Mid Penn Bancorp, Inc. Reports Second Quarter Earnings Beat and Declares 55th Consecutive Quarterly Dividend

HARRISBURG, Pa.--()--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 June 30, 2024, of $11.8 million, or $0.71 per diluted common share, compared to net income of $4.8 million, or $0.29 per diluted common share, for the second quarter of 2023 and consensus estimate of $0.60 per diluted common share.

Key Highlights of the Second Quarter of 2024:

  • Net income available to common shareholders increased 143.4% to $11.8 million, or $0.71 per diluted common share, for the second quarter of 2024, compared to net income of $4.8 million, or $0.29 per diluted common share, for the second quarter of 2023. Net income for the six months ended June 30, 2024, increased 48.82% to $23.9 million, or $1.44 per diluted common share, compared to $16.1 million for the six months ended June 30, 2023, or $1.00 per diluted common share.
  • Loan growth for the second quarter of 2024 was $47.1 million, or 4.4% (annualized), as the Bank continued to execute on its restrained growth strategy in 2024. Total loans increased $330.1 million, or 8.18%, compared to the second quarter of 2023.
  • Deposits increased $122.6 million, or 11.3% (annualized), during the second quarter of 2024, compared to $32.9 million, or 3.0% (annualized), during the first quarter of 2024. The increase was driven by a $112.1 million increase in interest bearing accounts, and a $47.7 million increase in time deposits.
  • Net interest margin increased to 3.12% for the quarter ended June 30, 2024, compared to 2.97% for the first quarter of 2024. Cost of funds held steady at 2.74%, compared to 2.71% for the first quarter of 2024, as the Bank continued to experience strong core deposit growth.
  • Book value per common share improved to $33.76 for the quarter ended June 30, 2024, compared to $33.26 and $31.74 for the periods ended March 31, 2024 and June 30, 2023, respectively. Tangible book value per common share improved to $25.75 for the quarter ended June 30, 2024, compared to $25.23 and $23.62 for the periods ended March 31, 2024 and June 30, 2023, respectively. (1)
  • Nonperforming assets decreased $5.1 million, or 33%, compared to the first quarter of 2024. The decrease was primarily due to the sale of one foreclosed property, which resulted in a loss on sale of approximately $26 thousand.
  • The Board of Directors declared a cash dividend of $0.20 per common share, payable August 26, 2024, to shareholders of record as of August 9, 2024.

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

“We are pleased to announce the results of our second quarter, detailed within this earnings release, as they are virtually in lockstep with what we have been signaling over the last nine months. That signal has included restrained loan growth, a focus on core deposit growth and a restraint on noninterest expenses,” Chair, President and CEO Rory G. Ritrievi said. “Within this second quarter, our organic loan growth annualized to 4.4%, which is substantially less than the typical double-digit organic loan growth we have experienced in most of our 15+ years together. Through the first six months of 2024, the organic loan growth rate is just over 5% annualized, which falls right at the level we had signaled coming into the year.”

Ritrievi continued, “In organic deposit growth, the second quarter exceeded expectations. Within the quarter, we grew deposits on an annualized basis of over 11%, which puts us at over 7% annualized growth through the first six months of the year. Again, this is right in line with our plan. Core deposit growth has always been a calling card of Mid Penn over our 15 years together and it is great to see that back on track after a challenging 2023. The combination of restrained loan growth and significant core deposit growth helped us to not only stabilize but also grow our net interest margin within the quarter. That is the first such quarterly growth in that metric since rates began to escalate and the interest rate curve became inverted in 2022.”

“From a noninterest expense standpoint, we decreased our level of expenses within the second quarter at a rate of approximately 4% annualized. Our second quarter 2024 expense run rate was lower than it was in each of the previous four quarters, a great sign for efficiency ratio improvement," Ritrievi added. "The best part of the quarter, however, was our continued strength in asset (loan) quality. Non performing assets decreased 33% within the quarter while our net charge off ratio improved to 0.002% and the coverage ratio improved to 353%. All great signs heading into the last six months of the year.”

Ritrievi concluded, "With all of that in mind, the Board has authorized a quarterly cash dividend of $0.20 per share of common stock, which was declared at its meeting on July 24, 2024, payable on August 26, 2024, to shareholders of record as of August 9, 2024, which we feel allows us to meaningfully share our success while retaining enough profitability to bolster capital ratios and continue to navigate this difficult operating environment."

Net Interest Income

For the three months ended June 30, 2024, net interest income was $38.8 million compared to net interest income of $36.5 million for the three months ended March 31, 2024, and $36.4 million for the three months ended June 30, 2023. The tax-equivalent net interest margin for the three months ended June 30, 2024 was 3.12% compared to 2.98% and 3.31% for the first quarter of 2024, and second quarter of 2023, respectively, representing a 15 basis point ("bp") increase to the first quarter of 2024, and a 17 bp decrease compared to the same period in 2023.

The yield on interest-earning assets increased to 5.69% for the quarter ended June 30, 2024, from 5.51% for the three months ended March 31, 2024, and 5.08% for the three months ended June 30, 2023. These increases were due to assets continuing to reprice at higher rates during the second quarter of 2024, continued discipline on new loan pricing, and an increase in Fed funds sold.

For the six months ended June 30, 2024, net interest income increased 3.8% to $75.2 million compared to net interest income for the same period of 2023.

Average Balances

Average loans increased $59.5 million to $4.4 billion for the quarter ended June 30, 2024, compared to $4.3 billion for the quarter ended March 31, 2024, and $3.8 billion for the quarter ended June 30, 2023. Loan growth for the second quarter of 2024 was $47.1 million, or 4.4% (annualized) as the Bank continued to execute on its restrained growth strategy in 2024.

Average deposits were $4.5 billion for the second quarter of 2024, reflecting an increase of $139.6 million, or 3.2%, compared to total average deposits of $4.3 billion in the first quarter of 2024, and an increase of $394.1 million, or 9.7%, compared to total average deposits of $4.1 billion for the second 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 2.57% for the second quarter of 2024, representing a 12 bp increase and an 79 bp increase from the first quarter of 2024 and the second 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. Cost of funds held steady at 2.74%, compared to 2.71% for the first quarter of 2024, as the Bank continued to experience strong deposit growth.

Deposits increased $122.6 million, or 11.3% (annualized) to $4.5 billion as of June 30, 2024, compared to $4.4 billion and $4.3 billion at March 31, 2024, and June 30, 2023, respectively. The increase during the second quarter of 2024 was primarily related to a $112.1 million increase in interest bearing deposits, and an increase of $47.7 million in time deposits. Time deposits represented 34.0% of total deposits at March 31, 2024, compared to 34.1% at June 30, 2024. The mix of non-interest-bearing deposits decreased $30.6 million from the first quarter of 2024, representing approximately 17.1% of total deposits at June 30, 2024, compared to 18.4% at March 31, 2024, and 19.2% at June 30, 2023. The average duration of the non-hedged time deposit portfolio was 12 months at June 30, 2024.

Asset Quality

The total provision for credit losses, including provision for credit losses on off-balance sheet credit exposures, was $1.6 million for the three months ended June 30, 2024, an increase of $2.5 million compared to the benefit for credit losses of $(937) thousand for the three months ended March 31, 2024, and a $46 thousand increase compared to the provision for credit losses of $1.6 million for the three months ended June 30, 2023. This increase in provision was driven by a combination of loan growth over the quarter and forecast-driven increases in loss rates across multiple segments of the portfolio. Net charge-offs for the three months ended June 30, 2024, were $18 thousand or less than .001% of total loans.

The provision for credit losses on loans was $1.2 million for the six months ended June 30, 2024, a decrease of $484 thousand compared to the provision for credit losses of $1.6 million for the six months ended June 30, 2023. The decrease in provision for the six months ended June 30, 2024, is primarily due to a decrease in loss factors across all portfolios. The benefit for credit losses on off-balance sheet credit exposures was $497 thousand for the six months ended June 30, 2024. Net charge-offs for the six months ended June 30, 2024, were $62 thousand or 0.001% of total loans.

Allowance for credit losses - loans was 0.81% of loans, net of unearned interest at June 30, 2024, compared to 0.78% and 0.81% at March 31, 2024, and June 30, 2023, respectively.

Total nonperforming assets were $10.4 million at June 30, 2024, compared to nonperforming assets of $15.5 million and $16.3 million at March 31, 2024, and June 30, 2023, respectively. The decrease during the second quarter of 2024 primarily related to the sale of one large property placed in OREO in the first quarter of 2024. Delinquency as a percentage of total loans was 0.57% at June 30, 2024.

Capital

Shareholders’ equity increased $17.3 million, or 3.2%, from $542.4 million as of December 31, 2023 to $559.7 million as of June 30, 2024. Retained earnings increased $17.3 million, or 11.8%, from $154.8 million as of March 31, 2024, to $163.3 million as of June 30, 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 June 30, 2024. Additionally, Mid Penn declared $3.3 million in dividends during the second 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 six months ended June 30, 2024, Mid Penn has repurchased 15,500 shares of common stock at an average price of $20.81. As of June 30, 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 June 30, 2024.

Noninterest Income

For the three months ended June 30, 2024, noninterest income totaled $5.3 million, a decrease of $508 thousand, or 8.7%, compared to noninterest income of $5.8 million for the first quarter of 2024. The decrease is primarily due to a $751 thousand decrease in other miscellaneous noninterest income, driven by a decrease in Bank owned life insurance benefits received, partially offset by a $204 thousand increase in mortgage banking income.

For the six months ended June 30, 2024, noninterest income totaled $11.2 million, an increase of $1.6 million, or 17.0%, compared to noninterest income of $9.5 million for the six months ended June 30, 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 decreased $296 thousand to $28.2 million in the second quarter of 2024 from $28.5 million in the first quarter of 2024. The decrease was driven by a $873 thousand decrease in shares tax, and a $309 thousand decrease in legal and professional fees, partially offset by a $287 thousand increase in FDIC assessments and $481 thousand increase in other miscellaneous noninterest expense.

For the six months ended June 30, 2024, noninterest expense totaled $56.7 million, a decrease of $6.9 million, or 19.7%, compared to noninterest expense of $61.0 million for the six months ended June 30, 2023. The decrease was primarily due to $7.9 million of Brunswick acquisition costs in 2023, partially offset by a $506 thousand increase in salaries and benefits expense, also driven by the Brunswick acquisition, and a $548 thousand increase in FDIC charges due to increased assessment rates.

The efficiency ratio(1) was 63.7% in the second quarter of 2024, compared to 68.8% in the first quarter of 2024, and 64.4% in the second quarter of 2023. The improvement in the efficiency ratio during the second quarter of 2024 compared to the first quarter of 2024 was the result of higher net interest income, and lower noninterest expenses. The change from the second quarter of 2023 was driven by the reduction in noninterest expense from the Brunswick acquisition in 2023. 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)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

Ending Balances:

 

 

 

 

 

 

 

 

 

Investment securities

$

601,683

 

 

$

615,061

 

 

$

623,121

 

 

$

620,636

 

 

$

634,287

 

Loans, net of unearned interest

 

4,364,561

 

 

 

4,317,449

 

 

 

4,252,792

 

 

 

4,145,657

 

 

 

4,034,510

 

Total assets

 

5,396,467

 

 

 

5,330,379

 

 

 

5,290,792

 

 

 

5,214,718

 

 

 

5,087,568

 

Total deposits

 

4,501,729

 

 

 

4,379,105

 

 

 

4,346,212

 

 

 

4,380,380

 

 

 

4,285,450

 

Shareholders' equity

 

559,686

 

 

 

550,968

 

 

 

542,350

 

 

 

528,711

 

 

 

525,888

 

Average Balances:

 

 

 

 

 

 

 

 

 

Investment securities

 

608,173

 

 

 

615,687

 

 

 

606,946

 

 

 

619,071

 

 

 

630,750

 

Loans, net of unearned interest

 

4,353,360

 

 

 

4,293,828

 

 

 

4,201,092

 

 

 

4,053,514

 

 

 

3,808,717

 

Total assets

 

5,378,897

 

 

 

5,319,680

 

 

 

5,226,382

 

 

 

5,106,103

 

 

 

4,827,786

 

Total deposits

 

4,451,678

 

 

 

4,312,094

 

 

 

4,402,565

 

 

 

4,361,067

 

 

 

4,057,605

 

Shareholders' equity

 

553,675

 

 

 

546,001

 

 

 

537,219

 

 

 

529,067

 

 

 

504,535

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Income Statement:

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

Net interest income

$

38,766

 

 

$

36,456

 

 

$

37,000

 

 

$

37,480

 

 

$

36,444

 

Provision for credit losses

 

1,604

 

 

 

(937

)

 

 

(664

)

 

 

2,087

 

 

 

1,558

 

Noninterest income

 

5,329

 

 

 

5,837

 

 

 

5,117

 

 

 

5,346

 

 

 

5,220

 

Noninterest expense

 

28,224

 

 

 

28,520

 

 

 

28,389

 

 

 

29,229

 

 

 

35,128

 

Income before provision for income taxes

 

14,267

 

 

 

14,710

 

 

 

14,392

 

 

 

11,510

 

 

 

4,978

 

Provision for income taxes

 

2,496

 

 

 

2,577

 

 

 

2,294

 

 

 

2,274

 

 

 

142

 

Net income available to shareholders

 

11,771

 

 

 

12,133

 

 

 

12,098

 

 

 

9,236

 

 

 

4,836

 

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

 

11,284

 

 

 

10,673

 

 

 

12,098

 

 

 

9,514

 

 

 

11,112

 

 

 

 

 

 

 

 

 

 

 

Per Share:

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.71

 

 

$

0.73

 

 

$

0.73

 

 

$

0.56

 

 

$

0.29

 

Diluted earnings per common share

 

0.71

 

 

 

0.73

 

 

 

0.73

 

 

 

0.56

 

 

 

0.29

 

Cash dividends declared

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

Book value per common share

 

33.76

 

 

 

33.26

 

 

 

32.72

 

 

 

31.89

 

 

 

31.74

 

Tangible book value per common share (1)

 

25.75

 

 

 

25.23

 

 

 

24.67

 

 

 

23.81

 

 

 

23.62

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans

 

0.002

%

 

 

0.004

%

 

 

0.004

%

 

 

0.001

%

 

 

0.018

%

Non-performing loans to total loans

 

0.23

 

 

 

0.24

 

 

 

0.33

 

 

 

0.32

 

 

 

0.39

 

Non-performing asset to total loans and other real

 

0.24

 

 

 

0.36

 

 

 

0.34

 

 

 

0.35

 

 

 

0.40

 

Non-performing asset to total assets

 

0.19

 

 

 

0.29

 

 

 

0.27

 

 

 

0.28

 

 

 

0.32

 

ACL on loans to total loans

 

0.81

 

 

 

0.78

 

 

 

0.80

 

 

 

0.82

 

 

 

0.81

 

ACL on loans to nonperforming loans

 

352.92

 

 

 

322.69

 

 

 

240.48

 

 

 

252.67

 

 

 

205.65

 

 

 

 

 

 

 

 

 

 

 

Profitability:

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.88

%

 

 

0.92

%

 

 

0.92

%

 

 

0.72

%

 

 

0.40

%

Return on average equity

 

8.55

 

 

 

8.94

 

 

 

8.93

 

 

 

6.93

 

 

 

3.84

 

Return on average tangible common equity (1)

 

11.57

 

 

 

12.15

 

 

 

12.31

 

 

 

9.69

 

 

 

5.55

 

Net interest margin

 

3.12

 

 

 

2.98

 

 

 

3.02

 

 

 

3.16

 

 

 

3.31

 

Efficiency ratio (1)

 

63.65

 

 

 

68.80

 

 

 

66.42

 

 

 

66.34

 

 

 

64.44

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to Average Assets) (2)

 

8.4

%

 

 

8.3

%

 

 

8.3

%

 

 

8.4

%

 

 

9.6

%

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

 

9.9

 

 

 

9.6

 

 

 

9.7

 

 

 

9.7

 

 

 

10.7

 

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

 

9.9

 

 

 

9.6

 

 

 

9.7

 

 

 

9.7

 

 

 

10.7

 

Total Capital (to Risk Weighted Assets) (2)

 

11.8

 

 

 

11.4

 

 

 

11.6

 

 

 

11.7

 

 

 

11.5

 

(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 June 30, 2024 are preliminary and prior periods are actual.

 
 

CONSOLIDATED BALANCE SHEETS (Unaudited):

(In thousands, except share data)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

41,666

 

 

$

33,362

 

 

$

45,435

 

 

$

52,509

 

 

$

70,832

 

Interest-bearing balances with other financial

 

25,585

 

 

 

31,801

 

 

 

34,668

 

 

 

12,739

 

 

 

13,332

 

Federal funds sold

 

43,193

 

 

 

2,922

 

 

 

16,660

 

 

 

52,851

 

 

 

9,711

 

Total cash and cash equivalents

 

110,444

 

 

 

68,085

 

 

 

96,763

 

 

 

118,099

 

 

 

93,875

 

Investment Securities:

 

 

 

 

 

 

 

 

 

Held to maturity, at amortized cost

 

393,320

 

 

 

396,998

 

 

 

399,128

 

 

 

401,561

 

 

 

404,831

 

Available for sale, at fair value

 

207,936

 

 

 

217,632

 

 

 

223,555

 

 

 

218,662

 

 

 

229,023

 

Equity securities available for sale, at fair value

 

427

 

 

 

431

 

 

 

438

 

 

 

413

 

 

 

433

 

Loans held for sale

 

8,420

 

 

 

4,581

 

 

 

3,855

 

 

 

4,270

 

 

 

7,258

 

Loans, net of unearned interest

 

4,364,561

 

 

 

4,317,449

 

 

 

4,252,792

 

 

 

4,145,657

 

 

 

4,034,510

 

Less: Allowance for credit losses

 

(35,288

)

 

 

(33,524

)

 

 

(34,187

)

 

 

(34,004

)

 

 

(32,588

)

Net loans

 

4,329,273

 

 

 

4,283,925

 

 

 

4,218,605

 

 

 

4,111,653

 

 

 

4,001,922

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

34,344

 

 

 

36,068

 

 

 

36,909

 

 

 

38,102

 

 

 

38,483

 

Operating lease right of use asset

 

7,925

 

 

 

8,414

 

 

 

8,953

 

 

 

8,693

 

 

 

9,106

 

Finance lease right of use asset

 

2,638

 

 

 

2,683

 

 

 

2,727

 

 

 

2,773

 

 

 

2,817

 

Cash surrender value of life insurance

 

53,298

 

 

 

52,997

 

 

 

54,497

 

 

 

54,209

 

 

 

53,931

 

Restricted investment in bank stocks

 

13,930

 

 

 

17,446

 

 

 

16,768

 

 

 

13,554

 

 

 

11,646

 

Accrued interest receivable

 

27,381

 

 

 

26,975

 

 

 

25,820

 

 

 

24,230

 

 

 

19,626

 

Deferred income taxes

 

24,520

 

 

 

22,894

 

 

 

24,146

 

 

 

25,110

 

 

 

23,910

 

Goodwill

 

127,031

 

 

 

127,031

 

 

 

127,031

 

 

 

127,031

 

 

 

127,031

 

Core deposit and other intangibles, net

 

5,626

 

 

 

6,051

 

 

 

6,479

 

 

 

6,970

 

 

 

7,453

 

Foreclosed assets held for sale

 

441

 

 

 

5,110

 

 

 

293

 

 

 

905

 

 

 

489

 

Other assets

 

49,513

 

 

 

53,058

 

 

 

44,825

 

 

 

58,483

 

 

 

55,734

 

Total Assets

$

5,396,467

 

 

$

5,330,379

 

 

$

5,290,792

 

 

$

5,214,718

 

 

$

5,087,568

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

770,732

 

 

$

807,861

 

 

$

801,312

 

 

$

803,550

 

 

$

822,822

 

Interest-bearing transaction accounts

 

2,194,948

 

 

 

2,082,846

 

 

 

2,086,450

 

 

 

2,217,885

 

 

 

2,186,734

 

Time

 

1,536,049

 

 

 

1,488,398

 

 

 

1,458,450

 

 

 

1,358,945

 

 

 

1,275,894

 

Total Deposits

 

4,501,729

 

 

 

4,379,105

 

 

 

4,346,212

 

 

 

4,380,380

 

 

 

4,285,450

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

200,000

 

 

 

271,849

 

 

 

241,532

 

 

 

139,000

 

 

 

112,442

 

Long-term debt

 

23,827

 

 

 

23,941

 

 

 

59,003

 

 

 

58,991

 

 

 

58,981

 

Subordinated debt and trust preferred securities

 

46,047

 

 

 

46,201

 

 

 

46,354

 

 

 

46,501

 

 

 

46,648

 

Operating lease liability

 

8,344

 

 

 

8,683

 

 

 

9,285

 

 

 

9,097

 

 

 

9,894

 

Accrued interest payable

 

18,139

 

 

 

16,330

 

 

 

14,257

 

 

 

14,657

 

 

 

11,115

 

Other liabilities

 

38,695

 

 

 

33,302

 

 

 

31,799

 

 

 

37,381

 

 

 

37,150

 

Total Liabilities

 

4,836,781

 

 

 

4,779,411

 

 

 

4,748,442

 

 

 

4,686,007

 

 

 

4,561,680

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

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

 

17,051

 

 

 

17,006

 

 

 

16,999

 

 

 

16,993

 

 

 

16,980

 

Additional paid-in capital

 

406,544

 

 

 

406,150

 

 

 

405,725

 

 

 

405,341

 

 

 

404,902

 

Retained earnings

 

163,256

 

 

 

154,801

 

 

 

145,982

 

 

 

137,199

 

 

 

131,271

 

Accumulated other comprehensive loss

 

(17,123

)

 

 

(16,947

)

 

 

(16,637

)

 

 

(21,362

)

 

 

(17,805

)

Treasury stock

 

(10,042

)

 

 

(10,042

)

 

 

(9,719

)

 

 

(9,460

)

 

 

(9,460

)

Total Shareholders’ Equity

 

559,686

 

 

 

550,968

 

 

 

542,350

 

 

 

528,711

 

 

 

525,888

 

Total Liabilities and Shareholders' Equity

$

5,396,467

 

 

$

5,330,379

 

 

$

5,290,792

 

 

$

5,214,718

 

 

$

5,087,568

 

 
 

CONSOLIDATED STATEMENTS OF INCOME (Unaudited):

 

Three Months Ended

(Dollars in thousands, except per share data)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

INTEREST INCOME

 

 

 

 

 

 

 

 

 

Loans, including fees

$

66,096

 

$

63,236

 

 

$

61,309

 

 

$

58,792

 

 

$

52,094

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

4,143

 

 

4,040

 

 

 

4,063

 

 

 

4,106

 

 

 

3,962

 

Tax-exempt

 

371

 

 

376

 

 

 

378

 

 

 

382

 

 

 

391

 

Other interest-bearing balances

 

347

 

 

403

 

 

 

139

 

 

 

86

 

 

 

83

 

Federal funds sold

 

282

 

 

136

 

 

 

228

 

 

 

51

 

 

 

49

 

Total Interest Income

 

71,239

 

 

68,191

 

 

 

66,117

 

 

 

63,417

 

 

 

56,579

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Deposits

 

28,463

 

 

26,332

 

 

 

25,808

 

 

 

23,559

 

 

 

17,927

 

Short-term borrowings

 

3,324

 

 

4,446

 

 

 

2,506

 

 

 

1,584

 

 

 

1,507

 

Long-term and subordinated debt

 

686

 

 

957

 

 

 

803

 

 

 

794

 

 

 

701

 

Total Interest Expense

 

32,473

 

 

31,735

 

 

 

29,117

 

 

 

25,937

 

 

 

20,135

 

Net Interest Income

 

38,766

 

 

36,456

 

 

 

37,000

 

 

 

37,480

 

 

 

36,444

 

PROVISION FOR CREDIT LOSSES

 

1,604

 

 

(937

)

 

 

(664

)

 

 

2,087

 

 

 

1,558

 

Net Interest Income After Provision for Credit Losses

 

37,162

 

 

37,393

 

 

 

37,664

 

 

 

35,393

 

 

 

34,886

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

Fiduciary and wealth management

 

1,129

 

 

1,132

 

 

 

1,323

 

 

 

1,296

 

 

 

1,204

 

ATM debit card interchange

 

973

 

 

945

 

 

 

979

 

 

 

986

 

 

 

998

 

Service charges on deposits

 

539

 

 

509

 

 

 

485

 

 

 

509

 

 

 

514

 

Mortgage banking

 

628

 

 

424

 

 

 

300

 

 

 

382

 

 

 

287

 

Mortgage hedging

 

 

 

 

 

 

109

 

 

 

67

 

 

 

128

 

Net gain on sales of SBA loans

 

74

 

 

107

 

 

 

358

 

 

 

85

 

 

 

128

 

Earnings from cash surrender value of life insurance

 

301

 

 

284

 

 

 

288

 

 

 

278

 

 

 

292

 

Other

 

1,685

 

 

2,436

 

 

 

1,275

 

 

 

1,743

 

 

 

1,669

 

Total Noninterest Income

 

5,329

 

 

5,837

 

 

 

5,117

 

 

 

5,346

 

 

 

5,220

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

15,533

 

 

15,462

 

 

 

15,215

 

 

 

15,259

 

 

 

15,027

 

Software licensing and utilization

 

2,208

 

 

2,120

 

 

 

1,826

 

 

 

2,085

 

 

 

2,070

 

Occupancy, net

 

1,861

 

 

1,982

 

 

 

1,952

 

 

 

1,761

 

 

 

1,750

 

Equipment

 

1,287

 

 

1,222

 

 

 

1,330

 

 

 

1,292

 

 

 

1,248

 

Shares tax

 

124

 

 

997

 

 

 

255

 

 

 

808

 

 

 

751

 

Legal and professional fees

 

689

 

 

998

 

 

 

653

 

 

 

890

 

 

 

602

 

ATM/card processing

 

510

 

 

534

 

 

 

442

 

 

 

641

 

 

 

532

 

Intangible amortization

 

425

 

 

428

 

 

 

491

 

 

 

484

 

 

 

461

 

FDIC Assessment

 

1,232

 

 

945

 

 

 

730

 

 

 

1,746

 

 

 

684

 

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

 

42

 

 

 

 

 

 

 

 

(18

)

 

 

(126

)

Merger and acquisition

 

 

 

 

 

 

 

 

 

352

 

 

 

4,992

 

Post-acquisition restructuring

 

 

 

 

 

 

 

 

 

 

 

 

2,952

 

Other

 

4,313

 

 

3,832

 

 

 

5,495

 

 

 

3,929

 

 

 

4,185

 

Total Noninterest Expense

 

28,224

 

 

28,520

 

 

 

28,389

 

 

 

29,229

 

 

 

35,128

 

INCOME BEFORE PROVISION FOR INCOME TAXES

 

14,267

 

 

14,710

 

 

 

14,392

 

 

 

11,510

 

 

 

4,978

 

Provision for income taxes

 

2,496

 

 

2,577

 

 

 

2,294

 

 

 

2,274

 

 

 

142

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$

11,771

 

$

12,133

 

 

$

12,098

 

 

$

9,236

 

 

$

4,836

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

 

Basic Earnings Per Common Share

$

0.71

 

$

0.73

 

 

$

0.73

 

 

$

0.56

 

 

$

0.29

 

Diluted Earnings Per Common Share

$

0.71

 

$

0.73

 

 

$

0.73

 

 

$

0.56

 

 

$

0.29

 

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

 

June 30, 2024

 

March 31, 2024

 

June 30, 2023

(Dollars in thousands)

Average
Balance

 

Interest

 

Yield/
Rate

 

Average
Balance

 

Interest

 

Yield/
Rate

 

Average
Balance

 

Interest

 

Yield/
Rate

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Balances

$

35,618

 

$

347

 

3.92

%

 

$

39,999

 

$

403

 

4.05

%

 

$

7,777

 

$

83

 

4.28

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

533,748

 

 

3,701

 

2.79

 

 

 

539,674

 

 

3,800

 

2.83

 

 

 

551,832

 

 

3,783

 

2.75

 

Tax-Exempt

 

74,425

 

 

371

 

2.00

 

 

 

76,013

 

 

376

 

1.99

 

 

 

78,918

 

 

391

 

1.99

 

Total Securities

 

608,173

 

 

4,072

 

2.69

 

 

 

615,687

 

 

4,176

 

2.73

 

 

 

630,750

 

 

4,174

 

2.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Sold

 

19,432

 

 

282

 

5.84

 

 

 

10,373

 

 

136

 

5.27

 

 

 

6,035

 

 

49

 

3.26

 

Loans, Net of Unearned Interest

 

4,353,360

 

 

66,096

 

6.11

 

 

 

4,293,828

 

 

63,236

 

5.92

 

 

 

3,808,717

 

 

52,094

 

5.49

 

Restricted Investment in Bank Stocks

 

16,066

 

 

442

 

11.07

 

 

 

19,439

 

 

240

 

4.97

 

 

 

10,177

 

 

179

 

7.05

 

Total Earning Assets

 

5,032,649

 

 

71,239

 

5.69

 

 

 

4,979,326

 

 

68,191

 

5.51

 

 

 

4,463,456

 

 

56,579

 

5.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

39,053

 

 

 

 

 

 

38,264

 

 

 

 

 

 

70,378

 

 

 

 

Other Assets

 

307,195

 

 

 

 

 

 

302,090

 

 

 

 

 

 

293,952

 

 

 

 

Total Assets

$

5,378,897

 

 

 

 

 

$

5,319,680

 

 

 

 

 

$

4,827,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Demand

$

972,852

 

$

4,477

 

1.85

%

 

$

898,340

 

$

3,884

 

1.74

%

 

$

936,687

 

$

3,216

 

1.38

%

Money Market

 

908,807

 

 

6,632

 

2.94

 

 

 

876,242

 

 

5,968

 

2.74

 

 

 

929,774

 

 

5,104

 

2.20

 

Savings

 

281,560

 

 

52

 

0.07

 

 

 

287,765

 

 

72

 

0.10

 

 

 

319,728

 

 

64

 

0.08

 

Time

 

1,510,079

 

 

17,302

 

4.61

 

 

 

1,468,611

 

 

16,408

 

4.49

 

 

 

1,061,276

 

 

9,543

 

3.61

 

Total Interest-bearing Deposits

 

3,673,298

 

 

28,463

 

3.12

 

 

 

3,530,958

 

 

26,332

 

3.00

 

 

 

3,247,465

 

 

17,927

 

2.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short term borrowings

 

241,713

 

 

3,324

 

5.53

 

 

 

316,025

 

 

4,446

 

5.66

 

 

 

94,067

 

 

1,507

 

6.43

 

Long-term debt

 

23,870

 

 

262

 

4.41

 

 

 

40,571

 

 

533

 

5.28

 

 

 

54,347

 

 

194

 

1.43

 

Subordinated debt and trust preferred securities

 

46,122

 

 

424

 

3.70

 

 

 

46,275

 

 

424

 

3.69

 

 

 

47,782

 

 

507

 

4.26

 

Total Interest-bearing Liabilities

 

3,985,003

 

 

32,473

 

3.28

 

 

 

3,933,829

 

 

31,735

 

3.24

 

 

 

3,443,661

 

 

20,135

 

2.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing Demand

 

778,380

 

 

 

 

 

 

781,136

 

 

 

 

 

 

810,140

 

 

 

 

Other Liabilities

 

61,839

 

 

 

 

 

 

58,714

 

 

 

 

 

 

69,451

 

 

 

 

Shareholders' Equity

 

553,675

 

 

 

 

 

 

546,001

 

 

 

 

 

 

504,535

 

 

 

 

Total Liabilities & Shareholders' Equity

$

5,378,897

 

 

 

 

 

$

5,319,680

 

 

 

 

 

$

4,827,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

$

38,766

 

 

 

 

 

$

36,456

 

 

 

 

 

$

36,444

 

 

Taxable Equivalent Adjustment (1)

 

 

 

253

 

 

 

 

 

 

260

 

 

 

 

 

 

202

 

 

Net Interest Income (taxable equivalent basis)

 

 

$

39,019

 

 

 

 

 

$

36,716

 

 

 

 

 

$

36,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Yield on Earning Assets

 

 

 

 

5.69

%

 

 

 

 

 

5.51

%

 

 

 

 

 

5.08

%

Rate on Supporting Liabilities

 

 

 

 

3.28

 

 

 

 

 

 

3.24

 

 

 

 

 

 

2.35

 

Average Interest Spread

 

 

 

 

2.42

 

 

 

 

 

 

2.26

 

 

 

 

 

 

2.74

 

Net Interest Margin

 

 

 

 

3.12

 

 

 

 

 

 

2.97

 

 

 

 

 

 

3.29

 

(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)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

Allowance for Credit Losses on Loans:

 

 

 

 

 

 

 

 

 

Beginning balance

$

33,524

 

 

$

34,187

 

 

$

34,004

 

 

$

32,588

 

 

$

31,265

 

 

 

 

 

 

 

 

 

 

 

Purchase credit deteriorated loans

 

 

 

 

 

 

 

 

 

 

 

 

 

336

 

 

 

 

 

 

 

 

 

 

 

Loans Charged off

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

(56

)

 

 

 

 

 

(19

)

 

 

 

 

 

(109

)

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

(2

)

 

 

(28

)

 

 

(9

)

 

 

 

 

 

 

Consumer

 

(4

)

 

 

(22

)

 

 

(17

)

 

 

(32

)

 

 

(65

)

Total loans charged off

 

(62

)

 

 

(50

)

 

 

(45

)

 

 

(32

)

 

 

(174

)

Recoveries of loans previously charged off

 

 

 

 

 

 

 

 

 

Commercial real estate

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

29

 

 

 

 

 

 

 

 

 

7

 

 

 

 

Consumer

 

11

 

 

 

6

 

 

 

7

 

 

 

14

 

 

 

4

 

Total recoveries

 

44

 

 

 

6

 

 

 

7

 

 

 

21

 

 

 

4

 

Balance before provision

 

33,506

 

 

 

34,143

 

 

 

33,966

 

 

 

32,577

 

 

 

31,431

 

Provision for credit losses - loans

 

1,782

 

 

 

(619

)

 

 

221

 

 

 

1,427

 

 

 

1,157

 

Balance, end of quarter

$

35,288

 

 

$

33,524

 

 

$

34,187

 

 

$

34,004

 

 

$

32,588

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

9,999

 

 

 

10,389

 

 

 

14,216

 

 

 

13,458

 

 

 

15,846

 

 

 

 

 

 

 

 

 

 

 

Foreclosed real estate

 

441

 

 

 

5,110

 

 

 

293

 

 

 

905

 

 

 

489

 

Total nonperforming assets

 

10,440

 

 

 

15,499

 

 

 

14,509

 

 

 

14,363

 

 

 

16,335

 

 

 

 

 

 

 

 

 

 

 

Accruing loans 90 days or more past due

 

 

 

 

25

 

 

 

 

 

 

12

 

 

 

9

 

Total risk elements

$

10,440

 

 

$

15,524

 

 

$

14,509

 

 

$

14,375

 

 

$

16,344

 

 

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)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

$

559,686

 

$

550,968

 

$

542,350

 

$

528,711

 

$

525,888

Less: Goodwill

 

127,031

 

 

127,031

 

 

127,031

 

 

127,031

 

 

127,031

Less: Core Deposit and Other Intangibles

 

5,626

 

 

6,051

 

 

6,479

 

 

6,970

 

 

7,453

Tangible Equity

$

427,029

 

$

417,886

 

$

408,840

 

$

394,710

 

$

391,404

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

16,580,595

 

 

16,565,637

 

 

16,573,707

 

 

16,580,347

 

 

16,567,578

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Share

$

25.75

 

$

25.23

 

$

24.67

 

$

23.81

 

$

23.62

 
 

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

 

Three Months Ended

(Dollars in thousands, except per share data)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Shareholders

$

11,771

 

$

12,133

 

$

12,098

 

$

9,236

 

$

4,836

Less: BOLI Death Benefit Income

 

487

 

 

1,460

 

 

 

 

 

 

Plus: Merger and Acquisition Expenses

 

 

 

 

 

 

 

352

 

 

7,944

Less: Tax Effect of Merger and Acquisition Expenses

 

 

 

 

 

 

 

74

 

 

1,668

Net Income Excluding Non-Recurring Income and Expenses

$

11,284

 

$

10,673

 

$

12,098

 

$

9,514

 

$

11,112

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding

 

16,576,283

 

 

16,567,902

 

 

16,574,199

 

 

16,571,825

 

 

16,235,106

 

 

 

 

 

 

 

 

 

 

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

$

0.68

 

$

0.64

 

$

0.73

 

$

0.57

 

$

0.68

 
 

Return on Average Tangible Common Equity

 

Three Months Ended

(Dollars in thousands)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

$

11,771

 

 

$

12,133

 

 

$

12,098

 

 

$

9,236

 

 

$

4,836

 

Plus: Intangible amortization, net of tax

 

336

 

 

 

338

 

 

 

388

 

 

 

382

 

 

 

364

 

 

$

12,107

 

 

$

12,471

 

 

$

12,486

 

 

$

9,618

 

 

$

5,200

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

$

553,675

 

 

$

546,001

 

 

$

537,219

 

 

$

529,067

 

 

$

504,535

 

Less: Average goodwill

 

127,031

 

 

 

127,031

 

 

 

127,031

 

 

 

127,031

 

 

 

120,631

 

Less: Average core deposit and other intangibles

 

5,833

 

 

 

6,259

 

 

 

6,716

 

 

 

7,210

 

 

 

7,016

 

Average tangible shareholders' equity

$

420,811

 

 

$

412,711

 

 

$

403,472

 

 

$

394,826

 

 

$

376,888

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity

 

11.57

%

 

 

12.15

%

 

 

12.31

%

 

 

9.69

%

 

 

5.55

%

 
 

Efficiency Ratio

 

Three Months Ended

(Dollars in thousands)

Jun. 30,
2024

 

Mar. 31,
2024

 

Dec. 31,
2023

 

Sep. 30,
2023

 

Jun. 30,
2023

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

28,224

 

 

$

28,520

 

 

$

28,389

 

 

$

29,229

 

 

$

35,128

 

Less: Merger and acquisition expenses

 

 

 

 

 

 

 

 

 

 

352

 

 

 

7,944

 

Less: Intangible amortization

 

425

 

 

 

428

 

 

 

491

 

 

 

484

 

 

 

461

 

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

 

42

 

 

 

 

 

 

 

 

 

(18

)

 

 

(126

)

Efficiency ratio numerator

$

27,757

 

 

$

28,092

 

 

$

27,898

 

 

$

28,411

 

 

$

26,849

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

38,766

 

 

 

36,456

 

 

 

37,000

 

 

 

37,480

 

 

 

36,444

 

Noninterest income

 

5,329

 

 

 

5,837

 

 

 

5,117

 

 

 

5,346

 

 

 

5,220

 

Less: BOLI Death Benefit

 

487

 

 

 

1,460

 

 

 

 

 

 

 

 

 

 

Efficiency ratio denominator

$

43,608

 

 

$

40,833

 

 

$

42,117

 

 

$

42,826

 

 

$

41,664

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

63.65

%

 

 

68.80

%

 

 

66.24

%

 

 

66.34

%

 

 

64.44

%

 

Contacts

Rory G. Ritrievi
Chair, President & Chief Executive Officer

Justin T. Webb
Chief Financial Officer

1-866-642-7736

Contacts

Rory G. Ritrievi
Chair, President & Chief Executive Officer

Justin T. Webb
Chief Financial Officer

1-866-642-7736