Attached files

file filename
8-K - 8-K - MID PENN BANCORP INCmpb-8k_20210422.htm

Exhibit 99.1

PRESS RELEASE

Mid Penn Bancorp, Inc.

349 Union Street

Millersburg, PA  17061

1-866-642-7736

CONTACTS

 

Rory G. Ritrievi

President & Chief Executive Officer

Michael D. Peduzzi, CPA

Chief Financial Officer

 

MID PENN BANCORP, INC. REPORTS RECORD FIRST QUARTER 2021 EARNINGS

AND DECLARES DIVIDEND

 

April 22, 2021 – Millersburg, PA – Mid Penn Bancorp, Inc. (“Mid Penn”) (NASDAQ: MPB), the parent company of Mid Penn Bank (the “Bank”) and MPB Financial Services, LLC, today reported net income to common shareholders (earnings) for the quarter ended March 31, 2021 of $9,312,000 or $1.11 per common share basic and $1.10 per share diluted, compared to earnings of $3,818,000 or $0.45 per common share basic and diluted for the quarter ended March 31, 2020. The diluted earnings per share for the quarter ended March 31, 2021 reflect an increase of 144 percent compared to the earnings per share for the same period in the prior year, and represents a record high level of quarterly earnings for Mid Penn.  Mid Penn also reported total assets of $3,382,038,000 as of March 31, 2021, reflecting an increase of $383,090,000 or 13 percent compared to total assets of $2,998,948,000 as of December 31, 2020.  

 

Tangible book value per common share, a non-GAAP measure that is regularly reported in the banking industry and the most directly comparable non-GAAP measure to book value per share, favorably increased to $23.42 as of March 31, 2021, compared to $22.39 as of December 31, 2020 and $20.18 as of March 31, 2020.  The GAAP measure of book value per share also favorably increased to $31.37 as of March 31, 2021, compared to $30.37 at December 31, 2020 and $28.23 as of March 31, 2020.  Please refer to the section included herein under the heading “Reconciliation of Non-GAAP Measures (Unaudited)” for a discussion of our use of non-GAAP adjusted financial information, which includes tables reconciling GAAP and non-GAAP adjusted financial measures for these and certain other periods ended from March 31, 2020 to March 31, 2021.    

 

Included in total assets as of March 31, 2021 are $590,035,000 of Paycheck Protection Program (“PPP”) loans, net of deferred fees, with this total being comprised of (i) $335,589,000 of PPP 2021 loans, net of deferred fees, originated during the first quarter of 2021; and (ii) $254,446,000 of PPP 2020 loans, net of deferred fees, originated during 2020 which, as of March 31, 2021, were still outstanding as the Small Business Administration (“SBA”) had not yet completed the loan forgiveness and repayment processing.  Comparatively, as of December 31, 2020, Mid Penn had $388,313,000 of PPP 2020 loans outstanding, net of deferred fees.  Mid Penn has been a significant participating lender under the PPP, which was originally created when the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was signed into law on March 27, 2020, and extended by the signing of the Consolidated Appropriations Act, 2021 into law on December 27, 2020.

 

Total core banking loans (total loans excluding both the PPP loans outstanding, and residential mortgage loans held for sale) increased by $60,473,000 since year-end 2020 and totaled $2,056,201,000 as of March 31, 2021, representing an annualized growth rate of over 12 percent.  Deposit growth since year-end 2020 through March 31, 2021 totaled $192,247,000 representing an annual deposit growth rate of over 31 percent, including an increase of $140,493,000 in noninterest-bearing deposits including proceeds deposited from PPP loan funding.  Also, during the first quarter of 2021, the Bank obtained $182,136,000 of additional funding from the Federal Reserve through the Paycheck Protection Program Liquidity Facility (“PPPLF”), with such funding used to support the PPP 2021 loan production.  Under the PPPLF, the Federal Reserve supplies financing to the Bank at a rate of 35 basis points (0.35%) for a term and amount determined based on the principal amount of PPP loans fully and specifically pledged as collateral in support of the PPPLF borrowings.  Draws of PPPLF funds must be repaid to the Federal Reserve immediately after the specific PPP loans collateralizing the related draws are repaid to the Bank.

 


1


 

PRESIDENT’S STATEMENT

 

As a follow up to a year of record earnings and strong organic growth in almost every aspect of our delivery, it is with great pride that we announce these stellar first quarter results to our shareholders.

 

Our success in the first quarter included 12 percent annualized organic loan growth (excluding PPP loans), 31 percent annualized organic deposit growth, 43 percent net interest income growth, a stable net interest margin, a broad-based 61 percent increase in non-interest income, relatively controlled operating expenses leading to over 30 percent positive operating leverage, and a decrease in non-performing assets of over 50 percent. On top of all that, through the date of this press release, we also originated another $370 million in round 2 PPP loans, putting our grand total of PPP loan originations in the last twelve months at $1 billion.

 

The combination of those efforts led us to our best quarter of earnings since the formation of the holding company, which is the second consecutive quarter for that milestone. The earnings are also up 144 percent over the first quarter of 2020, demonstrating just how far this company has come in the last twelve months as we adjusted quickly to the pandemic, the economic crisis, and the new business environment. While we are enthusiastic about these results, we recognize that we are setting a high bar of expectations for future performance, which we are optimistic to reach.

 

The success of the last twelve months has added significantly to both our book value per share (up 11 percent) and our tangible book value per share (up 16 percent) even while paying a healthy level of dividends. We believe our shareholders deserve a top tier return on their investment and we feel that has been accomplished in this last year.

 

It is with all of the above in mind that the Board of Directors proudly announces the declaration of a first quarter dividend of $0.20 per common share payable on May 24, 2021 to shareholders of record as of May 10, 2021.

 

OPERATING RESULTS

 

Net Interest Income and Net Interest Margin

 

For the three months ended March 31, 2021, net interest income was $25,325,000, an increase of $7,660,000 or 43 percent compared to net interest income of $17,665,000 for the quarter ended March 31, 2020. The year-over-year increase included the recognition of $5,037,000 of PPP loan processing fees generated as a result of Mid Penn’s participation in the PPP program (similar fees were not recognized during the first quarter of 2020 as PPP loan funding began during the second quarter of 2020).  These PPP fees are recognized into interest income over the term of the respective loan, or sooner if the loans are forgiven by the SBA, or the borrowers otherwise pay down principal prior to a loan’s stated maturity. Also contributing to the net interest income increase were the interest and fees from core loan growth since March 31, 2020, and the reduced interest expense due to the lower cost of deposits in the first quarter of 2021 compared to the same period in 2020.

 

Mid Penn’s tax-equivalent net interest margin for the three months ended March 31, 2021 was 3.46 percent and comparable to the 3.45 percent net interest margin for the three months ended March 31, 2020.  The yield on interest-earning assets decreased from 4.61 percent for the first quarter of 2020 to 3.98 percent for the first quarter of 2021.  Though the quarterly average balance of interest-earning assets increased year over year, the yields on interest-earning assets declined due to both the reduction in rates, as well as the significant average balance of PPP loans outstanding in the first quarter of 2021, which earn interest at a rate of 1 percent while outstanding.  The decrease in the yield on interest-earning assets was substantially offset by a favorable decrease in the cost of funds, as the total cost of deposits for the three months ended March 31, 2021 favorably decreased to 0.61 percent compared to 1.34 percent for the three months ended March 31, 2020.  The reduction in the cost of funds reflects both the aforementioned growth in noninterest-bearing deposits, and deposit rate decreases, many of which resulted in response to market rate cuts from the COVID-19 pandemic.

 

Noninterest Income

 

For the three months ended March 31, 2021, noninterest income totaled $4,712,000, an increase of $1,778,000 or 61 percent, compared to noninterest income of $2,934,000 for the three months ended March 31, 2020.

 

Mortgage banking income was $2,379,000 for the three months ended March 31, 2021, an increase of $1,197,000 or more than double the mortgage banking income of $1,182,000 recorded during the three months ended March 31, 2020.  Mid Penn significantly increased residential mortgage originations (both purchase and refinance activity) and secondary-market loan sales and gains when comparing the first quarter of 2021 to the same period last year as mortgage interest rates declined and remained low in the twelve months since March 31, 2020, resulting in significantly increased mortgage loan production for both home purchasing and refinancing activity.

 

Income from fiduciary and wealth management activities was $556,000 for the three months ended March 31, 2021, an increase of $172,000 or 45 percent, compared to fiduciary income of $384,000 for the same period in 2020. These additional revenues were attributed to growth in trust assets under management and increased sales of retail investment products.

2


 

ATM debit card interchange income was $568,000 for the three months ended March 31, 2021, an increase of $152,000 or 37 percent compared to interchange income of $416,000 for the three months ended March 31, 2020. The increase resulted from increasing card-based transaction usage across our expanding checking account customer base.

 

Mid Penn recorded no net gains on sales of investment securities during the three months ended March 31, 2021, compared to net gains on sales of securities of $132,000 for the three months ended March 31, 2020.  Sale volume and gains vary from quarter to quarter based upon market conditions, as well as related yield curve and valuation changes, and asset/liability and interest rate risk management activities.

 

Service charges on deposits were $152,000 during the three months ended March 31, 2021, reflecting a decrease of $53,000 or 26 percent when compared to the same period in 2020.  The decrease is primarily due to less overdraft activity and less overdraft fees being charged to deposit customers.

 

Other income was $791,000 for the three months ended March 31, 2021, an increase of $419,000 compared to other income of $372,000 for the three months ended March 31, 2020.  The increase in other income was primarily driven by higher volumes of fee-based income, including fees from execution of new loan-level swap, wire transfer fees, letter of credit fees, and credit card program referrals and royalties.

 

Noninterest Expense

For the three months ended March 31, 2021, noninterest expense totaled $17,558,000, an increase of $1,977,000 or 13 percent, compared to noninterest expense of $15,581,000 for the three months ended March 31, 2020.

 

Salaries and employee benefits were $9,598,000 for the three months ended March 31, 2021, an increase of $1,317,000 or 16 percent, versus the same period in 2020, with the increase primarily attributable to increased mortgage commissions expense commensurate with the significant increases in loan originations and secondary market sales success of the mortgage banking group.

 

Software licensing and utilization costs were $1,445,000 for the three months ended March 31, 2021, an increase of $224,000 or 18 percent compared to $1,221,000 for the three months ended March 31, 2020.  This increase reflects the additional costs from both transaction volume-based charges, and licensing fees related to the addition of new staff added since March 31, 2020, as well as costs associated with ensuring secure connectivity for an increased volume of employees working remotely in response to the COVID-19 restrictions.  Additionally, Mid Penn continued to invest in upgrades to internal systems, networks, storage capabilities, cybersecurity management, and data security mechanisms to enhance data management and security capabilities responsive to both the larger company profile and the increasing complexity of information technology management.

 

FDIC assessment expense was $470,000 for the three months ended March 31, 2021, an increase of $158,000 or 51 percent compared to $312,000 for the three months ended March 31, 2020.  The increased FDIC assessment aligns with the growth of the average assets of the Bank on which the assessment is based, when comparing the first quarter of 2021 to the same period in 2020.  

 

Community and charitable contributions qualifying for State tax credits totaled $270,000 for the three months ended March 31, 2021, compared to similar program contributions of $35,000 for the three months ended March 31, 2020.  This variance reflects the timing of certain tax-credit-qualifying donations made to participants within Pennsylvania’s Department of Community and Economic Development (“DCED”) Educational Improvement Tax Credit Program (“EITC”), and to moderate-to-low income housing projects in the DCED’s Neighborhood Assistance Program (“NAP”) which have been approved by the Commonwealth of Pennsylvania. These EITC and NAP contributions generated tax credits totaling $206,000 and $33,000 during the periods ended March 31, 2021 and 2020, respectively, to be applied to Mid Penn’s Pennsylvania bank shares tax liability.  These contributions and programs are also key elements of Mid Penn’s Community Reinvestment Act compliance activities.

 

Pennsylvania bank shares tax expense was $300,000 for the three months ended March 31, 2021, a decrease of $105,000 or 26 percent compared to $405,000 for the three months ended March 31, 2020.  The decrease in shares tax expense generally reflects the aforementioned larger dollar volume of EITC and NAP donations made in the first quarter of 2021 which qualified for PA shares tax credits.  

 

Mortgage banking profit-sharing expense totaled $120,000 and related to payments to third-party principals commensurate with the success within the Southeastern Pennsylvania mortgage banking group at Mid Penn for the three months ended March 31, 2021.  Similar expenses were not recognized during the same period of 2020 as the group did not generate sufficient earnings to qualify for profit-sharing during the three months ended March 31, 2020.

 

3


 

Marketing and advertising expense was $135,000 for the three months ended March 31, 2021, a decrease of $69,000 or 34 percent compared to $204,000 during the same period in 2020.  As a result of the ongoing pandemic, in-person customer events and related marketing promotions were significantly reduced during the first quarter of 2021 when compared to the same period last year.

 

The provision for income taxes was $2,167,000 during the three months ended March 31, 2021, an increase of $1,517,000 or more than twice the income tax provision recorded for the same period in 2020. The first quarter 2021 provision for income taxes reflects a Federal effective tax rate 18.1 percent compared to a Federal effective tax rate of 14.5 percent for the three months ended March 31, 2020.  The increase in the effective tax rate reflects both (i) higher pre-tax income when compared to the first three months of 2020, and (ii) less tax-exempt interest recognized due to less tax-exempt securities being held in the investment security portfolio when compared to the prior year.  In addition to federal taxes, for the three months ended March 31, 2021 and 2020, the income tax provision includes $92,000 and $30,000, respectively, of state income taxes that Mid Penn pays to the states of New Jersey, Maryland, and Delaware for revenues sourced in those respective states.

 

FINANCIAL CONDITION

 

Loans

 

Total loans at March 31, 2021 were $2,646,236,000 compared to $2,384,041,000 at December 31, 2020, an increase of $262,195,000 or 11 percent since year-end 2020.  The loan growth since December 31, 2020 reflects an increase of $60,473,000 in non-PPP core banking loans, primarily in commercial real estate credits, and commercial and industrial financing loans.  Additionally, much of the growth is attributable to a net increase in the balance of PPP loans outstanding, net of deferred fees, of $201,722,000 since December 31, 2020 comprised of 2021 PPP originations less 2020 PPP loan paydowns.  

 

Investments

 

Mid Penn’s portfolio of held-to-maturity securities, recorded at amortized cost, increased $2,268,000 to $130,560,000 as of March 31, 2021, as compared to $128,292,000 as of December 31, 2020.  The level of the held-to-maturity portfolio generally is managed to provide income and liquidity from prepayments of U.S government agency holdings in the portfolio, and to meet the Bank’s public funds deposit pledging requirements.  Mid Penn’s total available-for-sale securities portfolio decreased $2,498,000 or 43 percent, from $5,748,000 at December 31, 2020 to $3,250,000 at March 31, 2021 primarily due to the call of one corporate debt security during the first quarter.  

 

Deposits

 

Total deposits increased $192,247,000 or 8 percent, from $2,474,580,000 at December 31, 2020, to $2,666,827,000 at March 31, 2021.  Deposit growth was led by substantial increases in noninterest-bearing balances and money market deposits, primarily due to both expanded cash management and commercial deposit account relationships, and new deposits established as a result of Mid Penn’s PPP loan funding activities.

 

Short-Term Borrowings

 

Short-term borrowings increased to $307,753,000 as of March 31, 2021 as compared to $125,617,000 as of December 31, 2020, and for both dates, consisted entirely of Mid Penn’s utilization of the Federal Reserve’s PPPLF.  The PPPLF allows banks to pledge PPP loans as collateral to borrow funds for up to a term of five years (to match the term of the respective PPP loans) at an interest rate of 0.35 percent. 

 

Capital

 

Shareholders’ equity increased by $8,348,000 or 3 percent from $255,688,000 as of December 31, 2020 to $264,036,000 as of March 31, 2021. The increase in shareholders’ equity primarily reflects the growth in retained earnings through year-to-date net income, less dividends declared and paid during the first quarter of 2021. Regulatory capital ratios for both Mid Penn and its banking subsidiary exceeded regulatory “well-capitalized” levels at both March 31, 2021 and December 31, 2020.

 

ASSET QUALITY and COVID-19 IMPACT

 

Excluding PPP loans, which are guaranteed by the SBA and have no associated allowance, the allowance for loan and lease losses as a percentage of core loans was 0.66 percent as of March 31, 2021 and 0.67 percent as of December 31, 2020.  The allowance for loan and lease losses as a percentage of total loans including PPP loans was 0.51 percent at March 31, 2021, compared to 0.56 percent at both December 31, and March 31, 2020. No PPP loans were outstanding as of March 31, 2020.  Mid Penn had net loan charge-offs of $791,000 and $51,000 for the three months ended March 31, 2021 and 2020, respectively, with the increase in the first quarter of 2021 related to the workout of two larger nonperforming loans late in the quarter.  

4


The provision for loan losses was $1,000,000 for the three months ended March 31, 2021, an increase of 82 percent compared to the provision for loan losses of $550,000 for the three months ended March 31, 2020.  The allowance for loan losses and the related provision reflect Mid Penn’s continued application of the incurred loss method for estimating credit losses as Mid Penn is not yet required to adopt the current expected credit loss (“CECL”) accounting standard.  The increase in the loan loss reserves and the provision was primarily the result of (i) providing for core loan growth during the three months ended March 31, 2021, and (ii) an increase in qualitative factors related to economic and external conditions when compared to prior periods, with such changes driven by the possibility for ongoing financial implications from the COVID-19 pandemic on Mid Penn’s customers and market area.  The charge-offs in the first quarter of 2021 were substantially covered by the combination of (i) previously established specific allocations on the nonperforming credits, (ii) certain offsetting recoveries of previously charged-off loans during the quarter, and (iii) utilization of some of the unallocated reserves.

 

Total nonperforming assets were $6,831,000 at March 31, 2021, a substantial decrease compared to nonperforming assets of $15,644,000 at December 31, 2020 and $7,517,000 at March 31, 2020. The decrease in nonperforming assets was primarily the result of the successful workout of two nonaccrual commercial relationships totaling $9,123,000:

Management determined that an acquired commercial loan relationship with three loans totaling $7,354,000 (reclassified to nonaccrual status in 2019) would likely involve a long-term workout period and substantial legal and other collection costs in order for the Bank to execute its rights on the commercial real estate collateral.  As part of its collection efforts, management identified a third party willing to purchase the Bank’s loans and rights for a $604,000 discount from the recorded balance. Management opted for this solution to both expedite the workout of the relationship, and eliminate the high and extended legal and collection costs associated with the long-term workout.

Additionally, during the first quarter of 2021, as part of the workout plan related to one commercial loan relationship consisting of five loans totaling $1,769,000 (reclassified to nonaccrual status in 2020), management capitalized on a strong offer from a qualified buyer on property collateralizing the loans, thereby avoiding a likely costly, long-term bankruptcy and foreclosed real estate situation.  The proceeds of the sale of the collateral were applied to the existing loans and management agreed to a partial charge-off of $255,000 provided the borrower could pay the remaining deficiency.  As a result, one loan within this relationship totaling $143,000 was refinanced and remains on nonaccrual status as of March 31, 2021.

 

Given these large workouts, nonperforming assets were 0.26 percent of the total of loans plus other real estate assets as of March 31, 2021, a significant and favorable reduction compared to 0.66 percent at December 31, 2020 and 0.72 percent as of March 31, 2020.  Loan loss reserves as a percentage of nonperforming loans increased to 204 percent at March 31, 2021, compared to 84 percent at December 31, 2020 and 90 percent at March 31, 2020.  Total foreclosed real estate assets increased slightly from $134,000 at December 31, 2020 to $154,000 at March 31, 2021.  

 

As of March 31, 2021, the principal balance of loans remaining in a CARES Act qualifying deferment status totaled $5,131,000, or less than 1 percent of the total loan portfolio, a reduction compared to December 31, 2020, when $11,681,000 of loans, representing 1 percent of the total loan portfolio, were in this deferment status.  Most borrowers granted a CARES Act deferral have returned to regular payment status.   The CARES Act, along with a subsequent joint statement issued by banking agencies, provided that short-term modifications, made in response to the impact of COVID-19 to current and performing borrowers, did not need to be accounted for as troubled debt restructurings. Depending upon the specific needs and circumstances affecting each borrower, the majority of these modifications ranged from deferrals of both principal and interest payments to some borrowers reverting to interest-only payments.  The majority of the deferrals were granted for a period of three months, but some as long as six months, depending upon management’s specific evaluation of each borrower’s circumstances.  Interest continued to accrue on loans modified under the CARES Act during the deferral period.  During 2020, Mid Penn had provided loan modifications meeting the CARES Act qualifications to over 1,000 borrowers.  Mid Penn remains in communication with each of the borrowers still in deferral status to assess the ongoing credit standing of the borrowers, and may make further adjustments to a borrower’s relationship at some future time if warranted for the specific situation.    

 

Asset quality measures did not reflect any new impaired assets or specific reserve allocations related to the financial impact of the COVID-19 pandemic, though Bank management is continuously and closely monitoring and evaluating the impact of the COVID-19 situation on the portfolio.   Management believes, based on information currently available, that the allowance for loan and lease losses of $13,591,000 is adequate as of March 31, 2021, to cover probable and estimated loan losses in the portfolio.


5


 

FINANCIAL HIGHLIGHTS (Unaudited):

 

(Dollars in thousands, except

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

427,371

 

 

$

303,724

 

 

$

195,357

 

 

$

143,755

 

 

$

140,758

 

Investment securities

 

 

134,318

 

 

 

134,555

 

 

 

150,333

 

 

 

158,879

 

 

 

195,383

 

Loans

 

 

2,646,236

 

 

 

2,384,041

 

 

 

2,521,827

 

 

 

2,445,765

 

 

 

1,798,149

 

Allowance for loan and lease losses

 

 

(13,591

)

 

 

(13,382

)

 

 

(12,170

)

 

 

(11,067

)

 

 

(10,014

)

Net loans

 

 

2,632,645

 

 

 

2,370,659

 

 

 

2,509,657

 

 

 

2,434,698

 

 

 

1,788,135

 

Goodwill and other intangibles

 

 

66,919

 

 

 

67,200

 

 

 

67,631

 

 

 

67,948

 

 

 

68,275

 

Other assets

 

 

120,785

 

 

 

122,810

 

 

 

129,957

 

 

 

117,085

 

 

 

107,200

 

Total assets

 

$

3,382,038

 

 

$

2,998,948

 

 

$

3,052,935

 

 

$

2,922,365

 

 

$

2,299,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

676,717

 

 

$

536,224

 

 

$

534,918

 

 

$

564,834

 

 

$

347,532

 

Interest-bearing deposits

 

 

1,990,110

 

 

 

1,938,356

 

 

 

1,921,480

 

 

 

1,761,479

 

 

 

1,625,749

 

Total deposits

 

 

2,666,827

 

 

 

2,474,580

 

 

 

2,456,398

 

 

 

2,326,313

 

 

 

1,973,281

 

Borrowings and subordinated debt

 

 

427,369

 

 

 

245,312

 

 

 

321,013

 

 

 

331,228

 

 

 

65,423

 

Other liabilities

 

 

23,806

 

 

 

23,368

 

 

 

27,335

 

 

 

21,479

 

 

 

21,536

 

Shareholders' equity

 

 

264,036

 

 

 

255,688

 

 

 

248,189

 

 

 

243,345

 

 

 

239,511

 

Total liabilities and shareholders' equity

 

$

3,382,038

 

 

$

2,998,948

 

 

$

3,052,935

 

 

$

2,922,365

 

 

$

2,299,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value per Common Share

 

$

31.37

 

 

$

30.37

 

 

$

29.49

 

 

$

28.94

 

 

$

28.23

 

Tangible Book Value per Common Share *

 

$

23.42

 

 

$

22.39

 

 

$

21.46

 

 

$

20.86

 

 

$

20.18

 

 

* Non-GAAP measure; see Reconciliation of Non-GAAP Measures

 

OPERATING HIGHLIGHTS (Unaudited):

 

 

 

Three Months Ended

 

(Dollars in thousands, except

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

29,168

 

 

$

31,926

 

 

$

26,122

 

 

$

26,188

 

 

$

23,699

 

Interest expense

 

 

3,843

 

 

 

4,137

 

 

 

4,714

 

 

 

4,842

 

 

 

6,034

 

Net Interest Income

 

 

25,325

 

 

 

27,789

 

 

 

21,408

 

 

 

21,346

 

 

 

17,665

 

Provision for loan and lease losses

 

 

1,000

 

 

 

1,500

 

 

 

1,100

 

 

 

1,050

 

 

 

550

 

Noninterest income

 

 

4,712

 

 

 

6,050

 

 

 

5,302

 

 

 

3,622

 

 

 

2,934

 

Noninterest expense

 

 

17,558

 

 

 

21,419

 

 

 

18,174

 

 

 

15,403

 

 

 

15,581

 

Income before provision for income taxes

 

 

11,479

 

 

 

10,920

 

 

 

7,436

 

 

 

8,515

 

 

 

4,468

 

Provision for income taxes

 

 

2,167

 

 

 

1,909

 

 

 

889

 

 

 

1,682

 

 

 

650

 

Net income

 

$

9,312

 

 

$

9,011

 

 

$

6,547

 

 

$

6,833

 

 

$

3,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings per Common Share

 

$

1.11

 

 

$

1.07

 

 

$

0.78

 

 

$

0.81

 

 

$

0.45

 

Diluted Earnings per Common Share

 

$

1.10

 

 

$

1.06

 

 

$

0.78

 

 

$

0.81

 

 

$

0.45

 

Return on Average Equity

 

 

14.58

%

 

 

14.34

%

 

 

10.64

%

 

 

11.41

%

 

 

6.43

%

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

Tier 1 Capital (to Average Assets)

 

6.7%

 

 

6.8%

 

 

6.6%

 

 

6.6%

 

 

7.8%

 

Common Tier 1 Capital (to Risk Weighted Assets)

 

9.7%

 

 

9.6%

 

 

9.5%

 

 

9.5%

 

 

9.6%

 

Tier 1 Capital (to Risk Weighted Assets)

 

9.7%

 

 

9.6%

 

 

9.5%

 

 

9.5%

 

 

9.6%

 

Total Capital (to Risk Weighted Assets)

 

12.5%

 

 

12.6%

 

 

12.3%

 

 

12.4%

 

 

12.5%

 

 


6


 

RECONCILIATION OF NON-GAAP MEASURES (Unaudited):

 

This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). 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. 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.

 

Tangible Book Value Per Share

 

(Dollars in thousands, except

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

$

264,036

 

 

$

255,688

 

 

$

248,189

 

 

$

243,345

 

 

$

239,511

 

Less: Goodwill

 

 

62,840

 

 

 

62,840

 

 

 

62,840

 

 

 

62,840

 

 

 

62,840

 

Less: Core Deposit and Other Intangibles

 

 

4,079

 

 

 

4,360

 

 

 

4,791

 

 

 

5,108

 

 

 

5,435

 

Tangible Equity

 

$

197,117

 

 

$

188,488

 

 

$

180,558

 

 

$

175,397

 

 

$

171,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

 

8,416,095

 

 

 

8,419,183

 

 

 

8,415,589

 

 

 

8,408,401

 

 

 

8,484,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Share

 

$

23.42

 

 

$

22.39

 

 

$

21.46

 

 

$

20.86

 

 

$

20.18

 

 

 

Non-PPP Core Banking Loans

 

 

(Dollars in thousands, except

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, net of unearned interest

 

$

2,646,236

 

 

$

2,384,041

 

 

$

2,521,827

 

 

$

2,445,765

 

 

$

1,798,149

 

Less: PPP loans, net of deferred fees

 

 

590,035

 

 

 

388,313

 

 

 

613,924

 

 

 

588,667

 

 

 

 

Non-PPP core banking loans

 

$

2,056,201

 

 

$

1,995,728

 

 

$

1,907,903

 

 

$

1,857,098

 

 

$

1,798,149

 

7


 

 

CONSOLIDATED BALANCE SHEETS (Unaudited):

 

(Dollars in thousands, except share data)

 

Mar. 31, 2021

 

 

Dec. 31, 2020

 

 

Mar. 31, 2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

36,109

 

 

$

31,284

 

 

$

31,763

 

Interest-bearing balances with other financial institutions

 

 

1,243

 

 

 

1,541

 

 

 

4,186

 

Federal funds sold

 

 

390,019

 

 

 

270,899

 

 

 

104,809

 

Total cash and cash equivalents

 

 

427,371

 

 

 

303,724

 

 

 

140,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities held to maturity, at amortized cost

 

 

130,560

 

 

 

128,292

 

 

 

167,963

 

(fair value $133,519, $132,794, and $170,399)

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale, at fair value

 

 

3,250

 

 

 

5,748

 

 

 

27,420

 

Equity securities available for sale, at fair value

 

 

508

 

 

 

515

 

 

 

515

 

Loans held for sale

 

 

25,842

 

 

 

25,506

 

 

 

15,534

 

Loans and leases, net of unearned interest

 

 

2,646,236

 

 

 

2,384,041

 

 

 

1,798,149

 

Less:  Allowance for loan and lease losses

 

 

(13,591

)

 

 

(13,382

)

 

 

(10,014

)

Net loans and leases

 

 

2,632,645

 

 

 

2,370,659

 

 

 

1,788,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

 

24,710

 

 

 

24,886

 

 

 

26,247

 

Operating lease right of use asset

 

 

10,791

 

 

 

10,157

 

 

 

10,999

 

Finance lease right of use asset

 

 

3,222

 

 

 

3,267

 

 

 

3,402

 

Cash surrender value of life insurance

 

 

17,257

 

 

 

17,183

 

 

 

16,957

 

Restricted investment in bank stocks

 

 

6,860

 

 

 

7,594

 

 

 

4,555

 

Accrued interest receivable

 

 

11,855

 

 

 

12,971

 

 

 

8,786

 

Deferred income taxes

 

 

5,427

 

 

 

3,619

 

 

 

1,761

 

Goodwill

 

 

62,840

 

 

 

62,840

 

 

 

62,840

 

Core deposit and other intangibles, net

 

 

4,079

 

 

 

4,360

 

 

 

5,435

 

Foreclosed assets held for sale

 

 

154

 

 

 

134

 

 

 

1,718

 

Other assets

 

 

14,667

 

 

 

17,493

 

 

 

16,726

 

Total Assets

 

$

3,382,038

 

 

$

2,998,948

 

 

$

2,299,751

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

676,717

 

 

$

536,224

 

 

$

347,532

 

Interest-bearing demand

 

 

601,220

 

 

 

605,567

 

 

 

468,773

 

Money Market

 

 

770,800

 

 

 

720,506

 

 

 

507,138

 

Savings

 

 

201,225

 

 

 

195,038

 

 

 

174,849

 

Time

 

 

416,865

 

 

 

417,245

 

 

 

474,989

 

Total Deposits

 

 

2,666,827

 

 

 

2,474,580

 

 

 

1,973,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

307,753

 

 

 

125,617

 

 

 

 

Long-term debt

 

 

75,030

 

 

 

75,115

 

 

 

23,364

 

Subordinated debt

 

 

44,586

 

 

 

44,580

 

 

 

42,059

 

Operating lease liability

 

 

11,828

 

 

 

11,200

 

 

 

12,070

 

Accrued interest payable

 

 

1,902

 

 

 

2,007

 

 

 

2,478

 

Federal income tax payable

 

 

1,321

 

 

 

 

 

 

 

Other liabilities

 

 

8,755

 

 

 

10,161

 

 

 

6,988

 

Total Liabilities

 

 

3,118,002

 

 

 

2,743,260

 

 

 

2,060,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, par value $1.00 per share; 20,000,000 shares authorized;

Shares issued: 8,514,547 at Mar. 31, 2021, 8,511,835 at Dec. 31, 2020,

and 8,484,328 at Mar. 31, 2020;

Shares outstanding:  8,416,095 at Mar. 31, 2021, 8,419,183 at Dec. 31, 2020

and 8,484,328 at Mar. 31, 2020

 

 

8,515

 

 

 

8,512

 

 

 

8,484

 

Additional paid-in capital

 

 

179,055

 

 

 

178,853

 

 

 

178,320

 

Retained earnings

 

 

77,888

 

 

 

70,175

 

 

 

52,759

 

Accumulated other comprehensive income (loss)

 

 

501

 

 

 

(57

)

 

 

(52

)

Treasury stock, shares at cost; 98,452 at Mar. 31, 2021 and 92,652 at Dec. 31, 2020

 

 

(1,923

)

 

 

(1,795

)

 

 

 

Total Shareholders’ Equity

 

 

264,036

 

 

 

255,688

 

 

 

239,511

 

Total Liabilities and Shareholders' Equity

 

$

3,382,038

 

 

$

2,998,948

 

 

$

2,299,751

 


8


 

CONSOLIDATED STATEMENTS OF INCOME (Unaudited):

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Three Months Ended March 31,

 

 

 

 

2021

 

 

 

2020

 

INTEREST INCOME

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

 

$

28,330

 

 

$

22,249

 

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

 

178

 

 

 

671

 

State and political subdivision obligations, tax-exempt

 

 

277

 

 

 

221

 

Other securities

 

 

302

 

 

 

153

 

Total interest and dividends on investment securities

 

 

757

 

 

 

1,045

 

 

 

 

 

 

 

 

 

 

Interest on other interest-bearing balances

 

 

2

 

 

 

15

 

Interest on federal funds sold

 

 

79

 

 

 

390

 

Total Interest Income

 

 

29,168

 

 

 

23,699

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Interest on deposits

 

 

2,966

 

 

 

5,380

 

Interest on short-term borrowings

 

 

174

 

 

 

 

Interest on long-term and subordinated debt

 

 

703

 

 

 

654

 

Total Interest Expense

 

 

3,843

 

 

 

6,034

 

Net Interest Income

 

 

25,325

 

 

 

17,665

 

PROVISION FOR LOAN AND LEASE LOSSES

 

 

1,000

 

 

 

550

 

Net Interest Income After Provision for Loan and Lease Losses

 

 

24,325

 

 

 

17,115

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

Mortgage banking income

 

 

2,379

 

 

 

1,182

 

Income from fiduciary and wealth management activities

 

 

556

 

 

 

384

 

Service charges on deposits

 

 

152

 

 

 

205

 

ATM debit card interchange income

 

 

568

 

 

 

416

 

Net gain on sales of SBA loans

 

 

100

 

 

 

84

 

Merchant services income

 

 

92

 

 

 

83

 

Earnings from cash surrender value of life insurance

 

 

74

 

 

 

76

 

Net gain on sales of investment securities

 

 

 

 

 

132

 

Other income

 

 

791

 

 

 

372

 

Total Noninterest Income

 

 

4,712

 

 

 

2,934

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,598

 

 

 

8,281

 

Occupancy expense, net

 

 

1,480

 

 

 

1,439

 

Equipment expense

 

 

751

 

 

 

713

 

Software licensing and utilization

 

 

1,445

 

 

 

1,221

 

Pennsylvania bank shares tax expense

 

 

300

 

 

 

405

 

FDIC Assessment

 

 

470

 

 

 

312

 

Legal and professional fees

 

 

426

 

 

 

352

 

Charitable contributions qualifying for State tax credits

 

 

270

 

 

 

35

 

Mortgage banking profit-sharing expense

 

 

120

 

 

 

 

Marketing and advertising expense

 

 

135

 

 

 

204

 

Telephone expense

 

 

136

 

 

 

134

 

Intangible amortization

 

 

281

 

 

 

323

 

Other expenses

 

 

2,146

 

 

 

2,162

 

Total Noninterest Expense

 

 

17,558

 

 

 

15,581

 

INCOME BEFORE PROVISION FOR INCOME TAXES

 

 

11,479

 

 

 

4,468

 

Provision for income taxes

 

 

2,167

 

 

 

650

 

NET INCOME

 

$

9,312

 

 

$

3,818

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

Basic Earnings Per Common Share

 

$

1.11

 

 

$

0.45

 

Diluted Earnings Per Common Share

 

$

1.10

 

 

$

0.45

 

Cash Dividends Paid

 

$

0.24

 

 

$

0.23

 

 


9


 

NET INTEREST MARGIN (Unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

For the Three Months Ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Average

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

Average

 

 

 

Balance

 

 

Interest

 

 

Rates

 

 

Balance

 

 

Interest

 

 

Rates

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Balances

 

$

 

1,401

 

 

$

 

2

 

 

 

0.58

%

 

$

 

2,245

 

 

$

 

2

 

 

 

0.35

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

 

78,456

 

 

 

 

385

 

 

 

1.99

%

 

 

 

92,317

 

 

 

 

490

 

 

 

2.11

%

Tax-Exempt

 

 

 

54,937

 

 

 

 

351

 

(a)

 

2.59

%

 

 

 

54,394

 

 

 

 

348

 

(a)

 

2.55

%

Total Securities

 

 

 

133,393

 

 

 

 

736

 

 

 

2.24

%

 

 

 

146,711

 

 

 

 

838

 

 

 

2.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Sold

 

 

 

314,181

 

 

 

 

79

 

 

 

0.10

%

 

 

 

195,962

 

 

 

 

50

 

 

 

0.10

%

Loans and Leases, Net

 

 

 

2,531,917

 

 

 

 

28,406

 

(b)

 

4.55

%

 

 

 

2,442,562

 

 

 

 

31,094

 

(b)

 

5.06

%

Restricted Investment in Bank Stocks

 

 

 

7,052

 

 

 

 

95

 

 

 

5.46

%

 

 

 

7,285

 

 

 

 

103

 

 

 

5.62

%

Total Earning Assets

 

 

 

2,987,944

 

 

 

 

29,318

 

 

 

3.98

%

 

 

 

2,794,765

 

 

 

 

32,087

 

 

 

4.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

 

 

34,040

 

 

 

 

 

 

 

 

 

 

 

 

 

36,831

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

164,266

 

 

 

 

 

 

 

 

 

 

 

 

 

180,862

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

 

3,186,250

 

 

 

 

 

 

 

 

 

 

 

$

 

3,012,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Demand

 

$

 

602,015

 

 

$

 

578

 

 

 

0.39

%

 

$

 

610,904

 

 

$

 

650

 

 

 

0.42

%

Money Market

 

 

 

743,994

 

 

 

 

778

 

 

 

0.42

%

 

 

 

682,730

 

 

 

 

713

 

 

 

0.42

%

Savings

 

 

 

197,873

 

 

 

 

64

 

 

 

0.13

%

 

 

 

193,271

 

 

 

 

67

 

 

 

0.14

%

Time

 

 

 

413,673

 

 

 

 

1,546

 

 

 

1.52

%

 

 

 

423,573

 

 

 

 

1,813

 

 

 

1.70

%

Total Interest-bearing Deposits

 

 

 

1,957,555

 

 

 

 

2,966

 

 

 

0.61

%

 

 

 

1,910,478

 

 

 

 

3,243

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term Borrowings

 

 

 

203,518

 

 

 

 

174

 

 

 

0.35

%

 

 

 

166,284

 

 

 

 

145

 

 

 

0.35

%

Long-term Debt

 

 

 

75,062

 

 

 

 

204

 

 

 

1.10

%

 

 

 

75,146

 

 

 

 

208

 

 

 

1.10

%

Subordinated Debt

 

 

 

44,583

 

 

 

 

499

 

 

 

4.54

%

 

 

 

41,823

 

 

 

 

541

 

 

 

5.15

%

Total Interest-bearing Liabilities

 

 

 

2,280,718

 

 

 

 

3,843

 

 

 

0.68

%

 

 

 

2,193,731

 

 

 

 

4,137

 

 

 

0.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing Demand

 

 

 

623,058

 

 

 

 

 

 

 

 

 

 

 

 

 

544,678

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

 

23,462

 

 

 

 

 

 

 

 

 

 

 

 

 

23,997

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

259,012

 

 

 

 

 

 

 

 

 

 

 

 

 

250,052

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

 

3,186,250

 

 

 

 

 

 

 

 

 

 

 

$

 

3,012,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (taxable equivalent basis)

 

 

 

 

 

 

$

 

25,475

 

 

 

 

 

 

 

 

 

 

 

$

 

27,950

 

 

 

 

 

Taxable Equivalent Adjustment

 

 

 

 

 

 

 

 

(150

)

 

 

 

 

 

 

 

 

 

 

 

 

(161

)

 

 

 

 

Net Interest Income

 

 

 

 

 

 

$

 

25,325

 

 

 

 

 

 

 

 

 

 

 

$

 

27,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Yield on Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

3.98

%

 

 

 

 

 

 

 

 

 

 

 

 

4.57

%

Rate on Supporting Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

0.75

%

Average Interest Spread

 

 

 

 

 

 

 

 

 

 

 

 

3.30

%

 

 

 

 

 

 

 

 

 

 

 

 

3.82

%

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

 

 

 

 

3.98

%

 

 

(a)

Includes tax-equivalent adjustments (calculated using statutory rates of 21 percent) of $74,000 and $73,000 for the three months ended

March 31, 2021 and December 31, 2020, respectively, resulting from the tax-free municipal securities in the investment portfolio.

 

(b)

Includes tax-equivalent adjustments (calculated using statutory rates of 21 percent) of $76,000 and $88,000 for the three months ended

March 31, 2021 and December 31, 2020, respectively, resulting from the tax-free municipal loans in the commercial loans portfolio.


10


 

NET INTEREST MARGIN, CONTINUED (Unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

For the Three Months Ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

 

 

Average

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

Average

 

 

 

Balance

 

 

Interest

 

 

Rates

 

 

Balance

 

 

Interest

 

 

Rates

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Balances

 

$

 

1,401

 

 

$

 

2

 

 

 

0.58

%

 

$

 

4,488

 

 

$

 

15

 

 

 

1.34

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

 

78,456

 

 

 

 

385

 

 

 

1.99

%

 

 

 

133,502

 

 

 

 

740

 

 

 

2.23

%

Tax-Exempt

 

 

 

54,937

 

 

 

 

351

 

(a)

 

2.59

%

 

 

 

42,765

 

 

 

 

280

 

(a)

 

2.63

%

Total Securities

 

 

 

133,393

 

 

 

 

736

 

 

 

2.24

%

 

 

 

176,267

 

 

 

 

1,020

 

 

 

2.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Sold

 

 

 

314,181

 

 

 

 

79

 

 

 

0.10

%

 

 

 

122,635

 

 

 

 

390

 

 

 

1.28

%

Loans and Leases, Net

 

 

 

2,531,917

 

 

 

 

28,406

 

(b)

 

4.55

%

 

 

 

1,771,444

 

 

 

 

22,341

 

(b)

 

5.07

%

Restricted Investment in Bank Stocks

 

 

 

7,052

 

 

 

 

95

 

 

 

5.46

%

 

 

 

4,660

 

 

 

 

84

 

 

 

7.25

%

Total Earning Assets

 

 

 

2,987,944

 

 

 

 

29,318

 

 

 

3.98

%

 

 

 

2,079,494

 

 

 

 

23,850

 

 

 

4.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

 

 

34,040

 

 

 

 

 

 

 

 

 

 

 

 

 

30,580

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

164,266

 

 

 

 

 

 

 

 

 

 

 

 

 

147,924

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

 

3,186,250

 

 

 

 

 

 

 

 

 

 

 

$

 

2,257,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Demand

 

$

 

602,015

 

 

$

 

578

 

 

 

0.39

%

 

$

 

455,685

 

 

$

 

1,172

 

 

 

1.03

%

Money Market

 

 

 

743,994

 

 

 

 

778

 

 

 

0.42

%

 

 

 

502,925

 

 

 

 

1,597

 

 

 

1.28

%

Savings

 

 

 

197,873

 

 

 

 

64

 

 

 

0.13

%

 

 

 

175,924

 

 

 

 

120

 

 

 

0.27

%

Time

 

 

 

413,673

 

 

 

 

1,546

 

 

 

1.52

%

 

 

 

480,316

 

 

 

 

2,491

 

 

 

2.09

%

Total Interest-bearing Deposits

 

 

 

1,957,555

 

 

 

 

2,966

 

 

 

0.61

%

 

 

 

1,614,850

 

 

 

 

5,380

 

 

 

1.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term Borrowings

 

 

 

203,518

 

 

 

 

174

 

 

 

0.35

%

 

 

 

 

 

 

 

 

 

 

0.00

%

Long-term Debt

 

 

 

75,062

 

 

 

 

204

 

 

 

1.10

%

 

 

 

28,780

 

 

 

 

252

 

 

 

3.52

%

Subordinated Debt

 

 

 

44,583

 

 

 

 

499

 

 

 

4.54

%

 

 

 

29,048

 

 

 

 

402

 

 

 

5.57

%

Total Interest-bearing Liabilities

 

 

 

2,280,718

 

 

 

 

3,843

 

 

 

0.68

%

 

 

 

1,672,678

 

 

 

 

6,034

 

 

 

1.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing Demand

 

 

 

623,058

 

 

 

 

 

 

 

 

 

 

 

 

 

320,524

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

 

23,462

 

 

 

 

 

 

 

 

 

 

 

 

 

25,927

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

259,012

 

 

 

 

 

 

 

 

 

 

 

 

 

238,869

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

 

3,186,250

 

 

 

 

 

 

 

 

 

 

 

$

 

2,257,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (taxable equivalent basis)

 

 

 

 

 

 

$

 

25,475

 

 

 

 

 

 

 

 

 

 

 

$

 

17,816

 

 

 

 

 

Taxable Equivalent Adjustment

 

 

 

 

 

 

 

 

(150

)

 

 

 

 

 

 

 

 

 

 

 

 

(151

)

 

 

 

 

Net Interest Income

 

 

 

 

 

 

$

 

25,325

 

 

 

 

 

 

 

 

 

 

 

$

 

17,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Yield on Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

3.98

%

 

 

 

 

 

 

 

 

 

 

 

 

4.61

%

Rate on Supporting Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

1.45

%

Average Interest Spread

 

 

 

 

 

 

 

 

 

 

 

 

3.30

%

 

 

 

 

 

 

 

 

 

 

 

 

3.16

%

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

 

 

 

 

3.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Includes tax-equivalent adjustments (calculated using statutory rates of 21 percent) of $74,000 and $59,000 for the three months ended

March 31, 2021 and 2020, respectively, resulting from the tax-free municipal securities in the investment portfolio.

 

(b)

Includes tax-equivalent adjustments (calculated using statutory rates of 21 percent) of $76,000 and $92,000 for the three months ended

March 31, 2021 and 2020, respectively, resulting from the tax-free municipal loans in the commercial loans portfolio.

11


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 Bancorp, Inc. disclaims any obligation to update this information.

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; the length and extent of the COVID-19 pandemic; 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; the success and timing of PPP loan repayment and forgiveness; 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; and 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. 

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, 2020. 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 assumes no obligation for updating any such forward-looking statements at any time, except as required by law.

 

12