第99.1展示文本
Meridian 公司宣佈2024年第三季度業績，並宣佈每股普通股季度股息爲0.125美元。
2024年10月24日， Meridian 公司（納斯達克股票代碼：MRBK）今日報告：
| 三個月之內結束 | |||||||||||||||||
| （以千美元計，除每股數據外）（未經審計） | 2020年9月30日 2024 | 6月30日, 2024 | 2020年9月30日 2023 | ||||||||||||||
收入： | |||||||||||||||||
淨利潤 | $ | 4,743 | $ | 3,326 | $ | 4,005 | |||||||||||
| 稀釋每股收益 | $ | 0.42 | $ | 0.30 | $ | 0.35 | |||||||||||
稅前、準備前收入 (1) | $ | 8,527 | $ | 7,072 | $ | 5,292 | |||||||||||
(1) 請參閱附錄中的非通用會計原則調節 | |||||||||||||||||
•2024年9月30日結束的本季度淨利潤爲470萬美元，稅前、稅前準備金收入爲850萬美元。1.
•2024年第三季度的平均資產回報率和平均淨資產回報率分別爲0.80%和11.41%。
•2024年第三季度淨利息收益率爲3.20%，貸款收益率爲7.41%。
•2024年9月30日的總資產爲24億美元，相比2024年6月30日的24億美元和2023年9月30日的22億美元。
•商業貸款（不含租賃業務）單季增加3000萬美元，增幅爲2%，年同比增加15800萬美元，增幅達11%。
•第三季度存入資金增長爲6350萬美元，增長了3％；存入資金爲17030萬美元，同比增長了9.4％。
•季度末，非利息人形機器人-軸承存款增加1320萬美元，增長6%。
•2024年10月22日，董事會宣佈每股普通股派發0.125美元的季度現金股息，股東資格登記日爲2024年11月12日，支付日爲2024年11月19日。
克里斯托弗·J·安納斯主席兼首席執行官評論道:
我們的第三季度收入較第二季度有顯著改善，增長了 42.6% 就 470萬美元，或關注 @EVERFI。$0.42 每股。主要亮點 包括季度淨利息收益率爲3.20%，以及我們的財富和抵押貸款部門取得的良好業績。年前九個月貸款增長7.2%，反映了我們強大的銷售文化和主要市場領域健康的經濟狀況。我們擁有出色的系統讓放款人更加高效，並將同樣的科技分享給我們的客戶進行在線銀行操作，從而提高效率。存款增長穩定，並評估存款富裕的領域以加速增長，減少對分行網絡的依賴。
我們的財富部門受益於當地的混亂局勢，以及來自我們商業/工業和商業房地產貸款部門的跨銷售。最近從一家大型銀行引進的新員工加速了增長，並有計劃增加顧問隊伍。抵押貸款部門已從利率衝擊中恢復過來，儘管繼續出現房屋供應不足，但成交量已經達到了2019年前的水平。削減支出並重新調整業務的艱難決定正在產生回報。如果2025年抵押貸款利率下降，將會有許多再融資機會。
自2004年成立銀行以來，meridian憑藉對快速響應和穩定性的優秀聲譽贏得了業務社區的高度信賴，他們依賴這種銀行的品質來壯大自己。我們是費城大都會市場的首選銀行，在這裏擁有建設更大市場份額的絕佳機會。
1
第99.1展示文本
選擇精簡財務信息
截至或截止於該季度結束（未經審計） | |||||||||||||||||||||||||||||
| 2020年9月30日 2024 | 6月30日, 2024 | 3月31日 2024 | 12月31日 2023 | 2020年9月30日 2023 | |||||||||||||||||||||||||
(金額以千元爲單位，除每股數據外) | |||||||||||||||||||||||||||||
| 收入： | |||||||||||||||||||||||||||||
淨利潤 | $ | 4,743 | $ | 3,326 | $ | 2,676 | $ | 571 | $ | 4,005 | |||||||||||||||||||
| 基本每股收益 | 0.43 | 0.30 | 0.24 | 0.05 | 0.36 | ||||||||||||||||||||||||
| 稀釋每股收益 | 0.42 | 0.30 | 0.24 | 0.05 | 0.35 | ||||||||||||||||||||||||
淨利息收入 | 18,242 | 16,846 | 16,609 | 16,942 | 17,224 | ||||||||||||||||||||||||
| 資產負債表： | |||||||||||||||||||||||||||||
| 總資產 | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | |||||||||||||||||||
貸款淨額，扣除費用和成本 | 2,008,396 | 1,988,535 | 1,956,315 | 1,895,806 | 1,885,629 | ||||||||||||||||||||||||
| 存款總額 | 1,978,927 | 1,915,436 | 1,900,696 | 1,823,462 | 1,808,645 | ||||||||||||||||||||||||
| 非利息帶息存款 | 237,207 | 224,040 | 220,581 | 239,289 | 244,668 | ||||||||||||||||||||||||
股東權益 | 167,450 | 162,382 | 159,936 | 158,022 | 155,114 | ||||||||||||||||||||||||
資產負債表平均餘額： | |||||||||||||||||||||||||||||
| 總資產 | $ | 2,373,261 | $ | 2,319,295 | $ | 2,269,047 | $ | 2,219,340 | $ | 2,184,385 | |||||||||||||||||||
| 總利息收益資產 | 2,277,523 | 2,222,177 | 2,173,212 | 2,121,068 | 2,086,331 | ||||||||||||||||||||||||
貸款，減去費用和成本 | 1,997,574 | 1,972,740 | 1,944,187 | 1,891,170 | 1,876,648 | ||||||||||||||||||||||||
| 存款總額 | 1,960,145 | 1,919,954 | 1,823,523 | 1,820,532 | 1,782,140 | ||||||||||||||||||||||||
| 非利息帶息存款 | 246,310 | 229,040 | 233,255 | 254,025 | 253,485 | ||||||||||||||||||||||||
股東權益 | 165,309 | 162,119 | 159,822 | 157,210 | 156,271 | ||||||||||||||||||||||||
| 績效比率（年化）： | |||||||||||||||||||||||||||||
平均資產回報率 | 0.80 | % | 0.58 | % | 0.47 | % | 0.10 | % | 0.73 | % | |||||||||||||||||||
平均淨資產回報率 | 11.41 | % | 8.25 | % | 6.73 | % | 1.44 | % | 10.17 | % | |||||||||||||||||||
收入表 - 2024年第三季度與2024年第二季度比較
第三季度淨利潤增加了140萬美元，增長了42.6%，達到了470萬美元，主要受到淨利息收入增加和每季度信貸損失準備金減少的帶動，再加上來自抵押貸款部門的淨營業收入增加。淨利息收入增加了140萬美元，增長了8.3%，因爲利息收入增長速度超過了利息支出增長速度。非利息收入增加了160萬美元，增長了17.2%，反映出抵押銀行收入水平的提高以及管道的公允價值變化以及公允價值的組合貸款的改進。非利息支出增加了150萬美元，增長了8.0%，主要原因是薪金和員工福利支出、專業費用和其他費用增加。這些增加部分被廣告和促銷費用的減少所抵消。下文詳細說明了收入和支出的主要類別。
2
第99.1展示文本
淨利息收入
以下利率成交量分析表分析了與稅當量淨利息收入的利息收入和利息支出元件的變化相關的餘額（成交量）和利率期貨（利率）的美元變化，這些變化涉及的期間和比率進行了按比率和成交量分配。 利息收入和/或支出的變化與因成交量和利率而產生的變化相關，根據每個類別變化的絕對美元金額的關係成比例地分配。
| 季度結束 | |||||||||||||||||||||||||||||||||||
| （以千美元爲單位） | 2020年9月30日 2024 | 6月30日, 2024 | $ 變化 | 百分比變動 | 由於匯率變動 | 由於成交量變動 | |||||||||||||||||||||||||||||
| 利息收入： | |||||||||||||||||||||||||||||||||||
| 現金及現金等價物 | $ | 416 | $ | 331 | $ | 85 | 25.7 | % | $ | 3 | $ | 82 | |||||||||||||||||||||||
| 應稅投資證券 | 1,480 | 1,324 | 156 | 11.8 | % | 28 | 128 | ||||||||||||||||||||||||||||
投資證券-免稅收益 (1) | 397 | 403 | (6) | (1.5) | % | (3) | (3) | ||||||||||||||||||||||||||||
| 待售貸款 | 766 | 572 | 194 | 33.9 | % | (5) | 199 | ||||||||||||||||||||||||||||
持有投資的貸款 (1) | 37,339 | 35,916 | 1,423 | 4.0 | % | 967 | 456 | ||||||||||||||||||||||||||||
| 總貸款 | 38,105 | 36,488 | 1,617 | 4.4 | % | 962 | 655 | ||||||||||||||||||||||||||||
| 總利息收入 | $ | 40,398 | $ | 38,546 | $ | 1,852 | 4.8 | % | $ | 990 | $ | 862 | |||||||||||||||||||||||
| 利息支出: | |||||||||||||||||||||||||||||||||||
| 帶息需求存款 | $ | 1,390 | $ | 1,279 | $ | 111 | 8.7 | % | $ | 118 | $ | (7) | |||||||||||||||||||||||
| 貨幣市場及儲蓄存款 | 8,391 | 8,265 | 126 | 1.5 | % | (494) | 620 | ||||||||||||||||||||||||||||
| 定期存款 | 9,532 | 9,447 | 85 | 0.9 | % | (406) | 491 | ||||||||||||||||||||||||||||
| 總計帶息存款 | 19,313 | 18,991 | 322 | 1.7 | % | (782) | 1,104 | ||||||||||||||||||||||||||||
| 借款 | 1,985 | 1,851 | 134 | 7.2 | % | 21 | 113 | ||||||||||||||||||||||||||||
| 次級債券 | 779 | 777 | 2 | 0.3 | % | — | 2 | ||||||||||||||||||||||||||||
| 總利息支出 | 22,077 | 21,619 | 458 | 2.1 | % | (761) | 1,219 | ||||||||||||||||||||||||||||
| 淨利息收入差異 | $ | 18,321 | $ | 16,927 | $ | 1,394 | 8.24 | % | $ | 1,751 | $ | (357) | |||||||||||||||||||||||
| (1) 反映在稅當量基礎上。 | |||||||||||||||||||||||||||||||||||
Interest income increased $1.9 million quarter-over-quarter on a tax equivalent basis, driven by the level of average earning assets which increased by $55.3 million contributing $862 thousand to the interest income increase. In addition, the yield on earnings assets increased 8 basis points during the period.
Average total loans, excluding residential loans for sale, increased $25.0 million resulting in an increase due to volume in interest income of $456 thousand. The largest drivers of this increase were commercial, commercial real estate, and small business loans which on a combined basis increased $34.4 million on average, partially offset by a decrease in average leases of $11.6 million. Home equity, residential real estate, consumer and other loans held in portfolio increased on a combined basis $2.1 million on average. The yield on total loans increased 10 basis points, helped by loan fees of $509 thousand, and the yield on cash and investments increased 3 basis points on a combined basis.
Total interest expense increased $458 thousand, quarter-over-quarter, due to higher levels of deposits, particularly money market and time deposits having a bigger impact than rate changes. Interest expense on total deposits increased $322 thousand and interest expense on borrowings increased $134 thousand. During the period, money market accounts and time deposits increased $15.1 million and $8.6 million on average, respectively, while interest-bearing demand deposits decreased $640 thousand on average. Borrowings increased $9.1 million on average. Overall increase in interest expense on deposits due to volume changes was $1.1 million.
The cost of interest-bearing deposits decreased 3 basis points driven by certain money market funds and wholesale time deposits which repriced at lower costs. The total decrease in interest expense on deposits attributable to rate changes was $782 thousand. Overall the net interest margin increased 14 basis points to 3.20% as the yield on earning assets improved, the cost of funds declined and non-interest bearing balances increased $18.7 million on average.
Provision for Credit Losses
The overall provision for credit losses for the third quarter decreased $398 thousand to $2.3 million, from $2.7 million in the second quarter. The provision for funded loans decreased $670 thousand and the provision on unfunded loan commitments increased $272 thousand during the current quarter. The third quarter provision for funded loans of $2.0 million declined from the prior quarter due largely to a decrease of $1.9 million in net charge-offs and was positively impacted by favorable changes in certain portfolio baseline loss rates.
3
Exhibit 99.1
Non-interest income
The following table presents the components of non-interest income for the periods indicated:
| Quarter Ended | |||||||||||||||||||||||
| (Dollars in thousands) | September 30, 2024 | June 30, 2024 | $ Change | % Change | |||||||||||||||||||
| Mortgage banking income | $ | 6,474 | $ | 5,420 | $ | 1,054 | 19.4 | % | |||||||||||||||
| Wealth management income | 1,447 | 1,444 | 3 | 0.2 | % | ||||||||||||||||||
| SBA loan income | 544 | 785 | (241) | (30.7) | % | ||||||||||||||||||
| Earnings on investment in life insurance | 222 | 215 | 7 | 3.3 | % | ||||||||||||||||||
| Net change in the fair value of derivative instruments | (102) | 203 | (305) | (150.2) | % | ||||||||||||||||||
| Net change in the fair value of loans held-for-sale | 169 | (29) | 198 | (682.8) | % | ||||||||||||||||||
| Net change in the fair value of loans held-for-investment | 965 | (24) | 989 | (4120.8) | % | ||||||||||||||||||
| Net loss (gain) on hedging activity | (197) | (63) | (134) | 212.7 | % | ||||||||||||||||||
| Net loss on sale of investment securities available-for-sale | (57) | — | (57) | (100.0) | % | ||||||||||||||||||
| Other | 1,366 | 1,293 | 73 | 5.6 | % | ||||||||||||||||||
| Total non-interest income | $ | 10,831 | $ | 9,244 | $ | 1,587 | 17.2 | % | |||||||||||||||
Total non-interest income increased $1.6 million, or 17.2%, quarter-over-quarter as mortgage banking income increased $1.1 million, or 19.4%. Mortgage loan sales increased $47.8 million or 24.1% quarter over quarter driving higher gain on sale income at a slightly higher margin. SBA and other income decreased $168 thousand combined due largely to lower levels of SBA loan sales. SBA loans sold for the quarter-ended September 30, 2024 totaled $11.9 million, down $246 thousand, or 2.0%, compared to the quarter-ended June 30, 2024. The gross margin on SBA sales was 7.9% for the quarter, down from 8.8% for the previous quarter.
Non-interest expense
The following table presents the components of non-interest expense for the periods indicated:
| Quarter Ended | |||||||||||||||||||||||
| (Dollars in thousands) | September 30, 2024 | June 30, 2024 | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits | $ | 12,829 | $ | 11,437 | $ | 1,392 | 12.2 | % | |||||||||||||||
| Occupancy and equipment | 1,243 | 1,230 | 13 | 1.1 | % | ||||||||||||||||||
| Professional fees | 1,106 | 1,029 | 77 | 7.5 | % | ||||||||||||||||||
| Data processing and software | 1,553 | 1,506 | 47 | 3.1 | % | ||||||||||||||||||
| Advertising and promotion | 717 | 989 | (272) | (27.5) | % | ||||||||||||||||||
| Pennsylvania bank shares tax | 181 | 274 | (93) | (33.9) | % | ||||||||||||||||||
| Other | 2,917 | 2,553 | 365 | 14.3 | % | ||||||||||||||||||
| Total non-interest expense | $ | 20,546 | $ | 19,018 | $ | 1,528 | 8.0 | % | |||||||||||||||
Salaries and employee benefits increased $1.4 million overall, with bank and wealth segments combined having increased $588 thousand, and the mortgage segment increased $804 thousand. Mortgage segment salaries, commissions, and employee benefits are impacted by volume and therefore increased as originations increased $17.2 million over the prior quarter.
Professional fees increased $77 thousand during the current quarter due to an increased level of legal expense related to non-performing assets. Advertising and promotion expense decreased $272 thousand from the prior quarter as a result of a seasonal decrease in business development expenses. Other expense increased $365 thousand from the prior quarter due to an increase in employee travel and trainings, combined with an increase in loan fees.
Balance Sheet - September 30, 2024 Compared to June 30, 2024
Total assets increased $36.1 million, or 1.5%, to $2.4 billion as of September 30, 2024 from $2.4 billion at June 30, 2024. This increase was driven by strong loan growth and an increase in investments. Interest-bearing cash increased $4.2 million, or 26.9%, to $19.8 million as of September 30, 2024, from June 30, 2024.
Portfolio loan growth was $20.3 million, or 1.0% quarter-over-quarter. The portfolio growth was generated from commercial mortgage loans which increased $25.6 million, or 3.3%, commercial & industrial loans which increased $11.4 million, or 3.2%, and small business loans which increased $5.0 million despite the sale of $11.9 million in small business loan during the quarter. Lease financings decreased $10.9 million, or 11.2% from June 30, 2024, partially offsetting the above noted loan growth, but this decline was expected as we continue to refocus away from lease originations. Other assets increased by $7.1 million quarter-over-quarter, due largely to certain SBA loan sales that settled after quarter-end.
4
Exhibit 99.1
Total deposits increased $63.5 million, or 3.3% quarter-over-quarter, due largely to higher levels of money market accounts and time deposits to a lesser degree. Money market accounts and savings accounts increased a combined $35.4 million, while time deposits increased $11.6 million from largely wholesale efforts, and interest bearing demand deposits increased $3.4 million. Non-interest bearing deposits increased $13.2 million. Overall borrowings decreased $42.4 million, or 22.6% quarter-over-quarter.
Total stockholders’ equity increased by $5.1 million from June 30, 2024, to $167.5 million as of September 30, 2024. Changes to equity for the current quarter included net income of $4.7 million, less dividends paid of $1.4 million, plus an increase of $1.3 million in other comprehensive income due to the positive impact that declining interest rate environment had on the investment portfolio. The Community Bank Leverage Ratio for the Bank was 9.32% at September 30, 2024.
Asset Quality Summary
Non-performing loans increased $7.5 million to $45.1 million at September 30, 2024 compared to $37.6 million at June 30, 2024. As a result of the increase, the ratio of non-performing loans to total loans increased to 2.20% as of September 30, 2024, from 1.84% as of June 30, 2024, and the ratio of non-performing assets to total assets increased to 1.97% as of September 30, 2024, compared to 1.68% as of June 30, 2024. The increase in non-performing assets was led by a $4.2 million increase in non-performing residential mortgage loans and a $1.8 million increase in non-performing commercial loans as the bank repurchased at a discount of $574 thousand, the remaining balance of a commercial loan participation to another bank. The impact of this loan repurchase increased the balance of non-performing loans by $2.1 million and also increased the ACL by the amount of the discount.
Meridian realized net charge-offs of 0.11% of total average loans for the quarter ended September 30, 2024, down from 0.20% for the quarter ended June 30, 2024. Net charge-offs decreased to $2.3 million for the quarter ended September 30, 2024, compared to net charge-offs of $4.1 million for the quarter ended June 30, 2024. Third quarter charge-offs were comprised of $1.2 million from small ticket equipment leases which are charged-off after becoming more than 120 days past due, and $1.1 million in SBA loans. Overall there were recoveries of $153 thousand, largely related to leases and small business loans.
The ratio of allowance for credit losses to total loans held for investment, excluding loans at fair value (a non-GAAP measure, see reconciliation in the Appendix), was 1.10% as of September 30, 2024, consistent with the coverage ratio of 1.10% as of June 30, 2024. As of September 30, 2024 there were specific reserves of $6.8 million against individually evaluated loans, a decrease of $394 thousand from $7.2 million in specific reserves as of June 30, 2024. The specific reserve decline over the prior quarter was the result of a drop in SBA loan related reserves driven by charge-offs during the current quarter, partially offset by an increase in specific reserve as the result of repurchasing a commercial loan participation from another bank as discussed above.
About Meridian Corporation
Meridian Bank, the wholly owned subsidiary of Meridian Corporation, is an innovative community bank serving Pennsylvania, New Jersey, Delaware and Maryland. Through its 17 offices, including banking branches and mortgage locations, Meridian offers a full suite of financial products and services. Meridian specializes in business and industrial lending, retail and commercial real estate lending, electronic payments, and wealth management solutions through Meridian Wealth Partners. Meridian also offers a broad menu of high-yield depository products supported by robust online and mobile access. For additional information, visit our website at www.meridianbanker.com. Member FDIC.
“Safe Harbor” Statement
In addition to historical information, this press release may contain “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements with respect to Meridian Corporation’s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by, or that include the words “may,” “could,” “should,” “pro forma,” “looking forward,” “would,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Meridian Corporation’s control). Numerous competitive, economic, regulatory, legal and technological factors, risks and uncertainties that could cause actual results to differ materially include, without limitation, credit losses and the credit risk of our commercial and consumer loan products; changes in the level of charge-offs and changes in estimates of the adequacy of the allowance for credit losses, or ACL; cyber-security concerns; rapid technological developments and changes; increased competitive pressures; changes in spreads on interest-earning assets and interest-bearing liabilities; changes in general economic conditions and conditions within the securities markets; unanticipated changes in our liquidity position; unanticipated changes in regulatory and governmental policies impacting interest rates and financial markets; legislation affecting the financial services industry as a whole, and Meridian Corporation, in particular; changes in accounting policies, practices or guidance; developments affecting the industry and the soundness of financial institutions and further disruption to the economy and U.S. banking system; among others, could cause Meridian Corporation’s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements. Meridian Corporation cautions that the foregoing factors are not exclusive, and neither such factors nor any such forward-looking statement takes into account the impact of any future events. All forward-looking statements and information set forth herein are based on management’s current beliefs and assumptions as of the date hereof and speak only as of the date they are made. For a more complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review Meridian Corporation’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2023 and subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K that update or provide information in addition to the information included in the Form 10-K and Form 10-Q filings, if any. Meridian Corporation does not undertake to update any forward-looking statement whether written or oral, that may be made from time to time by Meridian Corporation or by or on behalf of Meridian Bank.
5
Exhibit 99.1
MERIDIAN CORPORATION AND SUBSIDIARIES
FINANCIAL RATIOS (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)
Quarter Ended | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
Earnings and Per Share Data: | |||||||||||||||||||||||||||||
| Net income | $ | 4,743 | $ | 3,326 | $ | 2,676 | $ | 571 | $ | 4,005 | |||||||||||||||||||
| Basic earnings per common share | $ | 0.43 | $ | 0.30 | $ | 0.24 | $ | 0.05 | $ | 0.36 | |||||||||||||||||||
| Diluted earnings per common share | $ | 0.42 | $ | 0.30 | $ | 0.24 | $ | 0.05 | $ | 0.35 | |||||||||||||||||||
| Common shares outstanding | 11,229 | 11,191 | 11,186 | 11,183 | 11,178 | ||||||||||||||||||||||||
Performance Ratios: | |||||||||||||||||||||||||||||
Return on average assets (2) | 0.80 | % | 0.58 | % | 0.47 | % | 0.10 | % | 0.73 | % | |||||||||||||||||||
Return on average equity (2) | 11.41 | 8.25 | 6.73 | 1.44 | 10.17 | ||||||||||||||||||||||||
Net interest margin (tax-equivalent) (2) | 3.20 | 3.06 | 3.09 | 3.18 | 3.29 | ||||||||||||||||||||||||
Yield on earning assets (tax-equivalent) (2) | 7.06 | 6.98 | 6.90 | 6.81 | 6.76 | ||||||||||||||||||||||||
Cost of funds (2) | 4.05 | 4.10 | 4.00 | 3.81 | 3.63 | ||||||||||||||||||||||||
Efficiency ratio | 70.67 | % | 72.89 | % | 73.90 | % | 78.63 | % | 79.09 | % | |||||||||||||||||||
Asset Quality Ratios: | |||||||||||||||||||||||||||||
| Net charge-offs (recoveries) to average loans | 0.11 | % | 0.20 | % | 0.12 | % | 0.11 | % | 0.05 | % | |||||||||||||||||||
Non-performing loans to total loans | 2.20 | 1.84 | 1.93 | 1.76 | 1.53 | ||||||||||||||||||||||||
Non-performing assets to total assets | 1.97 | 1.68 | 1.74 | 1.58 | 1.38 | ||||||||||||||||||||||||
Allowance for credit losses to: | |||||||||||||||||||||||||||||
Total loans and other finance receivables | 1.09 | 1.09 | 1.18 | 1.17 | 1.04 | ||||||||||||||||||||||||
Total loans and other finance receivables (excluding loans at fair value) (1) | 1.10 | 1.10 | 1.19 | 1.17 | 1.05 | ||||||||||||||||||||||||
Non-performing loans | 48.66 | % | 57.66 | % | 60.59 | % | 65.48 | % | 67.61 | % | |||||||||||||||||||
Capital Ratios: | |||||||||||||||||||||||||||||
| Book value per common share | $ | 14.91 | $ | 14.51 | $ | 14.30 | $ | 14.13 | $ | 13.88 | |||||||||||||||||||
| Tangible book value per common share | $ | 14.58 | $ | 14.17 | $ | 13.96 | $ | 13.78 | $ | 13.53 | |||||||||||||||||||
| Total equity/Total assets | 7.01 | % | 6.91 | % | 6.98 | % | 7.04 | % | 6.95 | % | |||||||||||||||||||
Tangible common equity/Tangible assets - Corporation (1) | 6.87 | 6.76 | 6.82 | 6.87 | 6.79 | ||||||||||||||||||||||||
Tangible common equity/Tangible assets - Bank (1) | 8.95 | 8.85 | 8.93 | 8.94 | 8.89 | ||||||||||||||||||||||||
| Tier 1 leverage ratio - Bank | 9.32 | 9.33 | 9.42 | 9.46 | 9.65 | ||||||||||||||||||||||||
| Common tier 1 risk-based capital ratio - Bank | 10.17 | 9.84 | 9.87 | 10.10 | 10.82 | ||||||||||||||||||||||||
| Tier 1 risk-based capital ratio - Bank | 10.17 | 9.84 | 9.87 | 10.10 | 10.82 | ||||||||||||||||||||||||
| Total risk-based capital ratio - Bank | 11.22 | % | 10.84 | % | 10.95 | % | 11.17 | % | 11.85 | % | |||||||||||||||||||
| (1) See Non-GAAP reconciliation in the Appendix | |||||||||||||||||||||||||||||
| (2) Annualized | |||||||||||||||||||||||||||||
6
Exhibit 99.1
MERIDIAN CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||||||||
| Loans and other finance receivables, including fees | $ | 38,103 | $ | 36,486 | $ | 33,980 | $ | 109,928 | $ | 95,612 | |||||||||||||||||||
| Securities - taxable | 1,480 | 1,324 | 901 | 4,055 | 2,853 | ||||||||||||||||||||||||
| Securities - tax-exempt | 320 | 324 | 333 | 969 | 1,038 | ||||||||||||||||||||||||
| Cash and cash equivalents | 416 | 331 | 245 | 1,047 | 741 | ||||||||||||||||||||||||
| Total interest income | 40,319 | 38,465 | 35,459 | 115,999 | 100,244 | ||||||||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||
| Deposits | 19,313 | 18,991 | 15,543 | 55,696 | 41,013 | ||||||||||||||||||||||||
| Borrowings and subordinated debentures | 2,764 | 2,628 | 2,692 | 8,606 | 7,230 | ||||||||||||||||||||||||
| Total interest expense | 22,077 | 21,619 | 18,235 | 64,302 | 48,243 | ||||||||||||||||||||||||
| Net interest income | 18,242 | 16,846 | 17,224 | 51,697 | 52,001 | ||||||||||||||||||||||||
| Provision for credit losses | 2,282 | 2,680 | 82 | 7,828 | 2,186 | ||||||||||||||||||||||||
| Net interest income after provision for credit losses | 15,960 | 14,166 | 17,142 | 43,869 | 49,815 | ||||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Mortgage banking income | 6,474 | 5,420 | 4,819 | 15,528 | 13,143 | ||||||||||||||||||||||||
| Wealth management income | 1,447 | 1,444 | 1,258 | 4,208 | 3,689 | ||||||||||||||||||||||||
| SBA loan income | 544 | 785 | 982 | 2,315 | 3,463 | ||||||||||||||||||||||||
| Earnings on investment in life insurance | 222 | 215 | 201 | 644 | 585 | ||||||||||||||||||||||||
| Net change in the fair value of derivative instruments | (102) | 203 | 103 | 176 | 217 | ||||||||||||||||||||||||
| Net change in the fair value of loans held-for-sale | 169 | (29) | 111 | 138 | (88) | ||||||||||||||||||||||||
| Net change in the fair value of loans held-for-investment | 965 | (24) | (570) | 766 | (673) | ||||||||||||||||||||||||
| Net loss (gain) on hedging activity | (197) | (63) | 82 | (279) | 81 | ||||||||||||||||||||||||
| Net loss on sale of investment securities available-for-sale | (57) | — | (3) | (57) | (58) | ||||||||||||||||||||||||
| Other | 1,366 | 1,293 | 1,103 | 4,620 | 3,489 | ||||||||||||||||||||||||
| Total non-interest income | 10,831 | 9,244 | 8,086 | 28,059 | 23,848 | ||||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Salaries and employee benefits | 12,829 | 11,437 | 12,420 | 34,839 | 35,633 | ||||||||||||||||||||||||
| Occupancy and equipment | 1,243 | 1,230 | 1,226 | 3,706 | 3,610 | ||||||||||||||||||||||||
| Professional fees | 1,106 | 1,029 | 1,104 | 3,633 | 2,930 | ||||||||||||||||||||||||
| Data processing and software | 1,553 | 1,506 | 1,652 | 4,591 | 4,764 | ||||||||||||||||||||||||
| Advertising and promotion | 717 | 989 | 848 | 2,454 | 2,799 | ||||||||||||||||||||||||
| Pennsylvania bank shares tax | 181 | 274 | 244 | 729 | 735 | ||||||||||||||||||||||||
| Other | 2,917 | 2,553 | 2,524 | 7,786 | 6,951 | ||||||||||||||||||||||||
| Total non-interest expense | 20,546 | 19,018 | 20,018 | 57,738 | 57,422 | ||||||||||||||||||||||||
| Income before income taxes | 6,245 | 4,392 | 5,210 | 14,190 | 16,241 | ||||||||||||||||||||||||
| Income tax expense | 1,502 | 1,066 | 1,205 | 3,445 | 3,568 | ||||||||||||||||||||||||
| Net income | $ | 4,743 | $ | 3,326 | $ | 4,005 | $ | 10,745 | $ | 12,673 | |||||||||||||||||||
| Basic earnings per common share | $ | 0.43 | $ | 0.30 | $ | 0.36 | $ | 0.97 | $ | 1.14 | |||||||||||||||||||
| Diluted earnings per common share | $ | 0.42 | $ | 0.30 | $ | 0.35 | $ | 0.96 | $ | 1.11 | |||||||||||||||||||
| Basic weighted average shares outstanding | 11,110 | 11,096 | 11,058 | 11,098 | 11,129 | ||||||||||||||||||||||||
| Diluted weighted average shares outstanding | 11,234 | 11,150 | 11,363 | 11,198 | 11,449 | ||||||||||||||||||||||||
7
Exhibit 99.1
MERIDIAN CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||
| Cash and due from banks | $ | 12,542 | $ | 8,457 | $ | 8,935 | $ | 10,067 | $ | 12,734 | |||||||||||||||||||
| Interest-bearing deposits at other banks | 19,805 | 15,601 | 14,092 | 46,630 | 47,025 | ||||||||||||||||||||||||
| Cash and cash equivalents | 32,347 | 24,058 | 23,027 | 56,697 | 59,759 | ||||||||||||||||||||||||
| Securities available-for-sale, at fair value | 171,568 | 159,141 | 150,996 | 146,019 | 122,218 | ||||||||||||||||||||||||
| Securities held-to-maturity, at amortized cost | 33,833 | 35,089 | 35,157 | 35,781 | 36,232 | ||||||||||||||||||||||||
| Equity investments | 2,166 | 2,088 | 2,092 | 2,121 | 2,019 | ||||||||||||||||||||||||
| Mortgage loans held for sale, at fair value | 46,602 | 54,278 | 29,124 | 24,816 | 23,144 | ||||||||||||||||||||||||
| Loans and other finance receivables, net of fees and costs | 2,008,396 | 1,988,535 | 1,956,315 | 1,895,806 | 1,885,629 | ||||||||||||||||||||||||
| Allowance for credit losses | (21,965) | (21,703) | (23,171) | (22,107) | (19,683) | ||||||||||||||||||||||||
| Loans and other finance receivables, net of the allowance for credit losses | 1,986,431 | 1,966,832 | 1,933,144 | 1,873,699 | 1,865,946 | ||||||||||||||||||||||||
| Restricted investment in bank stock | 8,542 | 10,044 | 8,560 | 8,072 | 8,309 | ||||||||||||||||||||||||
| Bank premises and equipment, net | 12,807 | 13,114 | 13,451 | 13,557 | 13,310 | ||||||||||||||||||||||||
| Bank owned life insurance | 29,489 | 29,267 | 29,051 | 28,844 | 28,641 | ||||||||||||||||||||||||
| Accrued interest receivable | 10,012 | 9,973 | 9,864 | 9,325 | 8,984 | ||||||||||||||||||||||||
| Other real estate owned | 1,862 | 1,862 | 1,703 | 1,703 | 1,703 | ||||||||||||||||||||||||
| Deferred income taxes | 3,537 | 3,950 | 4,339 | 4,201 | 4,993 | ||||||||||||||||||||||||
| Servicing assets | 4,364 | 11,341 | 11,573 | 11,748 | 11,835 | ||||||||||||||||||||||||
| Servicing assets held for sale | 6,609 | — | — | — | — | ||||||||||||||||||||||||
| Goodwill | 899 | 899 | 899 | 899 | 899 | ||||||||||||||||||||||||
| Intangible assets | 2,818 | 2,869 | 2,920 | 2,971 | 3,022 | ||||||||||||||||||||||||
| Other assets | 33,835 | 26,779 | 37,023 | 25,740 | 39,957 | ||||||||||||||||||||||||
| Total assets | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | |||||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||||||||
| Non-interest bearing | $ | 237,207 | $ | 224,040 | $ | 220,581 | $ | 239,289 | $ | 244,668 | |||||||||||||||||||
| Interest bearing | |||||||||||||||||||||||||||||
| Interest checking | 133,429 | 130,062 | 121,204 | 150,898 | 156,537 | ||||||||||||||||||||||||
| Money market and savings deposits | 822,837 | 787,479 | 797,525 | 747,803 | 746,599 | ||||||||||||||||||||||||
| Time deposits | 785,454 | 773,855 | 761,386 | 685,472 | 660,841 | ||||||||||||||||||||||||
| Total interest-bearing deposits | 1,741,720 | 1,691,396 | 1,680,115 | 1,584,173 | 1,563,977 | ||||||||||||||||||||||||
| Total deposits | 1,978,927 | 1,915,436 | 1,900,696 | 1,823,462 | 1,808,645 | ||||||||||||||||||||||||
| Borrowings | 144,880 | 187,260 | 145,803 | 174,896 | 177,959 | ||||||||||||||||||||||||
| Subordinated debentures | 49,928 | 49,897 | 49,867 | 49,836 | 50,079 | ||||||||||||||||||||||||
| Accrued interest payable | 7,017 | 7,709 | 8,350 | 10,324 | 7,814 | ||||||||||||||||||||||||
| Other liabilities | 39,519 | 28,900 | 28,271 | 29,653 | 31,360 | ||||||||||||||||||||||||
| Total liabilities | 2,220,271 | 2,189,202 | 2,132,987 | 2,088,171 | 2,075,857 | ||||||||||||||||||||||||
| Stockholders’ equity: | |||||||||||||||||||||||||||||
| Common stock | 13,232 | 13,194 | 13,189 | 13,186 | 13,181 | ||||||||||||||||||||||||
| Surplus | 81,002 | 80,639 | 80,487 | 80,325 | 79,731 | ||||||||||||||||||||||||
| Treasury stock | (26,079) | (26,079) | (26,079) | (26,079) | (26,079) | ||||||||||||||||||||||||
| Unearned common stock held by employee stock ownership plan | (1,204) | (1,204) | (1,204) | (1,204) | (1,403) | ||||||||||||||||||||||||
| Retained earnings | 107,765 | 104,420 | 102,492 | 101,216 | 102,043 | ||||||||||||||||||||||||
| Accumulated other comprehensive loss | (7,266) | (8,588) | (8,949) | (9,422) | (12,359) | ||||||||||||||||||||||||
| Total stockholders’ equity | 167,450 | 162,382 | 159,936 | 158,022 | 155,114 | ||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,387,721 | $ | 2,351,584 | $ | 2,292,923 | $ | 2,246,193 | $ | 2,230,971 | |||||||||||||||||||
8
Exhibit 99.1
MERIDIAN CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND SEGMENT INFORMATION (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)
Three Months Ended | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
| Interest income | $ | 40,319 | $ | 38,465 | $ | 37,215 | $ | 36,346 | $ | 35,459 | |||||||||||||||||||
| Interest expense | 22,077 | 21,619 | 20,606 | 19,404 | 18,235 | ||||||||||||||||||||||||
| Net interest income | 18,242 | 16,846 | 16,609 | 16,942 | 17,224 | ||||||||||||||||||||||||
Provision for credit losses | 2,282 | 2,680 | 2,866 | 4,628 | 82 | ||||||||||||||||||||||||
| Non-interest income | 10,831 | 9,244 | 7,984 | 8,117 | 8,086 | ||||||||||||||||||||||||
| Non-interest expense | 20,546 | 19,018 | 18,174 | 19,703 | 20,018 | ||||||||||||||||||||||||
| Income before income tax expense | 6,245 | 4,392 | 3,553 | 728 | 5,210 | ||||||||||||||||||||||||
| Income tax expense | 1,502 | 1,066 | 877 | 157 | 1,205 | ||||||||||||||||||||||||
| Net Income | $ | 4,743 | $ | 3,326 | $ | 2,676 | $ | 571 | $ | 4,005 | |||||||||||||||||||
| Basic weighted average shares outstanding | 11,110 | 11,096 | 11,088 | 11,070 | 11,058 | ||||||||||||||||||||||||
| Basic earnings per common share | $ | 0.43 | $ | 0.30 | $ | 0.24 | $ | 0.05 | $ | 0.36 | |||||||||||||||||||
| Diluted weighted average shares outstanding | 11,234 | 11,150 | 11,201 | 11,206 | 11,363 | ||||||||||||||||||||||||
| Diluted earnings per common share | $ | 0.42 | $ | 0.30 | $ | 0.24 | $ | 0.05 | $ | 0.35 | |||||||||||||||||||
| Segment Information | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total | |||||||||||||||||||||||||||||||||||||||
| Net interest income | $ | 18,151 | $ | 46 | $ | 45 | $ | 18,242 | $ | 17,205 | $ | (15) | $ | 34 | $ | 17,224 | |||||||||||||||||||||||||||||||
Provision for credit losses | 2,282 | — | — | 2,282 | 82 | — | — | 82 | |||||||||||||||||||||||||||||||||||||||
Net interest income after provision | 15,869 | 46 | 45 | 15,960 | 17,123 | (15) | 34 | 17,142 | |||||||||||||||||||||||||||||||||||||||
| Non-interest income | 1,358 | 1,447 | 8,026 | 10,831 | 1,758 | 1,258 | 5,070 | 8,086 | |||||||||||||||||||||||||||||||||||||||
| Non-interest expense | 13,287 | 840 | 6,419 | 20,546 | 12,564 | 826 | 6,628 | 20,018 | |||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 3,940 | $ | 653 | $ | 1,652 | $ | 6,245 | $ | 6,317 | $ | 417 | $ | (1,524) | $ | 5,210 | |||||||||||||||||||||||||||||||
| Efficiency ratio | 68 | % | 56 | % | 80 | % | 71 | % | 66 | % | 66 | % | 130 | % | 79 | % | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total | |||||||||||||||||||||||||||||||||||||||
| Net interest income | $ | 51,528 | $ | 76 | $ | 93 | $ | 51,697 | $ | 51,928 | $ | (12) | $ | 85 | $ | 52,001 | |||||||||||||||||||||||||||||||
Provision for credit losses | 7,828 | — | — | 7,828 | 2,186 | — | — | 2,186 | |||||||||||||||||||||||||||||||||||||||
Net interest income after provision | 43,700 | 76 | 93 | 43,869 | 49,742 | (12) | 85 | 49,815 | |||||||||||||||||||||||||||||||||||||||
| Non-interest income | 4,908 | 4,207 | 18,944 | 28,059 | 5,696 | 3,689 | 14,463 | 23,848 | |||||||||||||||||||||||||||||||||||||||
| Non-interest expense | 37,962 | 2,479 | 17,297 | 57,738 | 35,608 | 2,704 | 19,110 | 57,422 | |||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 10,646 | $ | 1,804 | $ | 1,740 | $ | 14,190 | $ | 19,830 | $ | 973 | $ | (4,562) | $ | 16,241 | |||||||||||||||||||||||||||||||
| Efficiency ratio | 67 | % | 58 | % | 91 | % | 72 | % | 62 | % | 74 | % | 131 | % | 76 | % | |||||||||||||||||||||||||||||||
9
MERIDIAN CORPORATION AND SUBSIDIARIES
APPENDIX: NON-GAAP MEASURES (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)
Meridian believes that non-GAAP measures are meaningful because they reflect adjustments commonly made by management, investors, regulators and analysts. The non-GAAP disclosure have limitations as an analytical tool, should not be viewed as a substitute for performance and financial condition measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of Meridian’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
Pre-tax, Pre-provision Reconciliation | |||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except per share data, Unaudited) | September 30, 2024 | June 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||
| Income before income tax expense | $ | 6,245 | $ | 4,392 | $ | 5,210 | $ | 14,190 | $ | 16,241 | |||||||||||||||||||
| Provision for credit losses | 2,282 | 2,680 | 82 | 7,828 | 2,186 | ||||||||||||||||||||||||
| Pre-tax, pre-provision income | $ | 8,527 | $ | 7,072 | $ | 5,292 | $ | 22,018 | $ | 18,427 | |||||||||||||||||||
Pre-tax, Pre-provision Reconciliation | |||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except per share data, Unaudited) | September 30, 2024 | June 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||
| Bank | $ | 6,222 | $ | 5,851 | $ | 6,399 | $ | 18,474 | $ | 22,016 | |||||||||||||||||||
| Wealth | 653 | 676 | 417 | 1,804 | 973 | ||||||||||||||||||||||||
| Mortgage | 1,652 | 545 | (1,524) | 1,740 | (4,562) | ||||||||||||||||||||||||
| Pre-tax, pre-provision income | $ | 8,527 | $ | 7,072 | $ | 5,292 | $ | 22,018 | $ | 18,427 | |||||||||||||||||||
| Allowance For Credit Losses (ACL) to Loans and Other Finance Receivables, Excluding and Loans at Fair Value | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
Allowance for credit losses (GAAP) | $ | 21,965 | $ | 21,703 | $ | 23,171 | $ | 22,107 | $ | 19,683 | |||||||||||||||||||
Loans and other finance receivables (GAAP) | 2,008,396 | 1,988,535 | 1,956,315 | 1,895,806 | 1,885,629 | ||||||||||||||||||||||||
Less: Loans at fair value | (13,965) | (12,900) | (13,139) | (13,726) | (13,231) | ||||||||||||||||||||||||
Loans and other finance receivables, excluding loans at fair value (non-GAAP) | $ | 1,994,431 | $ | 1,975,635 | $ | 1,943,176 | $ | 1,882,080 | $ | 1,872,398 | |||||||||||||||||||
ACL to loans and other finance receivables (GAAP) | 1.09 | % | 1.09 | % | 1.18 | % | 1.17 | % | 1.04 | % | |||||||||||||||||||
ACL to loans and other finance receivables, excluding loans at fair value (non-GAAP) | 1.10 | % | 1.10 | % | 1.19 | % | 1.17 | % | 1.05 | % | |||||||||||||||||||
Tangible Common Equity Ratio Reconciliation - Corporation | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
Total stockholders' equity (GAAP) | $ | 167,450 | $ | 162,382 | $ | 159,936 | $ | 158,022 | $ | 155,114 | |||||||||||||||||||
Less: Goodwill and intangible assets | (3,717) | (3,768) | (3,819) | (3,870) | (3,921) | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | 163,733 | 158,614 | 156,117 | 154,152 | 151,193 | ||||||||||||||||||||||||
Total assets (GAAP) | 2,387,721 | 2,351,584 | 2,292,923 | 2,246,193 | 2,230,971 | ||||||||||||||||||||||||
| Less: Goodwill and intangible assets | (3,717) | (3,768) | (3,819) | (3,870) | (3,921) | ||||||||||||||||||||||||
Tangible assets (non-GAAP) | $ | 2,384,004 | $ | 2,347,816 | $ | 2,289,104 | $ | 2,242,323 | $ | 2,227,050 | |||||||||||||||||||
Tangible common equity to tangible assets ratio - Corporation (non-GAAP) | 6.87 | % | 6.76 | % | 6.82 | % | 6.87 | % | 6.79 | % | |||||||||||||||||||
10
Tangible Common Equity Ratio Reconciliation - Bank | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
| Total stockholders' equity (GAAP) | $ | 217,028 | $ | 211,308 | $ | 208,319 | $ | 204,132 | $ | 201,996 | |||||||||||||||||||
| Less: Goodwill and intangible assets | (3,717) | (3,768) | (3,819) | (3,870) | (3,921) | ||||||||||||||||||||||||
| Tangible common equity (non-GAAP) | 213,311 | 207,540 | 204,500 | 200,262 | 198,075 | ||||||||||||||||||||||||
| Total assets (GAAP) | 2,385,994 | 2,349,600 | 2,292,894 | 2,244,893 | 2,232,297 | ||||||||||||||||||||||||
| Less: Goodwill and intangible assets | (3,717) | (3,768) | (3,819) | (3,870) | (3,921) | ||||||||||||||||||||||||
| Tangible assets (non-GAAP) | $ | 2,382,277 | $ | 2,345,832 | $ | 2,289,075 | $ | 2,241,023 | $ | 2,228,376 | |||||||||||||||||||
| Tangible common equity to tangible assets ratio - Bank (non-GAAP) | 8.95 | % | 8.85 | % | 8.93 | % | 8.94 | % | 8.89 | % | |||||||||||||||||||
| Tangible Book Value Reconciliation | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||
| Book value per common share | $ | 14.91 | $ | 14.51 | $ | 14.30 | $ | 14.13 | $ | 13.88 | |||||||||||||||||||
| Less: Impact of goodwill /intangible assets | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | ||||||||||||||||||||||||
| Tangible book value per common share | $ | 14.58 | $ | 14.17 | $ | 13.96 | $ | 13.78 | $ | 13.53 | |||||||||||||||||||
11