Attached files

file filename
8-K - 8-K - Meridian Corpa19-3443_18k.htm

Exhibit 99.1

 

 

Meridian Reports 4Q 2018 Operating Results and Record Annual Earnings

 

MALVERN, Pa., January 25, 2019 — Meridian Corporation (Nasdaq: MRBK) today reported net income of $2.4 million, or $0.37 per diluted share for the fourth quarter of 2018, which generated a return on average assets and return on average equity of 0.99% and 8.64%, respectively.

 

Christopher J. Annas, Chairman and CEO, commented “Meridian Corporation had an excellent quarter contributing to record earnings for 2018. Quarterly profit of $2.4 million was more than triple fourth quarter 2017 even before the tax adjustment.  The bank earnings growth was due to continued strong commercial loan growth, which exceeded 20% annually for the third consecutive year. While we take advantage of any disruption in our market, Meridian’s sales culture is the principal driver in this robust performance.

 

Our mortgage unit had a profitable quarter as the Delaware Valley residential market remains very active, and we continue to manage the seasonality to maximize profitability. Market studies suggest a moderation in 2019 and we are planning accordingly.

 

In the fourth quarter we brought on a five-person SBA team from another local bank, where they were a top 10 lender. This gives Meridian an immediate presence in this business line, where previously we had little volume. We also hired a two-person team from another acquired bank that formed our new private banking unit. We expect some great synergies in this group from our commercial unit and Meridian Wealth Partners.”

 

Select Condensed Financial Information

 

 

 

For the Quarter Ended (Unaudited)

 

(Dollars in thousands, except per

 

2018

 

2018

 

2018

 

2018

 

2017

 

share data)

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

Income:

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders - consolidated

 

$

2,364

 

$

2,727

 

$

1,802

 

$

1,270

 

$

(12

)

Diluted earnings per common share

 

$

0.37

 

$

0.42

 

$

0.28

 

$

0.20

 

$

(0.00

)

Net income - excluding Mortgage

 

1,826

 

1,973

 

1,701

 

1,406

 

(190

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income - Mortgage

 

538

 

754

 

101

 

(136

)

178

 

Net interest income - consolidated

 

8,441

 

8,378

 

8,146

 

7,692

 

7,833

 

 

 

 

At the Quarter Ended (Unaudited)

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

997,388

 

$

959,829

 

$

945,435

 

$

883,521

 

$

856,035

 

Loans, net of fees and costs

 

838,106

 

806,788

 

781,622

 

740,408

 

694,637

 

Total deposits

 

752,130

 

781,927

 

683,250

 

679,303

 

627,109

 

Non-interest bearing deposits

 

126,150

 

124,855

 

106,942

 

105,576

 

100,454

 

 

1


 

Reconciliation of Non-GAAP Financial Measures

 

Meridian believes that non-GAAP measures are meaningful because they reflect adjustments commonly made by management, investors, regulators and analysts to evaluate performance trends and the adequacy of common equity.  This non-GAAP disclosure has 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.

 

Meridian believes adjusted net income, adjusted earnings per common share, adjusted ROAA and adjusted ROAE provide a greater understanding of ongoing operations and enhances comparability of results with prior periods. Because management believes that these adjustments are not incurred as a result of ongoing operations, they are not as helpful a measure of the performance of our underlying business, particularly in light of their unpredictable nature and are difficult to forecast.  This supplemental presentation should not be construed as an inference that Meridian’s future results will be unaffected by similar adjustments to these measures determined in accordance with GAAP.

 

 

 

Adjusted Net Income, Earnings per Share and Return Ratios (Unaudited)

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

(Dollars in thousands, except per share data)

 

4th QTR

 

3rd QTR

 

2nd QTR

 

1st QTR

 

4th QTR

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders - consolidated

 

$

2,364

 

$

2,727

 

$

1,802

 

$

1,270

 

$

(12

)

Holding company formation cost adjustment

 

 

179

 

 

 

 

Contingent asset fair value adjustment

 

 

138

 

 

 

 

Deferred tax adjustment

 

 

 

 

 

737

 

Adjusted net income - consolidated(1)

 

2,364

 

3,044

 

1,802

 

1,270

 

725

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - excluding Mortgage

 

1,826

 

1,973

 

1,701

 

1,406

 

(190

)

Adjusted net income - excluding Mortgage (1)

 

1,826

 

2,290

 

1,701

 

1,406

 

547

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.37

 

$

0.42

 

$

0.28

 

$

0.20

 

$

(0.00

)

Holding company formation cost adjustment

 

 

0.03

 

 

 

 

Contingent asset fair value adjustment

 

 

0.02

 

 

 

 

Deferred tax adjustment

 

 

 

 

 

0.16

 

Adjusted diluted earnings per common share(1)

 

$

0.37

 

$

0.47

 

$

0.28

 

$

0.20

 

$

0.16

 

Adjusted diluted earnings per common share- excluding Mortgage(1)

 

$

0.28

 

$

0.36

 

$

0.26

 

$

0.22

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets - consolidated

 

0.99

%

1.16

%

0.81

%

0.61

%

0.14

%

Adjusted return on average assets - consolidated(1)

 

0.99

%

1.29

%

0.81

%

0.61

%

0.35

%

Return on average equity - consolidated

 

8.64

%

10.16

%

7.00

%

5.07

%

1.19

%

Adjusted return on average equity - consolidated(1)

 

8.64

%

11.34

%

7.00

%

5.07

%

2.99

%

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets - excluding Mortgage

 

0.79

%

0.87

%

0.79

%

0.70

%

(0.10

)%

Adjusted return on average assets - excluding Mortgage(1)

 

0.79

%

0.97

%

0.77

%

0.68

%

0.28

%

Return on average equity - excluding Mortgage

 

6.67

%

7.35

%

6.61

%

5.61

%

(0.78

)%

Adjusted return on average equity - excluding Mortgage(1)

 

6.67

%

8.53

%

6.61

%

5.61

%

2.26

%

 


(1) Adjusted net income, adjusted earnings per common share, adjusted ROAA and adjusted ROAE are non-GAAP measures and remove the after tax effect of the charge to earnings for the holding company formation costs of $51 thousand, as well as the fair value adjustment to contingent assets of $39 thousand in the third quarter of 2018 and the after tax effect of the charge to adjust deferred tax assets resulting from the Tax Cuts and Jobs Act in the fourth quarter of 2017.

 

2


 

Financial Highlights

 

Net income available to common stockholders for the three and twelve months ended December 31, 2018 was $2.4 million, and $8.2 million, respectively, reflecting an increase of $2.4 million and $6.3 million as compared to net income available to common stockholders for the same periods in 2017.

 

·                  Total assets of $997.4 million as of December 31, 2018 increased $141.4 million, or 16.5% year-over-year.

 

·                  Total portfolio loans and leases of $838.1 million as of December 31, 2018 increased $143.5 million, or 20.7% year-over-year.

 

·                  Total deposits of $752.1 million as of December 31, 2018 increased $125.0 million, or 19.9% year-over-year.

 

·                  Non-interest bearing deposits of $126.2 million as of December 31, 2018 increased $25.7 million, or 25.6% year-over-year.

 

·                  Net interest income increased $608 thousand, or 7.8% and $3.7 million or 12.9% for the three and twelve months ended December 31, 2018 over the same periods in 2017.

 

Income Statement Summary

 

Net income available to common stockholders was $2.4 million, or $0.37 per diluted share for the three months ended December 31, 2018 compared to a net loss of $12 thousand, or $0.00 per diluted share, for the same period in 2017.  The increase was largely attributable to an increase in net interest income of $608 thousand, in addition to a lower level of provision for loan loss and the elimination of dividends payable to preferred stockholders.  The increase in net income available to common stockholders was also impacted by an additional $737 thousand in income tax expense for the three months ended December 31, 2017 resulting from a deferred tax adjustment upon implementation of the Tax Cuts and Jobs Act (the Act) which lowered the top federal corporate tax rate from 35% to 21%.  Non-interest income for the three months ended December 31, 2018 decreased $1.7 million, but was more than offset by the $2.1 million decrease in non-interest expense, further contributing to the increase in net income available to common stockholders.  Net income available to common stockholders was $8.2 million, or $1.27 per diluted share for the twelve months ended December 31, 2018 compared to $1.9 million, or $0.49 per diluted share, for the same period in 2017.

 

Net interest income increased $608 thousand, or 7.8%, for the three months ended December 31, 2018 to $8.4 million from $7.8 million for the same period in 2017. Net interest income increased $3.7 million, or 12.9%, to $32.7 million for the twelve months ended December 31, 2018, compared to $28.9 million for the twelve months ended December 31, 2017.  The growth in interest income for the three months ended December 31, 2018 compared to the same period in 2017 reflects an increase in average interest earning assets of $128.3 million. The growth in interest income for the twelve months ended December 31, 2018 compared to the same period in 2017 reflects an increase in average interest earning assets of $162.2 million.  Increases over both periods were partially offset by the decreases in the net interest margin.  The net interest margin was 3.70%, and 3.80%, for the three and twelve months ended December 31, 2018, respectively, compared to 4.01% and 3.96% for the same periods in 2017. The decrease in net interest margin reflects the pressure from the rising cost of funds, which has outpaced the favorable trend in yield on interest earning assets over both periods. The provision for loan losses decreased $397 thousand to $319 thousand for the three months ended December 31, 2018 and $584 thousand to $1.6 million for the twelve months ended December 31, 2018 due to strong asset quality and lower levels of net charge-offs for both periods year-over-year.

 

Total non-interest income for the three months ended December 31, 2018 was $7.5 million, down $1.7 million, or 18.7%, from the comparable period in 2017.  Total non-interest income for the twelve months ended December 31, 2018 was $32.4 million, down $4.4 million, or 11.8%, from the same period in 2017.  These overall decreases in non-interest income came primarily from our mortgage division. Mortgage banking revenue decreased over both periods due primarily to a decline in mortgage originations and lower margins, which decreased 60 basis points and 53 basis points, for the three and twelve months, respectively.  The overall decline in mortgage banking revenue was

 

3


 

partially offset by hedging gains and fair value adjustments period over period.  Realized gains on derivatives related to mortgage banking, included in other non-interest income, increased $1.4 million for the twelve months ended December 31, 2018 to $627 thousand, compared to a loss of $724 thousand for the same period in 2017. There was also a $55 thousand decline in fair value adjustments related to mortgage banking for the same period in 2017. Wealth management revenue was relatively flat for the three months ended December 31, 2018 compared to three months ended December 31, 2017, but up $1.1 million for the twelve months ended December 31, 2018 compared to the same period in 2017 as Meridian Wealth Partners was included in our results for a full year in 2018.

 

Total non-interest expense was $12.6 million for the three months ended December 31, 2018, down $2.1 million, or 14.2%, from $14.6 million for the three months ended December 31, 2017 and $53.0 million for twelve months ended December 31, 2018, down $4.8 million, or 8.2%, from the same period in the 2017. The decrease is mainly attributable to a reduction in salaries and employee benefits expense, as full-time equivalent employees, particularly in the mortgage division were reduced. In addition, variable loan expenses decreased reflecting the lower level of mortgage originations. Occupancy and equipment expense was relatively flat for the comparable three month and twelve month periods.  Professional fees decreased $249 thousand and advertising and promotion expense decreased $159 thousand over the comparable three month period, while such expenses increased modestly over the comparable twelve month period. Data processing expenses were up over both periods due mainly to the increased transaction volume from growth in the loan portfolios. Other expenses were up over both periods presented. The increase year-over-year related to amortization of intangible assets and a one-time fair market value adjustment of $177 thousand to contingent assets, a $200 thousand reserve established for the open litigation as well as higher levels of other employee-related expenses, shares tax expense, and other expense.

 

Balance Sheet Summary

 

As of December 31, 2018, total assets were $997.4 million compared with $856.0 million as of December 31, 2017 and $959.8 million as of September 30, 2018. Total assets increased $141.4 million, or 16.5%, on a year-over-year basis primarily due to strong loan growth.  Total assets increased $37.6 million, or 3.9%, from the previous quarter, mostly due to an increase in portfolio loans of $31.3 million.

 

Total loans, excluding mortgage loans held for sale, grew $143.5 million, or 20.7%, to $838.1 million as of December 31, 2018, from $694.6 million as of December 31, 2017. This was an increase of $31.3 million, or 3.9%, from $806.8 million as of September 30, 2018. The increase in loans for both periods is attributable to several commercial categories as we continue to grow our presence in the Philadelphia market area. Commercial loans increased $52.9 million, or 26.3%, year-over-year.  Commercial real estate and commercial construction loans combined increased $74.0 million, or 20.2%, year-over-year. Residential loans held in portfolio increased $21.1 million, or 64.6%, year-over-year as certain loan products or terms were targeted to hold in portfolio. Residential mortgage loans held for sale increased $2.7 million, or 7.6%, to $37.7 million as of December 31, 2018 from December 31, 2017.

 

Deposits were $752.1 million as of December 31, 2018, up $125.0 million, or 19.9%, from December 31, 2017, and down $29.8 million, or 3.8%, from September 30, 2018. Non-interest bearing deposits increased $25.7 million, or 25.6%, from December 31, 2017 and increased $1.3 million, or 1.0%, from September 30, 2018. New business relationships fueled the increases.  Money market accounts/savings accounts increased $6.3 million, or 2.8%, since December 31, 2017 and decreased $43.6 million, or 15.8%, since September 30, 2018 while interest-bearing checking accounts increased $32.7 million, or 40.0%, during the year, and increased $11.3 million or 10.9% quarter over quarter. Certificates of deposit increased $60.3 million, or 27.6%, during the year and $1.3 million, or 0.5%, quarter over quarter.

 

Consolidated stockholders’ equity of the Corporation was $109.9 million, or 11.02% of total assets as of December 31, 2018, as compared to $101.4 million, or 11.84% of total assets as of December 31, 2017. As of December 31, 2018, the Tier 1 leverage ratio was 11.20%, the Tier 1 risk-based capital and common equity ratios were 11.76%, and total risk-based capital was 13.70%. Quarter-end numbers show a tangible common equity to tangible assets ratio of 10.56%. Tangible book value per share was $16.36 as of December 31, 2018, compared with $15.00 as of December 31, 2017.

 

4


 

Asset Quality Summary

 

Asset quality remains strong. The Bank realized net charge-offs of 0.00% of total average loans for the quarter ending December 31, 2018, compared with net charge-offs of 0.09% for the quarter ending December 31, 2017. Total non-performing assets, including loans and other real estate property, were $3.9 million as of December 31, 2018, $3.2 million as of December 31, 2017, and $2.9 million as of September 30, 2018. The ratio of non-performing assets to total assets as of December 31, 2018 was 0.39% compared to 0.42% as of December 31, 2017 and 0.30% as of September 30, 2018. As of December 31, 2018, the ratio of allowance for loan losses to total loans, excluding mortgages held for sale, was 0.96%, consistent with both December 31, 2017 and September 30, 2018.

 

About Meridian Corporation

 

Meridian Bank, the wholly owned subsidiary of Meridian Corporation, is a full-service commercial bank headquartered in Malvern, Pennsylvania with 23 offices in the greater Philadelphia Metro market. The Bank offers a full range of commercial and retail loan and deposit products, along with wealth management and electronic payment services. Meridian Mortgage, a division of the Bank, is a top tier provider of residential mortgage loans. 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, 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 and, for periods prior to the completion of the holding company reorganization, Meridian Bank’s filings with the FDIC, including Meridian Bank’s most recent annual report on Form 10-K for the year ended December 31, 2017, 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.

 

FINANCIAL TABLES FOLLOW

 

5


 

 

 

Quarterly

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

(Dollars in thousands, except per share data)

 

4th QTR

 

3rd QTR

 

2nd QTR

 

1st QTR

 

4th QTR

 

Earnings and Per Share Data

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,364

 

$

2,727

 

$

1,802

 

$

1,270

 

$

288

 

Net income available to common stockholders

 

2,364

 

2,727

 

1,802

 

1,270

 

(12

)

Basic earnings per common share

 

0.37

 

0.43

 

0.28

 

0.20

 

(0.00

)

Common shares outstanding

 

6,407

 

6,407

 

6,401

 

6,392

 

6,392

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets - consolidated

 

0.99

%

1.16

%

0.81

%

0.61

%

0.14

%

Return on average assets - excluding Mortgage (non-GAAP)

 

0.79

%

0.87

%

0.79

%

0.70

%

(0.10

)%

Return on average equity - consolidated

 

8.64

%

10.16

%

7.00

%

5.07

%

1.19

%

Return on average equity - excluding Mortgage (non-GAAP)

 

6.67

%

7.35

%

6.61

%

5.61

%

(0.78

)%

Net interest margin (TEY)

 

3.70

%

3.72

%

3.88

%

3.91

%

4.01

%

Efficiency ratio - consolidated

 

79

%

78

%

84

%

85

%

86

%

Adjusted efficiency ratio - consolidated (non-GAAP)

 

79

%

76

%

84

%

85

%

86

%

Efficiency ratio - excluding Mortgage (non-GAAP)

 

73

%

71

%

73

%

77

%

78

%

Adjusted efficiency ratio - excluding Mortgage (non-GAAP)

 

73

%

67

%

73

%

77

%

78

%

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans

 

0.00

%

0.00

%

0.01

%

0.02

%

0.09

%

Non-performing loans/Total loans

 

0.45

%

0.35

%

0.34

%

0.38

%

0.43

%

Non-performing assets/Total assets

 

0.39

%

0.30

%

0.30

%

0.38

%

0.42

%

Allowance for credit loss/Total loans

 

0.92

%

0.92

%

0.90

%

0.93

%

0.92

%

Allowance for credit loss/Total loans held for investment

 

0.96

%

0.96

%

0.95

%

0.96

%

0.96

%

Allowance for credit loss/Non-performing loans

 

204.85

%

263.89

%

261.83

%

241.97

%

212.51

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

17.15

 

$

16.70

 

$

16.31

 

$

16.01

 

$

15.86

 

Tangible book value per common share

 

$

16.36

 

$

15.91

 

$

15.47

 

$

15.16

 

$

15.00

 

Total equity/Total assets

 

11.02

%

11.15

%

11.04

%

11.59

%

11.84

%

Tangible common equity/Tangible assets

 

10.56

%

10.67

%

10.53

%

11.03

%

11.27

%

Tier 1 leverage ratio

 

11.20

%

11.02

%

11.28

%

11.69

%

12.37

%

Common tier 1 risk-based capital ratio

 

11.76

%

12.03

%

12.03

%

12.36

%

12.86

%

Tier 1 risk-based capital ratio

 

11.76

%

12.03

%

12.03

%

12.36

%

12.86

%

Total risk-based capital ratio

 

13.70

%

14.03

%

14.07

%

14.46

%

15.53

%

 

6


 

 

 

Statements of Income (Unaudited)

 

Statements of Income (Unaudited)

 

 

 

Quarter Ended

 

Twelve Months Ended

 

(Dollars in Thousands)

 

December 31, 2018

 

December 31, 2017

 

December 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

11,476

 

$

9,519

 

$

42,694

 

$

34,667

 

Investments

 

410

 

289

 

1,370

 

1,053

 

Total interest income

 

11,886

 

9,808

 

44,064

 

35,720

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

Deposits

 

3,056

 

1,548

 

9,227

 

4,627

 

Borrowings

 

389

 

427

 

2,180

 

2,155

 

Total interest expense

 

3,445

 

1,975

 

11,407

 

6,782

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

8,441

 

7,833

 

32,657

 

28,938

 

Provision for loan losses

 

319

 

716

 

1,577

 

2,161

 

Net interest income after provision for loan losses

 

8,122

 

7,117

 

31,080

 

26,777

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

Mortgage banking income

 

5,780

 

7,762

 

26,187

 

32,836

 

Wealth management income

 

921

 

967

 

3,917

 

2,872

 

Earnings on investment in life insurance

 

74

 

82

 

300

 

276

 

Net change in fair value of mortgage related financial instruments

 

104

 

(306

)

(368

)

(313

)

Gain on sale of investment securities available-for-sale

 

 

22

 

 

26

 

Service charges

 

28

 

25

 

115

 

87

 

Other

 

557

 

626

 

2,204

 

916

 

Total non-interest income

 

7,464

 

9,178

 

32,355

 

36,700

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expenses

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

8,075

 

9,372

 

34,794

 

39,126

 

Occupancy and equipment

 

909

 

981

 

3,779

 

3,799

 

FDIC assessment

 

196

 

242

 

554

 

722

 

Professional fees

 

492

 

741

 

2,162

 

2,125

 

Data processing

 

337

 

291

 

1,261

 

1,162

 

Advertising and promotion

 

553

 

712

 

2,355

 

2,248

 

Loan expenses

 

583

 

1,017

 

2,643

 

4,025

 

Other

 

1,411

 

1,278

 

5,397

 

4,484

 

Total non-interest expenses

 

12,556

 

14,634

 

52,945

 

57,691

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

3,030

 

1,661

 

10,490

 

5,786

 

Income tax expense

 

666

 

1,373

 

2,327

 

2,754

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

2,364

 

288

 

8,163

 

3,032

 

Dividends on preferred stock

 

 

300

 

 

(1,167

)

 

 

 

 

 

 

 

 

 

 

Net Income available to common stockholders

 

$

2,364

 

$

(12

)

$

8,163

 

$

1,865

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

6,407

 

4,575

 

6,397

 

3,743

 

Basic earnings per common share

 

$

0.37

 

$

(0.00

)

$

1.28

 

$

0.50

 

 

 

 

 

 

 

 

 

 

 

Adjusted weighted-average diluted shares outstanding

 

6,433

 

4,602

 

6,427

 

3,770

 

Diluted earnings per common share

 

$

0.37

 

$

(0.00

)

$

1.27

 

$

0.49

 

 

7


 

 

 

Statement of Condition (Unaudited)

 

(Dollars in Thousands)

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash & cash equivalents

 

$

23,952

 

$

25,823

 

$

27,013

 

$

24,964

 

$

35,506

 

Investment securities

 

63,169

 

60,449

 

54,773

 

51,372

 

52,867

 

Mortgage loans held for sale

 

37,695

 

34,044

 

45,571

 

30,858

 

35,024

 

Loans, net of fees and costs

 

838,106

 

806,788

 

781,622

 

740,408

 

694,637

 

Allowance for loan losses

 

(8,053

)

(7,711

)

(7,449

)

(7,138

)

(6,709

)

Bank premises and equipment, net

 

9,638

 

9,947

 

10,207

 

10,446

 

9,741

 

Bank owned life insurance

 

11,569

 

11,494

 

11,420

 

11,347

 

11,269

 

Other real estate owned

 

 

 

 

427

 

437

 

Goodwill and intangible assets

 

5,046

 

5,114

 

5,359

 

5,427

 

5,495

 

Other assets

 

16,266

 

13,881

 

16,919

 

15,410

 

17,768

 

Total Assets

 

$

997,388

 

$

959,829

 

$

945,435

 

$

883,521

 

$

856,035

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

126,150

 

$

124,855

 

$

106,942

 

$

105,576

 

$

100,454

 

Interest bearing deposits

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

114,610

 

103,353

 

110,259

 

109,914

 

81,872

 

Money market / savings accounts

 

232,653

 

276,258

 

215,042

 

213,282

 

226,374

 

Certificates of deposit

 

278,717

 

277,461

 

251,007

 

250,531

 

218,409

 

Total interest bearing deposits

 

625,980

 

657,072

 

576,308

 

573,727

 

526,655

 

Total deposits

 

752,130

 

781,927

 

683,250

 

679,303

 

627,109

 

Borrowings

 

120,538

 

50,199

 

142,176

 

86,366

 

108,613

 

Subordinated debt

 

9,239

 

9,308

 

9,308

 

9,308

 

13,308

 

Other liabilities

 

5,614

 

11,377

 

6,321

 

6,132

 

5,642

 

Total Liabilities

 

887,521

 

852,811

 

841,055

 

781,109

 

754,672

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

109,867

 

107,018

 

104,380

 

102,412

 

101,363

 

Total Liabilities & Stockholders’ Equity

 

$

997,388

 

$

959,829

 

$

945,435

 

$

883,521

 

$

856,035

 

 

8


 

 

 

Condensed Statements of Income (Unaudited)

 

 

 

Three Months Ended

 

(Dollars in Thousands)

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

11,886

 

$

11,573

 

$

10,809

 

$

9,796

 

$

9,808

 

Interest expense

 

3,445

 

3,195

 

2,663

 

2,104

 

1,975

 

Net interest income

 

8,441

 

8,378

 

8,146

 

7,692

 

7,833

 

Provision for loan losses

 

319

 

291

 

413

 

554

 

716

 

Non-interest income

 

7,464

 

9,167

 

8,668

 

7,056

 

9,178

 

Non-interest expense

 

12,556

 

13,753

 

14,074

 

12,562

 

14,634

 

Income before income taxes

 

3,030

 

3,501

 

2,327

 

1,632

 

1,661

 

Income tax expense

 

666

 

774

 

525

 

362

 

1,373

 

Net Income

 

2,364

 

2,727

 

1,802

 

1,270

 

288

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on preferred stock

 

 

 

 

 

(300

)

Net income available to common stockholders

 

$

2,364

 

$

2,727

 

$

1,802

 

$

1,270

 

$

(12

)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

6,407

 

6,402

 

6,395

 

6,392

 

4,575

 

Basic earnings per common share

 

$

0.37

 

$

0.43

 

$

0.28

 

$

0.20

 

$

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted weighted-average diluted shares outstanding

 

6,433

 

6,430

 

6,425

 

6,425

 

4,602

 

Diluted earnings per common share

 

$

0.37

 

$

0.42

 

$

0.28

 

$

0.20

 

$

(0.00

)

 

9