Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Meridian Bank
Meridian Corporation Reports Fourth Quarter 2025 Results and Announces a Quarterly Dividend of $0.14 per Common Share
Business
Jan 29 2026
23 min read

Meridian Corporation Reports Fourth Quarter 2025 Results and Announces a Quarterly Dividend of $0.14 per Common Share

news images

MALVERN, Pa., Jan. 29, 2026 (GLOBE NEWSWIRE) -- Meridian Corporation (Nasdaq: MRBK) today reported:

 

Three Months Ended

(Dollars in thousands, except per share data)(Unaudited)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

Income:

 

 

 

 

 

Net income

$

7,186

 

$

6,659

 

$

5,601

Diluted earnings per common share

 

0.61

 

 

0.58

 

 

0.49

Pre-provision net revenue (PPNR)(1)

 

12,584

 

 

11,523

 

 

11,168

(1) See Non-GAAP reconciliation in the Appendix

 

 

 

 

 

 

 

 

 

 

 

  • Net income for the quarter ended December 31, 2025 was $7.2 million, or $0.61 per diluted share, up $527 thousand, or 8%, from prior quarter.

  • Pre-provision net revenue1 for the quarter was $12.6 million, an improvement of $1.4 million, or 13%. from Q4'2024.

  • Net interest margin was 3.77% for the fourth quarter of 2025, while the loan yield declined to 7.15%, and cost of funds declined to 3.23% from the prior quarter.

  • Return on average assets and return on average equity for the fourth quarter of 2025 were 1.10% and 14.79%, respectively.

  • Total assets at December 31, 2025 were $2.6 billion, compared to $2.5 billion at September 30, 2025 and $2.4 billion at December 31, 2024.

  • Commercial loans, excluding leases, increased $35.2 million, or 2% from prior quarter.

  • On January 29, 2026, the Board of Directors declared a quarterly cash dividend of $0.14 per common share, payable February 17, 2026 to shareholders of record as of February 9, 2026. This is an increase of $0.015 or 12%, compared to the quarterly cash dividend of $0.125 per common share declared in the prior quarter.

Christopher J. Annas, Chairman and CEO commented:

"Meridian's fourth quarter earnings grew 7.9% over the prior quarter, to $7.2 million. Annual earnings grew 33.6% over 2024 to $21.8 million. Year-over-year growth of our core commercial, industrial, and real estate loan portfolios equaled 10.7%, driven mostly through new and existing loan relationships, and despite SBA loan sales and a $25 million residential mortgage sale to reallocate to commercial. The exceptional loan growth has been sustainable over the years due to targeted lending hires, training new candidates and devising new ways to capitalize on market disruption.

The net interest margin has improved throughout 2025 mostly from lower deposit rates. We have benefited from lower core deposit rates to our commercial business because of pricing elasticity, but also from excellent management of our brokered deposit stack, which is similar in proportion to traditional branch banks’ CDs. Expenses were relatively flat from prior quarter, and up just 5.2% year over year. Although we are currently facing higher levels of nonperforming loans and leases, we are seeing slow progress as recoveries are improving and assets are migrating to our possession and ultimate disposition.

Our wealth management segment produced annual pre-tax income of $2.3 million, as assets under management grew 7.8%. We hired three new wealth advisors over the year, and also benefitted from stock market gains in client portfolios that expanded the AUM. We are investing in the wealth group as we see more opportunity, and we closely track our commercial customers’ liquidity events to pursue these assets. The mortgage segment earned pre-tax income of $1.1 million, with mortgage revenue down about $260 thousand or 1.3% from the prior year. The business has suffered from lack of homes for sale, that only saw some rebounding at end of year. We further streamlined the business in 2025 to assure profitability, and are optimistic about our 2026 origination goals.

Meridian's consistent organic growth, year over year, for the past 22 years has been defined by being opportunistic during times of turmoil. A series of acquisitions in our market during 2025 has positioned us to take advantage of customer and employee turmoil. Through our brand and strategic marketing efforts we expect to leverage this strength to our benefit in 2026."

Select Condensed Financial Information

 

As of or for the three months ended (Unaudited)

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

(Dollars in thousands, except per share data)

Income:

 

 

 

 

 

 

 

 

 

Net income

$

7,186

 

 

$

6,659

 

 

$

5,592

 

 

$

2,399

 

 

$

5,601

 

Basic earnings per common share

 

0.62

 

 

 

0.59

 

 

 

0.50

 

 

 

0.21

 

 

 

0.50

 

Diluted earnings per common share

 

0.61

 

 

 

0.58

 

 

 

0.49

 

 

 

0.21

 

 

 

0.49

 

Net interest income

 

23,627

 

 

 

23,116

 

 

 

21,159

 

 

 

19,776

 

 

 

19,299

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet:

 

 

 

 

 

 

 

 

 

Total assets

$

2,560,420

 

 

$

2,541,130

 

 

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 

Loans, net of fees and costs

 

2,170,600

 

 

 

2,162,845

 

 

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

Total deposits

 

2,158,128

 

 

 

2,131,116

 

 

 

2,110,374

 

 

 

2,128,742

 

 

 

2,005,368

 

Non-interest bearing deposits

 

245,377

 

 

 

239,614

 

 

 

237,042

 

 

 

323,485

 

 

 

240,858

 

Stockholders' equity

 

198,141

 

 

 

188,029

 

 

 

178,020

 

 

 

173,568

 

 

 

171,522

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Average Balances:

 

 

 

 

 

 

 

 

 

Total assets

$

2,588,357

 

 

$

2,534,565

 

 

$

2,491,625

 

 

$

2,420,571

 

 

$

2,434,270

 

Total interest earning assets

 

2,495,922

 

 

 

2,443,261

 

 

 

2,404,952

 

 

 

2,330,224

 

 

 

2,342,651

 

Loans, net of fees and costs

 

2,200,626

 

 

 

2,146,651

 

 

 

2,113,411

 

 

 

2,039,676

 

 

 

2,029,739

 

Total deposits

 

2,173,242

 

 

 

2,143,821

 

 

 

2,095,028

 

 

 

2,036,208

 

 

 

2,043,505

 

Non-interest bearing deposits

 

256,554

 

 

 

253,374

 

 

 

249,745

 

 

 

244,161

 

 

 

259,118

 

Stockholders' equity

 

192,799

 

 

 

183,242

 

 

 

176,945

 

 

 

174,734

 

 

 

171,214

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.10

%

 

 

1.04

%

 

 

0.90

%

 

 

0.40

%

 

 

0.92

%

Return on average equity

 

14.79

%

 

 

14.42

%

 

 

12.68

%

 

 

5.57

%

 

 

13.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement - Fourth Quarter 2025 Compared to Third Quarter 2025

Fourth quarter net income increased $527 thousand, or 7.9%, to $7.2 million due largely to an increase in net interest income of $511 thousand and an increase in non-interest income of $662 thousand, The provision for credit losses increased $437 thousand and non-interest expense was relatively flat over prior quarter. Income tax expense was up $97 thousand. Detailed explanations of the major categories of income and expense follow below.

Net Interest income

The rate/volume analysis table below analyzes dollar changes in the components of interest income and interest expense as they relate to the change in balances (volume) and the change in interest rates (rate) of tax-equivalent net interest income for the periods indicated and allocated by rate and volume. Changes in interest income and/or expense related to changes attributable to both volume and rate have been allocated proportionately based on the relationship of the absolute dollar amount of the change in each category.

 

Three Months Ended

 

 

 

 

 

 

 

 

(dollars in thousands)

December 31,
2025

 

September 30,
2025

 

$ Change

 

% Change

 

Change due to rate

 

Change due to volume

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

348

 

$

412

 

$

(64

)

 

(15.5

)%

 

$

(28

)

 

$

(36

)

Investment securities - taxable

 

1,891

 

 

1,895

 

 

(4

)

 

(0.2

)%

 

 

(14

)

 

 

10

 

Investment securities - tax exempt (1)

 

396

 

 

400

 

 

(4

)

 

(1.0

)%

 

 

(12

)

 

 

8

 

Loans held for sale

 

500

 

 

536

 

 

(36

)

 

(6.7

)%

 

 

(37

)

 

 

1

 

Loans held for investment (1)

 

39,764

 

 

39,942

 

 

(178

)

 

(0.4

)%

 

 

(1,161

)

 

 

983

 

Total loans

 

40,264

 

 

40,478

 

 

(214

)

 

(0.5

)%

 

 

(1,198

)

 

 

984

 

Total interest income

$

42,899

 

$

43,185

 

$

(286

)

 

(0.7

)%

 

$

(1,252

)

 

$

966

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,186

 

$

1,314

 

$

(128

)

 

(9.7

)%

 

$

30

 

 

$

(158

)

Money market and savings deposits

 

7,942

 

 

8,322

 

 

(380

)

 

(4.6

)%

 

 

(821

)

 

 

441

 

Time deposits

 

7,454

 

 

7,782

 

 

(328

)

 

(4.2

)%

 

 

(249

)

 

 

(79

)

Total interest - bearing deposits

 

16,582

 

 

17,418

 

 

(836

)

 

(4.8

)%

 

 

(1,040

)

 

 

204

 

Borrowings

 

1,568

 

 

1,495

 

 

73

 

 

4.9

%

 

 

(44

)

 

 

117

 

Subordinated debentures

 

1,049

 

 

1,080

 

 

(31

)

 

(2.9

)%

 

 

(33

)

 

 

2

 

Total interest expense

 

19,199

 

 

19,993

 

 

(794

)

 

(4.0

)%

 

 

(1,117

)

 

 

323

 

Net interest income differential

$

23,700

 

$

23,192

 

$

508

 

 

2.19

%

 

$

(135

)

 

$

643

 

(1) Reflected on a tax-equivalent basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income decreased $286 thousand quarter-over-quarter on a tax equivalent basis, driven by lower yields largely offset by increased average balances of interest earning assets. The yield on interest-earnings assets decreased 19 basis points and negatively impacted interest income by $1.3 million, while the average balance of interest earning assets increased by $52.7 million, and contributed $966 thousand to interest income which helped to lessen the overall decrease.

Average total loans, excluding residential loans for sale, increased $54.0 million. The largest drivers of this increase were construction, commercial real estate, and commercial loans which on a combined basis increased $55.3 million on average, partially offset by a decrease in average leases of $6.9 million. Home equity, residential real estate, consumer and other loans held in portfolio increased on a combined basis $5.5 million on average.

Interest expense decreased $794 thousand, quarter-over-quarter, due to a decline in the cost of deposits and borrowings, partially offset by a higher volume of total interest-bearing deposits and borrowings. Interest expense on total deposits decreased $836 thousand, interest expense on borrowings increased $73 thousand, and interest expense on subordinated debentures decreased by $31 thousand as well. During the period, interest-bearing checking accounts decreased $20.4 million, time deposits decreased $7.4 million, while money market and savings deposit balances increased $54.1 million on average. Borrowings increased $9.9 million on average. On a rate basis, money market accounts and time deposits experienced a decrease in the cost, with the overall cost of deposits declined 19 basis points.

Overall the net interest margin remained at 3.77%, consistent with the prior quarter, as the decline in cost of funds offset the decline in yield on earning assets.

Provision for Credit Losses

The overall provision for credit losses for the fourth quarter increased $437 thousand to $3.3 million, from $2.9 million in the third quarter. The higher level of provisioning was largely due to a $1.6 million increase in net charge-offs, combined with the impact of an upgrade to the third-party macroeconomic forecast model used to estimate credit losses on the loan portfolio, partially offset by a decline in baseline loss rates utilized for several loan portfolio segments. The model upgrade was based on assessing the macroeconomic variable relationships to expected results. The overall impact to the ACL from the model upgrade, before applying qualitative adjustments, was not considered material.

Non-interest income

The following table presents the components of non-interest income for the periods indicated:

 

Three Months Ended

 

 

 

 

(Dollars in thousands)

December 31,
2025

 

September 30,
2025

 

$ Change

 

% Change

Mortgage banking income

$

5,714

 

 

$

5,914

 

 

$

(200

)

 

(3.4

)%

Wealth management income

 

1,679

 

 

 

1,610

 

 

 

69

 

 

4.3

%

SBA loan income

 

1,285

 

 

 

1,431

 

 

 

(146

)

 

(10.2

)%

Earnings on investment in life insurance

 

248

 

 

 

246

 

 

 

2

 

 

0.8

%

Net (loss) gain on sale of MSRs

 

(12

)

 

 

 

 

 

(12

)

 

(100.0

)%

Net (loss) gain on sale of loans

 

(184

)

 

 

(250

)

 

 

66

 

 

(26.4

)%

Net change in the fair value of derivative instruments

 

197

 

 

 

129

 

 

 

68

 

 

52.7

%

Net change in the fair value of loans held-for-sale

 

112

 

 

 

(75

)

 

 

187

 

 

(249.3

)%

Net change in the fair value of loans held-for-investment

 

86

 

 

 

213

 

 

 

(127

)

 

(59.6

)%

Net (loss) gain on hedging activity

 

(22

)

 

 

(166

)

 

 

144

 

 

(86.7

)%

Net gain (loss) on sale of investments AFS

 

453

 

 

 

48

 

 

 

405

 

 

843.8

%

Other

 

1,059

 

 

 

853

 

 

 

206

 

 

24.2

%

Total non-interest income

$

10,615

 

 

$

9,953

 

 

$

662

 

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest income increased $662 thousand, or 6.7%, quarter-over-quarter largely due to the increase in gains of $405 thousand on the sales of investment securities, $187 thousand in favorable fair value changes, $144 thousand in gains from hedging activities, $206 thousand increase in fee income from title and other services as well as an increase of $69 thousand in wealth management income, and a $66 thousand decline in the net loss on sale of loans. These improvements were partially offset by a $146 thousand decline in SBA loan income, and a $200 thousand decrease in mortgage banking income. Mortgage loan sales increased $1.0 million, or 0.5%, quarter-over-quarter. Despite this increase in overall sales, margin decreased 11 basis points resulting in a lower level of mortgage banking income.

SBA loan income decreased $146 thousand as the volume of SBA loans sold was down $4.5 million to $20.8 million, for the quarter-ended December 31, 2025 compared to the quarter-ended September 30, 2025, while the gross margin on SBA sales was 7.4% for both quarter ends.

Non-interest expense

The following table presents the components of non-interest expense for the periods indicated:

 

Three Months Ended

 

 

 

 

(Dollars in thousands)

December 31,
2025

 

September 30,
2025

 

$ Change

 

% Change

Salaries and employee benefits

$

13,103

 

$

13,613

 

$

(510

)

 

(3.7

)%

Occupancy and equipment

 

1,210

 

 

991

 

 

219

 

 

22.1

%

Professional fees

 

1,076

 

 

1,092

 

 

(16

)

 

(1.5

)%

Data processing and software

 

1,981

 

 

1,865

 

 

116

 

 

6.2

%

Advertising and promotion

 

944

 

 

877

 

 

67

 

 

7.6

%

Pennsylvania bank shares tax

 

224

 

 

254

 

 

(30

)

 

(11.8

)%

Other

 

3,120

 

 

2,854

 

 

266

 

 

9.3

%

Total non-interest expense

$

21,658

 

$

21,546

 

$

112

 

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Overall salaries and benefits decreased $510 thousand, largely attributable to the variable nature of the mortgage segment along with timing of certain incentive expense. Occupancy increased $219 thousand due to the relocation two offices including the opening of the full service branch in Florida. Data processing and software expense increased $116 thousand due to an increase in customer transaction volume, while advertising and promotion expenses increased $67 thousand as the level of business development activities and special events increased at the end of the year. Other expense increased $266 thousand from an increase in OREO expense as collateral on a land development loan was repossessed and reclassified into OREO during the quarter-ended December 31, 2025, offset by a decline in other loan related expenses.

Balance Sheet - December 31, 2025 Compared to September 30, 2025

Total assets increased $19.3 million, or 0.8%, to $2.6 billion as of December 31, 2025 from $2.5 billion as of September 30, 2025.

Portfolio loans grew $8.4 million, or 0.4% quarter-over-quarter. This growth was generated from commercial & industrial loans which increased $10.9 million, or 2.6%, construction loans increased $15.4 million, or 4.9%, and commercial mortgage loans increased $6.9 million, or 0.8%. The balance of residential mortgages decreased by $24.4 million, or 9.4%, as we sold a $24.5 million portion of this portfolio and are using the proceeds to fund higher yielding loans. Lease financings also decreased $4.3 million, or 8.6% from September 30, 2025, partially offsetting the above noted loan growth, but this decline was expected.

Total deposits increased $27.0 million, or 1.3% quarter-over-quarter, led by an increase of $21.2 million in interest-bearing deposits. Money market accounts and savings accounts increased a combined $27.2 million, non-interest bearing accounts increased $5.8 million or 2.4%, while interest bearing demand deposits increased $5.4 million. Overall borrowings decreased $19.9 million, or 14.5% quarter-over-quarter.

Total stockholders’ equity increased by $10.1 million from September 30, 2025, to $198.1 million as of December 31, 2025. Changes to equity for the quarter included net income of $7.2 million, a net increase of $7.5 million due to stock issuance under an ATM offering, an increase of $626 thousand in other comprehensive income, partially offset by dividends paid of $1.4 million. The Community Bank Leverage Ratio for the Bank was 9.51% at December 31, 2025.

Asset Quality Summary

Non-performing loans decreased $298 thousand, to $55.1 million at December 31, 2025 compared to $55.4 million at September 30, 2025, with decreases coming in land development, construction, and commercial non-performing loans, partially offset by an increase in non-performing SBA loans. Included in non-performing loans are $24.8 million of SBA loans of which $13.2 million, or 53%, are guaranteed by the SBA. The SBA portfolio was subject to the Fed's rapid rate increase and $13.5 million, or 54% of these non-performing loans originated in 2020-2021 when rates were lower by over 500 basis points. As a result of these changes in non-performing loans, the ratio of non-performing loans to total loans decreased 3 bps to 2.50% as of December 31, 2025, from 2.53% as of September 30, 2025. The ratio of non-performing loans to total loans, excluding the guaranteed portion of the SBA portfolio was 1.90%.

Net charge-offs increased to $3.5 million, or 0.16% of total average loans for the quarter ended December 31, 2025, compared to net charge-offs of $1.9 million, or 0.09%, for the quarter ended September 30, 2025. Fourth quarter charge-offs consisted of $1.6 million in SBA loans, $846 thousand in commercial loans, $807 thousand in finance receivables, and $561 thousand of small ticket equipment leases. Overall there were recoveries of $257 thousand, mainly related to leases.

The ratio of allowance for credit losses to total loans held for investment was 1.00% as of December 31, 2025, slightly down from 1.01% reported as of September 30, 2025, impacted by charge-offs for the quarter, combined with the impact on the ACL from the residential mortgage loan sale. As of December 31, 2025 there were specific reserves of $3.4 million against individually evaluated loans, a slight increase of $94 thousand from the level of specific reserves as of September 30, 2025.

About Meridian Corporation

Meridian Bank, the wholly owned subsidiary of Meridian Corporation, is an innovative community bank serving Pennsylvania, New Jersey, Delaware, Maryland, and Florida. 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; escalating tariff and other trade policies and the resulting impacts on market volatility and global trade; the impact of uncertain or changing political conditions or any current or future federal government shutdown and uncertainty regarding the federal government's debt limit; 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, 2024 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.


 

MERIDIAN CORPORATION AND SUBSIDIARIES
FINANCIAL RATIOS (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)

 

 

Three Months Ended

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Earnings and Per Share Data:

 

 

 

 

 

 

 

 

 

Net income

$

7,186

 

 

$

6,659

 

 

$

5,592

 

 

$

2,399

 

 

$

5,601

 

Basic earnings per common share

$

0.62

 

 

$

0.59

 

 

$

0.50

 

 

$

0.21

 

 

$

0.50

 

Diluted earnings per common share

$

0.61

 

 

$

0.58

 

 

$

0.49

 

 

$

0.21

 

 

$

0.49

 

Common shares outstanding

 

11,826

 

 

 

11,517

 

 

 

11,297

 

 

 

11,285

 

 

 

11,240

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

1.10

%

 

 

1.04

%

 

 

0.90

%

 

 

0.40

%

 

 

0.92

%

Return on average equity(2)

 

14.79

 

 

 

14.42

 

 

 

12.68

 

 

 

5.57

 

 

 

13.01

 

Net interest margin (tax-equivalent)(2)

 

3.77

 

 

 

3.77

 

 

 

3.54

 

 

 

3.46

 

 

 

3.29

 

Yield on earning assets (tax-equivalent)(2)

 

6.82

 

 

 

7.01

 

 

 

6.89

 

 

 

6.83

 

 

 

6.81

 

Cost of funds(2)

 

3.23

 

 

 

3.42

 

 

 

3.52

 

 

 

3.56

 

 

 

3.71

 

Efficiency ratio

 

63.25

%

 

 

65.15

%

 

 

65.82

%

 

 

69.16

%

 

 

65.72

%

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans

 

0.16

%

 

 

0.09

%

 

 

0.17

%

 

 

0.14

%

 

 

0.34

%

Non-performing loans to total loans

 

2.50

 

 

 

2.53

 

 

 

2.35

 

 

 

2.49

 

 

 

2.19

 

Non-performing assets to total assets

 

2.38

 

 

 

2.32

 

 

 

2.14

 

 

 

2.07

 

 

 

1.90

 

Allowance for credit losses to:

 

 

 

 

 

 

 

 

 

Total loans and other finance receivables

 

0.99

 

 

 

1.01

 

 

 

0.99

 

 

 

1.01

 

 

 

0.91

 

Total loans and other finance receivables (excluding loans at fair value)(1)

 

1.00

 

 

 

1.01

 

 

 

1.00

 

 

 

1.01

 

 

 

0.91

 

Non-performing loans

 

39.18

%

 

 

39.37

%

 

 

41.26

%

 

 

39.63

%

 

 

40.86

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Book value per common share

$

16.75

 

 

$

16.33

 

 

$

15.76

 

 

$

15.38

 

 

$

15.26

 

Tangible book value per common share

$

16.46

 

 

$

16.02

 

 

$

15.44

 

 

$

15.06

 

 

$

14.93

 

Total equity/Total assets

 

7.74

%

 

 

7.40

%

 

 

7.09

%

 

 

6.86

%

 

 

7.19

%

Tangible common equity/Tangible assets - Corporation(1)

 

7.61

 

 

 

7.27

 

 

 

6.96

 

 

 

6.73

 

 

 

7.05

 

Tangible common equity/Tangible assets - Bank(1)

 

9.41

 

 

 

9.16

 

 

 

8.96

 

 

 

8.61

 

 

 

9.06

 

Tier 1 leverage ratio - Bank

 

9.51

 

 

 

9.41

 

 

 

9.32

 

 

 

9.30

 

 

 

9.21

 

Common tier 1 risk-based capital ratio - Bank

 

10.66

 

 

 

10.52

 

 

 

10.53

 

 

 

10.15

 

 

 

10.33

 

Tier 1 risk-based capital ratio - Bank

 

10.66

 

 

 

10.52

 

 

 

10.53

 

 

 

10.15

 

 

 

10.33

 

Total risk-based capital ratio - Bank

 

11.66

%

 

 

11.54

%

 

 

11.54

%

 

 

11.14

%

 

 

11.20

%

(1) See Non-GAAP reconciliation in the Appendix

 

 

 

 

 

 

 

 

(2) Annualized

 

 

 

 

 

 

 

 

 


 

MERIDIAN CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)

 

 

Three Months Ended

 

Year Ended

 

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Interest income:

 

 

 

 

 

 

 

 

 

Loans and other finance receivables, including fees

$

40,264

 

 

$

40,477

 

 

$

37,229

 

 

$

155,987

 

 

$

147,157

 

Securities - taxable

 

1,891

 

 

 

1,895

 

 

 

1,684

 

 

 

7,271

 

 

 

5,739

 

Securities - tax-exempt

 

323

 

 

 

325

 

 

 

314

 

 

 

1,256

 

 

 

1,283

 

Cash and cash equivalents

 

348

 

 

 

412

 

 

 

801

 

 

 

1,800

 

 

 

1,848

 

Total interest income

 

42,826

 

 

 

43,109

 

 

 

40,028

 

 

 

166,314

 

 

 

156,027

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

16,582

 

 

 

17,418

 

 

 

18,341

 

 

 

68,169

 

 

 

74,037

 

Borrowings and subordinated debentures

 

2,617

 

 

 

2,575

 

 

 

2,388

 

 

 

10,467

 

 

 

10,994

 

Total interest expense

 

19,199

 

 

 

19,993

 

 

 

20,729

 

 

 

78,636

 

 

 

85,031

 

Net interest income

 

23,627

 

 

 

23,116

 

 

 

19,299

 

 

 

87,678

 

 

 

70,996

 

Provision for credit losses

 

3,287

 

 

 

2,850

 

 

 

3,572

 

 

 

15,152

 

 

 

11,400

 

Net interest income after provision for credit losses

 

20,340

 

 

 

20,266

 

 

 

15,727

 

 

 

72,526

 

 

 

59,596

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Mortgage banking income

 

5,714

 

 

 

5,914

 

 

 

5,516

 

 

 

20,783

 

 

 

21,044

 

Wealth management income

 

1,679

 

 

 

1,610

 

 

 

1,527

 

 

 

6,316

 

 

 

5,735

 

SBA loan income

 

1,285

 

 

 

1,431

 

 

 

1,143

 

 

 

5,452

 

 

 

3,458

 

Earnings on investment in life insurance

 

248

 

 

 

246

 

 

 

224

 

 

 

956

 

 

 

868

 

Net (loss) gain on sale of MSRs

 

(12

)

 

 

 

 

 

3,992

 

 

 

403

 

 

 

3,992

 

Net (loss) gain on sale of loans

 

(184

)

 

 

(250

)

 

 

15

 

 

 

(434

)

 

 

15

 

Net change in the fair value of derivative instruments

 

197

 

 

 

129

 

 

 

(146

)

 

 

373

 

 

 

30

 

Net change in the fair value of loans held-for-sale

 

112

 

 

 

(75

)

 

 

(163

)

 

 

310

 

 

 

(25

)

Net change in the fair value of loans held-for-investment

 

86

 

 

 

213

 

 

 

(552

)

 

 

659

 

 

 

214

 

Net (loss) gain on hedging activity

 

(22

)

 

 

(166

)

 

 

192

 

 

 

(151

)

 

 

(87

)

Net gain (loss) on sale of investments AFS

 

453

 

 

 

48

 

 

 

(1

)

 

 

501

 

 

 

(57

)

Other

 

1,059

 

 

 

853

 

 

 

1,532

 

 

 

4,012

 

 

 

6,152

 

Total non-interest income

 

10,615

 

 

 

9,953

 

 

 

13,280

 

 

 

39,180

 

 

 

41,339

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,103

 

 

 

13,613

 

 

 

12,429

 

 

 

51,280

 

 

 

47,268

 

Occupancy and equipment

 

1,210

 

 

 

991

 

 

 

2,270

 

 

 

4,576

 

 

 

5,976

 

Professional fees

 

1,076

 

 

 

1,092

 

 

 

1,134

 

 

 

4,095

 

 

 

4,767

 

Data processing and software

 

1,981

 

 

 

1,865

 

 

 

1,553

 

 

 

7,031

 

 

 

6,144

 

Advertising and promotion

 

944

 

 

 

877

 

 

 

839

 

 

 

3,877

 

 

 

3,293

 

Pennsylvania bank shares tax

 

224

 

 

 

254

 

 

 

243

 

 

 

1,016

 

 

 

972

 

Other

 

3,120

 

 

 

2,854

 

 

 

2,943

 

 

 

11,429

 

 

 

10,729

 

Total non-interest expense

 

21,658

 

 

 

21,546

 

 

 

21,411

 

 

 

83,304

 

 

 

79,149

 

Income before income taxes

 

9,297

 

 

 

8,673

 

 

 

7,596

 

 

 

28,402

 

 

 

21,786

 

Income tax expense

 

2,111

 

 

 

2,014

 

 

 

1,995

 

 

 

6,566

 

 

 

5,440

 

Net income

$

7,186

 

 

$

6,659

 

 

$

5,601

 

 

$

21,836

 

 

$

16,346

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.62

 

 

$

0.59

 

 

$

0.50

 

 

$

1.93

 

 

$

1.47

 

Diluted earnings per common share

$

0.61

 

 

$

0.58

 

 

$

0.49

 

 

$

1.89

 

 

$

1.45

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

11,543

 

 

 

11,325

 

 

 

11,158

 

 

 

11,326

 

 

 

11,113

 

Diluted weighted average shares outstanding

 

11,771

 

 

 

11,540

 

 

 

11,375

 

 

 

11,538

 

 

 

11,243

 


 

MERIDIAN CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)
(Dollar amounts and shares in thousands, except per share amounts)

 

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Assets:

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

10,358

 

 

$

12,605

 

 

$

20,604

 

 

$

16,976

 

 

$

5,598

 

Interest-bearing deposits at other banks

 

25,420

 

 

 

27,384

 

 

 

29,570

 

 

 

113,620

 

 

 

21,864

 

Federal funds sold

 

 

 

 

 

 

 

 

 

 

629

 

 

 

 

Cash and cash equivalents

 

35,778

 

 

 

39,989

 

 

 

50,174

 

 

 

131,225

 

 

 

27,462

 

Securities available-for-sale, at fair value

 

193,457

 

 

 

194,268

 

 

 

187,902

 

 

 

185,221

 

 

 

174,304

 

Securities held-to-maturity, at amortized cost

 

32,544

 

 

 

32,593

 

 

 

32,642

 

 

 

32,720

 

 

 

33,771

 

Equity investments

 

2,166

 

 

 

2,150

 

 

 

2,130

 

 

 

2,126

 

 

 

2,086

 

Mortgage loans held for sale, at fair value

 

33,762

 

 

 

28,016

 

 

 

44,078

 

 

 

28,047

 

 

 

32,413

 

Loans and other finance receivables, net of fees and costs

 

2,170,600

 

 

 

2,162,845

 

 

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

Allowance for credit losses

 

(21,573

)

 

 

(21,794

)

 

 

(20,851

)

 

 

(20,827

)

 

 

(18,438

)

Loans and other finance receivables, net of the allowance for credit losses

 

2,149,027

 

 

 

2,141,051

 

 

 

2,087,399

 

 

 

2,050,848

 

 

 

2,011,999

 

Restricted investment in bank stock

 

7,811

 

 

 

8,350

 

 

 

9,162

 

 

 

8,369

 

 

 

7,753

 

Bank premises and equipment, net

 

12,402

 

 

 

12,413

 

 

 

12,320

 

 

 

12,028

 

 

 

12,151

 

Bank owned life insurance

 

30,687

 

 

 

30,421

 

 

 

30,175

 

 

 

29,935

 

 

 

29,712

 

Accrued interest receivable

 

10,724

 

 

 

10,944

 

 

 

10,334

 

 

 

10,345

 

 

 

9,958

 

OREO and other repossessed assets

 

5,997

 

 

 

3,714

 

 

 

3,148

 

 

 

249

 

 

 

276

 

Deferred income taxes

 

4,215

 

 

 

4,989

 

 

 

5,314

 

 

 

5,136

 

 

 

4,669

 

Servicing assets

 

3,932

 

 

 

3,845

 

 

 

3,658

 

 

 

4,284

 

 

 

(2,227

)

Servicing assets held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

6,609

 

Goodwill

 

899

 

 

 

899

 

 

 

899

 

 

 

899

 

 

 

899

 

Intangible assets

 

2,563

 

 

 

2,614

 

 

 

2,665

 

 

 

2,716

 

 

 

2,767

 

Other assets

 

34,456

 

 

 

24,874

 

 

 

28,938

 

 

 

24,740

 

 

 

31,265

 

Total assets

$

2,560,420

 

 

$

2,541,130

 

 

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Non-interest bearing

$

245,377

 

 

$

239,614

 

 

$

237,042

 

 

$

323,485

 

 

$

240,858

 

Interest bearing:

 

 

 

 

 

 

 

 

 

Interest checking

 

157,360

 

 

 

151,973

 

 

 

173,865

 

 

 

161,055

 

 

 

141,439

 

Money market and savings deposits

 

1,023,290

 

 

 

996,126

 

 

 

956,448

 

 

 

947,795

 

 

 

913,536

 

Time deposits

 

732,101

 

 

 

743,403

 

 

 

743,019

 

 

 

696,407

 

 

 

709,535

 

Total interest-bearing deposits

 

1,912,751

 

 

 

1,891,502

 

 

 

1,873,332

 

 

 

1,805,257

 

 

 

1,764,510

 

Total deposits

 

2,158,128

 

 

 

2,131,116

 

 

 

2,110,374

 

 

 

2,128,742

 

 

 

2,005,368

 

Borrowings

 

117,338

 

 

 

137,265

 

 

 

138,965

 

 

 

139,590

 

 

 

124,471

 

Subordinated debentures

 

49,853

 

 

 

49,822

 

 

 

49,792

 

 

 

49,761

 

 

 

49,743

 

Accrued interest payable

 

6,531

 

 

 

7,095

 

 

 

7,059

 

 

 

7,404

 

 

 

6,860

 

Other liabilities

 

30,429

 

 

 

27,803

 

 

 

26,728

 

 

 

29,823

 

 

 

27,903

 

Total liabilities

 

2,362,279

 

 

 

2,353,101

 

 

 

2,332,918

 

 

 

2,355,320

 

 

 

2,214,345

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock

 

13,830

 

 

 

13,521

 

 

 

13,300

 

 

 

13,288

 

 

 

13,243

 

Surplus

 

90,352

 

 

 

85,122

 

 

 

82,184

 

 

 

82,026

 

 

 

81,545

 

Treasury stock

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

Unearned common stock held by ESOP

 

(2,807

)

 

 

(1,006

)

 

 

(1,006

)

 

 

(1,006

)

 

 

(1,006

)

Retained earnings

 

128,124

 

 

 

122,376

 

 

 

117,132

 

 

 

112,952

 

 

 

111,961

 

Accumulated other comprehensive loss

 

(5,279

)

 

 

(5,905

)

 

 

(7,511

)

 

 

(7,613

)

 

 

(8,142

)

Total stockholders’ equity

 

198,141

 

 

 

188,029

 

 

 

178,020

 

 

 

173,568

 

 

 

171,522

 

Total liabilities and stockholders’ equity

$

2,560,420

 

 

$

2,541,130

 

 

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 


 

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

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Interest income

$

42,826

 

$

43,109

 

$

41,211

 

$

39,168

 

$

40,028

Interest expense

 

19,199

 

 

19,993

 

 

20,052

 

 

19,392

 

 

20,729

Net interest income

 

23,627

 

 

23,116

 

 

21,159

 

 

19,776

 

 

19,299

Provision for credit losses

 

3,287

 

 

2,850

 

 

3,803

 

 

5,212

 

 

3,572

Non-interest income

 

10,615

 

 

9,953

 

 

11,288

 

 

7,324

 

 

13,280

Non-interest expense

 

21,658

 

 

21,546

 

 

21,357

 

 

18,743

 

 

21,411

Income before income tax expense

 

9,297

 

 

8,673

 

 

7,287

 

 

3,145

 

 

7,596

Income tax expense

 

2,111

 

 

2,014

 

 

1,695

 

 

746

 

 

1,995

Net Income

$

7,186

 

$

6,659

 

$

5,592

 

$

2,399

 

$

5,601

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

11,543

 

 

11,325

 

 

11,228

 

 

11,205

 

 

11,158

Basic earnings per common share

$

0.62

 

$

0.59

 

$

0.50

 

$

0.21

 

$

0.50

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

11,771

 

 

11,540

 

 

11,392

 

 

11,446

 

 

11,375

Diluted earnings per common share

$

0.61

 

$

0.58

 

$

0.49

 

$

0.21

 

$

0.49


 

Segment Information

 

Three Months Ended December 31, 2025

 

Three Months Ended December 31, 2024

(dollars in thousands)

Bank

 

Wealth

 

Mortgage

 

Total

 

Bank

 

Wealth

 

Mortgage

 

Total

Net interest income

$

23,478

 

 

$

59

 

 

$

90

 

 

$

23,627

 

 

$

19,178

 

 

$

70

 

 

$

51

 

 

$

19,299

 

Provision for credit losses

 

3,287

 

 

 

 

 

 

 

 

 

3,287

 

 

 

3,572

 

 

 

 

 

 

 

 

 

3,572

 

Net interest income after provision

 

20,191

 

 

 

59

 

 

 

90

 

 

 

20,340

 

 

 

15,606

 

 

 

70

 

 

 

51

 

 

 

15,727

 

Non-interest income

 

2,943

 

 

 

1,679

 

 

 

5,993

 

 

 

10,615

 

 

 

2,669

 

 

 

1,527

 

 

 

9,084

 

 

 

13,280

 

Non-interest expense

 

14,650

 

 

 

1,245

 

 

 

5,763

 

 

 

21,658

 

 

 

13,641

 

 

 

1,026

 

 

 

6,744

 

 

 

21,411

 

Income before income taxes

$

8,484

 

 

$

493

 

 

$

320

 

 

$

9,297

 

 

$

4,634

 

 

$

571

 

 

$

2,391

 

 

$

7,596

 

Efficiency ratio

 

55

%

 

 

72

%

 

 

95

%

 

 

63

%

 

 

62

%

 

 

64

%

 

 

74

%

 

 

66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2025

 

Year Ended December 31, 2024

(dollars in thousands)

Bank

 

Wealth

 

Mortgage

 

Total

 

Bank

 

Wealth

 

Mortgage

 

Total

Net interest income

$

87,179

 

 

$

176

 

 

$

323

 

 

$

87,678

 

 

$

70,706

 

 

$

146

 

 

$

144

 

 

$

70,996

 

Provision for credit losses

 

15,152

 

 

 

 

 

 

 

 

 

15,152

 

 

 

11,400

 

 

 

 

 

 

 

 

 

11,400

 

Net interest income after provision

 

72,027

 

 

 

176

 

 

 

323

 

 

 

72,526

 

 

 

59,306

 

 

 

146

 

 

 

144

 

 

 

59,596

 

Non-interest income

 

10,248

 

 

 

6,316

 

 

 

22,616

 

 

 

39,180

 

 

 

7,576

 

 

 

5,735

 

 

 

28,028

 

 

 

41,339

 

Non-interest expense

 

57,287

 

 

 

4,155

 

 

 

21,862

 

 

 

83,304

 

 

 

51,584

 

 

 

3,506

 

 

 

24,059

 

 

 

79,149

 

Income before income taxes

$

24,988

 

 

$

2,337

 

 

$

1,077

 

 

$

28,402

 

 

$

15,298

 

 

$

2,375

 

 

$

4,113

 

 

$

21,786

 

Efficiency ratio

 

59

%

 

 

64

%

 

 

95

%

 

 

66

%

 

 

66

%

 

 

60

%

 

 

85

%

 

 

70

%


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-Provision Net Revenue Reconciliation

 

Three Months Ended

 

Year Ended

(Dollars in thousands, except per share data, Unaudited)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Income before income tax expense

$

9,297

 

$

8,673

 

$

7,596

 

$

28,402

 

$

21,786

Provision for credit losses

 

3,287

 

 

2,850

 

 

3,572

 

 

15,152

 

 

11,400

Pre-provision net revenue

$

12,584

 

$

11,523

 

$

11,168

 

$

43,554

 

$

33,186


 

Pre-Provision Net Revenue Reconciliation

 

Three Months Ended

 

Year Ended

(Dollars in thousands, except per share data, Unaudited)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Bank

$

11,771

 

$

10,504

 

$

8,206

 

$

40,140

 

$

26,698

Wealth

 

493

 

 

512

 

 

571

 

 

2,337

 

 

2,375

Mortgage

 

320

 

 

507

 

 

2,391

 

 

1,077

 

 

4,113

Pre-provision net revenue

$

12,584

 

$

11,523

 

$

11,168

 

$

43,554

 

$

33,186


 

Allowance For Credit Losses (ACL) to Loans and Other Finance Receivables, Excluding Loans at Fair Value

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Allowance for credit losses (GAAP)

$

21,573

 

 

$

21,794

 

 

$

20,851

 

 

$

20,827

 

 

$

18,438

 

 

 

 

 

 

 

 

 

 

 

Loans and other finance receivables (GAAP)

 

2,170,600

 

 

 

2,162,845

 

 

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

Less: Loans at fair value

 

(14,396

)

 

 

(14,454

)

 

 

(14,541

)

 

 

(14,182

)

 

 

(14,501

)

Loans and other finance receivables, excluding loans at fair value (non-GAAP)

$

2,156,204

 

 

$

2,148,391

 

 

$

2,093,709

 

 

$

2,057,493

 

 

$

2,015,936

 

 

 

 

 

 

 

 

 

 

 

ACL to loans and other finance receivables (GAAP)

 

0.99

%

 

 

1.01

%

 

 

0.99

%

 

 

1.01

%

 

 

0.91

%

ACL to loans and other finance receivables, excluding loans at fair value (non-GAAP)

 

1.00

%

 

 

1.01

%

 

 

1.00

%

 

 

1.01

%

 

 

0.91

%


 

Tangible Common Equity Ratio Reconciliation - Corporation

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Total stockholders' equity (GAAP)

$

198,141

 

 

$

188,029

 

 

$

178,020

 

 

$

173,568

 

 

$

171,522

 

Less: Goodwill and intangible assets

 

(3,462

)

 

 

(3,513

)

 

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

Tangible common equity (non-GAAP)

 

194,679

 

 

 

184,516

 

 

 

174,456

 

 

 

169,953

 

 

 

167,856

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

2,560,420

 

 

 

2,541,130

 

 

 

2,510,938

 

 

 

2,528,888

 

 

 

2,385,867

 

Less: Goodwill and intangible assets

 

(3,462

)

 

 

(3,513

)

 

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

Tangible assets (non-GAAP)

$

2,556,958

 

 

$

2,537,617

 

 

$

2,507,374

 

 

$

2,525,273

 

 

$

2,382,201

 

Tangible common equity to tangible assets ratio - Corporation (non-GAAP)

 

7.61

%

 

 

7.27

%

 

 

6.96

%

 

 

6.73

%

 

 

7.05

%


 

Tangible Common Equity Ratio Reconciliation - Bank

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Total stockholders' equity (GAAP)

$

244,064

 

 

$

236,038

 

 

$

228,127

 

 

$

220,768

 

 

$

219,119

 

Less: Goodwill and intangible assets

 

(3,462

)

 

 

(3,513

)

 

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

Tangible common equity (non-GAAP)

 

240,602

 

 

 

232,525

 

 

 

224,563

 

 

 

217,153

 

 

 

215,453

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

2,560,485

 

 

 

2,541,395

 

 

 

2,510,684

 

 

 

2,525,029

 

 

 

2,382,014

 

Less: Goodwill and intangible assets

 

(3,462

)

 

 

(3,513

)

 

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

Tangible assets (non-GAAP)

$

2,557,023

 

 

$

2,537,882

 

 

$

2,507,120

 

 

$

2,521,414

 

 

$

2,378,348

 

Tangible common equity to tangible assets ratio - Bank (non-GAAP)

 

9.41

%

 

 

9.16

%

 

 

8.96

%

 

 

8.61

%

 

 

9.06

%

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Reconciliation

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

Book value per common share

$

16.75

 

 

$

16.33

 

 

$

15.76

 

 

$

15.38

 

 

$

15.26

 

Less: Impact of goodwill /intangible assets

 

0.29

 

 

 

0.31

 

 

 

0.32

 

 

 

0.32

 

 

 

0.33

 

Tangible book value per common share

$

16.46

 

 

$

16.02

 

 

$

15.44

 

 

$

15.06

 

 

$

14.93

 


Contact:
Christopher J. Annas
484.568.5001
[email protected]