Mid Penn BancorpNASDAQ: MPB

Mid Penn Bancorp, Inc. Reports First Quarter Earnings Beat and Declares 54th Consecutive Quarterly Dividend

· Issued by Mid Penn Bancorp via Business Wire

HARRISBURG, Pa.--(BUSINESS WIRE)-- Mid Penn Bancorp, Inc. (NASDAQ: MPB) ("Mid Penn"), the parent company of Mid Penn Bank (the "Bank") and MPB Financial Services, LLC, today reported net income available to common shareholders ("earnings") for the quarter ended March 31, 2024, of $12.1 million, or $0.73 per diluted common share, versus analyst consensus of $0.61 per share.

Key Highlights of the First Quarter of 2024:

  • Loan growth for the first quarter of 2024 was $64.7 million, or 6.1% (annualized). Total loans increased $706.1 million compared to the first quarter of 2023. Excluding the Brunswick loans of $324.5 million acquired in 2023, organic loan growth for the quarter ended March 31, 2024, from the quarter ended March 31, 2023 was $381.6 million or 10.6%.
  • Deposits increased $32.9 million, or 3.0% (annualized), for the first quarter of 2024. Organic deposits increased $219.6 million, or 5.7% (excluding Brunswick acquisition deposits in 2023 of $281.4 million) for the quarter ended March 31, 2024, compared to the quarter ended March 31, 2023.
  • Net income available to common shareholders increased 0.3% to $12.1 million, or $0.73 per diluted common share, for the first quarter of 2024, compared to net income of $12.1 million, or $0.73 per diluted common share for the fourth quarter of 2023. Net income available to common shareholders increased 8.07% to $12.1 million, or $0.73 per diluted common share, for the first quarter of 2024, compared to net income of $11.2 million, or $0.71 per diluted common share, for the first quarter of 2023.
  • Tangible book value per common share increased to $25.23 for the quarter ended March 31, 2024, compared to $24.67 and $24.52 for the periods ended December 31, 2023 and March 31, 2023, respectively.
  • Return on average assets was 0.92% and return on average equity was 8.94% for the quarter ended March 31, 2024, compared to return on average assets of 0.92% and return on average equity of 8.93% in the fourth quarter of 2023.
  • The Board declared a cash dividend of $0.20 per share, payable May 27, 2024, to shareholders of record as of May 10, 2024.

“With the continuation of the inverted yield curve, persistent escalation in funding costs and additional regional bank asset quality issues, we entered the first quarter expecting a daily fight simply to meet analyst expectations. The team at Mid Penn once again delivered with $0.73 in quarterly EPS, which is almost 20% over consensus estimates. We feel good about those results,” Chair, President and CEO Rory G. Ritrievi said. “In my 4Q23 message, I signaled that we would be cutting operating costs while also significantly slowing down balance sheet growth until the operating environment improved. In reviewing these results, you will see that we accomplished that while also continuing a solid trend in asset quality.”

Ritrievi continued, “At the time I am writing this, however, we are already almost a full month into another challenging quarter. While inflation persists, interest rate reductions - which could help normalize the interest rate curve - have been delayed. Now over 500 days inverted, the shape of the interest rate curve is a real concern for positive economic activity. It certainly has an impact on a community bank like Mid Penn, in that our net interest margin remains under considerable pressure. Adding to that concern are significant geopolitical tensions with conflicts in Eastern Europe, the Middle East and beyond, which have a negative economic impact here and abroad.”

“Throughout the current quarter and the rest of the year, Mid Penn will continue to execute the specific strategic plan I outlined three months ago. We will continue our focus on restrained growth while also restraining operating expenses," Ritrievi added. "Our laser focus on asset quality preservation never changes. It is a core tenet of how we do business. Even in the face of significant external trade winds, we are cautiously optimistic that we will continue to build on our first quarter success and ultimately deliver a 2024 performance in line with analysts' expectations.”

For the first quarter of 2024, the Board is pleased to announce a quarterly cash dividend of $0.20 per share of common stock, which was declared at its meeting on April 24, 2024, payable on May 27, 2024, to shareholders of record as of May 10, 2024.

Net Interest Income

For the three months ended March 31, 2024, net interest income was $36.5 million compared to net interest income of $37.0 million for the three months ended December 31, 2023, and $36.0 million for the three months ended March 31, 2023. The tax-equivalent net interest margin for the three months ended March 31, 2024 was 2.97% compared to 3.02% for the fourth quarter of 2023, and 3.49% for the first quarter of 2023, representing a 1 basis point ("bp") decrease compared to the prior quarter, and a 53 bp decrease compared to the same period in 2023, primarily driven by higher interest rates resulting from persistent inflation.

The yield on interest-earning assets increased to 5.51% for the quarter ended March 31, 2024, from 5.35% for the quarter ended December 31, 2023, and 4.86% for the quarter ended March 31, 2023. These increases were due to assets continuing to reprice at higher rates during the first quarter of 2024. Increased yields on interest-earning assets were more than offset by increases in funding costs for the first quarter of 2024, with the overall cost of interest-bearing liabilities increasing to 3.24% during the first quarter of 2024, compared to 3.02% for the three months ended December 31, 2023, and 1.81% for the three months ended March 31, 2023.

Average Balances

Average loans increased $92.7 million to $4.3 billion for the quarter ended March 31, 2024, compared to $4.2 billion for the quarter ended December 31, 2023, and $3.6 billion for the quarter ended March 31, 2023. Average deposits were $4.3 billion for the first quarter of 2024, reflecting a decrease of $90.5 million, or 2.1%, compared to total average deposits of $4.4 billion in the fourth quarter of 2023, and an increase of $529.1 million, or 14.0%, compared to total average deposits of $3.8 billion for the first quarter of 2023. Average balances were impacted by the acquisition of Brunswick Bancorp in the second quarter of 2023. The average cost of deposits was 2.46% for the first quarter of 2024, representing a 13 bp increase and a 117 bp increase from the fourth quarter of 2023 and the first quarter of 2023, respectively. The Bank continues to face headwinds with respect to deposit pricing, given increased interest rates and competition for deposits across all product types. Our primary focus with respect to deposit strategy is stability, ensuring that our rates are competitive and our product mix satisfies the needs of our customers. Additionally, Mid Penn also maintains interest rate swaps to hedge the cash flows associated with existing brokered CDs to mitigate the impact of rising deposit costs.

Deposits were $4.4 billion as of March 31, 2024, compared to $4.3 billion and $3.9 billion at December 31, 2023, and March 31, 2023, respectively. The increase during the first quarter of 2024 was primarily related to a $29.9 million increase in time deposits. Time deposits represented 33.6% of total deposits at December 31, 2023, and increased to 34.0% at March 31, 2024. The mix of non-interest-bearing deposits increased $6.5 million from the fourth quarter of 2023, representing approximately 18.4% of total deposits at March 31, 2024, compared to 18.4% at December 31, 2023, 18.3% at September 30, 2023, and 19.2% at June 30, 2023. The average duration of the non-hedged time deposit portfolio was 12 months at March 31, 2024.

Asset Quality

The total provision for credit losses, including provision for credit losses on off-balance sheet credit exposures, was $(937) thousand for the three months ended March 31, 2024, a decrease of $273 thousand and $1.7 million compared to the provision for credit losses of $(664) thousand and $719 thousand for the three months ended December 31, 2023 and the three months ended March 31, 2023, respectively.

The provision for credit losses on loans was $(619) thousand for the three months ended March 31, 2024, a decrease of $1.1 million compared to the provision for credit losses of $490 thousand for the three months ended March 31, 2023. The decrease in provision for the three months ended March 31, 2024, is primarily due to a decrease in loss factors across all portfolios. The provision for credit losses on off-balance sheet credit exposures was $(318) thousand for the three months ended March 31, 2024. Net charge-offs for the three months ended March 31, 2024, were $44 thousand or 0.001% of total loans.

Total nonperforming assets were $15.5 million at March 31, 2024, compared to nonperforming assets of $14.5 million and $14.2 million at December 31, 2023, and March 31, 2023, respectively. The increase during the first quarter of 2024 primarily related to loans totaling $1.1 million attributable to one relationship placed on non-accrual. Delinquency as a percentage of total loans was 0.38% at March 31, 2024.

Capital

Shareholders’ equity increased $8.6 million, or 1.59%, from $542.4 million as of December 31, 2023 to $551.0 million as of March 31, 2024. Retained earnings increased $8.8 million, or 6.04%, from $146.0 million as of December 31, 2023, to $154.8 million as of March 31, 2024. Regulatory capital ratios for both Mid Penn and its banking subsidiary indicate regulatory capital levels in excess of both the regulatory minimums and the levels necessary for the Bank to be considered "well capitalized" at March 31, 2024. Additionally, Mid Penn declared $3.3 million in dividends during the first quarter of 2024.

On April 24, 2024, Mid Penn’s Board of Directors reauthorized its treasury stock repurchase program ("Program") effective through April 24, 2025. The Program authorizes the repurchase of up to $15.0 million of Mid Penn’s outstanding common stock. During the three months ended March 31, 2024, Mid Penn has repurchased 15,500 shares of common stock at an average price of $20.81. As of March 31, 2024, Mid Penn repurchased 440,722 shares of common stock at an average price of $22.78 per share under the Program. The Program had approximately $5.0 million remaining available for repurchase as of March 31, 2024.

Noninterest Income

For the three months ended March 31, 2024, noninterest income totaled $5.8 million, an increase of $720 thousand, or 14.1%, compared to noninterest income of $5.1 million for the fourth quarter of 2023. The increase is primarily due to a $1.2 million increase in other miscellaneous noninterest income, offset by decreases in gains on sales of SBA loans, fiduciary and wealth management, and mortgage hedging income.

For the three months ended March 31, 2024, noninterest income totaled $5.8 million, an increase of $1.5 million, or 34.96%, compared to noninterest income of $4.3 million for the three months ended March 31, 2023. The increase in noninterest income is primarily due to a $1.5 million increase in other miscellaneous noninterest income.

Noninterest Expense

Total noninterest expense increased $131 thousand to $28.5 million in the first quarter of 2024 from $28.4 million in the prior quarter, driven by a $742 thousand increase in shares tax on stock repurchases, which is due to credits that were received in the fourth quarter of 2023, lowering the expense. Additionally, there was a $345 thousand increase in legal and professional fees, and a $247 thousand increase in salaries and benefits expense, which typically run higher in the first quarter due to payroll taxes and other payroll benefits resetting, offset by expected decreases in other noninterest expenses, due to corporate efforts to reduce operating costs.

For the three months ended March 31, 2024, noninterest expense totaled $28.5 million, an increase of $2.7 million, or 10.4%, compared to noninterest expense of $25.8 million for the three months ended March 31, 2023. The increase was primarily the result of a $1.6 million increase in salaries and benefits expense, driven by the Brunswick acquisition, and a $605 thousand increase in FDIC charges due to increased assessment rates.

The efficiency ratio(1) was 68.8% in the first quarter of 2024, compared to 66.2% in the fourth quarter of 2023, and 62.6% in the first quarter of 2023. The change in the efficiency ratio during the first quarter of 2024 compared to the fourth quarter of 2023 was the result of higher noninterest income and slightly higher noninterest expenses, partially offset by lower net interest income, driven by the current interest rate environment. The change compared to the first quarter of 2023 was driven by growth in noninterest expense outpacing growth in net interest income, again due to the current rate environment. Mid Penn continues to evaluate levels of noninterest expense for opportunities to reduce operating costs throughout the organization.

Subsequent Events

Management considers subsequent events occurring after the balance sheet date for matters which may require adjustment to, or disclosure in, the consolidated financial statements. The review period for subsequent events extends up to and including the filing date of a public company’s consolidated financial statements when filed with the Securities and Exchange Commission ("SEC"). Accordingly, the financial information in this announcement is subject to change. The statements are valid only as of the date hereof and Mid Penn disclaims any obligation to update this information.

 

(1)

Non-GAAP financial measure. Refer to the calculation on the section titled “Reconciliation of Non-GAAP Measures” at the end of this document.

SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

This press release, and oral statements made regarding the subjects of this release, contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management's confidence and strategies and management's current views and expectations about new and existing programs and products, relationships, opportunities, technology and market conditions. These statements may be identified by such forward-looking terminology as "continues," "expect," "look," "believe," "anticipate," "may," "will," "should," "projects," "strategy" or similar statements. Actual results may differ materially from such forward-looking statements, and no reliance should be placed on any forward-looking statement. Factors that may cause results to differ materially from such forward-looking statements include, but are not limited to, changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; common shares outstanding; common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on securities held in Mid Penn’s portfolio; legislation affecting the financial services industry as a whole, and Mid Penn and Mid Penn Bank individually or collectively, including tax legislation; results of the regulatory examination and supervision process and oversight, including changes in monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products/services; containing costs and expenses; governmental and public policy changes; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; the outcome of future litigation and governmental proceedings, including tax-related examinations and other matters; continued availability of financing; the availability of financial resources in the amounts, at the times and on the terms required to support Mid Penn and Mid Penn Bank’s future businesses; material differences in the actual financial results of merger, acquisition and investment activities compared with Mid Penn’s initial expectations, including the full realization of anticipated cost savings and revenue enhancements; the possibility that the anticipated benefits of a transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in legacy Mid Penn and target markets; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of a transaction; the ability to complete the integration of Mid Penn and its target successfully; the dilution caused by Mid Penn’s issuance of additional shares of its capital stock in connection with a transaction; and other factors that may affect the future results of Mid Penn.

For a more detailed description of these and other factors which would affect our results, please see Mid Penn’s filings with the SEC, including those risk factors identified in the "Risk Factors" section and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2023 and subsequent filings with the SEC. The statements in this press release are made as of the date of this press release, even if subsequently made available by Mid Penn on its website or otherwise. Mid Penn does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of unanticipated events, except as required by law.

SUMMARY FINANCIAL HIGHLIGHTS (Unaudited):

(Dollars in thousands, except per share data)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Ending Balances:

Investment securities

$

615,061

$

623,121

$

620,636

$

634,287

$

633,831

Loans, net of unearned interest

4,317,449

4,252,792

4,145,657

4,034,510

3,611,347

Total assets

5,330,379

5,290,792

5,214,718

5,087,568

4,583,465

Total deposits

4,379,105

4,346,212

4,380,380

4,285,450

3,878,081

Shareholders' equity

550,968

542,350

528,711

525,888

510,793

Average Balances:

Investment securities

615,687

606,946

619,071

630,750

636,151

Loans, net of unearned interest

4,293,828

4,201,092

4,053,514

3,808,717

3,555,375

Total assets

5,319,680

5,226,382

5,106,103

4,827,786

4,520,869

Total deposits

4,312,094

4,402,565

4,361,067

4,057,605

3,782,990

Shareholders' equity

546,001

537,219

529,067

504,535

510,857

Three Months Ended

Income Statement:

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Net interest income

$

36,456

$

37,000

$

37,480

$

36,444

$

36,049

Provision for credit losses

(937

)

(664

)

2,087

1,558

719

Noninterest income

5,837

5,117

5,346

5,220

4,325

Noninterest expense

28,520

28,389

29,229

35,128

25,841

Income before provision for income taxes

14,710

14,392

11,510

4,978

13,814

Provision for income taxes

2,577

2,294

2,274

142

2,587

Net income available to shareholders

12,133

12,098

9,236

4,836

11,227

Net income excluding non-recurring income and expenses (1)

10,673

12,098

9,514

11,112

11,404

Per Share:

Basic earnings per common share

$

0.73

$

0.73

$

0.56

$

0.29

$

0.71

Diluted earnings per common share

0.73

0.73

0.56

0.29

0.70

Cash dividends declared

0.20

0.20

0.20

0.20

0.20

Book value per common share

33.26

32.72

31.89

31.74

32.15

Tangible book value per common share (1)

25.23

24.67

23.81

23.62

24.52

Asset Quality:

Net charge-offs (recoveries) to average loans (annualized)

0.004

%

0.004

%

0.001

%

0.018

%

0.013

%

Non-performing loans to total loans

0.24

0.33

0.32

0.39

0.38

Non-performing asset to total loans and other real estate

0.36

0.34

0.35

0.40

0.39

Non-performing asset to total assets

0.29

0.27

0.28

0.32

0.31

ACL on loans to total loans

0.78

0.80

0.82

0.81

0.87

ACL on loans to nonperforming loans

322.66

240.48

252.67

205.65

225.71

Profitability:

Return on average assets

0.92

%

0.92

%

0.72

%

0.40

%

1.01

%

Return on average equity

8.94

8.93

6.93

3.84

8.91

Return on average tangible common equity (1)

12.15

12.31

9.69

5.55

12.01

Net interest margin

2.97

3.02

3.16

3.29

3.49

Efficiency ratio (1)

68.80

66.24

66.34

64.44

62.60

Capital Ratios:

Tier 1 Capital (to Average Assets) (2)

8.3

%

8.3

%

8.4

%

9.6

%

9.2

%

Common Tier 1 Capital (to Risk Weighted Assets) (2)

9.6

9.7

9.7

10.7

10.8

Tier 1 Capital (to Risk Weighted Assets) (2)

9.6

9.7

9.7

10.7

10.8

Total Capital (to Risk Weighted Assets) (2)

11.4

11.6

11.7

11.5

13.1

 

(1)

Non-GAAP financial measure. Refer to the calculation on the section titled “Reconciliation of Non-GAAP Measures” at the end of this document.
 

(2)

Regulatory capital ratios as of March 31, 2024 are preliminary and prior periods are actual.

CONSOLIDATED BALANCE SHEETS (Unaudited):

(In thousands, except share data)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

ASSETS

Cash and due from banks

$

33,362

$

45,435

$

52,509

$

70,832

$

51,158

Interest-bearing balances with other financial institutions

31,801

34,668

12,739

13,332

4,996

Federal funds sold

2,922

16,660

52,851

9,711

6,017

Total cash and cash equivalents

68,085

96,763

118,099

93,875

62,171

Investment Securities:

Held to maturity, at amortized cost

396,998

399,128

401,561

404,831

396,784

Available for sale, at fair value

217,632

223,555

218,662

229,023

236,609

Equity securities available for sale, at fair value

431

438

413

433

438

Loans held for sale

4,581

3,855

4,270

7,258

2,677

Loans, net of unearned interest

4,317,449

4,252,792

4,145,657

4,034,510

3,611,347

Less: Allowance for credit losses

(33,524

)

(34,187

)

(34,004

)

(32,588

)

(31,265

)

Net loans

4,283,925

4,218,605

4,111,653

4,001,922

3,580,082

Premises and equipment, net

36,068

36,909

38,102

38,483

34,191

Operating lease right of use asset

8,414

8,953

8,693

9,106

8,414

Finance lease right of use asset

2,683

2,727

2,773

2,817

2,862

Cash surrender value of life insurance

52,997

54,497

54,209

53,931

50,928

Restricted investment in bank stocks

17,446

16,768

13,554

11,646

8,041

Accrued interest receivable

26,975

25,820

24,230

19,626

19,205

Deferred income taxes

22,894

24,146

25,110

23,910

15,548

Goodwill

127,031

127,031

127,031

127,031

114,231

Core deposit and other intangibles, net

6,051

6,479

6,970

7,453

6,916

Foreclosed assets held for sale

5,110

293

905

489

248

Other assets

53,058

44,825

58,483

55,734

44,120

Total Assets

$

5,330,379

$

5,290,792

$

5,214,718

$

5,087,568

$

4,583,465

LIABILITIES & SHAREHOLDERS’ EQUITY

Deposits:

Noninterest-bearing demand

$

807,861

$

801,312

$

803,550

$

822,822

$

797,038

Interest-bearing transaction accounts

2,082,846

2,086,450

2,217,885

2,186,734

2,197,216

Time

1,488,398

1,458,450

1,358,945

1,275,894

883,827

Total Deposits

4,379,105

4,346,212

4,380,380

4,285,450

3,878,081

Short-term borrowings

271,849

241,532

139,000

112,442

88,000

Long-term debt

23,941

59,003

58,991

58,981

4,316

Subordinated debt and trust preferred securities

46,201

46,354

46,501

46,648

56,794

Operating lease liability

8,683

9,285

9,097

9,894

9,270

Accrued interest payable

16,330

14,257

14,657

11,115

5,809

Other liabilities

33,302

31,799

37,381

37,150

30,402

Total Liabilities

4,779,411

4,748,442

4,686,007

4,561,680

4,072,672

Shareholders' Equity:

Common stock, par value $1.00 per share; 40.0 million shares authorized

17,006

16,999

16,993

16,980

16,098

Additional paid-in capital

406,150

405,725

405,341

404,902

387,332

Retained earnings

154,801

145,982

137,199

131,271

129,617

Accumulated other comprehensive loss

(16,947

)

(16,637

)

(21,362

)

(17,805

)

(17,374

)

Treasury stock

(10,042

)

(9,719

)

(9,460

)

(9,460

)

(4,880

)

Total Shareholders’ Equity

550,968

542,350

528,711

525,888

510,793

Total Liabilities and Shareholders' Equity

$

5,330,379

$

5,290,792

$

5,214,718

$

5,087,568

$

4,583,465

CONSOLIDATED STATEMENTS OF INCOME (Unaudited):

Three Months Ended

(Dollars in thousands, except per share data)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

INTEREST INCOME

Loans, including fees

$

63,236

$

61,309

$

58,792

$

52,094

$

45,865

Investment securities:

Taxable

4,040

4,063

4,106

3,962

3,874

Tax-exempt

376

378

382

391

389

Other interest-bearing balances

403

139

86

83

53

Federal funds sold

136

228

51

49

45

Total Interest Income

68,191

66,117

63,417

56,579

50,226

INTEREST EXPENSE

Deposits

26,332

25,808

23,559

17,927

12,001

Short-term borrowings

4,446

2,506

1,584

1,507

1,490

Long-term and subordinated debt

957

803

794

701

686

Total Interest Expense

31,735

29,117

25,937

20,135

14,177

Net Interest Income

36,456

37,000

37,480

36,444

36,049

PROVISION FOR CREDIT LOSSES

(937

)

(664

)

2,087

1,558

719

Net Interest Income After Provision for Credit Losses

37,393

37,664

35,393

34,886

35,330

NONINTEREST INCOME

Fiduciary and wealth management

1,132

1,323

1,296

1,204

1,236

ATM debit card interchange

945

979

986

998

1,056

Service charges on deposits

509

485

509

514

435

Mortgage banking

424

300

382

287

384

Mortgage hedging

—

109

67

128

20

Net gain on sales of SBA loans

107

358

85

128

—

Earnings from cash surrender value of life insurance

284

288

278

292

254

Other

2,436

1,275

1,743

1,669

940

Total Noninterest Income

5,837

5,117

5,346

5,220

4,325

NONINTEREST EXPENSE

Salaries and employee benefits

15,462

15,215

15,259

15,027

13,844

Software licensing and utilization

2,120

1,826

2,085

2,070

1,946

Occupancy, net

1,982

1,952

1,761

1,750

1,886

Equipment

1,222

1,330

1,292

1,248

1,251

Shares tax

997

255

808

751

899

Legal and professional fees

998

653

890

602

800

ATM/card processing

534

442

641

532

493

Intangible amortization

428

491

484

461

344

FDIC Assessment

945

730

1,746

684

340

(Gain) loss on sale or write-down of foreclosed assets, net

—

—

(18

)

(126

)

—

Merger and acquisition

—

—

352

4,992

224

Post-acquisition restructuring

—

—

—

2,952

—

Other

3,832

5,495

3,929

4,185

3,814

Total Noninterest Expense

28,520

28,389

29,229

35,128

25,841

INCOME BEFORE PROVISION FOR INCOME TAXES

14,710

14,392

11,510

4,978

13,814

Provision for income taxes

2,577

2,294

2,274

142

2,587

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$

12,133

$

12,098

$

9,236

$

4,836

$

11,227

PER COMMON SHARE DATA:

Basic Earnings Per Common Share

$

0.73

$

0.73

$

0.56

$

0.29

$

0.71

Diluted Earnings Per Common Share

$

0.73

$

0.73

$

0.56

$

0.29

$

0.70

Cash Dividends Declared

$

0.20

$

0.20

$

0.20

$

0.20

$

0.20

CONSOLIDATED – AVERAGE BALANCE SHEET AND NET INTEREST INCOME ANALYSIS (Unaudited):

Average Balances, Income and Interest Rates on a Taxable Equivalent Basis

For the Three Months Ended

March 31, 2024

December 31, 2023

March 31, 2023

(Dollars in thousands)

Average Balance

Interest

Yield/

Rate

Average Balance

Interest

Yield/

Rate

Average Balance

Interest

Yield/

Rate

ASSETS:

Interest Bearing Balances

$

39,999

$

403

4.05

%

$

30,715

$

139

1.80

%

$

5,761

$

53

3.73

%

Investment Securities:

Taxable

539,674

3,800

2.83

530,099

3,199

2.39

556,901

3,764

2.74

Tax-Exempt

76,013

376

1.99

76,847

378

1.95

79,250

493

2.52

Total Securities

615,687

4,176

2.73

606,946

3,577

2.34

636,151

4,257

2.71

Federal Funds Sold

10,373

136

5.27

12,224

228

7.40

3,775

45

4.83

Loans, Net of Unearned Interest

4,293,828

63,236

5.92

4,201,092

61,309

5.79

3,555,375

45,961

5.24

Restricted Investment in Bank Stocks

19,439

239

4.94

13,754

315

9.09

9,542

110

4.68

Total Earning Assets

4,979,326

68,190

5.51

4,864,731

65,568

5.35

4,210,604

50,426

4.86

Cash and Due from Banks

38,264

38,370

51,444

Other Assets

302,090

323,281

258,821

Total Assets

$

5,319,680

$

5,226,382

$

4,520,869

LIABILITIES & SHAREHOLDERS' EQUITY:

Interest-bearing Demand

$

898,340

$

3,884

1.74

%

$

938,246

$

4,087

1.73

%

$

968,951

$

2,691

1.13

%

Money Market

876,242

5,968

2.74

925,902

6,266

2.68

940,286

4,084

1.76

Savings

287,765

72

0.10

295,757

53

0.07

330,773

54

0.07

Time

1,468,611

16,408

4.49

1,405,927

15,403

4.35

749,598

5,172

2.80

Total Interest-bearing Deposits

3,530,958

26,332

3.00

3,565,832

25,809

2.87

2,989,608

12,001

1.63

Short term borrowings

316,025

4,446

5.66

149,218

2,506

6.66

121,898

1,490

4.96

Long-term debt

40,571

533

5.28

58,987

373

2.51

4,350

44

4.10

Subordinated debt and trust preferred securities

46,275

424

3.69

46,425

429

3.67

56,875

642

4.58

Total Interest-bearing Liabilities

3,933,829

31,735

3.24

3,820,462

29,117

3.02

3,172,731

14,177

1.81

Noninterest-bearing Demand

781,136

836,733

793,382

Other Liabilities

58,714

31,968

43,899

Shareholders' Equity

546,001

537,219

510,857

Total Liabilities & Shareholders' Equity

$

5,319,680

$

5,226,382

$

4,520,869

Net Interest Income

$

36,455

$

36,451

$

36,049

Taxable Equivalent Adjustment (1)

260

33

200

Net Interest Income (taxable equivalent basis)

$

36,715

$

36,484

$

36,249

Total Yield on Earning Assets

5.51

%

5.35

%

4.86

%

Rate on Supporting Liabilities

3.24

3.02

1.81

Average Interest Spread

2.26

2.32

3.05

Net Interest Margin

2.97

2.97

3.49

 

(1)

Presented on a fully taxable-equivalent basis using a 21% federal tax rate and statutory interest expense disallowance.

ALLOWANCE FOR CREDIT LOSSES AND ASSET QUALITY (Unaudited):

(Dollars in thousands)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Allowance for Credit Losses on Loans:

Beginning balance

$

34,187

$

34,004

$

32,588

$

31,265

$

18,957

Impact of adopting CECL

—

—

—

—

11,931

Purchase credit deteriorated loans

—

—

—

336

—

Loans Charged off

Commercial real estate

—

—

—

—

(16

)

Commercial and industrial

—

(19

)

—

(109

)

(111

)

Construction

—

—

—

—

—

Residential mortgage

(28

)

(9

)

—

—

(4

)

Consumer

(22

)

(17

)

(32

)

(65

)

(19

)

Total loans charged off

(50

)

(45

)

(32

)

(174

)

(150

)

Recoveries of loans previously charged off

Commercial real estate

—

—

—

—

—

Commercial and industrial

—

—

—

—

—

Construction

—

—

—

—

—

Residential mortgage

—

—

7

—

30

Consumer

6

7

14

4

7

Total recoveries

6

7

21

4

37

Balance before provision

34,143

33,966

32,577

31,431

30,775

Provision for credit losses - loans

(619

)

221

1,427

1,157

490

Balance, end of quarter

$

33,524

$

34,187

$

34,004

$

32,588

$

31,265

Nonperforming Assets

Total nonperforming loans

10,390

14,216

13,458

15,846

13,909

Foreclosed real estate

5,110

293

905

489

248

Total nonperforming assets

15,500

14,509

14,363

16,335

14,157

Accruing loans 90 days or more past due

25

—

12

9

7

Total risk elements

$

15,525

$

14,509

$

14,375

$

16,344

$

14,164

RECONCILIATION OF NON-GAAP MEASURES (Unaudited)

Explanatory note: This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). Mid Penn’s management uses these non-GAAP financial measures in their analysis of Mid Penn’s performance. For tangible book value, the most directly comparable financial measure calculated in accordance with GAAP is book value. We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing tangible book value. Income tax effects of non-GAAP adjustments are calculated using the applicable statutory tax rate for the jurisdictions in which the charges (benefits) are incurred, while taking into consideration any valuation allowances or non-deductible portions of the non-GAAP adjustments. Adjusted earnings per common share excludes from income available to common shareholders certain expenses related to significant non-core activities, including merger-related expenses, net of income taxes. For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity. The efficiency ratio is often used by management to measure its noninterest expense as a percentage of its revenue. This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of Mid Penn’s results and financial condition as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies. Management believes that this non-GAAP supplemental information will be helpful in understanding Mid Penn’s ongoing operating results. This supplemental presentation should not be construed as an inference that Mid Penn’s future results will be unaffected by similar adjustments to be determined in accordance with GAAP. The reconciliation of the non-GAAP to comparable GAAP financial measures can be found in the tables below.

Tangible Book Value Per Share

(Dollars in thousands, except per share data)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Shareholders' Equity

$

550,968

$

542,350

$

528,711

$

525,888

$

510,793

Less: Goodwill

127,031

127,031

127,031

127,031

114,231

Less: Core Deposit and Other Intangibles

6,051

6,479

6,970

7,453

6,916

Tangible Equity

$

417,886

$

408,840

$

394,710

$

391,404

$

389,646

Common Shares Outstanding

16,565,637

16,573,707

16,580,347

16,567,578

15,890,011

Tangible Book Value per Share

$

25.23

$

24.67

$

23.81

$

23.62

$

24.52

Adjusted Earnings Per Common Share Excluding Non-Recurring Income and Expenses

Three Months Ended

(Dollars in thousands, except per share data)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Net Income Available to Common Shareholders

$

12,133

$

12,098

$

9,236

$

4,836

$

11,227

Less: BOLI Death Benefit Income

1,460

—

—

—

—

Plus: Merger and Acquisition Expenses

—

—

352

7,944

224

Less: Tax Effect of Merger and Acquisition Expenses

—

—

74

1,668

47

Net Income Excluding Non-Recurring Income and Expenses

$

10,673

$

12,098

$

9,514

$

11,112

$

11,404

Weighted Average Shares Outstanding

16,567,902

16,574,199

16,571,825

16,235,106

15,886,186

Adjusted Earnings Per Common Share Excluding Non-Recurring Income and Expenses

$

0.64

$

0.73

$

0.57

$

0.68

$

0.72

Return on Average Tangible Common Equity

Three Months Ended

(Dollars in thousands)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Net income available to common shareholders

$

12,133

$

12,098

$

9,236

$

4,836

$

11,227

Plus: Intangible amortization, net of tax

338

388

382

364

272

$

12,471

$

12,486

$

9,618

$

5,200

$

11,499

Average shareholders' equity

$

546,001

$

537,219

$

529,067

$

504,535

$

510,857

Less: Average goodwill

127,031

127,031

127,031

120,631

114,231

Less: Average core deposit and other intangibles

6,259

6,716

7,210

7,016

7,129

Average tangible shareholders' equity

$

412,711

$

403,472

$

394,826

$

376,888

$

389,497

Return on average tangible common equity

12.15

%

12.31

%

9.69

%

5.55

%

12.01

%

Efficiency Ratio

Three Months Ended

(Dollars in thousands)

Mar. 31, 2024

Dec. 31, 2023

Sep. 30, 2023

Jun. 30, 2023

Mar. 31, 2023

Noninterest expense

$

28,520

$

28,389

$

29,229

$

35,128

$

25,841

Less: Merger and acquisition expenses

—

—

352

7,944

224

Less: Intangible amortization

428

491

484

461

344

Less: (Gain) loss on sale or write-down of foreclosed assets, net

—

—

(18

)

(126

)

—

Efficiency ratio numerator

$

28,092

$

27,898

$

28,411

$

26,849

$

25,273

Net interest income

36,456

37,000

37,480

36,444

36,049

Noninterest income

5,837

5,117

5,346

5,220

4,325

Less: BOLI Death Benefit

1,460

—

—

—

—

Efficiency ratio denominator

$

40,833

$

42,117

$

42,826

$

41,664

$

40,374

Efficiency ratio

68.80

%

66.24

%

66.34

%

64.44

%

62.60

%

Mid Penn Bancorp, Inc. 1-866-642-7736 Rory G. Ritrievi Chair, President & Chief Executive Officer Justin T. Webb Chief Financial Officer

Source: Mid Penn Bancorp