Biggest changeAverage balances, effective interest differential and interest yields for the years ended December 31: Average Balances, Income and Interest Rates on a Taxable-Equivalent Basis 2022 2021 2020 (Dollars in thousands) Average Balance Interest (1) Yield/ Rate Average Balance Interest (1) Yield/ Rate Average Balance Interest (1) Yield/ Rate ASSETS: Interest Bearing Balances $ 26,633 $ 69 0.26 % $ 15,916 $ 13 0.08 % $ 3,593 $ 39 1.09 % Investment Securities: Taxable 500,156 11,663 2.33 124,692 2,257 1.81 112,636 2,524 2.24 Tax-Exempt 78,039 1,895 2.43 57,361 1,420 2.48 49,410 1,276 2.58 Total Investment Securities 578,195 13,558 2.34 182,053 3,677 2.02 162,046 3,800 2.35 Federal Funds Sold 311,989 1,826 0.59 567,647 809 0.14 135,243 497 0.37 Loans, Net 3,217,282 150,636 4.68 2,539,074 119,082 4.69 2,247,002 103,871 4.62 Restricted Investment in Bank Stocks 6,045 289 4.78 7,351 345 4.69 6,554 360 5.49 Total Interest-earning Assets 4,140,144 166,378 4.02 3,312,041 123,926 3.74 2,554,438 108,567 4.25 Cash and Due from Banks 63,608 38,517 33,485 Other Assets 272,422 169,946 170,506 Total Assets $ 4,476,174 $ 3,520,504 $ 2,758,429 LIABILITIES & SHAREHOLDERS' EQUITY: Interest-bearing Demand $ 1,051,605 $ 3,847 0.37 % $ 688,595 $ 2,330 0.34 % $ 538,385 $ 3,423 0.64 % Money Market 1,040,762 5,277 0.51 842,107 3,157 0.37 605,552 4,072 0.67 Savings 355,229 193 0.05 218,546 237 0.11 186,132 346 0.19 Time 524,944 4,827 0.92 451,277 5,603 1.24 443,607 8,558 1.93 Total Interest-bearing Deposits 2,972,540 14,144 0.48 2,200,525 11,327 0.51 1,773,676 16,399 0.92 Short-term borrowings 11,914 441 3.70 153,850 539 0.35 106,233 371 0.35 Long-term debt 23,344 352 1.51 75,483 821 1.09 66,609 999 1.50 Subordinated debt and trust preferred securities 70,583 2,830 4.01 47,116 2,067 4.39 38,740 1,958 5.05 Total Interest-bearing Liabilities 3,078,381 17,767 0.58 2,476,974 14,754 0.60 1,985,258 19,727 0.99 Noninterest-bearing Demand 848,991 684,022 659,554 Other Liabilities 49,864 30,433 24,037 Shareholders' Equity 498,938 329,075 305,929 Total Liabilities & Shareholders' Equity $ 4,476,174 $ 3,520,504 $ 2,974,778 Net Interest Income (taxable-equivalent basis) $ 148,611 $ 109,172 $ 88,840 Taxable Equivalent Adjustment (778) (604) (632) Net Interest Income $ 147,833 $ 108,568 $ 88,208 Total Yield on Earning Assets 4.02 % 3.74 % 4.25 % Rate on Supporting Liabilities 0.58 0.60 0.99 Average Interest Spread 3.44 3.15 3.26 Net Interest Margin 3.59 3.30 3.48 (1) Presented on a fully taxable-equivalent basis using a 21% federal tax rate and statutory interest expense disallowances. 32 Table of Contents MID PENN BANCORP, INC.
Biggest changeManagement’s Discussion and Analysis Average balances, effective interest differential and interest yields for the years ended December 31: Average Balances, Income and Interest Rates 2023 2022 2021 (Dollars in thousands) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate ASSETS: Interest Bearing Balances $ 24,270 $ 361 1.49 % $ 26,633 $ 69 0.26 % $ 15,916 $ 13 0.08 % Investment Securities: Taxable 544,896 15,141 2.78 500,156 11,663 2.33 124,692 2,257 1.81 Tax-Exempt 78,163 1,949 2.49 78,039 1,895 2.43 57,361 1,420 2.48 Total Investment Securities 623,059 17,090 2.74 578,195 13,558 2.34 182,053 3,677 2.02 Federal Funds Sold 7,161 373 5.21 311,989 1,826 0.59 567,647 809 0.14 Loans, Net 3,868,307 218,462 5.65 3,217,282 150,636 4.68 2,539,074 119,082 4.69 Restricted Investment in Bank Stocks 11,121 864 7.77 6,045 289 4.78 7,351 345 4.69 Total Interest-earning Assets 4,533,918 237,150 5.23 4,140,144 166,378 4.02 3,312,041 123,926 3.74 Cash and Due from Banks 49,503 63,608 38,517 Other Assets 299,666 272,422 169,946 Total Assets $ 4,883,087 $ 4,476,174 $ 3,520,504 LIABILITIES & SHAREHOLDERS' EQUITY: Interest-bearing Demand $ 950,326 $ 13,893 1.46 % $ 1,051,605 $ 3,847 0.37 % $ 688,595 $ 2,330 0.34 % Money Market 926,034 21,424 2.31 1,040,762 5,277 0.51 842,107 3,157 0.37 Savings 312,053 230 0.07 355,229 193 0.05 218,546 237 0.11 Time 1,116,552 43,749 3.92 524,944 4,827 0.92 451,277 5,603 1.24 Total Interest-bearing Deposits 3,304,965 79,296 2.40 2,972,540 14,144 0.48 2,200,525 11,327 0.51 Short-term borrowings 107,323 7,087 6.60 11,914 441 3.70 153,850 539 0.35 Long-term debt 45,304 975 2.15 23,344 352 1.51 75,483 821 1.09 Subordinated debt and trust preferred securities 49,328 2,008 4.07 70,583 2,830 4.01 47,116 2,067 4.39 Total Interest-bearing Liabilities 3,506,920 89,366 2.55 3,078,381 17,767 0.58 2,476,974 14,754 0.60 Noninterest-bearing Demand 800,582 848,991 684,022 Other Liabilities 53,530 49,864 30,433 Shareholders' Equity 522,055 498,938 329,075 Total Liabilities & Shareholders' Equity $ 4,883,087 $ 4,476,174 $ 3,520,504 Net Interest Income (taxable-equivalent basis) $ 147,784 $ 148,611 $ 109,172 Taxable Equivalent Adjustment (1) (811) (778) (604) Net Interest Income $ 146,973 $ 147,833 $ 108,568 Total Yield on Earning Assets 5.23 % 4.02 % 3.74 % Rate on Supporting Liabilities 2.55 0.58 0.60 Average Interest Spread 2.68 3.44 3.15 Net Interest Margin 3.26 3.59 3.30 (1) Presented on a fully taxable-equivalent basis using a 21% federal tax rate and statutory interest expense disallowances. 37 MID PENN BANCORP, INC.
The increase is a result of additional costs to license the additional Riverview branches, 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, and increases in certain core processing fees as our customer base and transaction volume continue to grow.
The increase is a result of additional costs to license the additional Brunswick branches, 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, and increases in certain core processing fees as our customer base and transaction volume continue to grow.
The Corporation also generates revenue through fees earned on the various services and products offered to its customers and through gains on sales of assets, such as loans, investments and properties. Offsetting these revenue sources are provisions for loan losses, non-interest expenses and income taxes.
The Corporation also generates revenue through fees earned on the various services and products offered to its customers and through gains on sales of assets, such as loans, investments and properties. Offsetting these revenue sources are provisions for credit losses, non-interest expenses and income taxes.
Tax-equivalent adjustments were calculated using a statutory corporate tax rate of 21% for the years ended December 31, 2022, 2021 and 2020. For purposes of calculating loan yields, average loan balances include non-accrual loans.
Tax-equivalent adjustments were calculated using a statutory corporate tax rate of 21% for the years ended December 31, 2023, 2022 and 2021. For purposes of calculating loan yields, average loan balances include non-accrual loans.
For details on the variances of noninterest expense for the year ended December 31, 2021 compared to the year ended December 31, 2020 refer to the "Noninterest Expense" section of the Management's Discussion and Analysis in the Corporation's Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
For details on the variances of noninterest expense for the year ended December 31, 2022 compared to the year ended December 31, 2021 refer to the "Noninterest Expense" section of the Management's Discussion and Analysis in the Corporation's Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
Information included elsewhere in this report will assist in the understanding of how Mid Penn is positioned to react to changing interest rates and inflationary trends. In particular, the previously discussed risk factors, the composition of and yields on loans and investments, and the composition and costs of deposits and other interest-bearing liabilities, should be considered.
Management’s Discussion and Analysis Information included elsewhere in this report will assist in the understanding of how Mid Penn is positioned to react to changing interest rates and inflationary trends. In particular, the previously discussed risk factors, the composition of and yields on loans and investments, and the composition and costs of deposits and other interest-bearing liabilities, should be considered.
Mid Penn’s investment portfolio is utilized primarily to support overall liquidity and interest rate risk management, to provide collateral supporting pledging requirements for public funds on deposit, and to generate additional interest income within reasonable risk parameters. Mid Penn’s investment portfolio includes both held-to-maturity securities and available-for-sale securities.
Mid Penn’s investment portfolio is utilized primarily to support overall liquidity and interest rate risk management, to provide collateral supporting pledging requirements for public funds on deposit, and to generate additional interest income within reasonable risk parameters. Mid Penn’s investment portfolio includes both held-to-maturity securities and available-for-sale securities. 44 MID PENN BANCORP, INC.
For the year ended December 31, 2022, Mid Penn had net recoveries of $60 thousand compared to net charge-offs of $1.7 million and $333 thousand for the years ended December 31, 2021 and 2020, respectively. A summary of charge-offs and recoveries of loans and the provision for loan losses is shown in the table below.
For the year ended December 31, 2023, Mid Penn had net charge-offs of $332 thousand compared to net recoveries of $60 thousand and net charge-offs of $1.7 million for the years ended December 31, 2022 and 2021, respectively. A summary of charge-offs and recoveries of loans and the provision for loan losses is shown in the table below.
Tax-exempt income is shown on a tax equivalent basis using a statutory corporate tax rate of 21% for the years ended December 31, 2022, 2021 and 2020. For the year ended December 31, 2022, Mid Penn’s FTE net interest margin was 3.59% versus 3.30% for the year ended December 31, 2021 and 3.48% for the year ended December 31, 2020.
Tax-exempt income is shown on a tax equivalent basis using a statutory corporate tax rate of 21% for the years ended December 31, 2023, 2022 and 2021. For the year ended December 31, 2023, Mid Penn’s FTE net interest margin was 3.26% versus 3.59% for the year ended December 31, 2022 and 3.30% for the year ended December 31, 2021.
The majority of the Bank's loan portfolio is to businesses and individuals located within the Bank's primary market area of the Pennsylvania counties of Berks, Blair, Bucks, Centre, Chester, Clearfield, Cumberland, Dauphin, Fayette, Huntingdon, Lancaster, Lehigh, Luzerne, Lycoming, Montgomery, Northumberland, Perry, Schuylkill and Westmoreland.
The majority of the Bank's loan portfolio is to businesses and individuals located within the Bank's primary market area of the Pennsylvania counties of Berks, Blair, Bucks, Centre, Chester, Clearfield, Cumberland, Dauphin, Fayette, Huntingdon, Lancaster, Lehigh, Luzerne, Montgomery, Perry, Schuylkill and Westmoreland and New Jersey.
Interest rates do not necessarily move in the same direction or at the same magnitude as the prices of other goods and services. As discussed previously, management seeks to manage the relationship between interest sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.
Interest rates do not necessarily move in the same direction or at the same magnitude as the prices of other goods and services. As discussed previously, management seeks to manage the relationship between interest sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation. 52 MID PENN BANCORP, INC.
In times of economic slowdown, either local,regional or national, the risk inherent in the loan portfolio could increase resulting in the need for additional provisions to the allowance for loan losses in future periods.
In times of economic slowdown, either local, regional or national, the risk inherent in the loan portfolio could increase resulting in the need for additional provisions to the ACL in future periods.
Off-Balance Sheet Risk Mid Penn makes contractual commitments to extend credit and extends lines of credit, which are subject to Mid Penn's credit approval and monitoring procedures. As of December 31, 2022, commitments to extend credit amounted to $1.0 billion compared to $930.7 million as of December 31, 2021. Mid Penn also issues standby letters of credit to its customers.
Off-Balance Sheet Risk Mid Penn makes contractual commitments to extend credit and extends lines of credit, which are subject to Mid Penn's credit approval and monitoring procedures. As of December 31, 2023, commitments to extend credit amounted to $1.5 billion compared to $1.0 billion as of December 31, 2022. Mid Penn also issues standby letters of credit to its customers.
For details on the variances of noninterest income for the year ended December 31, 2021 compared to the year ended December 31, 2020 refer to the "Noninterest Income" section of the Management's Discussion and Analysis in the Corporation's Annual Report on Form 10-K for the fiscal year ended December 31, 2021. 36 Table of Contents MID PENN BANCORP, INC.
For details on the variances of noninterest income for the year ended December 31, 2022 compared to the year ended December 31, 2021 refer to the "Noninterest Income" section of the Management's Discussion and Analysis in the Corporation's Annual Report on Form 10-K for the fiscal year ended December 31, 2022. 42 MID PENN BANCORP, INC.
The risk associated with standby letters of credit is essentially the same as the credit risk involved in loan extensions to customers. Standby letters of credit increased to $57.2 million at December 31, 2022, from $55.6 million at December 31, 2021.
The risk associated with standby letters of credit is essentially the same as the credit risk involved in loan extensions to customers. Standby letters of credit increased to $62.2 million at December 31, 2023, from $57.2 million at December 31, 2022.
The year ended December 31, 2022 included the recognition of $3.8 million of Paycheck Protection Program ("PPP") loan processing fees generated as a result of Mid Penn’s participation in the PPP compared to $22.0 million for the year ended December 31, 2021.
The year ended December 31, 2023 included the recognition of $15 thousand of Paycheck Protection Program ("PPP") loan processing fees generated as a result of Mid Penn’s participation in the PPP compared to $3.8 million for the year ended December 31, 2022.
The provision for income taxes for the year ended December 31, 2022 reflects an effective combined Federal and state tax rate ("ETR") of 18.6%, compared to an ETR of 18.7% for the year ended December 31, 2021.
The provision for income taxes for the year ended December 31, 2023 reflects an effective combined Federal and state tax rate ("ETR") of 16.3%, compared to an ETR of 18.6% for the year ended December 31, 2022 .
These PPP fees are recognized into interest income over the term of the respective loan, or sooner if the loans are forgiven by the Small Business Administration or the borrowers otherwise pay down principal prior to a loan’s stated maturity.
These PPP fees are recognized into interest income over the term of the respective loan, or sooner if the loans are forgiven by the Small Business Administration or the borrowers otherwise pay down principal prior to a loan’s stated maturity. The year ended 33 MID PENN BANCORP, INC.
All written or oral forward-looking statements attributable to Mid Penn are expressly qualified in their entirety by these cautionary factors. 28 Table of Contents MID PENN BANCORP, INC.
All written or oral forward-looking statements attributable to Mid Penn are expressly qualified in their entirety by these cautionary factors. 32 MID PENN BANCORP, INC.
The following table presents a summary of the Corporation's earnings and selected performance ratios: December 31, 2022 2021 2020 Net Income $ 54,806 $ 29,319 $ 26,209 Diluted EPS $ 3.44 $ 2.71 $ 3.10 Dividends Declared $ 0.80 $ 0.79 $ 0.82 Return on average assets 1.22 % 0.83 % 0.95 % Return on average equity 10.98 % 8.91 % 8.57 % Net interest margin (1) 3.59 % 3.30 % 3.48 % Non-performing assets to total assets 0.21 % 0.22 % 0.52 % Net charge-off to average loans (0.002) % 0.068 % 0.015 % (1) Presented on a FTE basis using a 21% Federal tax rate and statutory interest expense disallowances.
The following table presents a summary of the Corporation's earnings and selected performance ratios: December 31, 2023 2022 2021 Net Income $ 37,397 $ 54,806 $ 29,319 Diluted EPS $ 2.29 $ 3.44 $ 2.71 Dividends Declared $ 0.80 $ 0.80 $ 0.79 Return on average assets 0.77 % 1.22 % 0.83 % Return on average equity 7.16 % 10.98 % 8.91 % Net interest margin (1) 3.26 % 3.59 % 3.30 % Non-performing assets to total assets 0.27 % 0.21 % 0.22 % Net charge-off to average loans 0.009 % (0.002) % 0.068 % (1) Presented on a FTE basis using a 21% Federal tax rate and statutory interest expense disallowances.
Financial Highlights • Net Income Per Share - Mid Penn’s net income available to common shareholders ("earnings") for the year ended December 31, 2022 was $54.8 million or $3.44 per common share basic and diluted, compared to earnings of $29.3 million or $2.71 per common share basic and diluted for the year ended December 31, 2021.
Summary of Financial Results • Net Income Per Share - Mid Penn’s net income available to common shareholders ("earnings") for the year ended December 31, 2023 was $37.4 million or $2.29 per common share basic and diluted, compared to earnings of $54.8 million or $3.44 per common share basic and diluted for the year ended December 31, 2022.
For the year ended December 31, 2021, merger and acquisition expenses were $3.1 million and included investment banking fees, merger-related legal expenses, and other professional fees for advisory, valuation, and consulting services associated with the Riverview Acquisition.
For the year ended December 31, 2023, merger and acquisition expenses were $5.5 million and included investment banking fees, merger-related legal expenses, and other professional fees for advisory, valuation, and consulting services associated with the Brunswick.
The following table presents the expected maturities of the investment portfolio and the weighted average yields (calculated based on historical cost) as of December 31, 2022: Maturing (In Thousands) One Year and Less After One Year thru Five Years After Five Years Thru Ten Years After Ten Years As of December 31, 2022 Amount Yield Amount Yield Amount Yield Amount Yield Available for sale securities, at fair value: U.S.
Management’s Discussion and Analysis The following table presents the expected maturities of the investment portfolio and the weighted average yields (calculated based on historical cost and tax-equivalent basis assuming a 21% tax rate) as of December 31, 2023: Maturing (In Thousands) One Year and Less After One Year thru Five Years After Five Years Thru Ten Years After Ten Years As of December 31, 2023 Amount Weighted Average Yield Amount Weighted Average Yield Amount Weighted Average Yield Amount Weighted Average Yield Available for sale securities, at fair value: U.S.
Results of Operations Net Interest Income Net interest income, Mid Penn's primary source of earnings, represents the difference between interest income received on loans, investments, and overnight funds, and interest expense paid on deposits and short- and long-term borrowings.
Refer to Note 2 - Business Combinations for further details. Results of Operations Net Interest Income Net interest income, Mid Penn's primary source of earnings, represents the difference between interest income received on loans, investments, and overnight funds, and interest expense paid on deposits and short- and long-term borrowings.
The yield on interest-earning assets increased 28 basis point(s) ("bp") in 2022 compared to 2021 and the rate on interest-bearing liabilities decreased 3 bp in 2022 compared to 2021. ◦ Loan Growth - Total loans, net of unearned income, as of December 31, 2022 were $3.5 billion compared to $3.1 billion as of December 31, 2021 , an increase of $409.7 million, or 13.2%.
The yield on interest-earning assets increased 121 basis point(s) ("bp") in 2023 compared to 2022 and the rate on interest-bearing liabilities increased 197 bp in 2023 compared to 2022. ◦ Loan Growth - Total loans, net of unearned income, as of December 31, 2023 were $4.3 billion compared to $3.5 billion as of December 31, 2022 , an increase of $738.7 million, or 21.0%.
Comparatively, as of December 31, 2021, Mid Penn had $111.3 million of PPP loans outstanding, net of deferred fees. Investment Securities Mid Penn’s portfolio of held-to-maturity ("HTM") securities, recorded at amortized cost, increased $70.2 million to $399.5 million as of December 31, 2022, as compared to $329.3 million as of December 31, 2021.
Comparatively, as of December 31, 2022, Mid Penn had $2.6 million of PPP loans outstanding, net of deferred fees. Investment Securities Mid Penn’s portfolio of held-to-maturity ("HTM") securities, recorded at amortized cost, decreased $366 thousand to $399.1 million as of December 31, 2023, as compared to $399.5 million as of December 31, 2022.
Loan fees of $8.4 million, $25.5 million and $15.8 million are included with loan interest income in the following table for the years ended December 31, 2022, 2021, and 2020, respectively. During the years ended December 31, 2022, 31 Table of Contents MID PENN BANCORP, INC.
Loan fees of $4.6 million, $8.4 million and $25.5 million are included with loan interest income in the following table for the years ended December 31, 2023, 2022, and 2021, respectively.
All of these factors may be susceptible to significant change. While management uses the best information known to it in order to make loan loss allowance valuations, adjustments to the allowance may be necessary based on changes in economic and other conditions, changes in the composition of the loan portfolio, or changes in accounting guidance.
Management’s Discussion and Analysis While management uses the best information known to it in order to make ACL valuations, adjustments to the ACL may be necessary based on changes in economic and other conditions, changes in the composition of the loan portfolio, or changes in accounting guidance.
Management of the Corporation considers the accounting judgments relating to the allowance for loan losses to be the accounting area that requires the most subjective and complex judgments. Allowance for loan losses ("allowance") - The allowance represents management’s estimate of probable incurred credit losses inherent in the loan portfolio.
Management of the Corporation considers the accounting judgments relating to the allowance for credit losses to be the accounting area that requires the most subjective and complex judgments.
Financial Condition Mid Penn’s total assets were $4.5 billion as of December 31, 2022, reflecting a decrease of $191.5 million, or 4.1%, compared to total assets of $4.7 billion as of December 31, 2021. Included in total assets as of December 31, 2022 are $2.6 million of PPP loans, net of deferred fees.
Financial Condition Mid Penn’s total assets were $5.3 billion as of December 31, 2023, reflecting an increase of $792.8 million, or 17.6%, compared to total assets of $4.5 billion as of December 31, 2022. Included in total assets as of December 31, 2023 are $1.4 million of PPP loans, net of deferred fees.
The provision for loan losses for the year ended December 31, 2021 was $1.3 million, or 29.9%, lower than the $4.2 million provision for loan losses for the year ended December 31, 2020.
The provision for credit losses for the year ended December 31, 2022 was $1.4 million, or 46.0%, lower than the $2.9 million provision for credit losses for the year ended December 31, 2021.
At December 31, 2021, the unrealized loss on AFS investment securities resulted in a decrease in shareholders’ equity of $254 thousand (comprised of a gross unrealized loss on securities of $322 thousand net of a deferred income tax benefit of $68 thousand). Mid Penn does not have any significant concentrations of non-governmental securities within its investment portfolio.
At December 31, 2022, the unrealized loss on AFS investment securities resulted in a negative impact to shareholders’ equity of $19.1 million (comprised of a gross unrealized loss on securities of $24.1 million and net of a deferred income tax benefit of $5.1 million). Mid Penn does not have any significant concentrations of non-governmental securities within its investment portfolio.
Income Taxes The provision for income taxes was $12.5 million during the year ended December 31, 2022 , an increase of $5.8 million compared to $6.7 million for the same period in 2021.
Income Taxes The provision for income taxes was $7.3 million during the year ended December 31, 2023 , a decrease of $5.2 million compared to $12.5 million for the same period in 2022.
Deposits and Other Funding Sources Mid Penn's primary source of funds are retail deposits from businesses, public funds depositors, and consumers in its market area. For the year ended December 31, 2022, deposits totaled $3.8 billion, a decrease of $223.7 million, or 5.6%.
Deposits and Other Funding Sources Mid Penn's primary source of funds are retail deposits from businesses, public funds depositors, and consumers in its market area. For the year ended December 31, 2023, deposits totaled $4.3 billion, an increase of $567.9 million, or 15.0%.
An increase could also be necessitated by an increase in the size of the loan portfolio or in any of its components even though the credit quality of the overall portfolio may be improving. Historically, the estimates of the allowance for loan losses have provided adequate coverage against actual losses incurred.
An increase could also be necessitated by an increase in the size of the loan portfolio or in any of its components even though the credit quality of the overall portfolio may be improving.
Management’s Discussion and Analysis post-acquisition restructuring expenses totaling $9.9 million resulting from the Riverview Acquisition, which was announced on June 30, 2021 and legally closed on November 30, 2021. • Net Interest Income ◦ Net Interest Margin - For the year ended December 31, 2022, Mid Penn’s FTE net interest margin was 3.59% versus 3.30% for the year ended December 31, 2021.
Management’s Discussion and Analysis December 31, 2023 also include merger and acquisition expenses of $5.5 million and post-acquisition restructuring expenses totaling $3.0 million resulting from the Brunswick Acquisition, which was announced on December 20, 2022 and legally closed on May 19, 2023. • Net Interest Income ◦ Net Interest Margin - For the year ended December 31, 2023, Mid Penn’s FTE net interest margin was 3.26% versus 3.59% for the year ended December 31, 2022.
Software licensing and utilization costs were $7.5 million for the year ended December 31, 2022, an increase of $1.2 million, or 18.8%, compared to $6.3 million for the year ended December 31, 2021.
Software licensing and utilization costs were $7.9 million for the year ended December 31, 2023, an increase of $403 thousand, or 5.4%, compared to $7.5 million for the year ended December 31, 2022.
Management’s Discussion and Analysis This table and the discussion that follows is based on FTE amounts. Volume analysis of changes in net interest income as of December 31: Years ended December 31, 2022 vs. December 31, 2021 Years ended December 31, 2021 vs.
Management’s Discussion and Analysis The volume analysis of changes in net interest income as of December 31 are as follows: Years Ended December 31, 2023 vs. December 31, 2022 Years ended December 31, 2022 vs.
Executive Overview Mid Penn is a financial holding company incorporated in August 1991 in the Commonwealth of Pennsylvania. Mid Penn generates the majority of its revenues through net interest income, or the difference between interest earned on loans and investments and interest paid on deposits and borrowings.
Mid Penn generates the majority of its revenues through net interest income, or the difference between interest earned on loans and investments and interest paid on deposits and borrowings.
Consumer loans include installment loans, lines of credit and home equity loans. The Bank has no significant concentration of credit to any one borrower. The Bank’s highest concentration of credit by loan type is in commercial real estate. 40 Table of Contents MID PENN BANCORP, INC.
Consumer loans include installment loans, lines of credit and home equity loans. The Bank has no significant concentration of credit to any one borrower. The Bank’s highest concentration of credit by loan type is in commercial real estate. Credit risk is managed through portfolio diversification, underwriting policies and procedures, and loan monitoring practices.
Interest income increased $38.7 million as the result of a $955.7 million, or 27.1%, increase in average interest-earning assets in 2022 compared to 2021 and increased $3.8 million as the result of a 28 bp increase in the yield on interest-earning assets in 2022 compared to 2021.
Interest income increased $30.0 million as the result of a $406.9 million, or 9.1%, increase in average interest-earning assets in 2023 compared to 2022 and increased $40.8 million as the result of a 121 bp increase in the yield on interest-earning assets in 2023 compared to 2022.
The results for the year ended December 31, 2022 were favorably impacted by loan growth, an increase in net interest margin, noninterest income growth and the Riverview Acquisition.
The results for the year ended December 31, 2023 were favorably impacted by loan growth, interest income growth and the Brunswick Acquisition.
Management’s Discussion and Analysis The following table represents the analysis of the allowance for loan losses: Years ended December 31, (In Thousands) 2022 2021 2020 Balance, beginning of year $ 14,597 $ 13,382 $ 9,515 Loans charged off: Commercial and industrial 1 866 45 Commercial real estate 7 1,044 258 Commercial real estate - construction — 23 7 Residential mortgage 25 13 4 Home equity 1 — 58 Consumer 97 42 — Total loans charged off 131 1,988 372 Recoveries on loans previously charged off: Commercial and industrial 13 13 3 Commercial real estate 128 207 1 Commercial real estate - construction 24 8 2 Residential mortgage 2 11 3 Home equity 2 — 3 Consumer 22 19 27 Total loans recovered 191 258 39 Net (recoveries) charge-offs (60) 1,730 333 Provision for loan losses 4,300 2,945 4,200 Balance, end of year $ 18,957 $ 14,597 $ 13,382 Net (recoveries) charge-offs to average loans (0.002) % 0.068 % 0.015 % 35 Table of Contents MID PENN BANCORP, INC.
The following table represents the analysis of the allowance for credit losses: Years ended December 31, (In Thousands) 2023 2022 2021 Balance, beginning of year $ 18,957 $ 14,597 $ 13,382 Loans charged off: Commercial real estate 16 7 1,044 Commercial and industrial 238 1 866 Construction — — 23 Residential mortgage 13 26 13 Consumer 135 97 42 Total loans charged off 402 131 1,988 Recoveries on loans previously charged off: Commercial real estate — 128 207 Commercial and industrial — 13 13 Construction — 24 8 Residential mortgage 38 4 11 Consumer 32 22 19 Total loans recovered 70 191 258 Net charge-offs (recoveries) 332 (60) 1,730 Provision for loan losses 3,295 4,300 2,945 Impact from the adoption of CECL $ 11,931 $ — $ — Purchase Credit Deteriorated loans $ 336 $ — $ — Balance, end of year $ 34,187 $ 18,957 $ 14,597 40 MID PENN BANCORP, INC.
Management’s Discussion and Analysis Noninterest income and variance analysis as of December 31: Years Ended December 31, (Dollars in thousands) 2022 2021 2020 $ Variance 2022 vs. 2021 % Variance 2022 vs. 2021 Income from fiduciary and wealth management activities $ 5,071 $ 2,494 $ 1,694 $ 2,577 103.3 % ATM debit card interchange income 4,362 2,688 1,960 1,674 62.3 Service charges on deposits 2,078 991 637 1,087 109.7 Mortgage banking income 1,607 10,314 9,682 (8,707) (84.4) Mortgage hedging income 1,471 64 167 1,407 N/M Net gain on sales of SBA loans 262 969 442 (707) (73.0) Earnings from cash surrender value of life insurance 1,013 358 301 655 183.0 Net gain on sales of investment activities — 79 467 (79) (100.0) Other income 7,793 3,576 2,558 4,217 117.9 Total Noninterest Income $ 23,657 $ 21,533 $ 17,908 $ 2,124 9.9 % N/M - Not Meaningful For the year ended December 31, 2022, noninterest income totaled $23.7 million, an increase of $2.1 million or 9.9%, compared to noninterest income of $21.5 million for the year ended December 31, 2021.
Management’s Discussion and Analysis Noninterest Income Noninterest income and variance analysis as of December 31: Years Ended December 31, (Dollars in thousands) 2023 2022 2021 $ Variance 2023 vs. 2022 % Variance 2023 vs. 2022 Income from fiduciary and wealth management activities $ 5,059 $ 5,071 $ 2,494 $ (12) (0.2) % ATM debit card interchange income 4,019 4,362 2,688 (343) (7.9) Service charges on deposits 1,943 2,078 991 (135) (6.5) Mortgage banking income 1,353 1,607 10,314 (254) (15.8) Mortgage hedging income 324 1,471 64 (1,147) (78.0) Net gain on sales of SBA loans 571 262 969 309 117.9 Earnings from cash surrender value of life insurance 1,112 1,013 358 99 9.8 Net gain on sales of investment activities — — 79 — N/M Other income 5,627 7,793 3,576 (2,166) (27.8) Total Noninterest Income $ 20,008 $ 23,657 $ 21,533 $ (3,649) (15.4) % N/M - Not Meaningful For the year ended December 31, 2023, noninterest income totaled $20.0 million, a decrease of $3.6 million or 15.4%, compared to noninterest income of $23.7 million for the year ended December 31, 2022.
Most noninterest expense items increased primarily as a result of the Riverview Acquisition. • Borrowings paid downs - During 2022, Mid Penn paid off $76.8 million of long-term debt and redeemed a total of $16.8 million of subordinated debt and trust preferred securities. • Share Repurchases - Mid Penn repurchased 109,891 shares during 2022 at an average price per share of $26.91 under its share repurchase program. • Business Combinations ◦ As announced on Form 8-K filed on December 20, 2022, Mid Penn entered into an Agreement and Plan of Merger with Brunswick Bancorp, pursuant to which Brunswick will merge with and into Mid Penn, 30 Table of Contents MID PENN BANCORP, INC.
Management’s Discussion and Analysis • Borrowings paid downs - During 2023, Mid Penn paid off $30.4 million of long-term debt and redeemed a total of $10.0 million of subordinated debt and trust preferred securities. • Share Repurchases - Mid Penn repurchased 216,879 shares during 2023 at an average price per share of $22.31 under its share repurchase program. • Business Combinations ◦ As announced on Form 8-K filed on December 20, 2022, Mid Penn entered into an Agreement and Plan of Merger with Brunswick Bancorp, pursuant to which Brunswick merged with and into Mid Penn, with Mid Penn being the surviving corporation in the Merger.
The comparability of the results of operations for the year ended 2022, compared to 2021 and 2020, in general, have been materially impacted by the Riverview Acquisition, which closed on November 30, 2021. For comparative purposes, some 2021 and 2020 balances have been reclassified to conform to the 2022 presentation.
The comparability of the results of operations for the year ended 2023, compared to 2022 and 2021, in general, have been materially impacted by the Brunswick Acquisition, which closed on May 19, 2023.
Both occupancy and equipment expenses increased $1.4 million, or 24.8% and 44.9%, respectively, for the year ended December 31, 2022 compared to the year ended December 31, 2021. The increases were driven by the facility operating costs and increased depreciation expense for building, furniture, and equipment, respectively, associated with the Riverview Acquisition.
Occupancy increased $449 thousand and equipment expenses increased $628 thousand, or 6.5% and 14.0%, respectively, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The increases were driven by the facility operating costs and increased depreciation expense for building, furniture, and equipment, respectively, associated with the Brunswick Acquisition.
Such reclassifications had no impact on net income available to common shareholders or shareholders’ equity. Mid Penn is not aware of any current trends, events, uncertainties or any current recommendations by the regulatory authorities which, if they were to be implemented, would have a material effect on Mid Penn’s or the Bank’s liquidity, capital resources, or operations.
Mid Penn is not aware of any current trends, events, uncertainties or any current recommendations by the regulatory authorities which, if they were to be implemented, would have a material effect on Mid Penn’s or the Bank’s liquidity, capital resources, or operations. Executive Overview Mid Penn is a financial holding company incorporated in August 1991 in the Commonwealth of Pennsylvania.
Management’s Discussion and Analysis with Mid Penn being the surviving corporation in the Merger. This transaction is expected to close in the second quarter of 2023. ◦ On December 30, 2022, Mid Penn purchased the assets, in a business combination, of Managing Partners, Inc., an independent insurance agency that serviced the Central Pennsylvania area.
This transaction legally closed on May 19, 2023. ◦ On December 30, 2022, Mid Penn purchased the assets, in a business combination, of Managing Partners, Inc., an independent insurance agency that serviced the Central Pennsylvania area.
Total average investment securities increased $396.1 million , contributing $7.3 million to the increase in FTE interest income, the average yield investment securities increased 33 bps, contributing $2.6 million to the increase in FTE interest income. Interest expense for 2022 increased by $3.0 million or 20.4% when compared to 2021.
Management’s Discussion and Analysis Total average investment securities increased $44.9 million , contributing $1.0 million to the increase in FTE interest income, and the average yield investment securities increased 40 bps, contributing $2.5 million to the increase in FTE interest income. Interest expense for 2023 increased by $71.6 million or 403.0% when compared to 2022.
At December 31, 2022, the unrealized loss on AFS investment securities resulted in a decrease in shareholders’ equity of $19.1 million (comprised of a gross unrealized loss on securities of $24.1 million net of a deferred income tax benefit of $5.1 million).
At December 31, 2023, the unrealized loss on AFS investment securities resulted in a positive impact to shareholders’ equity of $2.0 million (comprised of a gross unrealized gain on securities of $2.1 million net of a deferred income tax cost of $144 thousand).
For the year ended December 31, 2022, the provision for loan losses was $4.3 million, an increase of 46.0% compared to a provision for loan losses of $2.9 million for the year ended December 31, 2021.
For the year ended December 31, 2023, the provision for credit losses was $3.3 million, a decrease of 23.4% compared to a provision for credit losses of $4.3 million for the year ended December 31, 2022.
Other expenses increased $4.7 million from $10.6 million for the year ended December 31, 2021, to $15.3 million for the year ended December 31, 2022. Several categories within other expense increased primarily as a result of the Riverview Acquisition and also organic growth, including marketing, telephone, postage, courier, payroll processing, employee travel costs, and director fees.
Several categories within other expense increased, primarily as a result of the Brunswick Acquisition and organic growth, including marketing, telephone, postage, courier, payroll processing, employee travel costs, and director fees.
Most noninterest expense items increased primarily as a result of the Riverview Acquisition as discussed in further detail below. Salaries and employee benefits were $52.6 million for the year ended December 31, 2022, an increase of $10.9 million, or 26.1%, compared to the year ended December 31, 2021.
The increase in noninterest expense is primarily driven by the Brunswick Acquisition as discussed in further detail below. Salaries and employee benefits were $59.3 million for the year ended December 31, 2023, an increase of $6.7 million, or 12.8%, compared to the year ended December 31, 2022.
Effects of Inflation A bank's asset and liability structure is substantially different from that of an industrial company in that virtually all assets and liabilities of a bank are monetary in nature.
We are not aware of any other commitments or contingent liabilities which may have a material adverse impact on Mid Penn’s liquidity or capital resources. Effects of Inflation A bank's asset and liability structure is substantially different from that of an industrial company in that virtually all assets and liabilities of a bank are monetary in nature.
Shareholders’ equity increased $22.0 million, or 4.5%, to $512.1 million as of December 31, 2022 from $490.1 million as of December 31, 2021, primarily as result of net income and restricted stock activity partially offset by a $19.4 million increase in accumulated comprehensive loss, dividends declared of $12.7 million and share repurchases totaling $3.0 million.
Shareholders’ equity increased $30.3 million, or 5.9%, to $542.4 million as of December 31, 2023 from $512.1 million as of December 31, 2022, primarily as result of net income, common stock issued to Brunswick shareholders, and restricted stock activity partially offset by a decrease in retained earnings due to the impact of adopting CECL totaling $11.5 million, dividends declared of $13.0 million and share repurchases totaling $4.9 million.
December 31, 2020 Increase (decrease) Increase (decrease) (Dollars in thousands) Volume Rate (1) Net Volume Rate (1) Net INTEREST INCOME: Interest Bearing Balances $ 9 $ 47 $ 56 $ 134 $ (160) $ (26) Investment Securities: Taxable 6,796 2,610 9,406 270 (537) (267) Tax-Exempt 512 (37) 475 205 (61) 144 Total Investment Securities 7,308 2,573 9,881 475 (598) (123) Federal Funds Sold (364) 1,381 1,017 1,589 (1,277) 312 Loans, Net 31,808 (254) 31,554 13,501 1,710 15,211 Restricted Investment Bank Stocks (61) 5 (56) 44 (59) (15) Total Interest Income 38,700 3,752 42,452 15,743 (384) 15,359 INTEREST EXPENSE: Interest Bearing Deposits: Interest Bearing Demand 1,228 289 1,517 955 (2,048) (1,093) Money Market 745 1,375 2,120 1,591 (2,506) (915) Savings 148 (192) (44) 60 (169) (109) Time 915 (1,691) (776) 148 (3,103) (2,955) Total Interest-Bearing Deposits 3,036 (219) 2,817 2,754 (7,826) (5,072) Short-term Borrowings (497) 399 (98) 166 2 168 Long-term Debt (567) 98 (469) 133 (301) (168) Subordinated Debt 1,030 (267) 763 423 (324) 99 Total Interest Expense 3,002 11 3,013 3,476 (8,449) (4,973) NET INTEREST INCOME $ 35,698 $ 3,741 $ 39,439 $ 12,267 $ 8,065 $ 20,332 (1) The effect of changing volume and rate, which cannot be segregated, has been allocated entirely to the rate column.
December 31, 2021 Increase (decrease) Increase (decrease) (Dollars in thousands) Volume Rate (1) Net Volume Rate (1) Net INTEREST INCOME: Interest Bearing Balances $ (6) $ 298 $ 292 $ 9 $ 47 $ 56 Investment Securities: Taxable 1,042 2,436 3,478 6,796 2,610 9,406 Tax-Exempt 3 51 54 512 (37) 475 Total Investment Securities 1,045 2,487 3,532 7,308 2,573 9,881 Federal Funds Sold (1,798) 345 (1,453) (364) 1,381 1,017 Loans, Net 30,468 37,358 67,826 31,808 (254) 31,554 Restricted Investment Bank Stocks 243 332 575 (61) 5 (56) Total Interest Income 29,952 40,820 70,772 38,700 3,752 42,452 INTEREST EXPENSE: Interest Bearing Deposits: Interest Bearing Demand (375) 10,421 10,046 1,228 289 1,517 Money Market (585) 16,732 16,147 745 1,375 2,120 Savings (22) 59 37 148 (192) (44) Time 5,443 33,479 38,922 915 (1,691) (776) Total Interest-Bearing Deposits 4,461 60,691 65,152 3,036 (219) 2,817 Short-term Borrowings 6,300 346 6,646 (497) 399 (98) Long-term Debt 332 291 623 (567) 98 (469) Subordinated Debt (852) 30 (822) 1,030 (267) 763 Total Interest Expense 10,241 61,358 71,599 3,002 11 3,013 NET INTEREST INCOME $ 19,711 $ (20,538) $ (827) $ 35,698 $ 3,741 $ 39,439 (1) The effect of changing volume and rate, which cannot be segregated, has been allocated entirely to the rate column.
Management’s Discussion and Analysis Mid Penn maintained regulatory capital levels, leverage ratios, and risk-based capital ratios as of December 31, 2022 and 2021, as follows: 2022 2021 Regulatory Minimum for Capital Adequacy Total Risk-Based Capital (to Risk-Weighted Assets) 13.19 % 14.60 % 10.50 % Tier I Risk-Based Capital (to Risk-Weighted Assets) 11.18 12.00 8.50 Common Equity Tier I (to Risk-Weighted Assets) 11.18 11.70 7.00 Tier I Leverage Capital (to Average Assets) 9.57 8.10 4.00 (1) Minimum amounts and ratios include the full phase in of the capital conservation buffer of 2.5 % required by the BASEL III framework.
Mid Penn maintained regulatory capital levels, leverage ratios, and risk-based capital ratios as of December 31, 2023 and 2022, as follows: December 31, 2023 December 31, 2022 Regulatory Minimum for Capital Adequacy Tier I Leverage Capital (to Average Assets) 8.32 % 9.57 % 4.00 % Common Equity Tier I (to Risk-Weighted Assets) 9.78 11.18 7.00 Tier I Risk-Based Capital (to Risk-Weighted Assets) 9.78 11.18 8.50 Total Risk-Based Capital (to Risk-Weighted Assets) 11.69 13.19 10.50 As of December 31, 2023 and December 31, 2022, Mid Penn and the Bank met all capital adequacy requirements and the Bank was considered "well-capitalized".
The maturities of the uninsured time deposits as of December 31, 2022 were as follows: (In thousands) 2022 Three months or less $ 17,159 Over three months to six months 25,793 Over six months to twelve months 50,348 Over twelve months 26,004 $ 119,304 Short-term borrowings as of December 31, 2022 totaled $102.6 million and consisted of FHLB overnight borrowings.
The maturities of the uninsured time deposits as of December 31, 2023 were as follows: (In thousands) 2023 Three months or less $ 142,824 Over three months to six months 99,461 Over six months to twelve months 52,564 Over twelve months 39,689 $ 334,538 Short-term borrowings as of December 31, 2023 totaled $241.5 million, compared to $102.6 million as of December 31, 2022 and consisted of $166.5 million of FHLB overnight borrowings and $75.0 million of other FHLB Short Term borrowings.
Management’s Discussion and Analysis Noninterest expense and variance analysis as of December 31: Years Ended December 31, (In Thousands) 2022 2021 2020 $ Variance 2022 vs. 2021 % Variance 2022 vs. 2021 Salaries and employee benefits $ 52,601 $ 41,711 $ 37,758 $ 10,890 26.1 % Software licensing and utilization 7,524 6,332 5,286 1,192 18.8 Occupancy expense, net 6,900 5,527 5,505 1,373 24.8 Equipment expense 4,493 3,101 2,910 1,392 44.9 Shares tax 2,786 800 — 1,986 N/M Legal and professional fees 2,761 1,979 1,665 782 39.5 ATM/card processing 2,139 1,053 819 1,086 103.1 Intangible amortization 2,012 1,180 1,398 832 70.5 FDIC assessment 1,594 1,888 1,680 (294) (15.6) Charitable contributions qualifying for State tax credits 1,033 1,432 1,342 (399) (27.9) Mortgage banking profit-sharing expense 178 2,571 2,004 (2,393) (93.1) (Gain) loss on sale or write-down of foreclosed assets, net (133) (25) 333 (108) N/M Merger and acquisition expense 294 3,067 — (2,773) (90.4) Post-acquisition restructuring expense 329 9,880 — (9,551) N/M Other expenses 15,332 10,610 9,877 4,722 44.5 Total Noninterest Expense $ 99,843 $ 91,106 $ 70,577 8,737 9.6 % N/M - Not Meaningful For the year ended December 31, 2022, noninterest expense totaled $99.8 million, an increase of $8.7 million, or 9.6%, compared to noninterest expense of $91.1 million for the year ended December 31, 2021.
Management’s Discussion and Analysis Noninterest expense and variance analysis as of December 31: Years Ended December 31, (In Thousands) 2023 2022 2021 $ Variance 2023 vs. 2022 % Variance 2023 vs. 2022 Salaries and employee benefits $ 59,345 $ 52,601 $ 41,711 $ 6,744 12.8 % Software licensing and utilization 7,927 7,524 6,332 403 5.4 Occupancy expense, net 7,349 6,900 5,527 449 6.5 Equipment expense 5,121 4,493 3,101 628 14.0 Shares tax 2,713 2,786 800 (73) (2.6) Legal and professional fees 2,945 2,761 1,979 184 6.7 ATM/card processing 2,108 2,139 1,053 (31) (1.4) Intangible amortization 1,780 2,012 1,180 (232) (11.5) FDIC assessment 3,500 1,594 1,888 1,906 119.6 (Gain) loss on sale or write-down of foreclosed assets, net (144) (133) (25) (11) 8.3 Merger and acquisition expense 5,544 294 3,067 5,250 1785.7 Post-acquisition restructuring expense 2,952 329 9,880 2,623 797.3 Other expenses 17,852 16,543 14,612 1,309 7.9 Total Noninterest Expense $ 118,992 $ 99,843 $ 91,105 19,149 19.2 % N/M - Not Meaningful For the year ended December 31, 2023, noninterest expense totaled $119.0 million, an increase of $19.1 million, or 19.2%, compared to noninterest expense of $99.8 million for the year ended December 31, 2022.
In December of 2022, Mid Penn also redeemed the $9.3 million in subordinated debentures assumed as a result of the Riverview Acquisition. For details on the remaining subordinated debt, see "Note 11 - Subordinated Debt and Trust Preferred Securities " , within Item 8, Notes to Consolidated Financial Statements.
Subordinated debt and trust preferred securities totaled $46.4 million as of December 31, 2023 compared to $56.9 million as of December 31, 2022. In April 2023, Mid Penn redeemed $10.0 million subordinated debt issued in December of 2017. See "Note 11 - Subordinated Debt and Trust Preferred Securities " , within Item 8, Notes to Consolidated Financial Statements.
Similar expenses totaling $294 thousand were incurred during the year ended December 31, 2022 related to the MPI Acquisition and the announcement of the Brunswick Bancorp Acquisition. For additional information on these two acquisitions, see "Note 2 - Business Combinations " , within Item 8, Notes to Consolidated Financial Statements.
For additional information on recent acquisitions, see "Note 2 - Business Combinations " , within Item 8, Notes to Consolidated Financial Statements. 43 MID PENN BANCORP, INC. Management’s Discussion and Analysis Post-acquisition and restructuring expenses were $3.0 million for the year ended December 31, 2023 compared to $329 thousand for the year ended December 31, 2022.
The following table represents non-performing assets as of: December 31, (Dollars in thousands) 2022 2021 2020 Non-performing Assets: Non-accrual loans $ 8,195 $ 9,547 $ 15,047 Accruing troubled debt restructured loans 390 435 463 Total non-performing loans 8,585 9,982 15,510 Foreclosed real estate 43 — 134 Total non-performing assets 8,628 9,982 15,644 — Accruing loans 90 days or more past due 654 515 — Total risk elements $ 9,282 $ 10,497 $ 15,644 Non-performing loans as a percentage of total loans outstanding 0.24 % 0.32 % 0.65 % Non-performing assets as a percentage of total loans outstanding and other real estate 0.25 % 0.32 % 0.66 % Non-accrual loans as a percentage of total loans 0.23 % 0.31 % 0.63 % Allowance for loan losses as a percentage of total loans 0.54 % 0.47 % 0.56 % Allowance for loan losses as a percentage of non-accrual loans 231.33 % 152.90 % 88.93 % Ratio of allowance for loan losses to non-performing loans 220.82 % 146.23 % 86.28 % Allowance for loan losses as a percentage of non-performing assets 219.72 % 146.23 % 85.54 % Mid Penn assesses a specific allocation for both commercial loans and commercial real estate loans prior to partially or fully charging off the loan.
Management’s Discussion and Analysis The following table represents non-performing assets as of: December 31, (Dollars in thousands) 2023 2022 2021 Non-performing Assets: Total non-performing loans $ 14,216 $ 8,585 $ 9,982 Foreclosed real estate 293 43 — Total non-performing assets 14,509 8,628 9,982 Accruing loans 90 days or more past due — 654 515 Total risk elements $ 14,509 $ 9,282 $ 10,497 Non-performing loans as a percentage of total loans outstanding 0.33 % 0.24 % 0.32 % Non-performing assets as a percentage of total loans outstanding and foreclosed real estate 0.34 % 0.25 % 0.32 % Non-accrual loans as a percentage of total loans 0.33 % 0.23 % 0.31 % Allowance for credit losses as a percentage of total loans 0.80 % 0.54 % 0.47 % Allowance for credit losses as a percentage of non-accrual loans 240.48 % 231.33 % 152.90 % Ratio of ACL to non-performing loans 240.48 % 220.82 % 146.23 % Total nonperforming assets were $14.5 million at December 31, 2023, an increase compared to nonperforming assets of $8.6 million at December 31, 2022.
The decrease in total deposits was primarily due to the strategic decision to allow higher cost time deposits obtained through the Riverview Acquisition to run-off during the year. • Asset Quality - Mid Penn’s allowance for loan losses at December 31, 2022 was $19.0 million, or 0.54% of total loans, as compared to $14.6 million, or 0.47% of total loans at December 31, 2021. ◦ Net Recoveries/Charge-offs - Mid Penn had net loan recoveries of $60 thousand and net loan charge-offs of $1.7 million for the years ended December 31, 2022 and 2021, respectively. ◦ Non-performing assets - Total non-performing assets were $9.3 million at December 31, 2022, a decrease compared to non-performing assets of $10.5 million at December 31, 2021. ◦ Provision for loan losses - The provision for loan losses was $4.3 million for the year ended December 31, 2022 compared to $2.9 million for the year ended December 31, 2021.
ACL at December 31, 2023 was $34.2 million, or 0.80% of total loans, as compared to $19.0 million, or 0.54% of total loans at December 31, 2022. ◦ Net Recoveries/Charge-offs - Mid Penn had net loan charge-offs of $332 thousand and net loan recoveries of $60 thousand for the years ended December 31, 2023 and 2022, respectively. ◦ Non-performing assets - Total non-performing assets were $14.5 million at December 31, 2023, an increase compared to non-performing assets of $9.3 million at December 31, 2022.
The growth was primarily attributable to the Riverview Acquisition. • Noninterest Expense - Noninterest expense totaled $99.8 million, an increase of $8.7 million, or 9.6%, compared to noninterest expense of $91.1 million for the year ended December 31, 2021.
The decrease was primarily attributable to a $1.2 million decrease in mortgage hedging, and a $1.8 million decrease in other miscellaneous income. • Noninterest Expense - Noninterest expense totaled $119.0 million, an increase of $19.1 million, or 19.2%, compared to noninterest expense of $99.8 million for the year ended December 31, 2022.
Management’s Discussion and Analysis 2021, and 2020, Mid Penn recognized $3.8 million, $22.0 million and $13.1 million of PPP fees, respectively, which are included in loan fees.
During the years ended December 31, 2023, 2022, and 2021, Mid Penn recognized $15 thousand, $3.8 million and $22.0 million of PPP fees, respectively, which are included in loan fees. 36 MID PENN BANCORP, INC.
The increase was attributable to the retail staff additions at the seven retail locations added through the Riverview Acquisition, the retention of various Riverview team members through the completion of the systems integration, which occurred on March 4, 2022, and the addition of wealth management professionals, commercial lending professionals, and other staff additions in alignment with Mid Penn’s core banking and non-banking growth initiatives.
The increase was attributable to the retail staff additions at the five retail locations added through the Brunswick Acquisition and the retention of various Brunswick team members through the completion of the systems integration, which occurred on May 19, 2023.
Mortgage hedging income was $1.5 million for the year ended December 31, 2022 compared to $64 thousand for the same period in 2021. The increase was the result of a hedging program related to mortgage derivative activities that Mid Penn did not participate in during the majority of 2021.
Mortgage hedging income was $324 thousand for the year ended December 31, 2023 compared to $1.5 million for the same period in 2022. Other income decreased $2.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Mortgage loan originations and secondary-market loan sales and gains slowed during 2022 as a result of increases in interest rates.
Mortgage loan originations and secondary-market loan sales and gains slowed during 2023 as a result of increases in interest rates. As mortgage rates have risen, demand for mortgages has slowed significantly. As such, it is more difficult to properly hedge lower volumes within the mortgage pipeline.
Mid Penn’s total available-for-sale ("AFS") securities portfolio increased $175.0 million from $62.9 million at December 31, 2021 to $237.9 million at 38 Table of Contents MID PENN BANCORP, INC. Management’s Discussion and Analysis December 31, 2022.
Mid Penn’s total available-for-sale ("AFS") securities portfolio decreased $14.3 million from $237.9 million at December 31, 2022 to $223.6 million at December 31, 2023.
The loan growth occurred primarily within Mid Penn’s commercial real estate loan portfolio. ◦ Deposit Growth - Total deposits decreased $223.7 million, or 5.6% , from $4.0 billion at December 31, 2021 , to $3.8 billion at December 31, 2022 .
Non-owner occupied office commercial real estate exposure represents 7.1% of total loan balances and is primarily limited to suburban offices. ◦ Deposit Growth - Total deposits increased $567.9 million, or 15.0%, from $3.8 billion at December 31, 2022, to $4.3 billion at December 31, 2023.
In addition, our net interest income may be impacted by further interest rate actions of the Federal Reserve’s FOMC. Provision for Loan Losses The provision for loan losses is the expense necessary to maintain the allowance for loan losses at a level adequate to absorb management’s estimate of probable losses inherent in the loan portfolio.
In addition, our net interest income may be impacted by further interest rate actions of the Federal Reserve’s FOMC. 39 MID PENN BANCORP, INC.
During 2022, FTE net interest income increased $39.4 million, or 36.1%, compared to 2021.
During 2023, FTE net interest income decreased $827 thousand, or 0.6%, compared to 2022.
Management’s Discussion and Analysis Average balances and average interest rates applicable to deposits by major classification for the years ended December 31: 2022 2021 Change (Dollars in thousands) Balance Rate Balance Rate $ % Noninterest-bearing demand deposits $ 848,991 0.00 % $ 684,022 0.00 % $ 164,969 24.12 % Interest-bearing demand deposits 1,051,605 0.37 688,595 0.34 363,010 52.72 Money market 1,040,762 0.51 842,107 0.37 198,655 23.59 Savings 355,229 0.05 218,546 0.11 136,683 62.54 Time 524,944 0.92 451,277 1.24 73,667 16.32 $ 3,821,531 0.37 % $ 2,884,547 0.39 % $ 936,984 32.48 % As of December 31, 2022, uninsured deposits were approximately $1.6 billion compared to $1.4 billion as of December 31, 2021.
Average balances and average interest rates applicable to deposits by major classification for the years ended December 31: 2023 2022 Change (Dollars in thousands) Balance Rate Balance Rate $ % Noninterest-bearing demand deposits $ 800,582 0.00 % $ 848,991 0.00 % $ (48,409) (5.70) % Interest-bearing demand deposits 950,326 1.46 1,051,605 0.37 (101,279) (9.63) Money market 926,034 2.31 1,040,762 0.51 (114,728) (11.02) Savings 312,053 0.07 355,229 0.05 (43,176) (12.15) Time 1,116,552 3.92 524,944 0.92 591,608 112.70 $ 4,105,547 1.93 % $ 3,821,531 0.37 % $ 284,016 7.43 % 50 MID PENN BANCORP, INC.
See also the discussion in the "Provision for Loan Losses" section and see "Note 1- Summary of Significant Accounting Policies " , within Item 8, Notes to Consolidated Financial Statements for additional information regarding the allowance for loan losses.
For further discussion of the methodology used in the determination of the ACL, refer to "Note 1, Summary of Significant Accounting Policies", "Note 3 - Investment Securities", "Note 4 - Loans and Allowance for Credit Losses - Loans" and "Note 18 - Commitments and Contingencies" to the Consolidated Financial Statements.
Management’s Discussion and Analysis Loans The following table presents the ending balance of loans outstanding, by type, as of December 31: 2022 2021 Change in Balance (Dollars in thousands) Balance % of Total Loans Balance % of Total Loans $ % Commercial and industrial $ 596,042 17.0 % $ 619,562 20.0 % $ (23,520) (3.8) % Commercial real estate 2,052,934 58.3 1,668,142 53.5 384,792 23.1 Commercial real estate - construction 441,246 12.6 372,734 12.0 68,512 18.4 Residential mortgage 305,386 8.7 323,223 10.4 (17,837) (5.5) Home equity 110,835 3.2 110,306 3.6 529 0.5 Consumer 7,676 0.2 10,429 0.5 (2,753) (26.4) $ 3,514,119 100.0 % $ 3,104,396 100.0 % $ 409,723 13.2 % Total loans, net of unearned income, as of December 31, 2022 were $3.5 billion compared to $3.1 billion as of December 31, 2021, an increase of $409.7 million.
Management’s Discussion and Analysis Loans The following table presents the ending balance of loans outstanding, by type, as of December 31: 2023 2022 Change in Balance (Dollars in thousands) Balance % of Total Loans Balance % of Total Loans $ % Commercial real estate CRE Nonowner Occupied $ 1,149,553 27.0 % $ 1,184,306 33.7 % $ (34,753) (2.9) % CRE Owner Occupied 629,904 14.8 488,551 13.9 141,353 28.9 Multifamily 309,059 7.3 197,620 5.6 111,439 56.4 Farmland 212,690 5.0 182,457 5.2 30,233 16.6 Total Commercial Real Estate 2,301,206 54.1 2,052,934 58.4 248,272 12.1 Commercial and industrial 675,079 15.9 596,042 17.0 79,037 13.3 Construction Residential Construction 92,843 2.2 90 — 92,753 103058.9 Other Construction 362,624 8.5 441,156 12.6 (78,532) (17.8) Total Construction 455,467 10.7 441,246 12.6 14,221 3.2 Residential mortgage 1-4 Family 1st Lien 339,142 8.0 305,386 8.7 33,756 11.1 1-4 Family Rental 341,937 8.0 — — 341,937 100.0 HELOC and Junior Liens 132,795 3.1 110,835 3.2 21,960 19.8 Total Residential Mortgage 813,874 19.1 416,221 11.8 397,653 95.5 Consumer 7,166 0.2 7,676 0.2 (510) (6.6) $ 4,252,792 100.0 % $ 3,514,119 100.0 % $ 738,673 21.0 % Total loans, net of unearned income, as of December 31, 2023 were $4.3 billion compared to $3.5 billion as of December 31, 2022, an increase of $738.7 million.
The increase was primarily the result of loan growth. • Noninterest Income - Noninterest income totaled $23.7 million for the year ended December 31, 2022, a $2.1 million, or 9.9%, increase compared to the year ended December 31, 2021.
The increase was partially a result of $3.9 million of non-accrual loans acquired from Brunswick. ◦ Provision for credit losses - Loans - The PCL - loans was $3.3 million for the year ended December 31, 2023 compared to $4.3 million for the year ended December 31, 2022.
Contractual Obligations Mid Penn has substantial aggregate contractual obligations to make future cash payments as of December 31, 2022 as outlined below: Total Payments Due by Period (Dollars in thousands) One Year or Less One to Three Years Three to Five Years More than Five Years Operating lease obligations $ 10,739 $ 2,170 $ 3,905 $ 2,351 $ 2,313 Finance lease obligation 4,461 217 511 520 3,213 Certificates of deposit 664,600 442,424 189,572 28,226 4,378 Long-term debt 1,323 339 720 260 4 Subordinated debt 56,941 — — — 56,941 $ 738,064 $ 445,150 $ 194,708 $ 31,357 $ 66,849 45 Table of Contents MID PENN BANCORP, INC.
Contractual Obligations Mid Penn has substantial aggregate contractual obligations to make future cash payments as of December 31, 2023 as outlined below: Total Payments Due by Period (Dollars in thousands) One Year or Less One to Three Years Three to Five Years More than Five Years Operating lease obligations $ 10,261 $ 2,432 $ 3,755 $ 2,279 $ 1,795 Finance lease obligation 4,245 252 519 520 2,954 Certificates of deposit 1,515,596 1,226,790 252,193 33,153 3,460 Long-term debt 55,953 35,310 20,611 28 4 Subordinated debt 46,354 — — — 46,354 $ 1,632,409 $ 1,264,784 $ 277,078 $ 35,980 $ 54,567 Details on expected maturities of investments, loans and deposits are presented in the above sections of Management's Discussion and Analysis.