Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Meridian Bank
Meridian Corporation Reports Second Quarter 2025 Results and Announces a Quarterly Dividend of $0.125 per Common Share
Business
Jul 24 2025
22 min read

Meridian Corporation Reports Second Quarter 2025 Results and Announces a Quarterly Dividend of $0.125 per Common Share

news images

MALVERN, Pa., July 24, 2025 (GLOBE NEWSWIRE) -- Meridian Corporation (Nasdaq: MRBK) today reported:

 

Three Months Ended

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

June 30, 
2025

 

March 31, 
2025

 

June 30, 
2024

Income:

 

 

 

 

 

Net income

$

5,592

 

$

2,399

 

$

3,326

Diluted earnings per common share

 

0.49

 

 

0.21

 

 

0.30

Pre-provision net revenue (PPNR) (1)

 

11,090

 

 

8,357

 

 

7,072

(1) See Non-GAAP reconciliation in the Appendix

 

 

 

 

 

 

 

 

 

 

 

  • Net income for the quarter ended June 30, 2025 was $5.6 million, or $0.49 per diluted share, up $3.2 million, or 133%, from prior quarter.

  • Pre-provision net revenue1 for the quarter was $11.1 million, an improvement of $4.0 million, or 57%. from Q2'2024.

  • Net interest margin was 3.54% for the second quarter of 2025, while loan yield improved to 7.24%, from prior quarter.

  • Return on average assets and return on average equity for the second quarter of 2025 were 0.90% and 12.68%, respectively.

  • Total assets at June 30, 2025 were $2.5 billion, compared to $2.5 billion at March 31, 2025 and $2.4 billion at June 30, 2024.

  • Commercial loans, excluding leases, increased $33.2 million, or 2% from prior quarter.

  • On July 24, 2025, the Board of Directors declared a quarterly cash dividend of $0.125 per common share, payable August 18, 2025 to shareholders of record as of August 11, 2025.

Christopher J. Annas, Chairman and CEO commented:

"Meridian’s second quarter 2025 earnings of $5.6 million were substantially above first quarter 2025, benefiting from improving margin, SBA loan sales and mortgage seasonality. PPNR was up 33% over the same period, reflecting overall healthy growth in our business units and good expense control. Loan growth was 2.5% for the quarter but was negatively impacted by a large SBA loan sale and the planned paydowns in our lease group. We continue to forecast loan growth in the 8-10% range for the year. Management is intensely focused on reducing the nonperforming loans, historically high for us, but negotiations and lengthy court schedules will slow the process.

Meridian Wealth Partners continued its solid performance with pre-tax income of $604 thousand for the quarter. We have hired senior managers in this unit to further our growth, and capture a greater percentage of opportunities from our loan groups. The mortgage team is performing nicely but still facing a lack of homes for sale in our Philadelphia metro and Baltimore markets. It had a big turnaround from the first quarter, but volume might have been significantly higher if the inventory was sufficient.

Our principal Philadelphia metro market is healthy and vibrant, and we have not yet seen the impact of economic uncertainties. We are excited about our market penetration in all segments, and believe this will propel us to greater performance."

Select Condensed Financial Information

 

As of or for the three months ended (Unaudited)

 

June 30, 
2025

 

March 31, 
2025

 

December 31, 
2024

 

September 30, 
2024

 

June 30, 
2024

 

(Dollars in thousands, except per share data)

Income:

 

 

 

 

 

 

 

 

 

Net income

$

5,592

 

 

$

2,399

 

 

$

5,600

 

 

$

4,743

 

 

$

3,326

 

Basic earnings per common share

 

0.50

 

 

 

0.21

 

 

 

0.50

 

 

 

0.43

 

 

 

0.30

 

Diluted earnings per common share

 

0.49

 

 

 

0.21

 

 

 

0.49

 

 

 

0.42

 

 

 

0.30

 

Net interest income

 

21,159

 

 

 

19,776

 

 

 

19,299

 

 

 

18,242

 

 

 

16,846

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet:

 

 

 

 

 

 

 

 

 

Total assets

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 

 

$

2,387,721

 

 

$

2,351,584

 

Loans, net of fees and costs

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

 

 

2,008,396

 

 

 

1,988,535

 

Total deposits

 

2,110,374

 

 

 

2,128,742

 

 

 

2,005,368

 

 

 

1,978,927

 

 

 

1,915,436

 

Non-interest bearing deposits

 

237,042

 

 

 

323,485

 

 

 

240,858

 

 

 

237,207

 

 

 

224,040

 

Stockholders' equity

 

178,020

 

 

 

173,568

 

 

 

171,522

 

 

 

167,450

 

 

 

162,382

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Average Balances:

 

 

 

 

 

 

 

 

 

Total assets

$

2,491,627

 

 

$

2,420,571

 

 

$

2,434,270

 

 

$

2,373,261

 

 

$

2,319,295

 

Total interest earning assets

 

2,404,952

 

 

 

2,330,224

 

 

 

2,342,651

 

 

 

2,277,523

 

 

 

2,222,177

 

Loans, net of fees and costs

 

2,113,411

 

 

 

2,039,676

 

 

 

2,029,739

 

 

 

1,997,574

 

 

 

1,972,740

 

Total deposits

 

2,095,028

 

 

 

2,036,208

 

 

 

2,043,505

 

 

 

1,960,145

 

 

 

1,919,954

 

Non-interest bearing deposits

 

249,745

 

 

 

244,161

 

 

 

259,118

 

 

 

246,310

 

 

 

229,040

 

Stockholders' equity

 

176,946

 

 

 

174,734

 

 

 

171,214

 

 

 

165,309

 

 

 

162,119

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.90

%

 

 

0.40

%

 

 

0.92

%

 

 

0.80

%

 

 

0.58

%

Return on average equity

 

12.68

%

 

 

5.57

%

 

 

13.01

%

 

 

11.41

%

 

 

8.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement - Second Quarter 2025 Compared to First Quarter 2025

Second quarter net income increased $3.2 million, or 133.1%, to $5.6 million as net interest income increased $1.4 million, the provision for credit losses decreased $1.4 million, and non-interest income increased $4.0 million. These improvements to net income were partially offset by a $2.6 million increase to non-interest expense over the prior quarter. 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)

June 30,
2025

 

March 31,
2025

 

$ Change

 

% Change

 

Change due
to rate

 

Change due
to volume

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

427

 

$

613

 

$

(186

)

 

(30.3

)%

 

$

15

 

 

$

(201

)

Investment securities - taxable

 

1,792

 

 

1,693

 

 

99

 

 

5.8

%

 

 

(10

)

 

 

109

 

Investment securities - tax exempt (1)

 

364

 

 

387

 

 

(23

)

 

(5.9

)%

 

 

(21

)

 

 

(2

)

Loans held for sale

 

495

 

 

333

 

 

162

 

 

48.6

%

 

 

(15

)

 

 

177

 

Loans held for investment (1)

 

38,204

 

 

36,218

 

 

1,986

 

 

5.5

%

 

 

320

 

 

 

1,666

 

Total loans

 

38,699

 

 

36,551

 

 

2,148

 

 

5.9

%

 

 

305

 

 

 

1,843

 

Total interest income

$

41,282

 

$

39,244

 

$

2,038

 

 

5.2

%

 

$

289

 

 

$

1,749

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,354

 

$

1,229

 

$

125

 

 

10.2

%

 

$

(51

)

 

$

176

 

Money market and savings deposits

 

8,097

 

 

7,808

 

 

289

 

 

3.7

%

 

 

65

 

 

 

224

 

Time deposits

 

7,850

 

 

7,831

 

 

19

 

 

0.2

%

 

 

(170

)

 

 

189

 

Total interest - bearing deposits

 

17,301

 

 

16,868

 

 

433

 

 

2.6

%

 

 

(156

)

 

 

589

 

Borrowings

 

1,672

 

 

1,469

 

 

203

 

 

13.8

%

 

 

10

 

 

 

193

 

Subordinated debentures

 

1,079

 

 

1,055

 

 

24

 

 

2.3

%

 

 

22

 

 

 

2

 

Total interest expense

 

20,052

 

 

19,392

 

 

660

 

 

3.4

%

 

 

(124

)

 

 

784

 

Net interest income differential

$

21,230

 

$

19,852

 

$

1,378

 

 

6.94

%

 

$

413

 

 

$

965

 

(1) Reflected on a tax-equivalent basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income increased $2.0 million quarter-over-quarter on a tax equivalent basis, driven by increased average balances of interest earning assets and to a lesser degree by higher yields on those assets. Average interest earning assets increased by $74.7 million, and contributed $1.7 million to interest income, while the yield on earnings assets increased 6 basis points and contributed $289 thousand to interest income.

Average total loans, excluding residential loans for sale, increased $73.6 million. The largest drivers of this increase were commercial, commercial real estate, construction, and small business loans which on a combined basis increased $72.4 million on average, partially offset by a decrease in average leases of $9.4 million. Home equity, residential real estate, consumer and other loans held in portfolio increased on a combined basis $10.7 million on average.

Interest expense increased $660 thousand, quarter-over-quarter, due to higher volume of interest-bearing deposits and borrowings. Interest expense on total deposits increased $433 thousand and interest expense on borrowings increased $227 thousand. During the period, interest-bearing checking accounts and money market accounts increased $20.7 million and $18.3 million on average, respectively, while time deposits increased $14.2 million on average. Borrowings increased $14.5 million on average. On a rate basis, interest-bearing checking accounts and time deposits experienced a decrease in the cost, with the overall cost of deposits dropping 5 basis points.

Overall the net interest margin increased 8 basis points to 3.54% as the cost of funds declined and the yield on earning assets increased.

Provision for Credit Losses

The overall provision for credit losses for the second quarter decreased $1.4 million to $3.8 million, from $5.2 million in the first quarter. The lower provisioning reflects the drop in non-performing loans, a decrease in specific reserves required, as well as a lower level of loan growth quarter over quarter. Loan growth was impacted by the sale of SBA loans for the quarter, which exceeded the amount sold in the first quarter by $27.4 million.

Non-interest income

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

 

Three Months Ended

 

 

 

 

(Dollars in thousands)

June 30,
2025

 

March 31,
2025

 

$ Change

 

% Change

Mortgage banking income

$

5,762

 

 

$

3,393

 

 

$

2,369

 

 

69.8

%

Wealth management income

 

1,492

 

 

 

1,535

 

 

 

(43

)

 

(2.8

)%

SBA loan income

 

1,988

 

 

 

748

 

 

 

1,240

 

 

165.8

%

Earnings on investment in life insurance

 

240

 

 

 

222

 

 

 

18

 

 

8.1

%

Net gain (loss) on sale of MSRs

 

467

 

 

 

(52

)

 

 

519

 

 

(998.1

)%

Net change in the fair value of derivative instruments

 

(102

)

 

 

149

 

 

 

(251

)

 

(168.5

)%

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

 

171

 

 

 

102

 

 

 

69

 

 

67.6

%

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

 

190

 

 

 

170

 

 

 

20

 

 

11.8

%

Net gain (loss) on hedging activity

 

16

 

 

 

21

 

 

 

(5

)

 

(23.8

)%

Other

 

1,064

 

 

 

1,036

 

 

 

28

 

 

2.7

%

Total non-interest income

$

11,288

 

 

$

7,324

 

 

$

3,964

 

 

54.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest income increased $4.0 million, or 54.1%, quarter-over-quarter largely due to a $2.4 million positive improvement in mortgage banking income, combined with a $1.2 million increase in SBA loan income from the sale of SBA loans, and a $467 thousand gain recognized on the sale of MSRs. Mortgage loan sales increased $63.5 million or 42.9% quarter-over-quarter driving higher gain on sale income in addition to an improvement in the overall margin, leading to the higher level of mortgage banking income.

SBA loan income increased $1.2 million as the volume of SBA loans sold was up $27.4 million to $39.5 million, for the quarter-ended June 30, 2025 compared to the quarter-ended March 31, 2025. The gross margin on SBA sales was 6.2% for the quarter, down from 8.7% for the previous quarter. The sale included seasoned loans from 2021 & 2022 for which the market premium was much lower.

Non-interest expense

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

 

Three Months Ended

 

 

 

 

(Dollars in thousands)

June 30,
2025

 

March 31,
2025

 

$ Change

 

% Change

Salaries and employee benefits

$

13,179

 

$

11,385

 

$

1,794

 

 

15.8

%

Occupancy and equipment

 

1,037

 

 

1,338

 

 

(301

)

 

(22.5

)%

Professional fees

 

1,164

 

 

763

 

 

401

 

 

52.6

%

Data processing and software

 

1,706

 

 

1,479

 

 

227

 

 

15.3

%

Advertising and promotion

 

1,277

 

 

779

 

 

498

 

 

63.9

%

Pennsylvania bank shares tax

 

269

 

 

269

 

 

 

 

%

Other

 

2,725

 

 

2,730

 

 

(5

)

 

(0.2

)%

Total non-interest expense

$

21,357

 

$

18,743

 

$

2,614

 

 

13.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Overall salaries and benefits increased $1.8 million. Bank and wealth segments combined increased $1.4 million, while the mortgage segment increased $407 thousand. Bank and wealth segment salaries and employee benefits increased due to an increase of 12 full-time equivalent employees, as well as an increase in incentives and other benefits. Mortgage segment salaries, commissions, and employee benefits expense are impacted by volume and increased commensurate with the higher level of originations. Occupancy and equipment expense decreased $301 thousand due to a full quarter of savings realized from office lease terminations that occurred in the last few quarters. Professional fees increased $401 thousand over the prior period due to increases in legal, accounting, and other professional fees, while advertising and promotion expenses increased $498 thousand due to the timing of business development activities that typically increase this time of year, including special events.

Balance Sheet - June 30, 2025 Compared to March 31, 2025

Total assets decreased $18.0 million, or 0.7%, to $2.5 billion as of June 30, 2025 from $2.5 billion at March 31, 2025. Interest-earning cash and fed funds decreased $84.7 million, or 74.1%, to $29.6 million as of June 30, 2025 from March 31, 2025, as a temporary deposit at the end of the prior quarter of $103 million from a long standing customer, was eventually withdrawn after being on hand for several weeks.

Portfolio loans grew $36.2 million, or 1.7% quarter-over-quarter. This growth was generated from commercial & industrial loans which increased $32.0 million, or 8.6%, commercial mortgage loans which increased $10.3 million, or 1.2%, and construction loans which increased $7.3 million, or 2.6%. SBA loan balances decreased $16.4 million, or 10.2%, from March 31, 2025, due to the increase in sales of such loans in the second quarter as discussed above in the non-interest income section. Lease financings also decreased $9.0 million, or 13.5% from March 31, 2025, partially offsetting the above noted loan growth, but this decline was expected.

Total deposits decreased $18.4 million, or 0.9% quarter-over-quarter, led by a decline in non-interest bearing deposit of $86.4 million due to the impact of the $103 million temporary deposit discussed above, but this decline was largely offset by an increase of $68.1 million in interest-bearing deposits. Money market accounts and savings accounts increased a combined $8.7 million, while interest bearing demand deposits increased $12.8 million, and time deposits increased $46.6 million from largely wholesale efforts. Overall borrowings decreased $625 thousand, or 0.4% quarter-over-quarter.

Total stockholders’ equity increased by $4.5 million from March 31, 2025, to $178.0 million as of June 30, 2025. Changes to equity for the current quarter included net income of $5.6 million, less dividends paid of $1.4 million, offset by a decrease of $102 thousand in other comprehensive income. The Community Bank Leverage Ratio for the Bank was 9.32% at June 30, 2025.

Asset Quality Summary

There was a positive improvement in the level of non-performing loans in the second quarter as they decreased $1.7 million to $50.5 million at June 30, 2025 compared to $52.2 million at March 31, 2025. This decline in non-performing loans was largely the result of the repossession of a billboard asset from a commercial loan relationship and a commercial real estate property from a separate commercial loan relationship. These assets were reclassified into OREO and other repossessed assets on the balance sheet at June 30, 2025. The decline in non-performing loans was partially offset by additional SBA loans that became non-performing during the quarter. Included in non-performing loans are $19.4 million of SBA loans of which $10.0 million, or 52%, are guaranteed by the SBA. The SBA portfolio was subject to the Fed's rapid rate increase and $13.8 million, or 71% 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 14 bps to 2.35% as of June 30, 2025, from 2.49% as of March 31, 2025.

Net charge-offs increased to $3.6 million, or 0.17% of total average loans for the quarter ended June 30, 2025, compared to net charge-offs of $2.8 million, or 0.14%, for the quarter ended March 31, 2025. Second quarter charge-offs consisted of $2.2 million in SBA loans, $972 thousand of small ticket equipment leases, and $583 thousand in commercial loans partly related to the repossession of loan collateral discussed above. Overall there were recoveries of $380 thousand, mainly related to leases.

The ratio of allowance for credit losses to total loans held for investment was 1.00% as of June 30, 2025, relatively flat from 1.01% as of March 31, 2025. The baseline quantitative and qualitative reserve factors increased in the second quarter ACL calculation, offset by the impact of a lower reserve need as specific reserves declined. As of June 30, 2025 there were specific reserves of $3.3 million against individually evaluated loans, a decrease of $1.7 million from $5.0 million in specific reserves as of March 31, 2025.

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; escalating tariff and other trade policies and the resulting impacts on market volatility and global trade; 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

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Earnings and Per Share Data:

 

 

 

 

 

 

 

 

 

Net income

$

5,592

 

 

$

2,399

 

 

$

5,600

 

 

$

4,743

 

 

$

3,326

 

Basic earnings per common share

$

0.50

 

 

$

0.21

 

 

$

0.50

 

 

$

0.43

 

 

$

0.30

 

Diluted earnings per common share

$

0.49

 

 

$

0.21

 

 

$

0.49

 

 

$

0.42

 

 

$

0.30

 

Common shares outstanding

 

11,297

 

 

 

11,285

 

 

 

11,240

 

 

 

11,229

 

 

 

11,191

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets (2)

 

0.90

%

 

 

0.40

%

 

 

0.92

%

 

 

0.80

%

 

 

0.58

%

Return on average equity (2)

 

12.68

 

 

 

5.57

 

 

 

13.01

 

 

 

11.41

 

 

 

8.25

 

Net interest margin (tax-equivalent) (2)

 

3.54

 

 

 

3.46

 

 

 

3.29

 

 

 

3.20

 

 

 

3.06

 

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

 

6.89

 

 

 

6.83

 

 

 

6.81

 

 

 

7.06

 

 

 

6.98

 

Cost of funds (2)

 

3.52

 

 

 

3.56

 

 

 

3.71

 

 

 

4.05

 

 

 

4.10

 

Efficiency ratio

 

65.82

%

 

 

69.16

%

 

 

65.72

%

 

 

70.67

%

 

 

72.89

%

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans

 

0.17

%

 

 

0.14

%

 

 

0.34

%

 

 

0.11

%

 

 

0.20

%

Non-performing loans to total loans

 

2.35

 

 

 

2.49

 

 

 

2.19

 

 

 

2.20

 

 

 

1.84

 

Non-performing assets to total assets

 

2.14

 

 

 

2.07

 

 

 

1.90

 

 

 

1.97

 

 

 

1.68

 

Allowance for credit losses to:

 

 

 

 

 

 

 

 

 

Total loans and other finance receivables

 

0.99

 

 

 

1.01

 

 

 

0.91

 

 

 

1.09

 

 

 

1.09

 

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

 

1.00

 

 

 

1.01

 

 

 

0.91

 

 

 

1.10

 

 

 

1.10

 

Non-performing loans

 

41.26

%

 

 

39.90

%

 

 

40.86

%

 

 

48.66

%

 

 

57.66

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Book value per common share

$

15.76

 

 

$

15.38

 

 

$

15.26

 

 

$

14.91

 

 

$

14.51

 

Tangible book value per common share

$

15.44

 

 

$

15.06

 

 

$

14.93

 

 

$

14.58

 

 

$

14.17

 

Total equity/Total assets

 

7.09

%

 

 

6.86

%

 

 

7.19

%

 

 

7.01

%

 

 

6.91

%

Tangible common equity/Tangible assets - Corporation (1)

 

6.96

 

 

 

6.73

 

 

 

7.05

 

 

 

6.87

 

 

 

6.76

 

Tangible common equity/Tangible assets - Bank (1)

 

8.96

 

 

 

8.61

 

 

 

9.06

 

 

 

8.95

 

 

 

8.85

 

Tier 1 leverage ratio - Bank

 

9.32

 

 

 

9.30

 

 

 

9.21

 

 

 

9.32

 

 

 

9.33

 

Common tier 1 risk-based capital ratio - Bank

 

10.53

 

 

 

10.15

 

 

 

10.33

 

 

 

10.17

 

 

 

9.84

 

Tier 1 risk-based capital ratio - Bank

 

10.53

 

 

 

10.15

 

 

 

10.33

 

 

 

10.17

 

 

 

9.84

 

Total risk-based capital ratio - Bank

 

11.54

%

 

 

11.14

%

 

 

11.20

%

 

 

11.22

%

 

 

10.84

%

(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

 

Six Months Ended

 

June 30,
2025

 

March 31,
2025

 

June 30,
2024

 

June 30,
2025

 

June 30,
2024

Interest income:

 

 

 

 

 

 

 

 

 

Loans and other finance receivables, including fees

$

38,697

 

 

$

36,549

 

 

$

36,486

 

 

$

75,246

 

$

71,825

 

Securities - taxable

 

1,792

 

 

 

1,693

 

 

 

1,324

 

 

 

3,485

 

 

2,575

 

Securities - tax-exempt

 

295

 

 

 

313

 

 

 

324

 

 

 

608

 

 

649

 

Cash and cash equivalents

 

427

 

 

 

613

 

 

 

331

 

 

 

1,040

 

 

631

 

Total interest income

 

41,211

 

 

 

39,168

 

 

 

38,465

 

 

 

80,379

 

 

75,680

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

17,301

 

 

 

16,868

 

 

 

18,991

 

 

 

34,169

 

 

36,383

 

Borrowings and subordinated debentures

 

2,751

 

 

 

2,524

 

 

 

2,628

 

 

 

5,275

 

 

5,842

 

Total interest expense

 

20,052

 

 

 

19,392

 

 

 

21,619

 

 

 

39,444

 

 

42,225

 

Net interest income

 

21,159

 

 

 

19,776

 

 

 

16,846

 

 

 

40,935

 

 

33,455

 

Provision for credit losses

 

3,803

 

 

 

5,212

 

 

 

2,680

 

 

 

9,015

 

 

5,546

 

Net interest income after provision for credit losses

 

17,356

 

 

 

14,564

 

 

 

14,166

 

 

 

31,920

 

 

27,909

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Mortgage banking income

 

5,762

 

 

 

3,393

 

 

 

5,420

 

 

 

9,155

 

 

9,054

 

Wealth management income

 

1,492

 

 

 

1,535

 

 

 

1,444

 

 

 

3,027

 

 

2,761

 

SBA loan income

 

1,988

 

 

 

748

 

 

 

785

 

 

 

2,736

 

 

1,771

 

Earnings on investment in life insurance

 

240

 

 

 

222

 

 

 

215

 

 

 

462

 

 

422

 

Net gain (loss) on sale of MSRs

 

467

 

 

 

(52

)

 

 

 

 

 

415

 

 

 

Net change in the fair value of derivative instruments

 

(102

)

 

 

149

 

 

 

203

 

 

 

47

 

 

278

 

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

 

171

 

 

 

102

 

 

 

(29

)

 

 

273

 

 

(31

)

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

 

190

 

 

 

170

 

 

 

(24

)

 

 

360

 

 

(199

)

Net gain (loss) on hedging activity

 

16

 

 

 

21

 

 

 

(63

)

 

 

37

 

 

(82

)

Other

 

1,064

 

 

 

1,036

 

 

 

1,293

 

 

 

2,100

 

 

3,254

 

Total non-interest income

 

11,288

 

 

 

7,324

 

 

 

9,244

 

 

 

18,612

 

 

17,228

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,179

 

 

 

11,385

 

 

 

11,437

 

 

 

24,564

 

 

22,010

 

Occupancy and equipment

 

1,037

 

 

 

1,338

 

 

 

1,230

 

 

 

2,375

 

 

2,463

 

Professional fees

 

1,164

 

 

 

763

 

 

 

1,029

 

 

 

1,927

 

 

2,527

 

Data processing and software

 

1,706

 

 

 

1,479

 

 

 

1,506

 

 

 

3,185

 

 

3,038

 

Advertising and promotion

 

1,277

 

 

 

779

 

 

 

989

 

 

 

2,056

 

 

1,737

 

Pennsylvania bank shares tax

 

269

 

 

 

269

 

 

 

274

 

 

 

538

 

 

548

 

Other

 

2,725

 

 

 

2,730

 

 

 

2,553

 

 

 

5,455

 

 

4,869

 

Total non-interest expense

 

21,357

 

 

 

18,743

 

 

 

19,018

 

 

 

40,100

 

 

37,192

 

Income before income taxes

 

7,287

 

 

 

3,145

 

 

 

4,392

 

 

 

10,432

 

 

7,945

 

Income tax expense

 

1,695

 

 

 

746

 

 

 

1,066

 

 

 

2,441

 

 

1,943

 

Net income

$

5,592

 

 

$

2,399

 

 

$

3,326

 

 

$

7,991

 

$

6,002

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.50

 

 

$

0.21

 

 

$

0.30

 

 

$

0.71

 

$

0.54

 

Diluted earnings per common share

$

0.49

 

 

$

0.21

 

 

$

0.30

 

 

$

0.70

 

$

0.54

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

11,228

 

 

 

11,205

 

 

 

11,096

 

 

 

11,215

 

 

11,092

 

Diluted weighted average shares outstanding

 

11,392

 

 

 

11,446

 

 

 

11,150

 

 

 

11,415

 

 

11,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


MERIDIAN CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)

(Dollar amounts and shares in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Assets:

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

20,604

 

 

$

16,976

 

 

$

5,598

 

 

$

12,542

 

 

$

8,457

 

Interest-bearing deposits at other banks

 

29,570

 

 

 

113,620

 

 

 

21,864

 

 

 

19,805

 

 

 

15,601

 

Federal funds sold

 

 

 

 

629

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

50,174

 

 

 

131,225

 

 

 

27,462

 

 

 

32,347

 

 

 

24,058

 

Securities available-for-sale, at fair value

 

187,902

 

 

 

185,221

 

 

 

174,304

 

 

 

171,568

 

 

 

159,141

 

Securities held-to-maturity, at amortized cost

 

32,642

 

 

 

32,720

 

 

 

33,771

 

 

 

33,833

 

 

 

35,089

 

Equity investments

 

2,130

 

 

 

2,126

 

 

 

2,086

 

 

 

2,166

 

 

 

2,088

 

Mortgage loans held for sale, at fair value

 

44,078

 

 

 

28,047

 

 

 

32,413

 

 

 

46,602

 

 

 

54,278

 

Loans and other finance receivables, net of fees and costs

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

 

 

2,008,396

 

 

 

1,988,535

 

Allowance for credit losses

 

(20,851

)

 

 

(20,827

)

 

 

(18,438

)

 

 

(21,965

)

 

 

(21,703

)

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

 

2,087,399

 

 

 

2,050,848

 

 

 

2,011,999

 

 

 

1,986,431

 

 

 

1,966,832

 

Restricted investment in bank stock

 

9,162

 

 

 

8,369

 

 

 

7,753

 

 

 

8,542

 

 

 

10,044

 

Bank premises and equipment, net

 

12,320

 

 

 

12,028

 

 

 

12,151

 

 

 

12,807

 

 

 

13,114

 

Bank owned life insurance

 

30,175

 

 

 

29,935

 

 

 

29,712

 

 

 

29,489

 

 

 

29,267

 

Accrued interest receivable

 

10,334

 

 

 

10,345

 

 

 

9,958

 

 

 

10,012

 

 

 

9,973

 

OREO and other repossessed assets

 

3,148

 

 

 

249

 

 

 

276

 

 

 

1,967

 

 

 

1,967

 

Deferred income taxes

 

5,314

 

 

 

5,136

 

 

 

4,669

 

 

 

3,537

 

 

 

3,950

 

Servicing assets

 

3,658

 

 

 

4,284

 

 

 

4,382

 

 

 

4,364

 

 

 

11,341

 

Servicing assets held for sale

 

 

 

 

 

 

 

 

 

 

6,609

 

 

 

 

Goodwill

 

899

 

 

 

899

 

 

 

899

 

 

 

899

 

 

 

899

 

Intangible assets

 

2,665

 

 

 

2,716

 

 

 

2,767

 

 

 

2,818

 

 

 

2,869

 

Other assets

 

28,938

 

 

 

24,740

 

 

 

31,265

 

 

 

33,730

 

 

 

26,674

 

Total assets

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 

 

$

2,387,721

 

 

$

2,351,584

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Non-interest bearing

$

237,042

 

 

$

323,485

 

 

$

240,858

 

 

$

237,207

 

 

$

224,040

 

Interest bearing:

 

 

 

 

 

 

 

 

 

Interest checking

 

173,865

 

 

 

161,055

 

 

 

141,439

 

 

 

133,429

 

 

 

130,062

 

Money market and savings deposits

 

956,448

 

 

 

947,795

 

 

 

913,536

 

 

 

822,837

 

 

 

787,479

 

Time deposits

 

743,019

 

 

 

696,407

 

 

 

709,535

 

 

 

785,454

 

 

 

773,855

 

Total interest-bearing deposits

 

1,873,332

 

 

 

1,805,257

 

 

 

1,764,510

 

 

 

1,741,720

 

 

 

1,691,396

 

Total deposits

 

2,110,374

 

 

 

2,128,742

 

 

 

2,005,368

 

 

 

1,978,927

 

 

 

1,915,436

 

Borrowings

 

138,965

 

 

 

139,590

 

 

 

124,471

 

 

 

144,880

 

 

 

187,260

 

Subordinated debentures

 

49,792

 

 

 

49,761

 

 

 

49,743

 

 

 

49,928

 

 

 

49,897

 

Accrued interest payable

 

7,059

 

 

 

7,404

 

 

 

6,860

 

 

 

7,017

 

 

 

7,709

 

Other liabilities

 

26,728

 

 

 

29,823

 

 

 

27,903

 

 

 

39,519

 

 

 

28,900

 

Total liabilities

 

2,332,918

 

 

 

2,355,320

 

 

 

2,214,345

 

 

 

2,220,271

 

 

 

2,189,202

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock

 

13,300

 

 

 

13,288

 

 

 

13,243

 

 

 

13,232

 

 

 

13,194

 

Surplus

 

82,184

 

 

 

82,026

 

 

 

81,545

 

 

 

81,002

 

 

 

80,639

 

Treasury stock

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

 

 

(26,079

)

Unearned common stock held by ESOP

 

(1,006

)

 

 

(1,006

)

 

 

(1,006

)

 

 

(1,204

)

 

 

(1,204

)

Retained earnings

 

117,132

 

 

 

112,952

 

 

 

111,961

 

 

 

107,765

 

 

 

104,420

 

Accumulated other comprehensive loss

 

(7,511

)

 

 

(7,613

)

 

 

(8,142

)

 

 

(7,266

)

 

 

(8,588

)

Total stockholders’ equity

 

178,020

 

 

 

173,568

 

 

 

171,522

 

 

 

167,450

 

 

 

162,382

 

Total liabilities and stockholders’ equity

$

2,510,938

 

 

$

2,528,888

 

 

$

2,385,867

 

 

$

2,387,721

 

 

$

2,351,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Interest income

$

41,211

 

$

39,168

 

$

40,028

 

$

40,319

 

$

38,465

Interest expense

 

20,052

 

 

19,392

 

 

20,729

 

 

22,077

 

 

21,619

Net interest income

 

21,159

 

 

19,776

 

 

19,299

 

 

18,242

 

 

16,846

Provision for credit losses

 

3,803

 

 

5,212

 

 

3,572

 

 

2,282

 

 

2,680

Non-interest income

 

11,288

 

 

7,324

 

 

13,279

 

 

10,831

 

 

9,244

Non-interest expense

 

21,357

 

 

18,743

 

 

21,411

 

 

20,546

 

 

19,018

Income before income tax expense

 

7,287

 

 

3,145

 

 

7,595

 

 

6,245

 

 

4,392

Income tax expense

 

1,695

 

 

746

 

 

1,995

 

 

1,502

 

 

1,066

Net Income

$

5,592

 

$

2,399

 

$

5,600

 

$

4,743

 

$

3,326

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

11,228

 

 

11,205

 

 

11,158

 

 

11,110

 

 

11,096

Basic earnings per common share

$

0.50

 

$

0.21

 

$

0.50

 

$

0.43

 

$

0.30

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

11,392

 

 

11,446

 

 

11,375

 

 

11,234

 

 

11,150

Diluted earnings per common share

$

0.49

 

$

0.21

 

$

0.49

 

$

0.42

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Segment Information

 

Three Months Ended June 30, 2025

 

Three Months Ended June 30, 2024

(dollars in thousands)

Bank

 

Wealth

 

Mortgage

 

Total

 

Bank

 

Wealth

 

Mortgage

 

Total

Net interest income

$

21,025

 

 

$

63

 

 

$

71

 

 

$

21,159

 

 

$

16,784

 

 

$

36

 

 

$

26

 

 

$

16,846

 

Provision for credit losses

 

3,803

 

 

 

 

 

 

 

 

 

3,803

 

 

 

2,680

 

 

 

 

 

 

 

 

 

2,680

 

Net interest income after provision

 

17,222

 

 

 

63

 

 

 

71

 

 

 

17,356

 

 

 

14,104

 

 

 

36

 

 

 

26

 

 

 

14,166

 

Non-interest income

 

3,029

 

 

 

1,492

 

 

 

6,767

 

 

 

11,288

 

 

 

1,673

 

 

 

1,444

 

 

 

6,127

 

 

 

9,244

 

Non-interest expense

 

15,049

 

 

 

951

 

 

 

5,357

 

 

 

21,357

 

 

 

12,606

 

 

 

804

 

 

 

5,608

 

 

 

19,018

 

Income before income taxes

$

5,202

 

 

$

604

 

 

$

1,481

 

 

$

7,287

 

 

$

3,171

 

 

$

676

 

 

$

545

 

 

$

4,392

 

Efficiency ratio

 

63

%

 

 

61

%

 

 

78

%

 

 

66

%

 

 

68

%

 

 

54

%

 

 

91

%

 

 

73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2025

 

Six Months Ended June 30, 2024

(dollars in thousands)

Bank

 

Wealth

 

Mortgage

 

Total

 

Bank

 

Wealth

 

Mortgage

 

Total

Net interest income

$

40,730

 

 

$

73

 

 

$

132

 

 

$

40,935

 

 

$

33,376

 

 

$

30

 

 

$

49

 

 

$

33,455

 

Provision for credit losses

 

9,015

 

 

 

 

 

 

 

 

 

9,015

 

 

 

5,546

 

 

 

 

 

 

 

 

 

5,546

 

Net interest income after provision

 

31,715

 

 

 

73

 

 

 

132

 

 

 

31,920

 

 

 

27,830

 

 

 

30

 

 

 

49

 

 

 

27,909

 

Non-interest income

 

4,942

 

 

 

3,027

 

 

 

10,643

 

 

 

18,612

 

 

 

3,550

 

 

 

2,760

 

 

 

10,918

 

 

 

17,228

 

Non-interest expense

 

27,809

 

 

 

1,768

 

 

 

10,523

 

 

 

40,100

 

 

 

24,669

 

 

 

1,636

 

 

 

10,887

 

 

 

37,192

 

Income before income taxes

$

8,848

 

 

$

1,332

 

 

$

252

 

 

$

10,432

 

 

$

6,711

 

 

$

1,154

 

 

$

80

 

 

$

7,945

 

Efficiency ratio

 

61

%

 

 

57

%

 

 

98

%

 

 

67

%

 

 

67

%

 

 

59

%

 

 

99

%

 

 

73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Six Months Ended

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

June 30,
2025

 

March 31,
2025

 

June 30,
2024

 

June 30,
2025

 

June 30,
2024

Income before income tax expense

$

7,287

 

$

3,145

 

$

4,392

 

$

10,432

 

$

7,945

Provision for credit losses

 

3,803

 

 

5,212

 

 

2,680

 

 

9,015

 

 

5,546

Pre-provision net revenue

$

11,090

 

$

8,357

 

$

7,072

 

$

19,447

 

$

13,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Pre-Provision Net Revenue Reconciliation

 

Three Months Ended

 

Six Months Ended

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

June 30,
2025

 

March 31,
2025

 

June 30,
2024

 

June 30,
2025

 

June 30,
2024

Bank

$

9,005

 

$

8,860

 

 

$

5,851

 

$

17,863

 

$

12,257

Wealth

 

604

 

 

726

 

 

 

676

 

 

1,332

 

 

1,154

Mortgage

 

1,481

 

 

(1,229

)

 

 

545

 

 

252

 

 

80

Pre-provision net revenue

$

11,090

 

$

8,357

 

 

$

7,072

 

$

19,447

 

$

13,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

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

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Allowance for credit losses (GAAP)

$

20,851

 

 

$

20,827

 

 

$

18,438

 

 

$

21,965

 

 

$

21,703

 

 

 

 

 

 

 

 

 

 

 

Loans and other finance receivables (GAAP)

 

2,108,250

 

 

 

2,071,675

 

 

 

2,030,437

 

 

 

2,008,396

 

 

 

1,988,535

 

Less: Loans at fair value

 

(14,541

)

 

 

(14,182

)

 

 

(14,501

)

 

 

(13,965

)

 

 

(12,900

)

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

$

2,093,709

 

 

$

2,057,493

 

 

$

2,015,936

 

 

$

1,994,431

 

 

$

1,975,635

 

 

 

 

 

 

 

 

 

 

 

ACL to loans and other finance receivables (GAAP)

 

0.99

%

 

 

1.01

%

 

 

0.91

%

 

 

1.09

%

 

 

1.09

%

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

 

1.00

%

 

 

1.01

%

 

 

0.91

%

 

 

1.10

%

 

 

1.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Tangible Common Equity Ratio Reconciliation - Corporation

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Total stockholders' equity (GAAP)

$

178,020

 

 

$

173,568

 

 

$

171,522

 

 

$

167,450

 

 

$

162,382

 

Less: Goodwill and intangible assets

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

 

 

(3,717

)

 

 

(3,768

)

Tangible common equity (non-GAAP)

 

174,456

 

 

 

169,953

 

 

 

167,856

 

 

 

163,733

 

 

 

158,614

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

2,510,938

 

 

 

2,528,888

 

 

 

2,385,867

 

 

 

2,387,721

 

 

 

2,351,584

 

Less: Goodwill and intangible assets

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

 

 

(3,717

)

 

 

(3,768

)

Tangible assets (non-GAAP)

$

2,507,374

 

 

$

2,525,273

 

 

$

2,382,201

 

 

$

2,384,004

 

 

$

2,347,816

 

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

 

6.96

%

 

 

6.73

%

 

 

7.05

%

 

 

6.87

%

 

 

6.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Tangible Common Equity Ratio Reconciliation - Bank

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Total stockholders' equity (GAAP)

$

228,127

 

 

$

220,768

 

 

$

219,119

 

 

$

217,028

 

 

$

211,308

 

Less: Goodwill and intangible assets

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

 

 

(3,717

)

 

 

(3,768

)

Tangible common equity (non-GAAP)

 

224,563

 

 

 

217,153

 

 

 

215,453

 

 

 

213,311

 

 

 

207,540

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

2,510,684

 

 

 

2,525,029

 

 

 

2,382,014

 

 

 

2,385,994

 

 

 

2,349,600

 

Less: Goodwill and intangible assets

 

(3,564

)

 

 

(3,615

)

 

 

(3,666

)

 

 

(3,717

)

 

 

(3,768

)

Tangible assets (non-GAAP)

$

2,507,120

 

 

$

2,521,414

 

 

$

2,378,348

 

 

$

2,382,277

 

 

$

2,345,832

 

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

 

8.96

%

 

 

8.61

%

 

 

9.06

%

 

 

8.95

%

 

 

8.85

%

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Reconciliation

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Book value per common share

$

15.76

 

 

$

15.38

 

 

$

15.26

 

 

$

14.91

 

 

$

14.51

 

Less: Impact of goodwill /intangible assets

 

0.32

 

 

 

0.32

 

 

 

0.33

 

 

 

0.33

 

 

 

0.34

 

Tangible book value per common share

$

15.44

 

 

$

15.06

 

 

$

14.93

 

 

$

14.58

 

 

$

14.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contact:
Christopher J. Annas
484.568.5001
[email protected]