Meridian Corporation (Nasdaq: MRBK) today reported:
- Net income of
$21.8 million and diluted earnings per share of $3.58 for the year
ended December 31, 2022, and net income of $4.6 million and diluted
earnings per share of $0.77 for the fourth quarter ended December
31, 2022.
- Return on
average assets and return on average equity for the year ended
December 31, 2022 were 1.18% and 13.87%, respectively; while the
return on average assets and return on average equity for the
fourth quarter of 2022 were 0.92% and 11.91%, respectively.
- Net interest
margin was 3.98% for the year ended December 31, 2022 and 3.93% for
the fourth quarter of 2022.
- Total assets at
December 31, 2022 were $2.1 billion, compared to $1.9 billion at
September 30, 2022 and $1.7 billion at December 31, 2021.
- Fourth quarter
commercial loan growth, excluding Paycheck Protection Program
("PPP") loans, was $61.3 million, or 17.6% annualized; residential
and home equity loans increased by $70.1 million.
- Fourth quarter
deposit growth was $38.9 million with an $11.6 million increase in
non-interest bearing deposits.
- Non-interest
income of $41.7 million for the year ended December 31, 2022, and
$8.0 million in the fourth quarter of 2022.
- Non-interest
expenses of $81.4 million for the year ended December 31, 2022, and
$20.0 million in the fourth quarter of 2022.
- The Company
repurchased 123,441 shares of its common stock at an average price
of $30.82 per share during the fourth quarter.
- On
January 26, 2023, the Board of Directors declared a quarterly
cash dividend of $0.25 per common share, payable February 21,
2023 to shareholders of record as of February 14, 2023.
Christopher J. Annas, Chairman and CEO
commented, “Meridian’s fourth quarter revenue of $35.8 million
generated earnings of $4.6 million, or $0.77 per diluted share. The
bank fundamentals were very strong, with net interest margin of
3.93% and quarterly loan growth of 8%. Loan demand has been
consistent within our customer base, and we also won a number of
relationships from competitors. Reduced income from our ancillary
businesses, mortgage (down 46%) and SBA (down 47%) hurt bottom line
results."
"On an annual basis, we fared well in a
tumultuous year. Loans grew 26%, led by commercial real estate and
commercial/industrial. We also generated adjustable rate mortgages
for the portfolio, in shorter maturity buckets. I’m very pleased
with a 3.98% net interest margin for the year. The change from a
flush deposit environment to rapid rate increases and deposit
outflows has been a challenge. Credit quality is good, and we
experienced some non-performing loan payoffs. Our branch lite and
customer self-service model helps control expenses."
"Our mortgage segment experienced a 67% decline
in revenue year-over-year, resulting from the rate increases and a
lack of homes for sale. The low inventory has plagued the business
for the last two years and is only now showing signs of subsiding.
We made dramatic cuts in expense throughout the year but still
ended with a $2.6 million pretax loss, our first negative year. We
are monitoring applications daily and are ready to cut further if
sales don’t improve."
"The SBA business was impacted by rates, as gain
on sale margins reduced and transactions slowed. We have added some
new lenders and expect economic conditions to be ripe for more
opportunities."
Mr. Annas added, "The Meridian team managed
through a difficult year with the historic rate rise and other
economic factors. Ironically, this year helped to illuminate the
basic loan/deposit bank operations that are the engine of MRBK.
Recognizing this, we will continue to grow organically, while
seeking revenue diversification to make Meridian resilient against
varied economic conditions."
Select Condensed Financial
Information
|
As of or
for the quarter ended (Unaudited) |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
|
(Dollars in thousands, except per share data) |
Income: |
|
|
|
|
|
|
|
|
|
Net income |
$ |
4,557 |
|
|
$ |
5,798 |
|
|
$ |
5,938 |
|
|
$ |
5,535 |
|
|
$ |
7,719 |
|
Basic earnings per common
share |
|
0.80 |
|
|
|
0.99 |
|
|
|
0.99 |
|
|
|
0.92 |
|
|
|
1.29 |
|
Diluted earnings per common
share |
|
0.77 |
|
|
|
0.96 |
|
|
|
0.96 |
|
|
|
0.88 |
|
|
|
1.24 |
|
Net interest income |
|
18,518 |
|
|
|
18,026 |
|
|
|
17,551 |
|
|
|
16,035 |
|
|
|
16,322 |
|
|
|
|
|
|
|
|
|
|
|
Balance
Sheet: |
|
|
|
|
|
|
|
|
|
Total assets |
$ |
2,062,228 |
|
|
$ |
1,921,924 |
|
|
$ |
1,853,019 |
|
|
$ |
1,831,589 |
|
|
$ |
1,713,443 |
|
Loans, net of fees and
costs |
|
1,743,682 |
|
|
|
1,610,349 |
|
|
|
1,518,893 |
|
|
|
1,431,906 |
|
|
|
1,386,457 |
|
Total deposits |
|
1,712,479 |
|
|
|
1,673,553 |
|
|
|
1,568,014 |
|
|
|
1,564,851 |
|
|
|
1,446,413 |
|
Non-interest bearing
deposits |
|
301,727 |
|
|
|
290,169 |
|
|
|
291,925 |
|
|
|
291,379 |
|
|
|
274,528 |
|
Stockholders' equity |
|
153,280 |
|
|
|
151,161 |
|
|
|
156,087 |
|
|
|
157,684 |
|
|
|
165,360 |
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet (Average
Balances): |
|
|
|
|
|
|
|
|
|
Total assets |
$ |
1,962,915 |
|
|
$ |
1,868,194 |
|
|
$ |
1,811,335 |
|
|
$ |
1,752,643 |
|
|
$ |
1,755,263 |
|
Total interest earning
assets |
|
1,877,967 |
|
|
|
1,791,255 |
|
|
|
1,736,547 |
|
|
|
1,680,070 |
|
|
|
1,696,473 |
|
Loans, net of fees and
costs |
|
1,674,215 |
|
|
|
1,565,861 |
|
|
|
1,484,696 |
|
|
|
1,415,831 |
|
|
|
1,383,511 |
|
Total deposits |
|
1,698,597 |
|
|
|
1,597,648 |
|
|
|
1,567,325 |
|
|
|
1,504,241 |
|
|
|
1,409,534 |
|
Non-interest bearing
deposits |
|
312,297 |
|
|
|
295,975 |
|
|
|
296,521 |
|
|
|
281,123 |
|
|
|
287,801 |
|
Stockholders' equity |
|
151,791 |
|
|
|
157,614 |
|
|
|
158,420 |
|
|
|
161,939 |
|
|
|
159,921 |
|
|
|
|
|
|
|
|
|
|
|
Performance Ratios
(Annualized): |
|
|
|
|
|
|
|
|
|
Return on average assets |
|
0.92 |
% |
|
|
1.23 |
% |
|
|
1.31 |
% |
|
|
1.28 |
% |
|
|
1.74 |
% |
Return on average equity |
|
11.91 |
% |
|
|
14.59 |
% |
|
|
15.03 |
% |
|
|
13.86 |
% |
|
|
19.15 |
% |
Income Statement -
Fourth Quarter
2022 Compared to
Third Quarter
2022Net income was $4.6 million, down $1.2 million
from $5.8 million for the third quarter. Net interest income
increased $486 thousand, or 2.7%, on a tax equivalent basis driven
by continued strong loan portfolio growth. Offsetting the increase
in net interest income, non-interest income decreased $2.2 million
or 21.8%, while non-interest expense decreased $214 thousand, or
1.1%. 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 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.
|
Quarter Ended |
|
|
|
|
|
|
|
|
(dollars in thousands) |
December 31,2022 |
|
September 30,2022 |
|
$ Change |
|
% Change |
|
Change dueto rate |
|
Change dueto volume |
Interest
income: |
|
|
|
|
|
|
|
|
|
|
|
Due from banks |
$ |
126 |
|
|
$ |
92 |
|
|
$ |
34 |
|
|
37.0 |
% |
|
$ |
49 |
|
|
$ |
(15 |
) |
Federal funds sold |
|
3 |
|
|
|
1 |
|
|
|
2 |
|
|
200.0 |
% |
|
|
1 |
|
|
|
1 |
|
Investment securities -
taxable (1) |
|
821 |
|
|
|
648 |
|
|
|
173 |
|
|
26.7 |
% |
|
|
172 |
|
|
|
1 |
|
Investment securities - tax
exempt (1) |
|
449 |
|
|
|
451 |
|
|
|
(2 |
) |
|
(0.4 |
)% |
|
|
9 |
|
|
|
(11 |
) |
Loans held for sale |
|
292 |
|
|
|
479 |
|
|
|
(187 |
) |
|
(39.0 |
)% |
|
|
71 |
|
|
|
(258 |
) |
Loans held for investment
(1) |
|
26,150 |
|
|
|
21,371 |
|
|
|
4,779 |
|
|
22.4 |
% |
|
|
3,231 |
|
|
|
1,548 |
|
Total loans |
|
26,442 |
|
|
|
21,850 |
|
|
|
4,592 |
|
|
21.0 |
% |
|
|
3,302 |
|
|
|
1,290 |
|
Total interest income |
|
27,841 |
|
|
|
23,042 |
|
|
|
4,799 |
|
|
20.8 |
% |
|
|
3,533 |
|
|
|
1,266 |
|
Interest
expense: |
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits |
$ |
1,388 |
|
|
$ |
798 |
|
|
$ |
590 |
|
|
73.9 |
% |
|
$ |
589 |
|
|
$ |
1 |
|
Money market and savings
deposits |
|
3,851 |
|
|
|
2,075 |
|
|
|
1,776 |
|
|
85.6 |
% |
|
|
1,813 |
|
|
|
(37 |
) |
Time deposits |
|
2,976 |
|
|
|
1,202 |
|
|
|
1,774 |
|
|
147.6 |
% |
|
|
1,385 |
|
|
|
389 |
|
Total deposits |
|
8,215 |
|
|
|
4,075 |
|
|
|
4,140 |
|
|
101.6 |
% |
|
|
3,787 |
|
|
|
353 |
|
Borrowings |
|
439 |
|
|
|
266 |
|
|
|
173 |
|
|
65.0 |
% |
|
|
206 |
|
|
|
(33 |
) |
Subordinated debentures |
|
591 |
|
|
|
591 |
|
|
|
— |
|
|
— |
% |
|
|
— |
|
|
|
— |
|
Total interest expense |
|
9,245 |
|
|
|
4,932 |
|
|
|
4,313 |
|
|
87.4 |
% |
|
|
3,993 |
|
|
|
320 |
|
Net
interest income differential |
$ |
18,596 |
|
|
$ |
18,110 |
|
|
$ |
486 |
|
|
2.68 |
% |
|
$ |
(460 |
) |
|
$ |
946 |
|
(1)
Reflected on a tax-equivalent basis. |
|
|
|
|
|
|
|
|
|
|
Interest income increased $4.8 million on a tax
equivalent basis, quarter over quarter, due to a higher yield on
earning assets, which went up 78 basis points, in addition to a
higher level of average earning assets, which increased by $86.7
million. Included in interest income was approximately $280
thousand of one-time fees and interest recapture. The yield on
total loans increased 78 basis points and the yield on cash and
investments increased 50 basis points in total, reflecting the
impact in rates caused by the Federal Reserve’s monetary policy.
Over $718 million in loans repriced during the quarter with an
average increase of 129 basis points. Average total loans,
excluding PPP loans and residential loans for sale, increased
$113.9 million, most notably in commercial real estate and
construction, commercial loans and leases and small business loans,
which increased $47.9 million on average, combined. Home equity
loans and residential real estate loans held in portfolio increased
$44.8 million on average, combined. Residential loans for sale and
PPP loans decreased $18.1 million, and $5.6 million on average,
respectively.
Interest expense increased $4.3 million, quarter
over quarter, due primarily to market interest rate rises, as well
as an increase of $84.6 million in average deposits. Interest
expense on deposits increased $4.1 million with the cost of
interest-bearing deposits increasing 111 basis points to 2.35%.
Total cost of deposits increased 91 basis points reflecting an
increase of $16.3 million in average non-interest bearing deposits.
Interest expense on borrowings increased $173 thousand as total
average short-term borrowings decreased $4.7 million and the cost
increased 221 basis points.
Net interest margin decreased 8 basis points to
3.93% for the fourth quarter from 4.01% for third the quarter, as
retail deposits experienced pent-up repricing and wholesale funding
repriced quicker than loans at the tail end of the quarter.
Excluding the impact from PPP, net interest margin decreased 7
basis points to 3.92% from 3.99%. A reconciliation of this non-GAAP
measure is included in the Appendix.
Provision for loans losses
The provision for loan losses increased $220
thousand to $746 thousand for the fourth quarter. The fourth
quarter provision was the result of new loan growth as well as
covering $933 thousand in charge-offs on small ticket equipment
leases, partially offset by improvements in certain qualitative
factors and decreases in specific reserves due to payoffs on
non-performing loans and other underlying credit quality
improvements.
Non-interest income
The following table presents the components of
non-interest income for the periods indicated:
|
Quarter Ended |
|
|
|
|
(Dollars in thousands) |
December 31,2022 |
|
September 30,2022 |
|
$ Change |
|
% Change |
Mortgage banking income |
$ |
3,958 |
|
|
$ |
7,329 |
|
|
$ |
(3,371 |
) |
|
(46.0 |
)% |
Wealth management income |
|
1,061 |
|
|
|
1,114 |
|
|
|
(53 |
) |
|
(4.8 |
)% |
SBA loan income |
|
522 |
|
|
|
989 |
|
|
|
(467 |
) |
|
(47.2 |
)% |
Earnings on investment in life
insurance |
|
140 |
|
|
|
138 |
|
|
|
2 |
|
|
1.4 |
% |
Net change in the fair value
of derivative instruments |
|
10 |
|
|
|
127 |
|
|
|
(117 |
) |
|
(92.1 |
)% |
Net change in the fair value
of loans held-for-sale |
|
249 |
|
|
|
(237 |
) |
|
|
486 |
|
|
(205.1 |
)% |
Net change in the fair value
of loans held-for-investment |
|
91 |
|
|
|
(886 |
) |
|
|
977 |
|
|
(110.3 |
)% |
Net gain on hedging
activity |
|
498 |
|
|
|
399 |
|
|
|
99 |
|
|
24.8 |
% |
Service charges |
|
35 |
|
|
|
32 |
|
|
|
3 |
|
|
9.4 |
% |
Other |
|
1,432 |
|
|
|
1,219 |
|
|
|
213 |
|
|
17.5 |
% |
Total non-interest income |
$ |
7,996 |
|
|
$ |
10,224 |
|
|
$ |
(2,228 |
) |
|
(21.8 |
)% |
Total non-interest income decreased $2.2
million, or 21.8%, quarter over quarter due primarily to impact
from the rising rate environment. Mortgage banking income was
negatively impacted by rising rates, higher home values and record
low home inventory which resulted in a decline in loan originations
of $70.6 million over the prior quarter. Gain on sale margins
remained flat at 267 basis points, as mortgage banking income
decreased $3.4 million. The fair value of loans held for sale,
derivatives instruments and net gain on hedging activity increased
$468 thousand in total, helping offset the decline in mortgage
banking income.
SBA loan income decreased $467 thousand, or
47.2%, over the prior quarter as a lower volume of SBA loans were
sold into the secondary market in the fourth quarter. $17.2 million
of loans were sold in the quarter-ending December 31, 2022 compared
to $20.8 million in loans sold in the quarter-ending September 30,
2022. The upward movement in interest rates had a negative impact
on gross margins on the SBA loan sales, which declined 8 basis
points to 5.0%, while also contributing to the decline in income
was increased amortization and impairment of $128 thousand on SBA
servicing assets.
Wealth management income decreased $53 thousand,
or 4.8%, for the quarter-ended December 31, 2022 over the prior
quarter due to the effect of market conditions on assets under
management. Other non-interest income increased $213 thousand, or
17.5%, over the prior quarter due largely to an increase in swap
fee income and FHLB stock dividend income.
Non-interest expense
The following table presents the components of
non-interest expense for the periods indicated:
|
Quarter Ended |
|
|
|
|
(Dollars in thousands) |
December 31,2022 |
|
September 30,2022 |
|
$ Change |
|
% Change |
Salaries and employee benefits |
$ |
12,794 |
|
|
$ |
13,360 |
|
|
$ |
(566 |
) |
|
(4.2 |
)% |
Occupancy and equipment |
|
1,218 |
|
|
|
1,191 |
|
|
|
27 |
|
|
2.3 |
% |
Professional fees |
|
976 |
|
|
|
899 |
|
|
|
77 |
|
|
8.6 |
% |
Advertising and promotion |
|
996 |
|
|
|
1,165 |
|
|
|
(169 |
) |
|
(14.5 |
)% |
Data processing |
|
677 |
|
|
|
574 |
|
|
|
103 |
|
|
17.9 |
% |
Information technology |
|
836 |
|
|
|
868 |
|
|
|
(32 |
) |
|
(3.7 |
)% |
Pennsylvania bank shares
tax |
|
181 |
|
|
|
202 |
|
|
|
(21 |
) |
|
(10.4 |
)% |
Other |
|
2,369 |
|
|
|
2,002 |
|
|
|
367 |
|
|
18.3 |
% |
Total non-interest
expense |
$ |
20,047 |
|
|
$ |
20,261 |
|
|
$ |
(214 |
) |
|
(1.1 |
)% |
Salaries and employee benefits decreased $566
thousand overall, with an increase of $1.3 million for bank and
wealth segments combined, and a decrease of $1.9 million for
mortgage segment salaries and employee benefits. The bank and
wealth segments salaries and employee benefits were greater due to
new hires, as well as increased incentive compensation and stock
based compensation quarter-over-quarter. The mortgage segment
salary and benefits decreased due to lower levels of variable
compensation as well as a general reduction in mortgage segment
workforce.
Professional fees increased $77 thousand over
the prior quarter due to legal expense incurred related to dealing
with non-performing loans and the increase in other real estate
owned, discussed below. Advertising and promotion expense decreased
$169 thousand from the prior quarter as promotional costs were down
in the fourth quarter due to seasonality, while there was also a
decline in advertising expense from the mortgage segment. Data
processing expense increased $103 thousand over the prior quarter
due to an increase in deposit processing fees. Other non-interest
expense increased $367 thousand over the prior quarter due to $161
thousand in expenses related to the other real estate owned
property recorded in the fourth quarter, combined with an increase
in year-end business development costs.
Balance Sheet -
December 31, 2022 Compared to
September 30, 2022As of December 31, 2022, total
assets increased $140.3 million, or 7.3%, to $2.1 billion from $1.9
billion at September 30, 2022. This growth in assets was due to
loan portfolio growth partially funded by an increase in deposits
and borrowings.
Portfolio loan growth, excluding PPP loans, was
$135.5 million, or 8.5% quarter-over-quarter. Construction loans
increased $27.5 million, or 11.3%, residential real estate loans
held in portfolio increased $68.3 million, or 44.5%, and lease
financings increased $9.4, or 7.3% from September 30, 2022.
Partially offsetting the growth in portfolio loans were decreases
of $4.1 million, or 46.9%, in PPP loan balances as they continue to
be forgiven by the SBA.
Total deposits increased $38.9 million, or 2.3%,
quarter over quarter, due to an increase of $11.6 million in
non-interest bearing deposits and a $27.4 million increase in
interest-bearing deposits.
Consolidated stockholders’ equity of the
Corporation increased as a result of net income of $4.6 million for
the quarter, as well as improvement $1.5 million in other
comprehensive loss, partially offset by dividends paid of $1.1
million, treasury stock purchases of $3.8 million. Based on capital
ratio levels at December 31, 2022, we remain above the Community
Bank Leverage Ratio requirement of 9%.
The following table presents capital ratios at
the dates indicated:
|
December 31,2022 |
|
September 30,2022 |
Stockholders' equity to total assets |
7.43 |
% |
|
7.87 |
% |
Tangible common equity to
tangible assets (1) |
7.25 |
% |
|
7.67 |
% |
Tier 1 leverage ratio -
Corporation |
8.13 |
% |
|
8.54 |
% |
Common tier 1 risk-based
capital ratio - Corporation |
8.77 |
% |
|
9.28 |
% |
Tier 1 risk-based capital
ratio - Corporation |
8.77 |
% |
|
9.28 |
% |
Total
risk-based capital ratio - Corporation |
12.05 |
% |
|
12.80 |
% |
(1)
See Non-GAAP reconciliation in the Appendix |
|
|
Asset Quality SummaryMeridian's
strong credit culture remains focused on asset quality, while
working with customers to navigate current economic challenges. As
a result of continuing work-out process, several non-performing
assets moved forward with positive changes in underlying credit
position. Three non-performing loans paid down, paid off or moved
to OREO during the period. The ratio of non-performing loans to
total loans decreased to 1.20% as of December 31, 2022, from 1.40%
at September 30, 2022. Non-performing assets to total assets
declined to 1.11% as of December 31, 2022 from 1.20% as of
September 30, 2022. There was $1.7 million in other real estate
owned included in non-performing assets as of December 31, 2022, as
the result of taking possession of a well collateralized
residential real estate property in the quarter. There was no other
real estate owned as of September 30, 2022. Total non-performing
loans were $21.2 million as of December 31, 2022, down $1.8 million
from $23.1 million as September 30, 2022 due to $3.2 million
principal payment on a non-performing loan relationship, payoff of
$2.7 million on another non-performing loan, both partially offset
by an increase of $3.1 million in SBA loans considered
non-performing.
Meridian realized net charge-offs of 0.05% of
total average loans for the quarter ended December 31, 2022, up
from the quarter ended September 30, 2022 level of 0.02%. Net
charge-offs for the quarter ended December 31, 2022 were $891
thousand, comprised of $936 thousand in charge-offs, with $45
thousand in recoveries for the quarter. Nearly all of the
charge-offs for the quarter ended December 31, 2022 were from small
ticket equipment leases. The ratio of allowance for loan losses to
total loans held for investment, excluding loans at fair value and
PPP loans (a non-GAAP measure, see reconciliation in the Appendix),
was 1.09% as of December 31, 2022 compared to 1.20% as of September
30, 2022. As of December 31, 2022 there were specific reserves of
$2.2 million against non-performing loans, down from $2.6 million
as of September 30, 2022 due to improvement in the underlying
credit quality for certain loans.
About Meridian
CorporationMeridian Bank, the wholly owned subsidiary of
Meridian Corporation, is an innovative community bank serving
Pennsylvania, New Jersey, Delaware and Maryland. Through more than
20 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” StatementIn
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, the impact of the COVID-19 pandemic and government
responses thereto; on the U.S. economy, including the markets in
which we operate; actions that we and our customers take in
response to these factors and the effects such actions have on our
operations, products, services and customer relationships; and the
risk that the Small Business Administration may not fund some or
all Paycheck Protection Program (PPP) loan guaranties; increased
competitive pressures; changes in the interest rate environment;
changes in general economic conditions and conditions within the
securities markets; legislative and regulatory changes; and the
effects of inflation, a potential recession, 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, 2021 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
SUBSIDIARIESFINANCIAL RATIOS
(Unaudited)(Dollar amounts and shares in
thousands, except per share amounts)
|
Quarter Ended |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Earnings and Per Share
Data: |
|
|
|
|
|
|
|
|
|
Net income |
$ |
4,557 |
|
|
$ |
5,798 |
|
|
$ |
5,938 |
|
|
$ |
5,535 |
|
|
$ |
7,719 |
|
Basic earnings per common
share |
$ |
0.80 |
|
|
$ |
0.99 |
|
|
$ |
0.99 |
|
|
$ |
0.92 |
|
|
$ |
1.29 |
|
Diluted earnings per common
share |
$ |
0.77 |
|
|
$ |
0.96 |
|
|
$ |
0.96 |
|
|
$ |
0.88 |
|
|
$ |
1.24 |
|
Common shares outstanding |
|
5,733 |
|
|
|
5,844 |
|
|
|
6,037 |
|
|
|
6,129 |
|
|
|
6,108 |
|
|
|
|
|
|
|
|
|
|
|
Performance
Ratios: |
|
|
|
|
|
|
|
|
|
Return on average assets |
|
0.92 |
% |
|
|
1.23 |
% |
|
|
1.31 |
% |
|
|
1.28 |
% |
|
|
1.74 |
% |
Return on average equity |
|
11.91 |
|
|
|
14.59 |
|
|
|
15.03 |
|
|
|
13.86 |
|
|
|
19.15 |
|
Net interest margin
(tax-equivalent) |
|
3.93 |
|
|
|
4.01 |
|
|
|
4.07 |
|
|
|
3.89 |
|
|
|
3.83 |
|
Net interest margin
(tax-equivalent, excluding PPP loans and borrowings) (1) |
|
3.92 |
|
|
|
3.99 |
|
|
|
3.95 |
|
|
|
3.82 |
|
|
|
3.76 |
|
Yield on earning assets
(tax-equivalent) |
|
5.88 |
|
|
|
5.10 |
|
|
|
4.65 |
|
|
|
4.35 |
|
|
|
4.28 |
|
Yield on earning assets
(tax-equivalent, excluding PPP loans) (1) |
|
5.88 |
|
|
|
5.09 |
|
|
|
4.54 |
|
|
|
4.31 |
|
|
|
4.23 |
|
Cost of funds |
|
2.07 |
|
|
|
1.17 |
|
|
|
0.61 |
|
|
|
0.50 |
|
|
|
0.49 |
|
Efficiency ratio |
|
75.61 |
% |
|
|
71.72 |
% |
|
|
70.49 |
% |
|
|
73.56 |
% |
|
|
71.05 |
% |
|
|
|
|
|
|
|
|
|
|
Asset Quality
Ratios: |
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries)
to average loans |
|
0.05 |
% |
|
|
0.02 |
% |
|
|
0.03 |
% |
|
|
0.04 |
% |
|
|
0.00 |
% |
Non-performing loans to total
loans |
|
1.20 |
|
|
|
1.40 |
|
|
|
1.46 |
|
|
|
1.51 |
|
|
|
1.57 |
|
Non-performing assets to total
assets |
|
1.11 |
|
|
|
1.20 |
|
|
|
1.24 |
|
|
|
1.25 |
|
|
|
1.34 |
|
Allowance for loan losses
to: |
|
|
|
|
|
|
|
|
|
Total loans held for investment |
|
1.08 |
|
|
|
1.18 |
|
|
|
1.24 |
|
|
|
1.31 |
|
|
|
1.35 |
|
Total loans held for investment (excluding loans at fair value and
PPP loans) (1) |
|
1.09 |
|
|
|
1.20 |
|
|
|
1.27 |
|
|
|
1.38 |
|
|
|
1.46 |
|
Non-performing loans |
|
88.66 |
% |
|
|
82.20 |
% |
|
|
81.82 |
% |
|
|
82.48 |
% |
|
|
81.60 |
% |
|
|
|
|
|
|
|
|
|
|
Capital
Ratios: |
|
|
|
|
|
|
|
|
|
Book value per common
share |
$ |
26.74 |
|
|
$ |
25.86 |
|
|
$ |
25.85 |
|
|
$ |
25.73 |
|
|
$ |
27.07 |
|
Tangible book value per common
share |
$ |
26.03 |
|
|
$ |
25.16 |
|
|
$ |
25.16 |
|
|
$ |
25.04 |
|
|
$ |
26.37 |
|
Total equity/Total assets |
|
7.43 |
% |
|
|
7.87 |
% |
|
|
8.42 |
% |
|
|
8.61 |
% |
|
|
9.65 |
% |
Tangible common
equity/Tangible assets - Corporation (1) |
|
7.25 |
|
|
|
7.67 |
|
|
|
8.22 |
|
|
|
8.40 |
|
|
|
9.42 |
|
Tangible common
equity/Tangible assets - Bank (1) |
|
8.80 |
|
|
|
9.61 |
|
|
|
10.17 |
|
|
|
10.40 |
|
|
|
11.54 |
|
Tier 1 leverage ratio -
Corporation |
|
8.13 |
|
|
|
8.54 |
|
|
|
8.87 |
|
|
|
9.10 |
|
|
|
9.39 |
|
Tier 1 leverage ratio -
Bank |
|
9.95 |
|
|
|
10.52 |
|
|
|
10.86 |
|
|
|
11.20 |
|
|
|
11.51 |
|
Common tier 1 risk-based
capital ratio - Corporation |
|
8.77 |
|
|
|
9.28 |
|
|
|
9.79 |
|
|
|
10.09 |
|
|
|
10.83 |
|
Common tier 1 risk-based
capital ratio - Bank |
|
10.73 |
|
|
|
11.44 |
|
|
|
11.98 |
|
|
|
12.41 |
|
|
|
13.27 |
|
Tier 1 risk-based capital
ratio - Corporation |
|
8.77 |
|
|
|
9.28 |
|
|
|
9.79 |
|
|
|
10.09 |
|
|
|
10.83 |
|
Tier 1 risk-based capital
ratio - Bank |
|
10.73 |
|
|
|
11.44 |
|
|
|
11.98 |
|
|
|
12.41 |
|
|
|
13.27 |
|
Total risk-based capital ratio
- Corporation |
|
12.05 |
|
|
|
12.80 |
|
|
|
13.50 |
|
|
|
13.91 |
|
|
|
14.81 |
|
Total
risk-based capital ratio - Bank |
|
11.87 |
% |
|
|
12.70 |
% |
|
|
13.33 |
% |
|
|
13.76 |
% |
|
|
14.63 |
% |
(1) See Non-GAAP
reconciliation in the Appendix |
|
|
|
|
|
|
|
|
MERIDIAN CORPORATION AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
INCOME (Unaudited)(Dollar amounts and shares in
thousands, except per share amounts)
|
Three Months Ended |
|
Year Months Ended |
|
December 31,2022 |
|
September 30,2022 |
|
December 31,2021 |
|
December 31,2022 |
|
December 31,2021 |
Interest
income: |
|
|
|
|
|
|
|
|
|
Loans and other finance receivables, including fees |
$ |
26,440 |
|
|
$ |
21,848 |
|
|
$ |
17,535 |
|
|
$ |
84,627 |
|
|
$ |
68,822 |
|
Securities - taxable |
|
821 |
|
|
|
648 |
|
|
|
387 |
|
|
|
2,420 |
|
|
|
1,463 |
|
Securities - tax-exempt |
|
373 |
|
|
|
369 |
|
|
|
303 |
|
|
|
1,388 |
|
|
|
1,189 |
|
Cash and cash equivalents |
|
129 |
|
|
|
93 |
|
|
|
23 |
|
|
|
286 |
|
|
|
48 |
|
Total interest income |
|
27,763 |
|
|
|
22,958 |
|
|
|
18,248 |
|
|
|
88,721 |
|
|
|
71,522 |
|
Interest
expense: |
|
|
|
|
|
|
|
|
|
Deposits |
|
8,215 |
|
|
|
4,075 |
|
|
|
1,233 |
|
|
|
15,397 |
|
|
|
5,494 |
|
Borrowings |
|
1,030 |
|
|
|
857 |
|
|
|
693 |
|
|
|
3,196 |
|
|
|
2,917 |
|
Total interest expense |
|
9,245 |
|
|
|
4,932 |
|
|
|
1,926 |
|
|
|
18,593 |
|
|
|
8,411 |
|
Net interest income |
|
18,518 |
|
|
|
18,026 |
|
|
|
16,322 |
|
|
|
70,128 |
|
|
|
63,111 |
|
Provision for loan losses |
|
746 |
|
|
|
526 |
|
|
|
(222 |
) |
|
|
2,488 |
|
|
|
1,070 |
|
Net interest income after provision for loan losses |
|
17,772 |
|
|
|
17,500 |
|
|
|
16,544 |
|
|
|
67,640 |
|
|
|
62,041 |
|
Non-interest
income: |
|
|
|
|
|
|
|
|
|
Mortgage banking income |
|
3,958 |
|
|
|
7,329 |
|
|
|
13,639 |
|
|
|
25,325 |
|
|
|
75,932 |
|
Wealth management income |
|
1,061 |
|
|
|
1,114 |
|
|
|
1,270 |
|
|
|
4,733 |
|
|
|
4,801 |
|
SBA loan income |
|
522 |
|
|
|
989 |
|
|
|
1,475 |
|
|
|
4,467 |
|
|
|
6,898 |
|
Earnings on investment in life
insurance |
|
140 |
|
|
|
138 |
|
|
|
141 |
|
|
|
553 |
|
|
|
365 |
|
Net change in the fair value
of derivative instruments |
|
10 |
|
|
|
127 |
|
|
|
(907 |
) |
|
|
(703 |
) |
|
|
(4,338 |
) |
Net change in the fair value
of loans held-for-sale |
|
249 |
|
|
|
(237 |
) |
|
|
(147 |
) |
|
|
(844 |
) |
|
|
(3,311 |
) |
Net change in the fair value
of loans held-for-investment |
|
91 |
|
|
|
(886 |
) |
|
|
(165 |
) |
|
|
(2,408 |
) |
|
|
(189 |
) |
Net gain on hedging
activity |
|
498 |
|
|
|
399 |
|
|
|
563 |
|
|
|
5,439 |
|
|
|
2,961 |
|
Net gain on sale of investment
securities available-for-sale |
|
— |
|
|
|
— |
|
|
|
73 |
|
|
|
— |
|
|
|
435 |
|
Service charges |
|
35 |
|
|
|
32 |
|
|
|
29 |
|
|
|
125 |
|
|
|
129 |
|
Other |
|
1,432 |
|
|
|
1,219 |
|
|
|
1,115 |
|
|
|
5,037 |
|
|
|
4,305 |
|
Total non-interest income |
|
7,996 |
|
|
|
10,224 |
|
|
|
17,086 |
|
|
|
41,724 |
|
|
|
87,988 |
|
Non-interest
expense: |
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits |
|
12,794 |
|
|
|
13,360 |
|
|
|
17,042 |
|
|
|
54,378 |
|
|
|
78,866 |
|
Occupancy and equipment |
|
1,218 |
|
|
|
1,191 |
|
|
|
1,085 |
|
|
|
4,837 |
|
|
|
4,545 |
|
Professional fees |
|
976 |
|
|
|
899 |
|
|
|
929 |
|
|
|
3,635 |
|
|
|
3,558 |
|
Advertising and promotion |
|
996 |
|
|
|
1,165 |
|
|
|
919 |
|
|
|
4,336 |
|
|
|
3,714 |
|
Data processing |
|
677 |
|
|
|
574 |
|
|
|
484 |
|
|
|
2,310 |
|
|
|
2,150 |
|
Information technology |
|
836 |
|
|
|
868 |
|
|
|
867 |
|
|
|
3,142 |
|
|
|
2,232 |
|
Pennsylvania bank shares
tax |
|
181 |
|
|
|
202 |
|
|
|
131 |
|
|
|
793 |
|
|
|
609 |
|
Other |
|
2,369 |
|
|
|
2,002 |
|
|
|
2,280 |
|
|
|
8,014 |
|
|
|
8,053 |
|
Total non-interest expense |
|
20,047 |
|
|
|
20,261 |
|
|
|
23,737 |
|
|
|
81,445 |
|
|
|
103,727 |
|
Income before income
taxes |
|
5,721 |
|
|
|
7,463 |
|
|
|
9,893 |
|
|
|
27,919 |
|
|
|
46,302 |
|
Income tax expense |
|
1,164 |
|
|
|
1,665 |
|
|
|
2,174 |
|
|
|
6,091 |
|
|
|
10,717 |
|
Net income |
$ |
4,557 |
|
|
$ |
5,798 |
|
|
$ |
7,719 |
|
|
$ |
21,828 |
|
|
$ |
35,585 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common
share |
$ |
0.80 |
|
|
$ |
0.99 |
|
|
$ |
1.29 |
|
|
$ |
3.70 |
|
|
$ |
5.91 |
|
Diluted earnings per common
share |
$ |
0.77 |
|
|
$ |
0.96 |
|
|
$ |
1.24 |
|
|
$ |
3.58 |
|
|
$ |
5.73 |
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
outstanding |
|
5,695 |
|
|
|
5,868 |
|
|
|
5,978 |
|
|
|
5,896 |
|
|
|
6,019 |
|
Diluted weighted average
shares outstanding |
|
5,898 |
|
|
|
6,059 |
|
|
|
6,210 |
|
|
|
6,102 |
|
|
|
6,206 |
|
MERIDIAN CORPORATION AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
CONDITION (Unaudited)(Dollar amounts and shares in
thousands, except per share amounts)
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Assets: |
|
|
|
|
|
|
|
|
|
Cash and due from banks |
$ |
11,299 |
|
|
$ |
12,114 |
|
|
$ |
8,280 |
|
|
$ |
11,155 |
|
|
$ |
3,966 |
|
Interest-bearing deposits at
other banks |
|
27,092 |
|
|
|
20,774 |
|
|
|
28,813 |
|
|
|
44,867 |
|
|
|
19,514 |
|
Federal funds sold |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,866 |
|
|
|
— |
|
Cash and cash equivalents |
|
38,391 |
|
|
|
32,888 |
|
|
|
37,093 |
|
|
|
68,888 |
|
|
|
23,480 |
|
Securities available-for-sale,
at fair value |
|
135,346 |
|
|
|
127,999 |
|
|
|
129,288 |
|
|
|
130,653 |
|
|
|
159,302 |
|
Securities held-to-maturity,
at amortized cost |
|
37,479 |
|
|
|
37,922 |
|
|
|
37,111 |
|
|
|
34,977 |
|
|
|
6,372 |
|
Equity investments |
|
2,086 |
|
|
|
2,092 |
|
|
|
2,153 |
|
|
|
2,240 |
|
|
|
2,354 |
|
Mortgage loans held for sale,
at fair value |
|
22,243 |
|
|
|
33,800 |
|
|
|
58,938 |
|
|
|
81,258 |
|
|
|
80,882 |
|
Loans, net of fees and
costs |
|
1,743,682 |
|
|
|
1,610,349 |
|
|
|
1,518,893 |
|
|
|
1,431,906 |
|
|
|
1,386,457 |
|
Allowance for loan and lease
losses |
|
(18,828 |
) |
|
|
(18,974 |
) |
|
|
(18,805 |
) |
|
|
(18,826 |
) |
|
|
(18,758 |
) |
Loans, net of the allowance for loan and lease losses |
|
1,724,854 |
|
|
|
1,591,375 |
|
|
|
1,500,088 |
|
|
|
1,413,080 |
|
|
|
1,367,699 |
|
Restricted investment in bank
stock |
|
6,931 |
|
|
|
5,217 |
|
|
|
4,719 |
|
|
|
4,330 |
|
|
|
5,117 |
|
Bank premises and equipment,
net |
|
13,349 |
|
|
|
12,835 |
|
|
|
12,185 |
|
|
|
11,883 |
|
|
|
11,806 |
|
Bank owned life insurance |
|
28,055 |
|
|
|
22,916 |
|
|
|
22,778 |
|
|
|
22,641 |
|
|
|
22,503 |
|
Accrued interest
receivable |
|
7,363 |
|
|
|
6,008 |
|
|
|
5,108 |
|
|
|
4,848 |
|
|
|
5,009 |
|
Other real estate owned |
|
1,703 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Deferred income taxes |
|
3,936 |
|
|
|
5,722 |
|
|
|
4,467 |
|
|
|
3,190 |
|
|
|
1,413 |
|
Servicing assets |
|
12,346 |
|
|
|
12,807 |
|
|
|
12,860 |
|
|
|
13,396 |
|
|
|
12,765 |
|
Goodwill |
|
899 |
|
|
|
899 |
|
|
|
899 |
|
|
|
899 |
|
|
|
899 |
|
Intangible assets |
|
3,175 |
|
|
|
3,226 |
|
|
|
3,277 |
|
|
|
3,328 |
|
|
|
3,379 |
|
Other assets |
|
24,072 |
|
|
|
26,218 |
|
|
|
22,055 |
|
|
|
35,978 |
|
|
|
10,463 |
|
Total assets |
$ |
2,062,228 |
|
|
$ |
1,921,924 |
|
|
$ |
1,853,019 |
|
|
$ |
1,831,589 |
|
|
$ |
1,713,443 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
Non-interest bearing |
$ |
301,727 |
|
|
$ |
290,169 |
|
|
$ |
291,925 |
|
|
$ |
291,379 |
|
|
$ |
274,528 |
|
Interest bearing |
|
|
|
|
|
|
|
|
|
Interest checking |
|
219,838 |
|
|
|
236,562 |
|
|
|
205,298 |
|
|
|
252,298 |
|
|
|
268,248 |
|
Money market and savings
deposits |
|
697,564 |
|
|
|
709,127 |
|
|
|
728,886 |
|
|
|
688,117 |
|
|
|
697,628 |
|
Time deposits |
|
493,350 |
|
|
|
437,695 |
|
|
|
341,905 |
|
|
|
333,057 |
|
|
|
206,009 |
|
Total interest-bearing
deposits |
|
1,410,752 |
|
|
|
1,383,384 |
|
|
|
1,276,089 |
|
|
|
1,273,472 |
|
|
|
1,171,885 |
|
Total deposits |
|
1,712,479 |
|
|
|
1,673,553 |
|
|
|
1,568,014 |
|
|
|
1,564,851 |
|
|
|
1,446,413 |
|
Short-term borrowings |
|
122,082 |
|
|
|
23,458 |
|
|
|
59,136 |
|
|
|
36,136 |
|
|
|
41,344 |
|
Subordinated debentures |
|
40,346 |
|
|
|
40,597 |
|
|
|
40,567 |
|
|
|
40,538 |
|
|
|
40,508 |
|
Accrued interest payable |
|
2,389 |
|
|
|
1,154 |
|
|
|
146 |
|
|
|
575 |
|
|
|
31 |
|
Other liabilities |
|
31,652 |
|
|
|
32,001 |
|
|
|
29,069 |
|
|
|
31,805 |
|
|
|
19,787 |
|
Total liabilities |
|
1,908,948 |
|
|
|
1,770,763 |
|
|
|
1,696,932 |
|
|
|
1,673,905 |
|
|
|
1,548,083 |
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
equity: |
|
|
|
|
|
|
|
|
|
Common stock |
|
6,578 |
|
|
|
6,566 |
|
|
|
6,561 |
|
|
|
6,556 |
|
|
|
6,535 |
|
Surplus |
|
85,650 |
|
|
|
84,848 |
|
|
|
84,359 |
|
|
|
84,177 |
|
|
|
83,663 |
|
Treasury stock |
|
(21,821 |
) |
|
|
(18,033 |
) |
|
|
(11,896 |
) |
|
|
(8,860 |
) |
|
|
(8,860 |
) |
Unearned common stock held by
employee stock ownership plan |
|
(1,403 |
) |
|
|
(1,602 |
) |
|
|
(1,602 |
) |
|
|
(1,602 |
) |
|
|
(1,602 |
) |
Retained earnings |
|
95,815 |
|
|
|
92,405 |
|
|
|
87,815 |
|
|
|
83,104 |
|
|
|
84,916 |
|
Accumulated other
comprehensive (loss) income |
|
(11,539 |
) |
|
|
(13,023 |
) |
|
|
(9,150 |
) |
|
|
(5,691 |
) |
|
|
708 |
|
Total stockholders’ equity |
|
153,280 |
|
|
|
151,161 |
|
|
|
156,087 |
|
|
|
157,684 |
|
|
|
165,360 |
|
Total liabilities and stockholders’ equity |
$ |
2,062,228 |
|
|
$ |
1,921,924 |
|
|
$ |
1,853,019 |
|
|
$ |
1,831,589 |
|
|
$ |
1,713,443 |
|
MERIDIAN CORPORATION AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
INCOME AND SEGMENT INFORMATION (Unaudited)(Dollar
amounts and shares in thousands, except per share
amounts)
|
Three Months Ended |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Interest income |
$ |
27,763 |
|
|
$ |
22,958 |
|
|
$ |
20,037 |
|
|
$ |
17,964 |
|
|
$ |
18,248 |
|
Interest expense |
|
9,245 |
|
|
|
4,932 |
|
|
|
2,486 |
|
|
|
1,929 |
|
|
|
1,926 |
|
Net interest income |
|
18,518 |
|
|
|
18,026 |
|
|
|
17,551 |
|
|
|
16,035 |
|
|
|
16,322 |
|
Provision (credit) for loan
losses |
|
746 |
|
|
|
526 |
|
|
|
602 |
|
|
|
615 |
|
|
|
(222 |
) |
Non-interest income |
|
7,996 |
|
|
|
10,224 |
|
|
|
10,403 |
|
|
|
13,102 |
|
|
|
17,086 |
|
Non-interest expense |
|
20,047 |
|
|
|
20,261 |
|
|
|
19,706 |
|
|
|
21,433 |
|
|
|
23,737 |
|
Income before income tax
expense |
|
5,721 |
|
|
|
7,463 |
|
|
|
7,646 |
|
|
|
7,089 |
|
|
|
9,893 |
|
Income tax expense |
|
1,164 |
|
|
|
1,665 |
|
|
|
1,708 |
|
|
|
1,554 |
|
|
|
2,174 |
|
Net Income |
$ |
4,557 |
|
|
$ |
5,798 |
|
|
$ |
5,938 |
|
|
$ |
5,535 |
|
|
$ |
7,719 |
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
outstanding |
|
5,695 |
|
|
|
5,868 |
|
|
|
5,999 |
|
|
|
6,023 |
|
|
|
5,978 |
|
Basic earnings per common
share |
$ |
0.80 |
|
|
$ |
0.99 |
|
|
$ |
0.99 |
|
|
$ |
0.92 |
|
|
$ |
1.29 |
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average
shares outstanding |
|
5,898 |
|
|
|
6,059 |
|
|
|
6,199 |
|
|
|
6,262 |
|
|
|
6,210 |
|
Diluted earnings per common
share |
$ |
0.77 |
|
|
$ |
0.96 |
|
|
$ |
0.96 |
|
|
$ |
0.88 |
|
|
$ |
1.24 |
|
|
Segment Information |
|
Three Months Ended December 31,
2022 |
|
Three Months Ended December 31,
2021 |
(dollars in thousands) |
Bank |
|
Wealth |
|
Mortgage |
|
Total |
|
Bank |
|
Wealth |
|
Mortgage |
|
Total |
Net interest income |
$ |
18,376 |
|
|
$ |
68 |
|
|
$ |
74 |
|
|
$ |
18,518 |
|
|
$ |
15,931 |
|
|
$ |
25 |
|
|
$ |
366 |
|
|
$ |
16,322 |
|
Provision for loan losses |
|
746 |
|
|
|
— |
|
|
|
— |
|
|
|
746 |
|
|
|
(222 |
) |
|
|
— |
|
|
|
— |
|
|
|
(222 |
) |
Net interest income after
provision |
|
17,630 |
|
|
|
68 |
|
|
|
74 |
|
|
|
17,772 |
|
|
|
16,153 |
|
|
|
25 |
|
|
|
366 |
|
|
|
16,544 |
|
Non-interest income |
|
1,291 |
|
|
|
1,061 |
|
|
|
5,644 |
|
|
|
7,996 |
|
|
|
2,305 |
|
|
|
1,270 |
|
|
|
13,511 |
|
|
|
17,086 |
|
Non-interest expense |
|
12,939 |
|
|
|
918 |
|
|
|
6,190 |
|
|
|
20,047 |
|
|
|
11,407 |
|
|
|
1,009 |
|
|
|
11,321 |
|
|
|
23,737 |
|
Income (loss) before income
taxes |
$ |
5,982 |
|
|
$ |
211 |
|
|
$ |
(472 |
) |
|
$ |
5,721 |
|
|
$ |
7,051 |
|
|
$ |
286 |
|
|
$ |
2,556 |
|
|
$ |
9,893 |
|
Efficiency ratio |
|
65.79 |
% |
|
|
81.31 |
% |
|
|
108.25 |
% |
|
|
75.61 |
% |
|
|
62.55 |
% |
|
|
77.92 |
% |
|
|
81.58 |
% |
|
|
71.05 |
% |
|
Year Months Ended
December 31, 2022 |
|
Year Months Ended
December 31, 2021 |
(dollars in thousands) |
Bank |
|
Wealth |
|
Mortgage |
|
Total |
|
Bank |
|
Wealth |
|
Mortgage |
|
Total |
Net interest income |
$ |
68,570 |
|
|
$ |
697 |
|
|
$ |
861 |
|
|
$ |
70,128 |
|
|
$ |
61,032 |
|
|
$ |
15 |
|
|
$ |
2,064 |
|
|
$ |
63,111 |
|
Provision for loan losses |
|
2,488 |
|
|
|
— |
|
|
|
— |
|
|
|
2,488 |
|
|
|
1,070 |
|
|
|
— |
|
|
|
— |
|
|
|
1,070 |
|
Net interest income after
provision |
|
66,082 |
|
|
|
697 |
|
|
|
861 |
|
|
|
67,640 |
|
|
|
59,962 |
|
|
|
15 |
|
|
|
2,064 |
|
|
|
62,041 |
|
Non-interest income |
|
7,556 |
|
|
|
4,732 |
|
|
|
29,436 |
|
|
|
41,724 |
|
|
|
10,779 |
|
|
|
4,802 |
|
|
|
72,407 |
|
|
|
87,988 |
|
Non-interest expense |
|
45,123 |
|
|
|
3,399 |
|
|
|
32,923 |
|
|
|
81,445 |
|
|
|
40,392 |
|
|
|
3,496 |
|
|
|
59,839 |
|
|
|
103,727 |
|
Income (loss) before income
taxes |
$ |
28,515 |
|
|
$ |
2,030 |
|
|
$ |
(2,626 |
) |
|
$ |
27,919 |
|
|
$ |
30,349 |
|
|
$ |
1,321 |
|
|
$ |
14,632 |
|
|
$ |
46,302 |
|
Efficiency ratio |
|
59.27 |
% |
|
|
62.61 |
% |
|
|
108.67 |
% |
|
|
72.81 |
% |
|
|
56.25 |
% |
|
|
72.58 |
% |
|
|
80.35 |
% |
|
|
68.65 |
% |
MERIDIAN CORPORATION AND
SUBSIDIARIESAPPENDIX: 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.
|
Net Interest Margin, (TEY), Excluding PPP Loans & PPPLF
BorrowingsYield on Interest Earning Assets, (TEY),
Excluding PPP income |
|
Q4'2022 |
|
Q3'2022 |
|
Q2'2022 |
|
Q1'2022 |
|
Q4'2021 |
Net interest margin (TEY) (GAAP) |
3.93 |
% |
|
4.01 |
% |
|
4.07 |
% |
|
3.89 |
% |
|
3.83 |
% |
Impact of PPP loans and PPPLF
borrowings |
(0.01 |
)% |
|
(0.02 |
)% |
|
(0.12 |
)% |
|
(0.07 |
)% |
|
(0.07 |
)% |
Net interest margin (TEY),
excluding PPP loans and PPPLF borrowings |
3.92 |
% |
|
3.99 |
% |
|
3.95 |
% |
|
3.82 |
% |
|
3.76 |
% |
|
|
|
|
|
|
|
|
|
|
Yield on interest earning
assets, tax equivalent (GAAP) |
5.88 |
% |
|
5.10 |
% |
|
4.65 |
% |
|
4.35 |
% |
|
4.28 |
% |
Impact of PPP loans |
— |
% |
|
(0.01 |
)% |
|
(0.11 |
)% |
|
(0.04 |
)% |
|
(0.05 |
)% |
Yield on interest earning
assets (TEY), excluding PPP income |
5.88 |
% |
|
5.09 |
% |
|
4.54 |
% |
|
4.31 |
% |
|
4.23 |
% |
|
Allowance For Loan Losses to Loans, Net of Fees and Costs,
Excluding PPP Loans and Loans at Fair Value |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Allowance for loan losses (GAAP) |
$ |
18,828 |
|
|
$ |
18,974 |
|
|
$ |
18,805 |
|
|
$ |
18,826 |
|
|
$ |
18,758 |
|
|
|
|
|
|
|
|
|
|
|
Loans, net of fees and costs
(GAAP) |
|
1,743,682 |
|
|
|
1,610,349 |
|
|
|
1,518,893 |
|
|
|
1,431,906 |
|
|
|
1,386,457 |
|
Less: PPP loans |
|
(4,579 |
) |
|
|
(8,610 |
) |
|
|
(21,460 |
) |
|
|
(49,680 |
) |
|
|
(88,245 |
) |
Less: Loans fair valued |
|
(14,502 |
) |
|
|
(14,702 |
) |
|
|
(16,212 |
) |
|
|
(17,375 |
) |
|
|
(17,558 |
) |
Loans, net of fees and costs,
excluding loans at fair value and PPP loans (non-GAAP) |
$ |
1,724,601 |
|
|
$ |
1,587,037 |
|
|
$ |
1,481,221 |
|
|
$ |
1,364,851 |
|
|
$ |
1,280,654 |
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to
loans, net of fees and costs (GAAP) |
|
1.08 |
% |
|
|
1.18 |
% |
|
|
1.24 |
% |
|
|
1.31 |
% |
|
|
1.35 |
% |
Allowance for loan losses to
loans, net of fees and costs, excluding PPP loans and loans at fair
value (non-GAAP) |
|
1.09 |
% |
|
|
1.20 |
% |
|
|
1.27 |
% |
|
|
1.38 |
% |
|
|
1.46 |
% |
|
Tangible Common Equity Ratio Reconciliation -
Corporation |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Total stockholders' equity (GAAP) |
$ |
153,280 |
|
|
$ |
151,161 |
|
|
$ |
156,087 |
|
|
$ |
157,684 |
|
|
$ |
165,360 |
|
Less: Goodwill and intangible
assets |
|
(4,074 |
) |
|
|
(4,125 |
) |
|
|
(4,176 |
) |
|
|
(4,227 |
) |
|
|
(4,278 |
) |
Tangible common equity
(non-GAAP) |
|
149,206 |
|
|
|
147,036 |
|
|
|
151,911 |
|
|
|
153,457 |
|
|
|
161,082 |
|
|
|
|
|
|
|
|
|
|
|
Total assets (GAAP) |
|
2,062,228 |
|
|
|
1,921,924 |
|
|
|
1,853,019 |
|
|
|
1,831,589 |
|
|
|
1,713,443 |
|
Less: Goodwill and intangible
assets |
|
(4,074 |
) |
|
|
(4,125 |
) |
|
|
(4,176 |
) |
|
|
(4,227 |
) |
|
|
(4,278 |
) |
Tangible assets
(non-GAAP) |
$ |
2,058,154 |
|
|
$ |
1,917,799 |
|
|
$ |
1,848,843 |
|
|
$ |
1,827,362 |
|
|
$ |
1,709,165 |
|
Tangible common equity to
tangible assets ratio - Corporation (non-GAAP) |
|
7.25 |
% |
|
|
7.67 |
% |
|
|
8.22 |
% |
|
|
8.40 |
% |
|
|
9.42 |
% |
|
Tangible Common Equity Ratio Reconciliation -
Bank |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Total stockholders' equity (GAAP) |
$ |
185,039 |
|
|
$ |
188,386 |
|
|
$ |
192,212 |
|
|
$ |
194,347 |
|
|
$ |
201,486 |
|
Less: Goodwill and intangible
assets |
|
(4,074 |
) |
|
|
(4,125 |
) |
|
|
(4,176 |
) |
|
|
(4,227 |
) |
|
|
(4,278 |
) |
Tangible common equity
(non-GAAP) |
|
180,965 |
|
|
|
184,261 |
|
|
|
188,036 |
|
|
|
190,120 |
|
|
|
197,208 |
|
|
|
|
|
|
|
|
|
|
|
Total assets (GAAP) |
|
2,059,557 |
|
|
|
1,921,714 |
|
|
|
1,852,998 |
|
|
|
1,831,461 |
|
|
|
1,713,318 |
|
Less: Goodwill and intangible
assets |
|
(4,074 |
) |
|
|
(4,125 |
) |
|
|
(4,176 |
) |
|
|
(4,227 |
) |
|
|
(4,278 |
) |
Tangible assets
(non-GAAP) |
$ |
2,055,483 |
|
|
$ |
1,917,589 |
|
|
$ |
1,848,822 |
|
|
$ |
1,827,234 |
|
|
$ |
1,709,040 |
|
Tangible common equity to
tangible assets ratio - Bank (non-GAAP) |
|
8.80 |
% |
|
|
9.61 |
% |
|
|
10.17 |
% |
|
|
10.40 |
% |
|
|
11.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
Tangible Book Value Reconciliation |
|
December 31,2022 |
|
September 30,2022 |
|
June 30,2022 |
|
March 31,2022 |
|
December 31,2021 |
Book value per common
share |
$ |
26.74 |
|
|
$ |
25.86 |
|
|
$ |
25.85 |
|
|
$ |
25.73 |
|
|
$ |
27.07 |
|
Less: Impact of goodwill
/intangible assets |
|
0.71 |
|
|
|
0.70 |
|
|
|
0.69 |
|
|
|
0.69 |
|
|
|
0.70 |
|
Tangible book value per common
share |
$ |
26.03 |
|
|
$ |
25.16 |
|
|
$ |
25.16 |
|
|
$ |
25.04 |
|
|
$ |
26.37 |
|
Contact:Christopher
Annascannas@meridianbanker.com484-568-5000
Meridian (NASDAQ:MRBK)
過去 株価チャート
から 3 2025 まで 4 2025
Meridian (NASDAQ:MRBK)
過去 株価チャート
から 4 2024 まで 4 2025