposit accounts
$
3,396
$
2,839
Trust and investment fee income
1,881
1,558
Interchange income
3,964
3,006
Title Company revenue
247
—
Other noninterest income
1,519
1,803
Noninterest Income (in-scope of Topic 606)
11,007
9,206
Noninterest Income (out-of-scope of Topic 606)
2,491
1,543
Total Noninterest Income
$
13,498
$
10,749
Contract Balances
A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as asset management fees based on month-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of December 31, 2021 and 2020, the Company did not have any significant contract balances.
114
Table of Contents
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.