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 25, 2025 |
||||||||||||||
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, 2025 |
December 31, 2024 |
March 31, 2024 |
||||||||||||||
Income: |
|||||||||||||||||
Net income |
$ | 2,399 | $ | 5,600 | $ | 2,676 | |||||||||||
Diluted earnings per common share | $ | 0.21 | $ | 0.49 | $ | 0.24 | |||||||||||
Pre-provision net revenue (PPNR) (1) |
$ | 8,357 | $ | 11,167 | $ | 6,419 | |||||||||||
(1) See Non-GAAP reconciliation in the Appendix |
As of or for the three months ended (Unaudited) |
|||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
|||||||||||||||||||||||||||||
Income: | |||||||||||||||||||||||||||||
Net income |
$ | 2,399 | $ | 5,600 | $ | 4,743 | $ | 3,326 | $ | 2,676 | |||||||||||||||||||
Basic earnings per common share | 0.21 | 0.50 | 0.43 | 0.30 | 0.24 | ||||||||||||||||||||||||
Diluted earnings per common share | 0.21 | 0.49 | 0.42 | 0.30 | 0.24 | ||||||||||||||||||||||||
Net interest income |
19,776 | 19,299 | 18,242 | 16,846 | 16,609 | ||||||||||||||||||||||||
Balance Sheet: | |||||||||||||||||||||||||||||
Total assets | $ | 2,528,586 | $ | 2,385,867 | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | |||||||||||||||||||
Loans, net of fees and costs |
2,071,675 | 2,030,437 | 2,008,396 | 1,988,535 | 1,956,315 | ||||||||||||||||||||||||
Total deposits | 2,128,742 | 2,005,368 | 1,978,927 | 1,915,436 | 1,900,696 | ||||||||||||||||||||||||
Non-interest bearing deposits | 323,485 | 240,858 | 237,207 | 224,040 | 220,581 | ||||||||||||||||||||||||
Stockholders' equity |
173,266 | 171,522 | 167,450 | 162,382 | 159,936 | ||||||||||||||||||||||||
Balance Sheet Average Balances: |
|||||||||||||||||||||||||||||
Total assets | $ | 2,420,571 | $ | 2,434,270 | $ | 2,373,261 | $ | 2,319,295 | $ | 2,269,047 | |||||||||||||||||||
Total interest earning assets | 2,330,224 | 2,342,651 | 2,277,523 | 2,222,177 | 2,173,212 | ||||||||||||||||||||||||
Loans, net of fees and costs |
2,039,676 | 2,029,739 | 1,997,574 | 1,972,740 | 1,944,187 | ||||||||||||||||||||||||
Total deposits | 2,036,208 | 2,043,505 | 1,960,145 | 1,919,954 | 1,823,523 | ||||||||||||||||||||||||
Non-interest bearing deposits | 244,161 | 259,118 | 246,310 | 229,040 | 233,255 | ||||||||||||||||||||||||
Stockholders' equity |
174,734 | 171,214 | 165,309 | 162,119 | 159,822 | ||||||||||||||||||||||||
Performance Ratios (Annualized): | |||||||||||||||||||||||||||||
Return on average assets |
0.40 | % | 0.92 | % | 0.80 | % | 0.58 | % | 0.47 | % | |||||||||||||||||||
Return on average equity |
5.57 | % | 13.01 | % | 11.41 | % | 8.25 | % | 6.73 | % |
Three Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31, 2025 |
December 31, 2024 |
$ Change | % Change | |||||||||||||||||||
Mortgage banking income | $ | 3,393 | $ | 5,516 | $ | (2,123) | (38.5) | % | |||||||||||||||
Wealth management income | 1,535 | 1,527 | 8 | 0.5 | % | ||||||||||||||||||
SBA loan income | 748 | 1,143 | (395) | (34.6) | % | ||||||||||||||||||
Earnings on investment in life insurance | 222 | 224 | (2) | (0.9) | % | ||||||||||||||||||
Net (loss) gain on sale of MSRs | (52) | 3,992 | (4,044) | (101.3) | % | ||||||||||||||||||
Gain on sale of OREO | — | 317 | (317) | (100.0) | % | ||||||||||||||||||
Net change in the fair value of derivative instruments | 149 | (146) | 295 | (202.1) | % | ||||||||||||||||||
Net change in the fair value of loans held-for-sale | 102 | (163) | 265 | (162.6) | % | ||||||||||||||||||
Net change in the fair value of loans held-for-investment | 170 | (552) | 722 | (130.8) | % | ||||||||||||||||||
Net (loss) gain on hedging activity | 21 | 192 | (171) | (89.1) | % | ||||||||||||||||||
Other | 1,036 | 1,229 | (193) | (15.7) | % | ||||||||||||||||||
Total non-interest income | $ | 7,324 | $ | 13,279 | $ | (5,955) | (44.8) | % |
Three Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31, 2025 |
December 31, 2024 |
$ Change | % Change | |||||||||||||||||||
Salaries and employee benefits | $ | 11,385 | $ | 12,429 | $ | (1,044) | (8.4) | % | |||||||||||||||
Occupancy and equipment | 1,338 | 2,270 | (932) | (41.1) | % | ||||||||||||||||||
Professional fees | 763 | 1,134 | (371) | (32.7) | % | ||||||||||||||||||
Data processing and software | 1,479 | 1,553 | (74) | (4.8) | % | ||||||||||||||||||
Advertising and promotion | 779 | 839 | (60) | (7.2) | % | ||||||||||||||||||
Pennsylvania bank shares tax | 269 | 243 | 26 | 10.7 | % | ||||||||||||||||||
Other | 2,730 | 2,943 | (213) | (7.2) | % | ||||||||||||||||||
Total non-interest expense | $ | 18,743 | $ | 21,411 | $ | (2,668) | (12.5) | % |
Three Months Ended |
|||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Earnings and Per Share Data: |
|||||||||||||||||||||||||||||
Net income | $ | 2,399 | $ | 5,600 | $ | 4,743 | $ | 3,326 | $ | 2,676 | |||||||||||||||||||
Basic earnings per common share | $ | 0.21 | $ | 0.50 | $ | 0.43 | $ | 0.30 | $ | 0.24 | |||||||||||||||||||
Diluted earnings per common share | $ | 0.21 | $ | 0.49 | $ | 0.42 | $ | 0.30 | $ | 0.24 | |||||||||||||||||||
Common shares outstanding | 11,285 | 11,240 | 11,229 | 11,191 | 11,186 | ||||||||||||||||||||||||
Performance Ratios: |
|||||||||||||||||||||||||||||
Return on average assets (2) |
0.40 | % | 0.92 | % | 0.80 | % | 0.58 | % | 0.47 | % | |||||||||||||||||||
Return on average equity (2) |
5.57 | 13.01 | 11.41 | 8.25 | 6.73 | ||||||||||||||||||||||||
Net interest margin (tax-equivalent) (2) |
3.46 | 3.29 | 3.20 | 3.06 | 3.09 | ||||||||||||||||||||||||
Yield on earning assets (tax-equivalent) (2) |
6.83 | 6.81 | 7.06 | 6.98 | 6.90 | ||||||||||||||||||||||||
Cost of funds (2) |
3.56 | 3.71 | 4.05 | 4.10 | 4.00 | ||||||||||||||||||||||||
Efficiency ratio |
69.16 | % | 65.72 | % | 70.67 | % | 72.89 | % | 73.90 | % | |||||||||||||||||||
Asset Quality Ratios: |
|||||||||||||||||||||||||||||
Net charge-offs (recoveries) to average loans | 0.14 | % | 0.34 | % | 0.11 | % | 0.20 | % | 0.12 | % | |||||||||||||||||||
Non-performing loans to total loans |
2.49 | 2.19 | 2.20 | 1.84 | 1.93 | ||||||||||||||||||||||||
Non-performing assets to total assets |
2.07 | 1.90 | 1.97 | 1.68 | 1.74 | ||||||||||||||||||||||||
Allowance for credit losses to: |
|||||||||||||||||||||||||||||
Total loans and other finance receivables |
1.01 | 0.91 | 1.09 | 1.09 | 1.18 | ||||||||||||||||||||||||
Total loans and other finance receivables (excluding loans at fair value) (1) |
1.01 | 0.91 | 1.10 | 1.10 | 1.19 | ||||||||||||||||||||||||
Non-performing loans |
39.90 | % | 40.86 | % | 48.66 | % | 57.66 | % | 60.59 | % | |||||||||||||||||||
Capital Ratios: |
|||||||||||||||||||||||||||||
Book value per common share | $ | 15.35 | $ | 15.26 | $ | 14.91 | $ | 14.51 | $ | 14.30 | |||||||||||||||||||
Tangible book value per common share | $ | 15.03 | $ | 14.93 | $ | 14.58 | $ | 14.17 | $ | 13.96 | |||||||||||||||||||
Total equity/Total assets | 6.85 | % | 7.19 | % | 7.01 | % | 6.91 | % | 6.98 | % | |||||||||||||||||||
Tangible common equity/Tangible assets - Corporation (1) |
6.72 | 7.05 | 6.87 | 6.76 | 6.82 | ||||||||||||||||||||||||
Tangible common equity/Tangible assets - Bank (1) |
8.61 | 9.06 | 8.95 | 8.85 | 8.93 | ||||||||||||||||||||||||
Tier 1 leverage ratio - Bank | 9.30 | 9.21 | 9.32 | 9.33 | 9.42 | ||||||||||||||||||||||||
Common tier 1 risk-based capital ratio - Bank | 10.15 | 10.33 | 10.17 | 9.84 | 9.87 | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio - Bank | 10.15 | 10.33 | 10.17 | 9.84 | 9.87 | ||||||||||||||||||||||||
Total risk-based capital ratio - Bank | 11.14 | % | 11.20 | % | 11.22 | % | 10.84 | % | 10.95 | % | |||||||||||||||||||
(1) See Non-GAAP reconciliation in the Appendix | |||||||||||||||||||||||||||||
(2) Annualized |
Three Months Ended | |||||||||||||||||
March 31, 2025 |
December 31, 2024 |
March 31, 2024 |
|||||||||||||||
Interest income: | |||||||||||||||||
Loans and other finance receivables, including fees | $ | 36,549 | $ | 37,229 | $ | 35,339 | |||||||||||
Securities - taxable | 1,693 | 1,684 | 1,251 | ||||||||||||||
Securities - tax-exempt | 313 | 314 | 325 | ||||||||||||||
Cash and cash equivalents | 613 | 801 | 300 | ||||||||||||||
Total interest income | 39,168 | 40,028 | 37,215 | ||||||||||||||
Interest expense: | |||||||||||||||||
Deposits | 16,868 | 18,341 | 17,392 | ||||||||||||||
Borrowings and subordinated debentures | 2,524 | 2,388 | 3,214 | ||||||||||||||
Total interest expense | 19,392 | 20,729 | 20,606 | ||||||||||||||
Net interest income | 19,776 | 19,299 | 16,609 | ||||||||||||||
Provision for credit losses | 5,212 | 3,572 | 2,866 | ||||||||||||||
Net interest income after provision for credit losses | 14,564 | 15,727 | 13,743 | ||||||||||||||
Non-interest income: | |||||||||||||||||
Mortgage banking income | 3,393 | 5,516 | 3,634 | ||||||||||||||
Wealth management income | 1,535 | 1,527 | 1,317 | ||||||||||||||
SBA loan income | 748 | 1,143 | 986 | ||||||||||||||
Earnings on investment in life insurance | 222 | 224 | 207 | ||||||||||||||
Net (loss) gain on sale of MSRs | (52) | 3,992 | — | ||||||||||||||
Gain on sale of OREO | — | 317 | — | ||||||||||||||
Net change in the fair value of derivative instruments | 149 | (146) | 75 | ||||||||||||||
Net change in the fair value of loans held-for-sale | 102 | (163) | (2) | ||||||||||||||
Net change in the fair value of loans held-for-investment | 170 | (552) | (175) | ||||||||||||||
Net (loss) gain on hedging activity | 21 | 192 | (19) | ||||||||||||||
Other | 1,036 | 1,229 | 1,961 | ||||||||||||||
Total non-interest income | 7,324 | 13,279 | 7,984 | ||||||||||||||
Non-interest expense: | |||||||||||||||||
Salaries and employee benefits | 11,385 | 12,429 | 10,573 | ||||||||||||||
Occupancy and equipment | 1,338 | 2,270 | 1,233 | ||||||||||||||
Professional fees | 763 | 1,134 | 1,498 | ||||||||||||||
Data processing and software | 1,479 | 1,553 | 1,532 | ||||||||||||||
Advertising and promotion | 779 | 839 | 748 | ||||||||||||||
Pennsylvania bank shares tax | 269 | 243 | 274 | ||||||||||||||
Other | 2,730 | 2,943 | 2,316 | ||||||||||||||
Total non-interest expense | 18,743 | 21,411 | 18,174 | ||||||||||||||
Income before income taxes | 3,145 | 7,595 | 3,553 | ||||||||||||||
Income tax expense | 746 | 1,995 | 877 | ||||||||||||||
Net income | $ | 2,399 | $ | 5,600 | $ | 2,676 | |||||||||||
Basic earnings per common share | $ | 0.21 | $ | 0.50 | $ | 0.24 | |||||||||||
Diluted earnings per common share | $ | 0.21 | $ | 0.49 | $ | 0.24 | |||||||||||
Basic weighted average shares outstanding | 11,205 | 11,158 | 11,088 | ||||||||||||||
Diluted weighted average shares outstanding | 11,446 | 11,375 | 11,201 |
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 16,976 | $ | 5,598 | $ | 12,542 | $ | 8,457 | $ | 8,935 | |||||||||||||||||||
Interest-bearing deposits at other banks | 113,620 | 21,864 | 19,805 | 15,601 | 14,092 | ||||||||||||||||||||||||
Federal funds sold | 629 | — | — | — | — | ||||||||||||||||||||||||
Cash and cash equivalents | 131,225 | 27,462 | 32,347 | 24,058 | 23,027 | ||||||||||||||||||||||||
Securities available-for-sale, at fair value | 185,221 | 174,304 | 171,568 | 159,141 | 150,996 | ||||||||||||||||||||||||
Securities held-to-maturity, at amortized cost | 32,720 | 33,771 | 33,833 | 35,089 | 35,157 | ||||||||||||||||||||||||
Equity investments | 2,126 | 2,086 | 2,166 | 2,088 | 2,092 | ||||||||||||||||||||||||
Mortgage loans held for sale, at fair value | 28,047 | 32,413 | 46,602 | 54,278 | 29,124 | ||||||||||||||||||||||||
Loans and other finance receivables, net of fees and costs | 2,071,675 | 2,030,437 | 2,008,396 | 1,988,535 | 1,956,315 | ||||||||||||||||||||||||
Allowance for credit losses | (20,827) | (18,438) | (21,965) | (21,703) | (23,171) | ||||||||||||||||||||||||
Loans and other finance receivables, net of the allowance for credit losses | 2,050,848 | 2,011,999 | 1,986,431 | 1,966,832 | 1,933,144 | ||||||||||||||||||||||||
Restricted investment in bank stock | 8,369 | 7,753 | 8,542 | 10,044 | 8,560 | ||||||||||||||||||||||||
Bank premises and equipment, net | 12,028 | 12,151 | 12,807 | 13,114 | 13,451 | ||||||||||||||||||||||||
Bank owned life insurance | 29,935 | 29,712 | 29,489 | 29,267 | 29,051 | ||||||||||||||||||||||||
Accrued interest receivable | 10,345 | 9,958 | 10,012 | 9,973 | 9,864 | ||||||||||||||||||||||||
Other real estate owned | 159 | 159 | 1,862 | 1,862 | 1,703 | ||||||||||||||||||||||||
Deferred income taxes | 5,136 | 4,669 | 3,537 | 3,950 | 4,339 | ||||||||||||||||||||||||
Servicing assets | 4,284 | 4,382 | 4,364 | 11,341 | 11,573 | ||||||||||||||||||||||||
Servicing assets held for sale | — | — | 6,609 | — | — | ||||||||||||||||||||||||
Goodwill | 899 | 899 | 899 | 899 | 899 | ||||||||||||||||||||||||
Intangible assets | 2,716 | 2,767 | 2,818 | 2,869 | 2,920 | ||||||||||||||||||||||||
Other assets | 24,528 | 31,382 | 33,835 | 26,779 | 37,023 | ||||||||||||||||||||||||
Total assets | $ | 2,528,586 | $ | 2,385,867 | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | |||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Non-interest bearing | $ | 323,485 | $ | 240,858 | $ | 237,207 | $ | 224,040 | $ | 220,581 | |||||||||||||||||||
Interest bearing | |||||||||||||||||||||||||||||
Interest checking | 161,055 | 141,439 | 133,429 | 130,062 | 121,204 | ||||||||||||||||||||||||
Money market and savings deposits | 947,795 | 913,536 | 822,837 | 787,479 | 797,525 | ||||||||||||||||||||||||
Time deposits | 696,407 | 709,535 | 785,454 | 773,855 | 761,386 | ||||||||||||||||||||||||
Total interest-bearing deposits | 1,805,257 | 1,764,510 | 1,741,720 | 1,691,396 | 1,680,115 | ||||||||||||||||||||||||
Total deposits | 2,128,742 | 2,005,368 | 1,978,927 | 1,915,436 | 1,900,696 | ||||||||||||||||||||||||
Borrowings | 139,590 | 124,471 | 144,880 | 187,260 | 145,803 | ||||||||||||||||||||||||
Subordinated debentures | 49,761 | 49,743 | 49,928 | 49,897 | 49,867 | ||||||||||||||||||||||||
Accrued interest payable | 7,404 | 6,860 | 7,017 | 7,709 | 8,350 | ||||||||||||||||||||||||
Other liabilities | 29,823 | 27,903 | 39,519 | 28,900 | 28,271 | ||||||||||||||||||||||||
Total liabilities | 2,355,320 | 2,214,345 | 2,220,271 | 2,189,202 | 2,132,987 | ||||||||||||||||||||||||
Stockholders’ equity: | |||||||||||||||||||||||||||||
Common stock | 13,288 | 13,243 | 13,232 | 13,194 | 13,189 | ||||||||||||||||||||||||
Surplus | 81,724 | 81,545 | 81,002 | 80,639 | 80,487 | ||||||||||||||||||||||||
Treasury stock | (26,079) | (26,079) | (26,079) | (26,079) | (26,079) | ||||||||||||||||||||||||
Unearned common stock held by employee stock ownership plan | (1,006) | (1,006) | (1,204) | (1,204) | (1,204) | ||||||||||||||||||||||||
Retained earnings | 112,952 | 111,961 | 107,765 | 104,420 | 102,492 | ||||||||||||||||||||||||
Accumulated other comprehensive loss | (7,613) | (8,142) | (7,266) | (8,588) | (8,949) | ||||||||||||||||||||||||
Total stockholders’ equity | 173,266 | 171,522 | 167,450 | 162,382 | 159,936 | ||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,528,586 | $ | 2,385,867 | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | |||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Interest income | $ | 39,168 | $ | 40,028 | $ | 40,319 | $ | 38,465 | $ | 37,215 | |||||||||||||||||||
Interest expense | 19,392 | 20,729 | 22,077 | 21,619 | 20,606 | ||||||||||||||||||||||||
Net interest income | 19,776 | 19,299 | 18,242 | 16,846 | 16,609 | ||||||||||||||||||||||||
Provision for credit losses |
5,212 | 3,572 | 2,282 | 2,680 | 2,866 | ||||||||||||||||||||||||
Non-interest income | 7,324 | 13,279 | 10,831 | 9,244 | 7,984 | ||||||||||||||||||||||||
Non-interest expense | 18,743 | 21,411 | 20,546 | 19,018 | 18,174 | ||||||||||||||||||||||||
Income before income tax expense | 3,145 | 7,595 | 6,245 | 4,392 | 3,553 | ||||||||||||||||||||||||
Income tax expense | 746 | 1,995 | 1,502 | 1,066 | 877 | ||||||||||||||||||||||||
Net Income | $ | 2,399 | $ | 5,600 | $ | 4,743 | $ | 3,326 | $ | 2,676 | |||||||||||||||||||
Basic weighted average shares outstanding | 11,205 | 11,158 | 11,110 | 11,096 | 11,088 | ||||||||||||||||||||||||
Basic earnings per common share | $ | 0.21 | $ | 0.50 | $ | 0.43 | $ | 0.30 | $ | 0.24 | |||||||||||||||||||
Diluted weighted average shares outstanding | 11,446 | 11,375 | 11,234 | 11,150 | 11,201 | ||||||||||||||||||||||||
Diluted earnings per common share | $ | 0.21 | $ | 0.49 | $ | 0.42 | $ | 0.30 | $ | 0.24 |
Segment Information | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2025 |
Three Months Ended March 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total | |||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 19,706 | $ | 9 | $ | 61 | $ | 19,776 | $ | 16,592 | $ | (6) | $ | 23 | $ | 16,609 | |||||||||||||||||||||||||||||||
Provision for credit losses |
5,212 | — | — | 5,212 | 2,866 | — | — | 2,866 | |||||||||||||||||||||||||||||||||||||||
Net interest income after provision |
14,494 | 9 | 61 | 14,564 | 13,726 | (6) | 23 | 13,743 | |||||||||||||||||||||||||||||||||||||||
Non-interest income | 1,912 | 1,535 | 3,877 | 7,324 | 1,874 | 1,317 | 4,793 | 7,984 | |||||||||||||||||||||||||||||||||||||||
Non-interest expense | 12,758 | 818 | 5,167 | 18,743 | 12,060 | 833 | 5,281 | 18,174 | |||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 3,648 | $ | 726 | $ | (1,229) | $ | 3,145 | $ | 3,540 | $ | 478 | $ | (465) | $ | 3,553 | |||||||||||||||||||||||||||||||
Efficiency ratio | 59 | % | 53 | % | 131 | % | 69 | % | 65 | % | 64 | % | 110 | % | 74 | % | |||||||||||||||||||||||||||||||
Pre-Provision Net Revenue Reconciliation |
|||||||||||||||||
Three Months Ended | |||||||||||||||||
(Dollars in thousands, except per share data, Unaudited) |
March 31, 2025 |
December 31, 2024 |
March 31, 2024 |
||||||||||||||
Income before income tax expense | $ | 3,145 | $ | 7,595 | $ | 3,553 | |||||||||||
Provision for credit losses | 5,212 | 3,572 | 2,866 | ||||||||||||||
Pre-provision net revenue | $ | 8,357 | $ | 11,167 | $ | 6,419 |
Pre-Provision Net Revenue Reconciliation |
|||||||||||||||||
Three Months Ended | |||||||||||||||||
(Dollars in thousands, except per share data, Unaudited) |
March 31, 2025 |
December 31, 2024 |
March 31, 2024 |
||||||||||||||
Bank | $ | 8,860 | $ | 8,205 | $ | 6,406 | |||||||||||
Wealth | 726 | 571 | 478 | ||||||||||||||
Mortgage | (1,229) | 2,391 | (465) | ||||||||||||||
Pre-provision net revenue | $ | 8,357 | $ | 11,167 | $ | 6,419 |
Allowance For Credit Losses (ACL) to Loans and Other Finance Receivables, Excluding and Loans at Fair Value | |||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Allowance for credit losses (GAAP) |
$ | 20,827 | $ | 18,438 | $ | 21,965 | $ | 21,703 | $ | 23,171 | |||||||||||||||||||
Loans and other finance receivables (GAAP) |
2,071,675 | 2,030,437 | 2,008,396 | 1,988,535 | 1,956,315 | ||||||||||||||||||||||||
Less: Loans at fair value |
(14,182) | (14,501) | (13,965) | (12,900) | (13,139) | ||||||||||||||||||||||||
Loans and other finance receivables, excluding loans at fair value (non-GAAP) |
$ | 2,057,493 | $ | 2,015,936 | $ | 1,994,431 | $ | 1,975,635 | $ | 1,943,176 | |||||||||||||||||||
ACL to loans and other finance receivables (GAAP) |
1.01 | % | 0.91 | % | 1.09 | % | 1.09 | % | 1.18 | % | |||||||||||||||||||
ACL to loans and other finance receivables, excluding loans at fair value (non-GAAP) |
1.01 | % | 0.91 | % | 1.10 | % | 1.10 | % | 1.19 | % |
Tangible Common Equity Ratio Reconciliation - Corporation |
|||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Total stockholders' equity (GAAP) |
$ | 173,266 | $ | 171,522 | $ | 167,450 | $ | 162,382 | $ | 159,936 | |||||||||||||||||||
Less: Goodwill and intangible assets |
(3,615) | (3,666) | (3,717) | (3,768) | (3,819) | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) |
169,651 | 167,856 | 163,733 | 158,614 | 156,117 | ||||||||||||||||||||||||
Total assets (GAAP) |
2,528,586 | 2,385,867 | 2,387,721 | 2,351,584 | 2,292,923 | ||||||||||||||||||||||||
Less: Goodwill and intangible assets | (3,615) | (3,666) | (3,717) | (3,768) | (3,819) | ||||||||||||||||||||||||
Tangible assets (non-GAAP) |
$ | 2,524,971 | $ | 2,382,201 | $ | 2,384,004 | $ | 2,347,816 | $ | 2,289,104 | |||||||||||||||||||
Tangible common equity to tangible assets ratio - Corporation (non-GAAP) |
6.72 | % | 7.05 | % | 6.87 | % | 6.76 | % | 6.82 | % |
Tangible Common Equity Ratio Reconciliation - Bank |
|||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Total stockholders' equity (GAAP) | $ | 220,768 | $ | 219,119 | $ | 217,028 | $ | 211,308 | $ | 208,319 | |||||||||||||||||||
Less: Goodwill and intangible assets | (3,615) | (3,666) | (3,717) | (3,768) | (3,819) | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | 217,153 | 215,453 | 213,311 | 207,540 | 204,500 | ||||||||||||||||||||||||
Total assets (GAAP) | 2,525,029 | 2,382,014 | 2,385,994 | 2,349,600 | 2,292,894 | ||||||||||||||||||||||||
Less: Goodwill and intangible assets | (3,615) | (3,666) | (3,717) | (3,768) | (3,819) | ||||||||||||||||||||||||
Tangible assets (non-GAAP) | $ | 2,521,414 | $ | 2,378,348 | $ | 2,382,277 | $ | 2,345,832 | $ | 2,289,075 | |||||||||||||||||||
Tangible common equity to tangible assets ratio - Bank (non-GAAP) | 8.61 | % | 9.06 | % | 8.95 | % | 8.85 | % | 8.93 | % | |||||||||||||||||||
Tangible Book Value Reconciliation | |||||||||||||||||||||||||||||
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
|||||||||||||||||||||||||
Book value per common share | $ | 15.35 | $ | 15.26 | $ | 14.91 | $ | 14.51 | $ | 14.30 | |||||||||||||||||||
Less: Impact of goodwill /intangible assets | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 15.03 | $ | 14.93 | $ | 14.58 | $ | 14.17 | $ | 13.96 |