Pennsylvania | 000-55983 | 83-1561918 | ||||||||||||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Ident. No.)
|
||||||||||||
9 Old Lincoln Highway, Malvern, Pennsylvania |
19355 | |||||||||||||
(Address of principal executive offices) | (Zip Code) | |||||||||||||
(484) 568-5000
Registrant’s telephone number, including area code
| ||||||||||||||
Not Applicable | ||||||||||||||
(Former name or former address, if changed since last report.) |
Title of each class: |
Trading Symbol(s) | Name of each exchange on which registered: | ||||||||||||
Common Stock, $1 par value |
MRBK | The NASDAQ Stock Market |
Exhibit No. | Description of Exhibit | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
MERIDIAN CORPORATION (Registrant) |
||||||||||||||
Dated: April 26, 2024 |
||||||||||||||
By: | /s/ Denise Lindsay | |||||||||||||
Denise Lindsay | ||||||||||||||
Executive Vice President and Chief Financial Officer | ||||||||||||||
Three Months Ended | ||||||||||||||||||||
(Dollars in thousands, except per share data)((Unaudited) | March 31, 2024 |
December 31, 2023 |
March 31, 2023 |
|||||||||||||||||
Income: |
||||||||||||||||||||
Net income |
$ | 2,676 | $ | 571 | $ | 4,021 | ||||||||||||||
Diluted earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.34 | ||||||||||||||
Pre-tax, pre-provision income (1) |
$ | 6,419 | $ | 5,356 | $ | 6,526 | ||||||||||||||
Pre-tax, pre-provision income - Bank (1) |
$ | 6,406 | $ | 5,757 | $ | 8,358 | ||||||||||||||
(1) See Non-GAAP reconciliation in the Appendix |
As of or for the quarter ended (Unaudited) |
|||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
|||||||||||||||||||||||||||||
Income: | |||||||||||||||||||||||||||||
Net income |
$ | 2,676 | $ | 571 | $ | 4,005 | $ | 4,645 | $ | 4,021 | |||||||||||||||||||
Basic earnings per common share | 0.24 | 0.05 | 0.36 | 0.42 | 0.36 | ||||||||||||||||||||||||
Diluted earnings per common share | 0.24 | 0.05 | 0.35 | 0.41 | 0.34 | ||||||||||||||||||||||||
Net interest income |
16,609 | 16,942 | 17,224 | 17,098 | 17,677 | ||||||||||||||||||||||||
Balance Sheet: | |||||||||||||||||||||||||||||
Total assets | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | $ | 2,206,877 | $ | 2,229,783 | |||||||||||||||||||
Loans, net of fees and costs |
1,956,315 | 1,895,806 | 1,885,629 | 1,859,839 | 1,818,189 | ||||||||||||||||||||||||
Total deposits | 1,900,696 | 1,823,462 | 1,808,645 | 1,782,605 | 1,770,413 | ||||||||||||||||||||||||
Non-interest bearing deposits | 220,581 | 239,289 | 244,668 | 269,174 | 262,636 | ||||||||||||||||||||||||
Stockholders' equity |
159,936 | 158,022 | 155,114 | 153,962 | 153,049 | ||||||||||||||||||||||||
Balance Sheet (Average Balances): | |||||||||||||||||||||||||||||
Total assets | $ | 2,269,047 | $ | 2,219,340 | $ | 2,184,384 | $ | 2,166,574 | $ | 2,088,599 | |||||||||||||||||||
Total interest earning assets | 2,173,212 | 2,121,068 | 2,086,602 | 2,070,640 | 1,995,460 | ||||||||||||||||||||||||
Loans, net of fees and costs |
1,944,187 | 1,891,170 | 1,876,648 | 1,847,736 | 1,783,322 | ||||||||||||||||||||||||
Total deposits | 1,823,523 | 1,820,532 | 1,782,140 | 1,775,444 | 1,759,571 | ||||||||||||||||||||||||
Non-interest bearing deposits | 233,255 | 254,025 | 253,485 | 266,675 | 296,037 | ||||||||||||||||||||||||
Stockholders' equity |
159,822 | 157,210 | 156,271 | 154,179 | 153,179 | ||||||||||||||||||||||||
Performance Ratios (Annualized): | |||||||||||||||||||||||||||||
Return on average assets |
0.47 | % | 0.10 | % | 0.73 | % | 0.86 | % | 0.78 | % | |||||||||||||||||||
Return on average equity |
6.73 | % | 1.44 | % | 10.17 | % | 12.08 | % | 10.65 | % |
Quarter Ended | |||||||||||||||||||||||||||||||||||
(dollars in thousands) | March 31, 2024 |
December 31, 2023 |
$ Change | % Change | Change due to rate | Change due to volume | |||||||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 300 | 526 | $ | (226) | (43.0) | % | $ | (3) | $ | (223) | |||||||||||||||||||||||||
Investment securities - taxable | 1,251 | 1,020 | 231 | 22.6 | % | 69 | 162 | ||||||||||||||||||||||||||||
Investment securities - tax exempt (1) |
405 | 402 | 3 | 0.7 | % | (6) | 9 | ||||||||||||||||||||||||||||
Loans held for sale | 323 | 400 | (77) | (19.3) | % | (27) | (50) | ||||||||||||||||||||||||||||
Loans held for investment (1) |
35,018 | 34,071 | 947 | 2.8 | % | (8) | 955 | ||||||||||||||||||||||||||||
Total loans | 35,341 | 34,471 | 870 | 2.5 | % | (35) | 905 | ||||||||||||||||||||||||||||
Total interest income | $ | 37,297 | $ | 36,419 | $ | 878 | 2.4 | % | $ | 25 | $ | 853 | |||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,367 | $ | 1,476 | $ | (109) | (7.4) | % | $ | 37 | $ | (146) | |||||||||||||||||||||||
Money market and savings deposits | 7,855 | 7,384 | 471 | 6.4 | % | 245 | 226 | ||||||||||||||||||||||||||||
Time deposits | 8,170 | 7,946 | 224 | 2.8 | % | 30 | 194 | ||||||||||||||||||||||||||||
Total interest - bearing deposits | 17,392 | 16,806 | 586 | 3.5 | % | 312 | 274 | ||||||||||||||||||||||||||||
Borrowings | 2,435 | 1,816 | 619 | 34.1 | % | 43 | 576 | ||||||||||||||||||||||||||||
Subordinated debentures | 779 | 782 | (3) | (0.4) | % | 1 | (4) | ||||||||||||||||||||||||||||
Total interest expense | 20,606 | 19,404 | 1,202 | 6.2 | % | 356 | 846 | ||||||||||||||||||||||||||||
Net interest income differential | $ | 16,691 | $ | 17,015 | $ | (324) | (1.90) | % | $ | (331) | $ | 7 | |||||||||||||||||||||||
(1) Reflected on a tax-equivalent basis. |
Quarter Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31, 2024 |
December 31, 2023 |
$ Change | % Change | |||||||||||||||||||
Mortgage banking income | $ | 3,634 | $ | 3,394 | $ | 240 | 7.1 | % | |||||||||||||||
Wealth management income | 1,317 | 1,239 | 78 | 6.3 | % | ||||||||||||||||||
SBA loan income | 986 | 1,022 | (36) | (3.5) | % | ||||||||||||||||||
Earnings on investment in life insurance | 207 | 204 | 3 | 1.5 | % | ||||||||||||||||||
Net change in the fair value of derivative instruments | 75 | (126) | 201 | (159.5) | % | ||||||||||||||||||
Net change in the fair value of loans held-for-sale | (2) | 120 | (122) | (101.7) | % | ||||||||||||||||||
Net change in the fair value of loans held-for-investment | (175) | 805 | (980) | (121.7) | % | ||||||||||||||||||
Net gain on hedging activity | (19) | (53) | 34 | (64.2) | % | ||||||||||||||||||
Other | 1,961 | 1,512 | 449 | 29.7 | % | ||||||||||||||||||
Total non-interest income | $ | 7,984 | $ | 8,117 | $ | (133) | (1.6) | % |
Quarter Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31, 2024 |
December 31, 2023 |
$ Change | % Change | |||||||||||||||||||
Salaries and employee benefits | $ | 10,573 | $ | 11,744 | $ | (1,171) | (10.0) | % | |||||||||||||||
Occupancy and equipment | 1,233 | 1,232 | 1 | 0.1 | % | ||||||||||||||||||
Professional fees | 1,498 | 1,382 | 116 | 8.4 | % | ||||||||||||||||||
Advertising and promotion | 748 | 931 | (183) | (19.7) | % | ||||||||||||||||||
Data processing and software | 1,532 | 1,651 | (119) | (7.2) | % | ||||||||||||||||||
Pennsylvania bank shares tax | 274 | 233 | 41 | 17.6 | % | ||||||||||||||||||
Other | 2,316 | 2,530 | (214) | (8.5) | % | ||||||||||||||||||
Total non-interest expense | $ | 18,174 | $ | 19,703 | $ | (1,529) | (7.8) | % |
Quarter Ended |
|||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Earnings and Per Share Data: |
|||||||||||||||||||||||||||||
Net income | $ | 2,676 | $ | 571 | $ | 4,005 | $ | 4,645 | $ | 4,021 | |||||||||||||||||||
Basic earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.36 | $ | 0.42 | $ | 0.36 | |||||||||||||||||||
Diluted earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.35 | $ | 0.41 | $ | 0.34 | |||||||||||||||||||
Common shares outstanding | 11,186 | 11,183 | 11,178 | 11,178 | 11,305 | ||||||||||||||||||||||||
Performance Ratios: |
|||||||||||||||||||||||||||||
Return on average assets |
0.47 | % | 0.10 | % | 0.73 | % | 0.86 | % | 0.78 | % | |||||||||||||||||||
Return on average equity |
6.73 | 1.44 | 10.17 | 12.08 | 10.65 | ||||||||||||||||||||||||
Net interest margin (tax-equivalent) |
3.09 | 3.18 | 3.29 | 3.33 | 3.61 | ||||||||||||||||||||||||
Yield on earning assets (tax-equivalent) |
6.90 | 6.81 | 6.76 | 6.57 | 6.31 | ||||||||||||||||||||||||
Cost of funds | 4.00 | 3.81 | 3.63 | 3.39 | 2.83 | ||||||||||||||||||||||||
Efficiency ratio |
73.90 | % | 78.63 | % | 79.09 | % | 74.80 | % | 73.16 | % | |||||||||||||||||||
Asset Quality Ratios: |
|||||||||||||||||||||||||||||
Net charge-offs (recoveries) to average loans | 0.12 | % | 0.11 | % | 0.05 | % | 0.05 | % | 0.08 | % | |||||||||||||||||||
Non-performing loans to total loans |
1.93 | 1.76 | 1.53 | 1.44 | 1.25 | ||||||||||||||||||||||||
Non-performing assets to total assets |
1.74 | 1.58 | 1.38 | 1.32 | 1.11 | ||||||||||||||||||||||||
Allowance for credit losses to: |
|||||||||||||||||||||||||||||
Total loans held for investment |
1.18 | 1.17 | 1.04 | 1.09 | 1.12 | ||||||||||||||||||||||||
Total loans held for investment (excluding loans at fair value) (1) |
1.19 | 1.17 | 1.05 | 1.10 | 1.13 | ||||||||||||||||||||||||
Non-performing loans |
60.59 | % | 65.48 | % | 67.61 | % | 73.97 | % | 88.41 | % | |||||||||||||||||||
Capital Ratios: |
|||||||||||||||||||||||||||||
Book value per common share | $ | 14.30 | $ | 14.13 | $ | 13.88 | $ | 13.77 | $ | 13.54 | |||||||||||||||||||
Tangible book value per common share | $ | 13.96 | $ | 13.78 | $ | 13.53 | $ | 13.42 | $ | 13.18 | |||||||||||||||||||
Total equity/Total assets | 6.98 | % | 7.04 | % | 6.95 | % | 6.98 | % | 6.86 | % | |||||||||||||||||||
Tangible common equity/Tangible assets - Corporation (1) |
6.82 | 6.87 | 6.79 | 6.81 | 6.70 | ||||||||||||||||||||||||
Tangible common equity/Tangible assets - Bank (1) |
8.93 | 8.94 | 8.89 | 8.54 | 8.26 | ||||||||||||||||||||||||
Tier 1 leverage ratio - Bank | 9.42 | 9.46 | 9.65 | 9.22 | 9.32 | ||||||||||||||||||||||||
Common tier 1 risk-based capital ratio - Bank | 9.87 | 10.10 | 10.82 | 10.35 | 10.27 | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio - Bank | 9.87 | 10.10 | 10.82 | 10.35 | 10.27 | ||||||||||||||||||||||||
Total risk-based capital ratio - Bank | 10.95 | % | 11.17 | % | 11.85 | % | 11.43 | % | 11.41 | % | |||||||||||||||||||
(1) See Non-GAAP reconciliation in the Appendix |
Three Months Ended | |||||||||||||||||
March 31, 2024 |
December 31, 2023 |
March 31, 2023 |
|||||||||||||||
Interest income: | |||||||||||||||||
Loans and other finance receivables, including fees | $ | 35,339 | $ | 34,469 | $ | 29,417 | |||||||||||
Securities - taxable | 1,251 | 1,020 | 959 | ||||||||||||||
Securities - tax-exempt | 325 | 331 | 354 | ||||||||||||||
Cash and cash equivalents | 300 | 526 | 217 | ||||||||||||||
Total interest income | 37,215 | 36,346 | 30,947 | ||||||||||||||
Interest expense: | |||||||||||||||||
Deposits | 17,392 | 16,806 | 11,447 | ||||||||||||||
Borrowings | 3,214 | 2,598 | 1,823 | ||||||||||||||
Total interest expense | 20,606 | 19,404 | 13,270 | ||||||||||||||
Net interest income | 16,609 | 16,942 | 17,677 | ||||||||||||||
Provision for credit losses | 2,866 | 4,628 | 1,399 | ||||||||||||||
Net interest income after provision for credit losses | 13,743 | 12,314 | 16,278 | ||||||||||||||
Non-interest income: | |||||||||||||||||
Mortgage banking income | 3,634 | 3,394 | 3,272 | ||||||||||||||
Wealth management income | 1,317 | 1,239 | 1,196 | ||||||||||||||
SBA loan income | 986 | 1,022 | 713 | ||||||||||||||
Earnings on investment in life insurance | 207 | 204 | 192 | ||||||||||||||
Net change in the fair value of derivative instruments | 75 | (126) | (69) | ||||||||||||||
Net change in the fair value of loans held-for-sale | (2) | 120 | (1) | ||||||||||||||
Net change in the fair value of loans held-for-investment | (175) | 805 | 117 | ||||||||||||||
Net gain on hedging activity | (19) | (53) | — | ||||||||||||||
Other | 1,961 | 1,512 | 1,218 | ||||||||||||||
Total non-interest income | 7,984 | 8,117 | 6,638 | ||||||||||||||
Non-interest expense: | |||||||||||||||||
Salaries and employee benefits | 10,573 | 11,744 | 11,061 | ||||||||||||||
Occupancy and equipment | 1,233 | 1,232 | 1,244 | ||||||||||||||
Professional fees | 1,498 | 1,382 | 823 | ||||||||||||||
Advertising and promotion | 748 | 931 | 861 | ||||||||||||||
Data processing and software | 1,532 | 1,651 | 1,432 | ||||||||||||||
Pennsylvania bank shares tax | 274 | 233 | 245 | ||||||||||||||
Other | 2,316 | 2,530 | 2,123 | ||||||||||||||
Total non-interest expense | 18,174 | 19,703 | 17,789 | ||||||||||||||
Income before income taxes | 3,553 | 728 | 5,127 | ||||||||||||||
Income tax expense | 877 | 157 | 1,106 | ||||||||||||||
Net income | $ | 2,676 | $ | 571 | $ | 4,021 | |||||||||||
Basic earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.36 | |||||||||||
Diluted earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.34 | |||||||||||
Basic weighted average shares outstanding | 11,088 | 11,070 | 11,272 | ||||||||||||||
Diluted weighted average shares outstanding | 11,201 | 11,206 | 11,656 |
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 8,935 | $ | 10,067 | $ | 12,734 | $ | 10,576 | $ | 8,473 | |||||||||||||||||||
Interest-bearing deposits at other banks | 14,092 | 46,630 | 47,025 | 36,290 | 100,030 | ||||||||||||||||||||||||
Cash and cash equivalents | 23,027 | 56,697 | 59,759 | 46,866 | 108,503 | ||||||||||||||||||||||||
Securities available-for-sale, at fair value | 150,996 | 146,019 | 122,218 | 126,668 | 142,933 | ||||||||||||||||||||||||
Securities held-to-maturity, at amortized cost | 35,157 | 35,781 | 36,232 | 36,463 | 36,525 | ||||||||||||||||||||||||
Equity investments | 2,092 | 2,121 | 2,019 | 2,097 | 2,110 | ||||||||||||||||||||||||
Mortgage loans held for sale, at fair value | 29,124 | 24,816 | 23,144 | 40,422 | 35,701 | ||||||||||||||||||||||||
Loans and other finance receivables, net of fees and costs | 1,956,315 | 1,895,806 | 1,885,629 | 1,859,839 | 1,818,189 | ||||||||||||||||||||||||
Allowance for credit losses | (23,171) | (22,107) | (19,683) | (20,242) | (20,442) | ||||||||||||||||||||||||
Loans and other finance receivables, net of the allowance for credit losses | 1,933,144 | 1,873,699 | 1,865,946 | 1,839,597 | 1,797,747 | ||||||||||||||||||||||||
Restricted investment in bank stock | 8,560 | 8,072 | 8,309 | 9,157 | 10,173 | ||||||||||||||||||||||||
Bank premises and equipment, net | 13,451 | 13,557 | 13,310 | 13,234 | 13,281 | ||||||||||||||||||||||||
Bank owned life insurance | 29,051 | 28,844 | 28,641 | 28,440 | 28,247 | ||||||||||||||||||||||||
Accrued interest receivable | 9,864 | 9,325 | 8,984 | 7,651 | 7,651 | ||||||||||||||||||||||||
Other real estate owned | 1,703 | 1,703 | 1,703 | 1,703 | 1,703 | ||||||||||||||||||||||||
Deferred income taxes | 4,339 | 4,201 | 4,993 | 4,258 | 4,017 | ||||||||||||||||||||||||
Servicing assets | 11,573 | 11,748 | 11,835 | 12,193 | 12,125 | ||||||||||||||||||||||||
Goodwill | 899 | 899 | 899 | 899 | 899 | ||||||||||||||||||||||||
Intangible assets | 2,920 | 2,971 | 3,022 | 3,073 | 3,124 | ||||||||||||||||||||||||
Other assets | 37,023 | 25,740 | 39,957 | 34,156 | 25,044 | ||||||||||||||||||||||||
Total assets | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | $ | 2,206,877 | $ | 2,229,783 | |||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Non-interest bearing | $ | 220,581 | $ | 239,289 | $ | 244,668 | $ | 269,174 | $ | 262,636 | |||||||||||||||||||
Interest bearing | |||||||||||||||||||||||||||||
Interest checking | 121,204 | 150,898 | 156,537 | 155,907 | 232,616 | ||||||||||||||||||||||||
Money market and savings deposits | 797,525 | 747,803 | 746,599 | 710,546 | 647,904 | ||||||||||||||||||||||||
Time deposits | 761,386 | 685,472 | 660,841 | 646,978 | 627,257 | ||||||||||||||||||||||||
Total interest-bearing deposits | 1,680,115 | 1,584,173 | 1,563,977 | 1,513,431 | 1,507,777 | ||||||||||||||||||||||||
Total deposits | 1,900,696 | 1,823,462 | 1,808,645 | 1,782,605 | 1,770,413 | ||||||||||||||||||||||||
Borrowings | 145,803 | 174,896 | 177,959 | 194,636 | 233,883 | ||||||||||||||||||||||||
Subordinated debentures | 49,867 | 49,836 | 50,079 | 40,348 | 40,319 | ||||||||||||||||||||||||
Accrued interest payable | 8,350 | 10,324 | 7,814 | 5,612 | 3,836 | ||||||||||||||||||||||||
Other liabilities | 28,271 | 29,653 | 31,360 | 29,714 | 28,283 | ||||||||||||||||||||||||
Total liabilities | 2,132,987 | 2,088,171 | 2,075,857 | 2,052,915 | 2,076,734 | ||||||||||||||||||||||||
Stockholders’ equity: | |||||||||||||||||||||||||||||
Common stock | 13,189 | 13,186 | 13,181 | 13,181 | 13,180 | ||||||||||||||||||||||||
Surplus | 80,487 | 80,325 | 79,731 | 79,650 | 79,473 | ||||||||||||||||||||||||
Treasury stock | (26,079) | (26,079) | (26,079) | (26,079) | (24,512) | ||||||||||||||||||||||||
Unearned common stock held by employee stock ownership plan | (1,204) | (1,204) | (1,403) | (1,403) | (1,403) | ||||||||||||||||||||||||
Retained earnings | 102,492 | 101,216 | 102,043 | 99,434 | 96,180 | ||||||||||||||||||||||||
Accumulated other comprehensive loss | (8,949) | (9,422) | (12,359) | (10,821) | (9,869) | ||||||||||||||||||||||||
Total stockholders’ equity | 159,936 | 158,022 | 155,114 | 153,962 | 153,049 | ||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | $ | 2,206,877 | $ | 2,229,783 | |||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Interest income | $ | 37,215 | $ | 36,346 | $ | 35,459 | $ | 33,836 | $ | 30,947 | |||||||||||||||||||
Interest expense | 20,606 | 19,404 | 18,235 | 16,738 | 13,270 | ||||||||||||||||||||||||
Net interest income | 16,609 | 16,942 | 17,224 | 17,098 | 17,677 | ||||||||||||||||||||||||
Provision for credit losses |
2,866 | 4,628 | 82 | 705 | 1,399 | ||||||||||||||||||||||||
Non-interest income | 7,984 | 8,117 | 8,086 | 9,124 | 6,638 | ||||||||||||||||||||||||
Non-interest expense | 18,174 | 19,703 | 20,018 | 19,615 | 17,789 | ||||||||||||||||||||||||
Income before income tax expense | 3,553 | 728 | 5,210 | 5,902 | 5,127 | ||||||||||||||||||||||||
Income tax expense | 877 | 157 | 1,205 | 1,257 | 1,106 | ||||||||||||||||||||||||
Net Income | $ | 2,676 | $ | 571 | $ | 4,005 | $ | 4,645 | $ | 4,021 | |||||||||||||||||||
Basic weighted average shares outstanding | 11,088 | 11,070 | 11,057 | 11,062 | 11,272 | ||||||||||||||||||||||||
Basic earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.36 | $ | 0.42 | $ | 0.36 | |||||||||||||||||||
Diluted weighted average shares outstanding | 11,201 | 11,206 | 11,363 | 11,304 | 11,656 | ||||||||||||||||||||||||
Diluted earnings per common share | $ | 0.24 | $ | 0.05 | $ | 0.35 | $ | 0.41 | $ | 0.34 |
Segment Information | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2024 |
Three Months Ended March 31, 2023 |
||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total | |||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 16,592 | $ | (6) | $ | 23 | $ | 16,609 | $ | 17,627 | $ | 24 | $ | 26 | $ | 17,677 | |||||||||||||||||||||||||||||||
Provision for credit losses |
2,866 | — | — | 2,866 | 1,399 | — | — | 1,399 | |||||||||||||||||||||||||||||||||||||||
Net interest income after provision |
13,726 | (6) | 23 | 13,743 | 16,228 | 24 | 26 | 16,278 | |||||||||||||||||||||||||||||||||||||||
Non-interest income | 1,874 | 1,317 | 4,793 | 7,984 | 1,429 | 1,196 | 4,013 | 6,638 | |||||||||||||||||||||||||||||||||||||||
Non-interest expense | 12,060 | 833 | 5,281 | 18,174 | 10,698 | 989 | 6,102 | 17,789 | |||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 3,540 | $ | 478 | $ | (465) | $ | 3,553 | $ | 6,959 | $ | 231 | $ | (2,063) | $ | 5,127 | |||||||||||||||||||||||||||||||
Efficiency ratio | 65 | % | 64 | % | 110 | % | 74 | % | 56 | % | 81 | % | 151 | % | 73 | % | |||||||||||||||||||||||||||||||
Pre-tax, Pre-provision Reconciliation |
|||||||||||||||||
Three Months Ended | |||||||||||||||||
(Dollars in thousands, except per share data)((Unaudited) |
March 31, 2024 |
December 31, 2023 |
March 31, 2023 |
||||||||||||||
Income before income tax expense | $ | 3,553 | $ | 728 | $ | 5,127 | |||||||||||
Provision for credit losses | 2,866 | 4,628 | 1,399 | ||||||||||||||
Pre-tax, pre-provision income | $ | 6,419 | $ | 5,356 | $ | 6,526 |
Pre-tax, Pre-provision Reconciliation |
|||||||||||||||||
Three Months Ended | |||||||||||||||||
(Dollars in thousands, except per share data)((Unaudited) |
March 31, 2024 |
December 31, 2023 |
March 31, 2023 |
||||||||||||||
Bank | $ | 6,406 | $ | 5,757 | $ | 8,358 | |||||||||||
Wealth | 478 | 267 | 231 | ||||||||||||||
Mortgage | (465) | (668) | (2,063) | ||||||||||||||
Pre-tax, pre-provision income | $ | 6,419 | $ | 5,356 | $ | 6,526 |
Allowance For Loan Losses to Loans, Net of Fees and Costs, Excluding and Loans at Fair Value | |||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Allowance for credit losses (GAAP) |
$ | 23,171 | $ | 22,107 | $ | 19,683 | $ | 20,242 | $ | 20,442 | |||||||||||||||||||
Loans, net of fees and costs (GAAP) |
1,956,315 | 1,895,806 | 1,885,629 | 1,859,839 | 1,818,189 | ||||||||||||||||||||||||
Less: Loans fair valued |
(13,139) | (13,726) | (13,231) | (14,403) | (14,434) | ||||||||||||||||||||||||
Loans, net of fees and costs, excluding loans at fair value (non-GAAP) |
$ | 1,943,176 | $ | 1,882,080 | $ | 1,872,398 | $ | 1,845,436 | $ | 1,803,755 | |||||||||||||||||||
Allowance for credit losses to loans, net of fees and costs (GAAP) |
1.18 | % | 1.17 | % | 1.04 | % | 1.09 | % | 1.12 | % | |||||||||||||||||||
Allowance for credit losses to loans, net of fees and costs, excluding loans at fair value (non-GAAP) |
1.19 | % | 1.17 | % | 1.05 | % | 1.10 | % | 1.13 | % |
Tangible Common Equity Ratio Reconciliation - Corporation |
|||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Total stockholders' equity (GAAP) |
$ | 159,936 | $ | 158,022 | $ | 155,114 | $ | 153,962 | $ | 153,049 | |||||||||||||||||||
Less: Goodwill and intangible assets |
(3,819) | (3,870) | (3,921) | (3,972) | (4,023) | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) |
156,117 | 154,152 | 151,193 | 149,990 | 149,026 | ||||||||||||||||||||||||
Total assets (GAAP) |
2,292,923 | 2,246,193 | 2,230,971 | 2,206,877 | 2,229,783 | ||||||||||||||||||||||||
Less: Goodwill and intangible assets | (3,819) | (3,870) | (3,921) | (3,972) | (4,023) | ||||||||||||||||||||||||
Tangible assets (non-GAAP) |
$ | 2,289,104 | $ | 2,242,323 | $ | 2,227,050 | $ | 2,202,905 | $ | 2,225,760 | |||||||||||||||||||
Tangible common equity to tangible assets ratio - Corporation (non-GAAP) |
6.82 | % | 6.87 | % | 6.79 | % | 6.81 | % | 6.70 | % |
Tangible Common Equity Ratio Reconciliation - Bank |
|||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Total stockholders' equity (GAAP) | $ | 208,319 | $ | 204,132 | $ | 201,996 | $ | 192,209 | $ | 187,954 | |||||||||||||||||||
Less: Goodwill and intangible assets | (3,819) | (3,870) | (3,921) | (3,972) | (4,023) | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | 204,500 | 200,262 | 198,075 | 188,237 | 183,931 | ||||||||||||||||||||||||
Total assets (GAAP) | 2,292,894 | 2,244,893 | 2,232,297 | 2,208,252 | 2,229,721 | ||||||||||||||||||||||||
Less: Goodwill and intangible assets | (3,819) | (3,870) | (3,921) | (3,972) | (4,023) | ||||||||||||||||||||||||
Tangible assets (non-GAAP) | $ | 2,289,075 | $ | 2,241,023 | $ | 2,228,376 | $ | 2,204,280 | $ | 2,225,698 | |||||||||||||||||||
Tangible common equity to tangible assets ratio - Bank (non-GAAP) | 8.93 | % | 8.94 | % | 8.89 | % | 8.54 | % | 8.26 | % | |||||||||||||||||||
Tangible Book Value Reconciliation | |||||||||||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
|||||||||||||||||||||||||
Book value per common share | $ | 14.30 | $ | 14.13 | $ | 13.88 | $ | 13.77 | $ | 13.54 | |||||||||||||||||||
Less: Impact of goodwill /intangible assets | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 13.96 | $ | 13.78 | $ | 13.53 | $ | 13.42 | $ | 13.18 |