Meridian Corporation’s Fourth Quarter 2019 Earnings Increase 33% Year-Over-Year to $3.1 Million, or $0.49 Per Diluted Share


MALVERN, Pa., Jan. 27, 2020 (GLOBE NEWSWIRE) -- Meridian Corporation (“Meridian”) (Nasdaq: MRBK) today reported net income increased 32.7% to $3.1 million, or $0.49 per diluted share for the fourth quarter of 2019, compared to $2.4 million, or $0.37 per diluted share, in the fourth quarter of 2018, generating a return on average assets and return on average equity of 1.13% and 10.41%, respectively, for the current quarter.  For the year ended December 31, 2019, Meridian’s net income increased $2.3 million or 28.4% to $10.5 million, or $1.63 per diluted share, compared to $8.2 million, or $1.27 per diluted share, for 2018.

“For the fourth quarter and the full year, our stellar performance reflects the successful execution of our strategic growth plan which is supported by the growth in our core commercial loan business and strong results in our SBA loan and mortgage businesses,” said Christopher J. Annas, Chairman and CEO.  “We generated record net income for the fourth quarter and year, and delivered returns on average equity and average assets of 9.09% and 1.01%, respectively for the year.  At the same time, commercial loan balances grew 18% contributing to the increase in net interest income of 11% over prior year.” 

“Our mortgage segment recorded its 8th consecutive profitable year, earning $2.4 million before taxes, with purchase and refinance activity continuing strong through the fourth quarter,” Annas continued.  “As we head into 2020, we feel confident about the opportunity to gain market share across our franchise and our ability to prudently manage our operating expenses as we continue to invest in the future.”

Financial Highlights

  • Net income for the fourth quarter of 2019 and the full year was $3.1 million and $10.5 million, respectively, increases of $773 thousand or 32.7% and $2.3 million or 28.4% as compared to net income for the same periods in 2018.
  • The net interest margin was 3.61%, and 3.65%, for the fourth quarter and the full year, respectively, compared to 3.70% and 3.80% for the same periods in 2018.
  • Net interest income increased $1.2 million or 14.5% and $3.7 million or 11.3% for the three and twelve months ended December 31, 2019 over the same periods in 2018. 
  • Total assets increased $153.5 million, or 15.4% to $1.2 billion as of December 31, 2019 compared to a year ago.
  • Total portfolio loans and leases increased $126.6 million, or 15.1% year-over-year, to $964.7 million as of December 31, 2019.
  • Total deposits grew $99.0 million, or 13.2% to $851.2 million as of December 31, 2019, compared to a year ago.
  • Non-interest bearing deposits increased $13.3 million, or 10.5% year-over-year, to $139.5 million as of December 31, 2019.
  • Meridian raised $40 million in subordinated debt at 5.375% during the fourth quarter of 2019 for growth and retired $7.1 million of 7.25% Meridian Bank (“Bank”) debt.
  • Mortgage segment originated $178.3 million and $603.1 million in loans during the three and twelve months ended December 31, 2019, respectively, resulting in $7.2 million and $26.0 million in revenue for the same periods, respectively.

Select Condensed Financial Information

               
 For the Quarter Ended (Unaudited)
 2019  2019  2019  2019  2018 
(Dollars in thousands, except per share data)December 31 September 30 June 30 March 31 December 31
Income:              
Net income - consolidated$ 3,137  $ 3,317  $ 2,022  $ 2,006  $ 2,364 
Basic earnings per common share$ 0.49  $ 0.52  $ 0.32  $ 0.31  $ 0.37 
Diluted earnings per common share$ 0.49  $ 0.52  $ 0.31  $ 0.31  $ 0.37 
Net interest income - consolidated  9,664    9,274    8,922    8,477    8,441 
               
 At the Quarter Ended (Unaudited)
 2019  2019  2019  2019  2018 
 December 31 September 30 June 30 March 31 December 31
Balance Sheet:              
Total assets$ 1,150,961  $ 1,126,937  $ 1,055,906  $ 1,027,514  $ 997,480 
Loans, net of fees and costs  964,710    935,858    885,172    862,372    838,106 
Total deposits  851,168    858,461    840,714    810,713    752,130 
Non-interest bearing deposits  139,450    129,302    127,158    115,464    126,150 
Stockholders' Equity  120,695    117,772    114,379    111,992    109,552 
               
 At the Quarter Ended (Unaudited)
 2019  2019  2019  2019  2018 
 December 31 September 30 June 30 March 31 December 31
Balance Sheet (Average Balances):              
Total assets$ 1,105,246  $ 1,059,456  $ 1,001,908  $ 977,205  $ 944,486 
Loans, net of fees and costs  956,598    912,781    874,836    849,237    809,489 
Total deposits  859,611    844,568    836,133    788,587    788,796 
Non-interest bearing deposits  137,578    126,101    117,664    122,729    128,595 
Stockholders' Equity  119,575    116,547    113,605    111,197    108,302 
               
 At the Quarter Ended (Unaudited)
 2019  2019  2019  2019  2018 
 December 31 September 30 June 30 March 31 December 31
Performance Ratios:              
Return on average assets - consolidated 1.13%  1.24%  0.81%  0.83%  0.99%
Return on average equity - consolidated 10.41%  11.29%  7.14%  7.32%  8.66%

 

               
 For the Quarter Ended (Unaudited)
 2019 2019 2019  2019  2018
Other Select Condensed Financial InformationDecember 31 September 30 June 30 March 31 December 31
Mortgage:              
Net interest income$ 85 $ 67 $ 41  $ 58  $ 160
Non-interest income  7,177   7,662   5,957    5,166    6,061
Non-interest expense  6,105   6,393   6,195    5,234    5,541
Operating Margin  1,157   1,336   (197)   (10)   680

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 and Earnings per Share (Unaudited)
  20192019 2019 2019 2018
(Dollars in thousands, except per share data) 4th QTR3rd QTR 2nd QTR 1st QTR 4th QTR
Net income - consolidated $3,137 $3,317 $2,022 $ 2,006 $ 2,364
Litigation settlement adjustment, net of tax   —  —   517   97   —
Adjusted net income - consolidated(1)  3,137 3,317  2,539   2,103   2,364
               
Net income per common share, diluted $ 0.49$ 0.52 $ 0.31 $ 0.31 $ 0.37
Litigation settlement adjustment, net of tax   —  —   0.08   0.02   —
Adjusted diluted earnings per share(1) $ 0.49$ 0.52 $ 0.39 $ 0.33 $ 0.37


               
    Adjusted Return Ratios (Unaudited)
  2019
2019
 2019  2019
 2018
  4th QTR3rd QTR 2nd QTR 1st QTR 4th QTR
Return on average assets - consolidated  1.13% 1.24%  0.81%  0.83%  0.99%
Adjusted return on average assets - consolidated(1)  1.13% 1.24%  1.02%  0.87%  0.99%
Return on average equity - consolidated  10.41% 11.29%  7.14%  7.32%  8.66%
Adjusted return on average equity - consolidated(1)  10.41% 11.29%  8.96%  7.67%  8.66%

(1) Adjusted net income, adjusted earnings per common share, adjusted ROAA and adjusted ROAE are non-GAAP measures and remove the tax effect of the charges to earnings for the settlement of outstanding litigation of $148 thousand (second quarter of 2019), and $28 thousand (first quarter of 2019), respectively,

Income Statement Summary

Net income was $3.1 million, or $0.49 per diluted share for the fourth quarter of  2019 compared to net income of $2.4 million, or $0.37 per diluted share, for the same period in 2018. The increase was attributable to the expansion of net interest income of $1.2 million, an increase in non-interest income of $1.5 million as well as a reduction of $357 thousand in provision for loan loss, partially offset by an increase of $2.0 million in non-interest expense as well as an increase of $301 thousand in income taxes period over period. Net income was $10.5 million, or $1.63 per diluted share, for the twelve months of 2019 compared to $8.2 million, or $1.27 per diluted share, for the same period in 2018. The increase was attributable to the expansion of net interest income of $3.7 million, an increase in non-interest income of $743 thousand as well as a reduction of $676 thousand in provision for loan loss, partially offset by an increase of $2.1 million in non-interest expense as well as an increase of $706 thousand in income taxes period over period.

Net interest income increased $1.2 million, or 14.5%, to $9.7 million for the fourth quarter 2019, from $8.5 million for the same period in 2018. The growth in interest income for the fourth quarter of 2019 compared to the fourth quarter a year ago reflects an increase in average interest earning assets of $157.3 million. Net interest income increased $3.7 million, or 11.3%, to $36.3 million for the twelve months of 2019, from $32.7 million for the same period in 2018. The growth in interest income for 2019 reflects an increase in average interest earning assets of $136.1 million. Increases over both periods were partially offset by the decrease in the net interest margin. The net interest margin was 3.61%, and 3.65%, for the three and twelve months ended December 31, 2019, respectively, compared to 3.70% and 3.80% for the same periods in 2018. The decrease in net interest margin reflects pressure from cost of funds during both periods which did not reprice at the same level as variable related assets. 

Reflecting strong asset quality and significant recoveries, Meridian’s provision for loan losses decreased $357 thousand in the fourth quarter of 2019, compared to the fourth quarter a year ago.  In the twelve months ended December 31, 2019, the provision for loan losses decreased $676 thousand to $901 thousand, compared to the same period in 2018. The decrease for both periods is a result of significant net loan recoveries of $256 thousand for the fourth quarter as well as $560 thousand for the year.

Total non-interest income for the fourth quarter of 2019 was $8.9 million, up $1.4 million or 19.4%, from the comparable period in 2018. Total non-interest income for the year ended December 31, 2019 was $33.1 million, up $743 thousand or 2.3%, from 2018. The increase in non-interest income for both periods was the result of increased mortgage revenue as well as SBA income recognized on the sales of SBA loans.  For the fourth quarter of 2019, $288 thousand of revenue was recognized from SBA loan sales and $1.4 million was recognized during the twelve months ended December 31, 2019. There were no SBA loan sales in the prior year. Mortgage revenue for the fourth quarter of 2019 was $7.0 million, up $1.2 million or 21.6%, from the same period in 2018 due to higher levels of loan originations and sales. Mortgage revenue for the year ended December 31, 2019 was $26.2 million, relatively unchanged from the same period in 2018. In addition, fair value gains, up $92 thousand or 88.5%, increased non-interest income by $196 thousand for the fourth quarter of 2019. Fair value gains were $489 thousand for the twelve months of 2019, compared to fair value losses of $368 thousand for the twelve months in 2018. 

Wealth management revenue was up $5 thousand for the fourth quarter 2019 compared to the fourth quarter of 2018. For the twelve month period of 2019, wealth management revenue was down $293 thousand to $3.6 million reflecting the market value changes in assets under management largely from the first quarter. Included in other non-interest income is fee income as well as hedging gains and losses.  For the fourth quarter of 2019 fee income was $435 thousand compared to $464 thousand for the fourth quarter of 2018 and $1.6 million for the full year of 2019 compared to $1.6 million for the same period in 2018.  Fee income is comprised mainly of FHLB stock dividend income, wire transfer fee income, title fee income, as well as various other less significant income sources.  Hedging losses for the fourth quarter 2019 were $24 thousand compared to hedging gains of $93 thousand for the fourth quarter of 2018.  Hedging losses were $816 thousand for the full year of 2019 compared to hedging gains of $627 thousand for the same period in 2018.

Total non-interest expense was $14.5 million for the fourth quarter of 2019, up $1.9 million, or 15.5%, from $12.6 million for the fourth quarter a year ago and $55.0 million for the year, up $2.1 million or 3.9%, from $52.9 million for the same period in the 2018.   Salaries and employee benefits expense as well as loan expenses are affected by variable expenses related to residential loan originations in the mortgage segment.  Loan originations for the fourth quarter of 2019 were higher than the same period in 2018 due to a favorable rate environment which allowed for greater than normal refinance activity.  Overall, loan originations for the year were down from the prior year, so these expenses were down in the year over year comparison. There was a $1.3 million or 16.0% increase in salaries and employee benefits for the fourth quarter of 2019 compared to the same period in 2018 due to an increase in corporate employees as well as an increase in incentive-based and commission-based compensation. For the twelve-month year over year comparison, mortgage segment salaries expense decreased $2.0 million (as originations levels were down from prior year) largely offsetting increased corporate salaries expense.  Variable loan expenses increased by $120 thousand, or 20.6%, over the three-month period ended December 31, 2019, compared to the same period in 2018 reflecting the higher level of mortgage originations in the fourth quarter year-over-year. Variable loan expense decreased $64 thousand, or 2.4%, for the twelve months of 2019 compared to the same period in 2018 due to lower level of mortgage originations overall for the year. 

Occupancy and equipment expense was up $52 thousand or 5.7% for the last three months of 2019 due to increased rental space for Philadelphia offices and relatively flat for the twelve month periods. Professional fees were up $122 thousand, or 24.8%, and $452 thousand, or 20.9%, for the three and twelve month periods ended December 31, 2019 compared to the same periods in 2018.  For the fourth quarter of 2019, professional fees were up due to accounting and compliance fees related to public reporting requirements and mortgage compliance.  For the twelve month period, the higher professional fees were due largely to legal and accounting fees incurred as part of the Maryland mortgage licensing issue in the first quarter, in addition to legal fees incurred related to the litigation matter discussed below. 

Advertising and promotion expenses were up $153 thousand, or 27.7%, and $120 thousand, or 5.1%, for the three and twelve month periods ended December 31, 2019 compared to the same periods in 2018. Increased advertising and promotion for the quarter reflects timing of promotional events.  Increased advertising year over year was specifically related business development efforts and outdoor advertising, both which reflect the growth of the company/market expansion.  Data processing and information technology expenses were up over these same periods due to increased customer transaction volume.  Communications expense decreased over these same periods as the number of office locations declined from the prior year.

Other non-interest expenses increased $184 thousand, or 16.2%, to $1.3 million for the fourth quarter of 2019, compared to the fourth quarter a year ago.  The increase was primarily due to software, employee expenses as well as the amortization of mortgage and SBA loan servicing rights. In the twelve months of 2019, other non-interest expenses increased $1.2 million, or 29.6%, to $5.1 million when compared to the prior year period. The settlement of the outstanding litigation matter contributed $790 thousand to other non-interest expense, along with $79 thousand of other expense incurred for the previously disclosed Maryland mortgage licensing issue.  Increases in the PA shares tax assessment, FDIC insurance due to the growth of the Bank also contributed to higher other non-interest expenses during the year-to-date period, from the same period in the prior year.

Balance Sheet Summary

As of December 31, 2019, total assets were $1.2 billion compared with $997.5 million as of December 31, 2018. Total assets increased $153.5 million, or 15.4%, on a year-over-year basis primarily due to 15.1% loan growth.

Total loans, excluding mortgage loans held for sale, grew $126.6 million, or 15.1%, to $964.7 million as of December 31, 2019, from $838.1 million as of December 31, 2018. The increase in loans is attributable to our expanding presence in the Philadelphia market area, which continues to show growth in real estate investments. Commercial loans increased a net $19.3 million, or 7.6%, year-over-year.  Commercial real estate and commercial construction loans combined increased $92.0 million, or 20.9%, year-over-year. SBA loans increased $16.0 million or 278.6%, as a result of the new lending team hired in the fourth quarter of 2018.  Residential loans held in portfolio and home equity loans remained relatively flat year-over-year at $54 million and $82 million, respectively. Residential mortgage loans held for sale decreased $4.0 million, or 10.6%, to $33.7 million as of December 31, 2019 from December 31, 2018 as loan originations were lower in 2019 compared to 2018, combined with the timing of when such loans are actually sold.

Deposits were $851.2 million as of December 31, 2019, up $99.0 million, or 13.2%, from December 31, 2018. Non-interest bearing deposits increased $13.3 million, or 10.5%, from December 31, 2018. Money market accounts/savings accounts increased $72.8 million, or 31.3%, since December 31, 2018 due to new or increased business money market accounts.  Interest-bearing checking accounts decreased $20.2 million, or 17.6%, year-over-year.  Municipal checking deposits accounted for most of the change.  Certificates of deposit increased $33.1 million, or 11.9%, since December 31, 2018.  Borrowings were $126.8 million as of December 31, 2019, up $6.3 million, or 5.2%, from December 31, 2018. These increases, led by short-term borrowings, were used to help fund loan growth, along with the deposit growth noted above. Meridian also raised $40 million in subordinated debt at 5.375% during the fourth quarter of 2019 for growth and retired $7.1 million of 7.25% Bank debt.

Consolidated stockholders’ equity of the Corporation was $120.7 million, or 10.5% of total assets as of December 31, 2019, as compared to $109.6 million, or 11.0% of total assets as of December 31, 2018. As of December 31, 2019, the Tier 1 leverage ratio was 14.08%, the Tier 1 risk-based capital and common equity ratios were 14.98%, and total risk-based capital was 16.09%. Year-end numbers show a tangible common equity to tangible assets ratio of 13.52%. Tangible book value per share was $18.09 as of December 31, 2019, compared with $16.31 as of December 31, 2018.

Asset Quality Summary

Asset quality remains strong year-over-year. The Bank had net recoveries to total average loans of 0.03% and 0.00% for the quarters ended December 31, 2019, and 2018, respectively.  The Bank had net recoveries to total average loans of 0.06% for the year ended December 31, 2019 and net charge-offs of 0.03% for the same period in 2018.  Total non-performing assets were $3.5 million as of December 31, 2019, compared to $4.0 million as of December 31, 2018. The ratio of non-performing assets to total assets as of December 31, 2019 was 0.30% compared to 0.39% as of December 31, 2018. The ratio of allowance for loan losses to total loans held for investment, excluding loans at fair value, was 1.00% as of December 31, 2019, compared to 0.97% recorded as of December 31, 2018.

About Meridian Corporation

Meridian Bank, the wholly owned subsidiary of Meridian Corporation, is a full-service commercial bank headquartered in Malvern, Pennsylvania with 20 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 segment 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 (including our Annual Report on Form 10-K for the year ended December 31, 2018) and, for periods prior to the completion of the holding company reorganization, Meridian Bank’s filings with the FDIC, including Meridian Bank’s 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

FINANCIAL RATIOS

               
    Quarterly
 2019  2019  2019  2019  2018 
(Dollars in thousands, except per share data)4th QTR 3rd QTR 2nd QTR 1st QTR 4th QTR
Earnings and Per Share Data              
Net income$ 3,137  $ 3,317  $ 2,022  $ 2,006  $ 2,364 
Basic earnings per common share  0.49    0.52    0.32    0.31    0.37 
Diluted earnings per common share  0.49    0.52    0.31    0.31    0.37 
Common shares outstanding  6,404    6,408    6,407    6,407    6,407 
               
Performance Ratios              
Return on average assets - consolidated 1.13%  1.24%  0.81%  0.83%  0.99%
Return on average equity - consolidated 10.41%  11.29%  7.14%  7.32%  8.66%
Net interest margin (TEY) 3.61%  3.61%  3.72%  3.67%  3.70%
Yield on earnings assets 5.18%  5.29%  5.44%  5.33%  5.19%
Cost of funds 1.71%  1.83%  1.89%  1.81%  1.65%
Efficiency ratio - consolidated 78%  74%  85%  81%  79%
Adjusted efficiency ratio - consolidated (non-GAAP) 78%  74%  81%  80%  79%
               
Asset Quality Ratios              
Net charge-offs (recoveries) to average loans (0.03%)  0.00%  (0.03%)  (0.01%)  0.00%
Non-performing loans/Total loans 0.34%  0.40%  0.45%  0.43%  0.45%
Non-performing assets/Total assets 0.30%  0.36%  0.40%  0.38%  0.39%
Allowance for loan losses/Total loans 0.95%  0.95%  0.93%  0.94%  0.92%
Allowance for loan losses/Total loans held for investment (excluding loans at fair value) 1.00%  1.01%  0.99%  0.99%  0.97%
Allowance for loan losses/Non-performing loans 281.20%  236.95%  208.28%  218.64%  204.85%
               
Capital Ratios              
Book value per common share$ 18.84  $ 18.38  $ 17.85  $ 17.48  $ 17.10 
Tangible book value per common share$ 18.09  $ 17.62  $ 17.09  $ 16.70  $ 16.31 
Total equity/Total assets 10.49%  10.45%  10.83%  10.90%  10.98%
Tangible common equity/Tangible assets 13.52%  10.06%  10.42%  10.47%  10.53%
Tier 1 leverage ratio 14.08%  10.69%  10.96%  11.01%  11.16%
Common tier 1 risk-based capital ratio 14.98%  11.25%  11.37%  11.71%  11.72%
Tier 1 risk-based capital ratio 14.98%  11.25%  11.37%  11.71%  11.72%
Total risk-based capital ratio 16.09%  13.11%  13.23%  13.65%  13.66%


             
  Statements of Income (Unaudited) Statements of Income (Unaudited)
  Quarter Ended Twelve Months Ended
(Dollars in Thousands) December 31, 2019 December 31, 2018 December 31, 2019 December 31, 2018
Interest Income            
Interest and fees on loans $ 13,441  $ 11,476 $51,127 $42,694 
Investments and cash   436    410   1,736   1,370 
Total interest income   13,877    11,886   52,863   44,064 
             
Interest Expense            
Deposits   3,323    3,056   13,907   9,227 
Borrowings   890    389   2,620   2,180 
  Total interest expense   4,213    3,445   16,527   11,407 
             
Net interest income   9,664    8,441   36,336   32,657 
Provision for loan losses   (38)   319   901   1,577 
Net interest income after provision for loan losses   9,702    8,122   35,435   31,080 
             
Non-Interest Income            
Mortgage banking income   7,028    5,780   26,167   26,187 
Wealth management income   926    921   3,624   3,917 
SBA income   288    —   1,448   — 
Earnings on investment in life insurance   72    74   290   300 
Net change in fair value of mortgage related financial instruments   196    104   489   (368)
Gain (loss) on sale of investment securities available-for-sale   (47)   —   165   
Service charges   29    28   110   115 
Other   417    557   805   2,204 
Total non-interest income   8,909    7,464   33,098   32,355 
             
Non-Interest Expenses            
Salaries and employee benefits   9,368    8,075   35,157   34,794 
Occupancy and equipment   961    909   3,806   3,779 
Loan expenses   703    583   2,579   2,643 
Professional fees   614    492   2,614   2,162 
Advertising and promotion   706    553   2,475   2,355 
Data processing   336    337   1,327   1,261 
Information technology   337    271   1,256   1,107 
Communications   165    203   675   886 
Other   1,317    1,133   5,130   3,958 
Total non-interest expenses   14,507    12,556   55,019   52,945 
             
Income before income taxes   4,104    3,030   13,514   10,490 
Income tax expense   967    666   3,033   2,327 
Net Income  $ 3,137  $ 2,364 $ 10,481 $ 8,163 
             
Weighted-average basic shares outstanding   6,407    6,407   6,407   6,397 
Basic earnings per common share $ 0.49  $ 0.37 $ 1.64 $ 1.28 
             
Adjusted weighted-average diluted shares outstanding   6,443    6,433   6,438   6,427 
Diluted earnings per common share $ 0.49  $ 0.37 $ 1.63 $ 1.27 


                
  Statement of Condition (Unaudited)
(Dollars in Thousands) December 31, 2019 September 30, 2019 June 30, 2019 March 31, 2019 December 31, 2018
Assets               
Cash & cash equivalents $ 39,371  $ 40,532  $ 30,630  $ 38,940  $ 23,952 
Investment securities   68,645    61,571    60,816    63,152    63,169 
Mortgage loans held for sale   33,704    48,615    39,288    29,612    37,695 
Loans, net of fees and costs   964,710    935,858    885,172    862,372    838,106 
Allowance for loan losses   (9,513)   (9,312)   (8,625)   (8,376)   (8,053)
Bank premises and equipment, net   8,636    8,929    9,225    9,276    9,638 
Bank owned life insurance   11,859    11,787    11,713    11,641    11,569 
Other real estate owned   120    120    120    120    — 
Goodwill and intangible assets   4,773    4,841    4,909    4,978    5,046 
Other assets   28,656    23,996    22,658    15,799    16,358 
Total Assets $ 1,150,961  $ 1,126,937  $ 1,055,906  $ 1,027,514  $ 997,480 
                
Liabilities & Stockholders’ Equity               
Liabilities               
Non-interest bearing deposits $ 139,450  $ 129,302  $ 127,158  $ 115,464  $ 126,150 
Interest bearing deposits               
Interest checking   94,416    80,588    88,055    112,484    114,610 
Money market / savings accounts   305,472    327,643    284,666    286,463    232,653 
Certificates of deposit   311,830    320,928 `  340,835    296,302    278,717 
Total interest bearing deposits   711,718    729,159    713,556    695,249    625,980 
Total deposits   851,168    858,461    840,714    810,713    752,130 
Borrowings   126,799    131,588    83,927    88,264    120,538 
Subordinated debt   41,904    9,176    9,176    9,239    9,239 
Other liabilities   10,395    9,940    7,710    7,306    6,021 
Total Liabilities   1,030,266    1,009,165    941,527    915,522    887,928 
                
Stockholders' Equity   120,695    117,772    114,379    111,992    109,552 
Total Liabilities & Stockholders’ Equity $ 1,150,961  $ 1,126,937  $ 1,055,906  $ 1,027,514  $ 997,480 


                
  Condensed Statements of Income (Unaudited)
     Three Months Ended
(Dollars in Thousands) December 31, 2019 September 30, 2019 June 30, 2019 March 31, 2019 December 31, 2018
Interest income $ 13,877  $ 13,590 $ 13,073 $ 12,324 $ 11,886
Interest expense   4,213    4,316   4,151   3,847   3,445
Net interest income   9,664    9,274   8,922   8,477   8,441
Provision for loan losses   (38)   705   14   219   319
Non-interest income   8,909    9,814   7,928   6,447   7,464
Non-interest expense   14,507    14,152   14,244   12,117   12,556
Income before income tax expense   4,104    4,231   2,592   2,588   3,030
Income tax expense   967    914   570   582   666
Net Income $ 3,137  $ 3,317 $ 2,022 $ 2,006 $ 2,364
                
Weighted-average basic shares outstanding   6,407    6,407   6,407   6,407   6,407
Basic earnings per common share $ 0.49  $ 0.52 $ 0.32 $ 0.31 $ 0.37
                
Adjusted weighted-average diluted shares outstanding   6,443    6,436   6,436   6,436   6,433
Diluted earnings per common share $ 0.49  $ 0.52 $ 0.31 $ 0.31 $ 0.37


                   
  Segment Information
  Three Months Ended December 31, 2019 Three Months Ended December 31, 2018
(Dollars in thousands) Bank Wealth Mortgage Total Bank Wealth Mortgage Total
Net interest income $ 9,582   (3)  85  9,664  $ 8,208  73  160  8,441
Provision for loan losses   (38)  —   —  (38)   319  —  —  319
Net interest income after provision   9,620   (3)  85  9,702    7,889  73  160  8,122
Non-interest income   789   943   7,177  8,909    532  871  6,061  7,464
Non-interest expense   7,608   794   6,105  14,507    6,204  811  5,541  12,556
Operating Margin $ 2,801   146   1,157  4,104  $ 2,217  133  680  3,030


                   
  Year Ended December 31, 2019 Year Ended December 31, 2018
(Dollars in thousands) Bank Wealth Mortgage Total Bank Wealth Mortgage Total
Net interest income $ 36,019  65  252  36,336 $ 31,807  289  561  32,657
Provision for loan losses   901  —  —  901   1,577  —  —  1,577
Net interest income after provision   35,118  65  252  35,435   30,230  289  561  31,080
Non-interest income   3,593  3,532  25,973  33,098   1,965  3,717  26,673  32,355
Non-interest expense   27,931  3,266  23,822  55,019   24,108  3,233  25,604  52,945
Operating Margin $ 10,780  331  2,403  13,514 $ 8,087  773  1,630  10,490


Christopher Annas
President & CEO
484-568-5001