HARRISBURG, Pa., Oct. 26, 2022 (GLOBE NEWSWIRE) -- 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 September 30, 2022 of $15.5 million, or $0.97 per common share basic and diluted.

Key Highlights in the Third Quarter of 2022

Earnings increased $3.2 million to $15.5 million, or 26.4%, for the quarter ended September 30, 2022 compared to $12.3 million for the quarter ended June 30, 2022.
Tax equivalent net interest margin increased 47 basis points ("bp") to 3.92% from 3.45% in the prior quarter.
Organic loans grew 17.8% (annualized) during the three months ended September 30, 2022 from the second quarter of 2022 and is now 9.4% (annualized) year to date.
Return on average assets was 1.42% for the quarter ended September 30, 2022 compared to 1.10% for the prior quarter.
Return on average equity and return on average tangible common equity⁽¹⁾were 12.37% and 16.55%, respectively, for the third quarter of 2022 up from 9.91% and 13.59%, respectively for the second quarter of 2022.
Asset quality continues to remain strong with Mid Penn still in a net recovery position for the year and with a quarterly improvement in all of the asset quality metrics we report.
Book value per common share increased to $31.42 within the third quarter up from $31.23 in the second quarter, while tangible book value per share⁽¹⁾ increased to $23.80 at September 30, 2022, compared to $23.57, at June 30, 2022.

⁽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 proud to deliver these third quarter and year-to-date financial results to our shareholders," said Rory G. Ritrievi, President and CEO. "We continue to generate high-quality organic loan growth and at attractive yields. Core loan growth within the quarter and year to date are both over 15% on an annualized basis. We also continue to have success not only in generating core deposit growth, but in the disciplined pricing of those deposits. This has provided for a significant expansion in our net interest margin within the quarter. Even with a significant decline in our residential mortgage business-driven by increases in interest rates - our overall fee income has improved by 6.7% year to date over same period last year as a result of improvements in just about every other fee generating aspect of our business. Included in that would be our bank trust and wealth group and our non-bank wealth and insurance subsidiaries. Along with that impressive organic growth in loans, deposits and fee business has been continued strength in asset quality and continued recognition of expense efficiencies from the acquisitions we have made. In my opinion the third quarter of 2022 is the best overall quarter we have had in the 54 full quarters since I joined the company in 2009. I am very encouraged by that performance particularly considering the headwinds we are all facing right now economically and geopolitically both home and abroad. While we feel we have much work to do, we do take pride in the organization we have built with your investment. I hope you share our enthusiasm for that success."

With this successful quarter, the Board is pleased to announce a quarterly cash dividend of $0.20 per share of common stock was declared at its meeting on October 26, 2022, payable on November 28, 2022 to shareholders of record as of November 10, 2022.

Net Interest Income and Average Balance Sheet

For the three months ended September 30, 2022, net interest income was $39.4 million compared to net interest income of $35.4 million for the three months ended June 30, 2022 and $27.0 million for the three months ended September 30, 2021. The tax-equivalent net interest margin for the three months ended September 30, 2022 was 3.92% versus 3.45% for the second quarter of 2022 and 3.26% for the third quarter of 2021, a 47 and 66 bp, respectively, increase compared to the prior quarter and the same period in 2021. The linked quarter increase was the result of a 55 bp increase in the yield on interest-earning assets, partially offset by a 12 bp increase in the rate on interest-bearing liabilities. The increase in the yield on interest-earning assets was the result of a combination of excess cash being re-deployed into higher yielding loans and investment securities and the increase in fed fund rates during the third quarter of 2022. The increase in the rate on interest-bearing liabilities was primarily the result of higher rates being paid on deposits as a result of the fed fund rate increases. The decrease in interest-earning assets was the result of a decrease in federal funds sold, primarily a result of a decrease in deposits partially offset by loan growth and re-deployment of cash into investment securities. The increase compared to the same period of the prior year was the result of a 57 bp increase in the yield on interest-earning assets, a 12 bp decrease in the rate on interest-bearing liabilities and a $699.4 million increase in average interest-earning assets, partially offset by a $498.7 million increase in average interest-bearing liabilities, primarily obtained through the acquisition of Riverview Financial Corporation ("Riverview"). The increase in the yield on interest-earning assets was the result of a combination of excess cash being re-deployed into higher yielding investment securities and the increases in the fed fund rate during 2022. The decrease in the rate on interest-bearing liabilities was primarily the result of a lag in the repricing of deposits as rates increased.

For the nine months ended September 30, 2022, net interest income was $109.3 million, a $30.1 million, or 38.0%, increase compared to net interest income of $79.2 million for the nine months ended September 30, 2021. The year-over-year increase in net interest income was positively impacted by the Riverview acquisition in the fourth quarter of 2021, the deployment of fed funds into higher yielding investment securities since September 30, 2021, interest and fees from core loan growth since September 30, 2021 and reduced interest expense due to the lower cost of deposits in the nine months ended September 30, 2022 when compared to the same period in 2021. The tax-equivalent net interest margin for the nine months ended September 30, 2022 was 3.52%, a 17 bp increase compared to 3.35% for the nine months ended September 30, 2021. The increase was primarily the result of a $989.4 million increase in interest-earning assets and a 23 bp decrease in the rate on interest-bearing liabilities, partially offset by a $714.4 million increase in average interest-bearing liabilities and the reduction of PPP fees recognized during the first nine months of 2022 compared to the same period in 2021.

The three months ended September 30, 2022 included the recognition of $99 thousand of PPP loan processing fees, a decrease of $6.1 million compared to $6.2 million of PPP loan processing fees recognized during the same period in 2021. The nine months ended September 30, 2022 included the recognition of $3.7 million of PPP loan processing fees, a decrease of $13.8 million compared to $17.5 million of PPP loan processing fees recognized during the same period in 2021. These PPP fees are recognized as interest income over the term of the respective loan, or sooner if the loans are forgiven by the U.S. Small Business Administration ("SBA"), or the borrower otherwise pays down principal prior to the loan's stated maturity. As of September 30, 2022, we had $72 thousand of PPP fees remaining.

Total average assets were $4.3 billion for the third quarter of 2022, reflecting a decrease of $126.1 million, or 2.8%, compared to total average assets of $4.5 billion for the second quarter of 2022, and an increase of $831.0 million, or 23.7%, compared to total average assets of $3.5 billion third quarter of 2021. The decrease in total average assets from the prior quarter was primarily due to the reduction in federal funds sold. Total average assets were $4.5 billion for the first nine months of 2022, reflecting an increase of $1.1 billion, or 33.2%, compared to total average assets of $3.4 billion for the same period of 2021. The increase in total average assets for the three and nine months ended from September 30, 2022 compared to the same periods in 2021 was primarily attributable to the Riverview acquisition, effective November 30, 2021.

Total average loans were $3.2 billion for the third quarter of 2022, reflecting an increase of $108.3 million, or 3.5%, compared to total average loans of $3.1 billion in the second quarter of 2022, and an increase of $815.2 million, or 33.7%, compared to total average loans of $2.4 billion for the third quarter of 2021. Total average loans were $3.2 billion for the first nine months of 2022, reflecting an increase of $636.3 million, or 25.2%, compared to total average loans in the same period of 2021. The year-over-year growth is largely attributable to the Riverview acquisition.

Total average deposits were $3.7 billion for the third quarter of 2022, reflecting a decrease of $110.5 million, or 2.9%, compared to total average deposits in the second quarter of 2022, and an increase of $855.8 million, or 29.8%, compared to total average deposits of $2.9 billion for the third quarter of 2021. The decrease in total average deposits during the third quarter was primarily attributable to the maturity of certificates of deposit, which have renewed into lower rates, and migrated to other retail investment products or exited the Bank. We strategically adjusted our average cost of deposits through our targeted deposit run-off. The average cost of deposits was 0.30% for the third quarter of 2022, representing a 9 bp increase from the second quarter of 2022 and a 10 bp decrease from the third quarter of 2021. Total average deposits were $3.9 billion for the first nine months of 2022, reflecting an increase of $1.1 billion, or 41.5%, compared to total average deposits of $2.7 billion for the same period of 2021. The year-over-year growth in average deposits was positively impacted by the Riverview acquisition and significant increases in noninterest-bearing, interest-bearing, and money market deposits, primarily due to both expanded cash management and commercial deposit account relationships, and new deposits established as a result of Mid Penn's PPP loan funding activities.

Asset Quality

The provision for loan and lease losses was $1.6 million for the three months ended September 30, 2022, a decrease of $175 thousand compared to the provision for loan and lease losses of $1.7 million for the three months ended June 30, 2022 and an increase of $1.1 million compared to the provision for loan and lease losses of $425 thousand for the three months ended September 30, 2021. The provision for loan and lease losses of $1.6 million for the third quarter of 2022 related primarily to the provisioning on organic loan growth. The provision for loan and lease losses was $3.8 million for the nine months ended September 30, 2022, an increase of $1.2 million compared to the $2.6 million provision for loan and lease losses for the same period of 2021. The increase in the provision for loan and lease losses for the nine months ended September 30, 2022 was the result of one commercial relationship that was downgraded from substandard accrual to substandard non-accrual during the second quarter of 2022 and the growth in total loans of $218 million since December 31, 2021. The allowance for loan and lease losses and the related provision for loan and lease losses reflects Mid Penn's continued application of the incurred loss method for estimating credit losses. We will adopt the current expected credit loss accounting standard, as required, effective January 1, 2023.

Total nonperforming assets were $7.7 million at September 30, 2022, compared to nonperforming assets of $10.0 million at December 31, 2021. The decrease in nonperforming assets since December 31, 2021 was primarily the result of the successful workout of two non-accrual home equity loans amongst one relationship totaling $2.3 million during the first quarter of 2022. The nonperforming assets included acquired impaired loans assumed in the Riverview acquisition totaling $3.3 million as of December 31, 2021.

The allowance for loan and lease losses as a percentage of total loans, including PPP loans, was 0.56% at September 30, 2022, compared to 0.53% at June 30, 2022 and 0.47% at December 31, 2021.

Capital

Shareholders' equity increased $9.0 million, or 1.84%, from $490.1 million as of December 31, 2021 to $499.1 million as of September 30, 2022. Regulatory capital ratios for both Mid Penn and its banking subsidiary indicate regulatory capital levels in excess of the regulatory minimums and the levels necessary for the Bank to be considered "well capitalized" at both September 30, 2022 and December 31, 2021.

Noninterest Income

For the three months ended September 30, 2022, noninterest income totaled $6.0 million, an increase of $733 thousand, or 14.02%, compared to noninterest income of $5.2 million for the second quarter of 2022, primarily driven by increases of $524 thousand in income from fiduciary and wealth management activities and $231 thousand in mortgage banking income.

For the three months ended September 30, 2022, noninterest income increased $454 thousand, or 8.24%, compared to noninterest income of $5.5 million for the same period of 2021, primarily driven by increases of $1.1 million in other income, $1.1 million in income from fiduciary and wealth management activities, $448 thousand in ATM debit card interchange income, $260 thousand in service charges on deposits, partially offset by a decrease of $2.6 million in mortgage banking income. Other income increased as a result of income in the third quarter of 2022 from a hedging program related to mortgage derivative activities that Mid Penn did not participate in during the third quarter of 2021. The increase in income from fiduciary activities was attributable to favorable growth in trust assets under management and increased sales of retail investments products, as a result of successful business development efforts by Mid Penn's trust and wealth management team. ATM debit card interchange income and service charges on deposits increased primarily as a result of a higher volume of transactional deposit accounts, including deposit accounts assumed in the Riverview acquisition. The decrease in mortgage banking income was the result of increasing mortgage interest rates slowing mortgage loan originations and secondary-market loan sales and gains during the third quarter of 2022.

For the nine months ended September 30, 2022, noninterest income totaled $16.9 million, an increase of $1.1 million, or 6.74%, compared to noninterest income of $15.9 million for the first nine months of 2021, primarily driven by increases of $3.2 million in other income, $2.3 million in income from fiduciary activities, $1.4 million in ATM debit card interchange income and $1.1 million in service charges on deposits. The increase in other income was primarily the result of a fair value gain on a swap in the first nine months of 2022 compared to the same period of 2021. The increases in fiduciary activities was a result of increased activity in the wealth management area and the Riverview acquisition. ATM debit card interchange income and service charges on deposits increased primarily as a result of a higher volume of transactional deposit accounts, including deposit accounts assumed in the Riverview acquisition. These favorable variances were partially offset by a decrease in mortgage banking income of $7.0 million for the nine months ended September 30, 2022 compared to the same period of 2021. Mortgage banking income decreased as interest rates increased in response to the increase in the fed funds rate during the first nine months of 2022. As a result of the corresponding mortgage rate increases and an increase in property values driven by supply shortfalls and high liquidity levels among buyers, the mortgage loan refinancing market has slowed, and purchase money mortgage originations have slowed relative to the lending volumes seen in the past several years.

Noninterest Expense

Noninterest expense totaled $24.7 million, an increase of $800 thousand, or 3.35%, for the three months ended September 30, 2022, compared to noninterest expense of $23.9 million for the second quarter of 2022. The increase was primarily the result of a $1.2 million increase in salaries and employee benefits and a $440 thousand increase in Pennsylvania bank shares tax. The higher salaries and benefits were a result of vacant positions that were filled during the quarter, an increase in incentive compensation due to better than anticipated results for the quarter and an increase in medical claims expense. The increase in shares tax compared to the prior quarter was the results of credits received in the second quarter that were not repeated in the third quarter.

Compared to the third quarter of 2021, noninterest expense in the third quarter of 2022 increased $4.7 million, or 23.5%, from $20.0 million primarily as a result of higher expenses from the Riverview acquisition, most significantly increases of $3.2 million in salaries and benefits and $1.2 million in other expenses. The increases were partially offset by decreases of $1.1 million in mortgage banking profit-sharing expense, $207 thousand in FDIC assessment, and $198 thousand of post-acquisition restructuring expense in 2021.

For the nine months ended September 30, 2022, noninterest expense totaled $74.4 million, an increase of $17.3 million, or 30.4%, compared to noninterest expense of $57.0 million for the same period of 2021 primarily as a result of higher expenses attributable to the Riverview acquisition, most significantly increases of $9.3 million in salaries and benefits and $4.1 million in other expenses.

The provision for income taxes was $3.6 million during the three months ended September 30, 2022, compared to $2.8 million and $2.3 million of income tax provision recorded for the second quarter of 2022 and the third quarter of 2021, respectively. The provision for income taxes for the three months ended September 30, 2022 reflects a combined Federal and State effective tax rate of 19.0% compared to 18.4% and 18.8% for the second quarter of 2022 and the third quarter of 2021, respectively. The provision for income taxes was $9.0 million during the nine months ended September 30, 2022, compared to $6.7 million of income tax provision recorded for the same period of 2021. The provision for income taxes for the nine months ended September 30, 2022 reflects a combined Federal and State effective tax rate of 18.7% compared to 19.0% for the same period of 2021.

The efficiency ratio⁽¹⁾ was 53.5% in the third quarter of 2022, compared to 57.6% in the second quarter of 2022, and 60.3% in the third quarter of 2021. The improvement in the efficiency ratio during the third quarter 2022 compared to the second quarter of 2022 was the result of higher net interest income and noninterest income. The improvement in the efficiency ratio during the third quarter 2022 compared to the third quarter of 2021 was the result of higher net interest income, as well as the cost savings realized from the Riverview acquisition.

Merger & Acquisition Activity

On November 30, 2021, Mid Penn announced the successful completion of the merger acquisition of Riverview. The acquisition of Riverview impacted periods presented within this release. For more information regarding this transaction, please see Mid Penn's Annual Report on Form 10-K for the year ended December 31, 2021.

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; the length and extent of the COVID-19 pandemic; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on securities held in Mid Penn's portfolio; the success and timing of PPP loan repayment and forgiveness; legislation affecting the financial services industry as a whole, and Mid Penn and Mid Penn Bank individually or collectively, including tax legislation; results of the regulatory examination and supervision process and oversight, including changes in monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products/services; containing costs and expenses; governmental and public policy changes; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; the outcome of future litigation and governmental proceedings, including tax-related examinations and other matters; continued availability of financing; the availability of financial resources in the amounts, at the times and on the terms required to support Mid Penn and Mid Penn Bank's future businesses; 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 the Riverview 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 the areas where Mid Penn does business; 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 completion of the Riverview 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, 2021 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 assumes no obligation for updating any such forward-looking statements at any time, except as required by law.

SUMMARY FINANCIAL HIGHLIGHTS (Unaudited):

(Dollars in thousands, except per share data)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021
Ending Balances:
Investment securities	$	644,766		$	618,184		$	508,658		$	392,619		$	158,311
Net loans and leases		3,303,977			3,163,157			3,106,384			3,089,799			2,356,196
Total assets		4,333,903			4,310,163			4,667,174			4,689,425			3,453,187
Total deposits		3,729,596			3,702,587			3,989,037			4,002,016			2,961,881
Shareholders' equity		499,105			495,835			494,161			490,076			349,308
Average Balances:
Investment securities		626,447			580,406			462,648			286,134			158,296
Net loans		3,237,587			3,129,334			3,103,469			2,319,544			2,422,378
Total assets		4,339,783			4,465,906			4,696,894			3,579,649			3,508,757
Total deposits		3,726,658			3,837,135			3,999,074			3,007,955			2,870,885
Shareholders' equity		502,082			495,681			494,019			403,010			345,816

Income Statement:	Three Months Ended
	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021
Net interest income	$	39,409		$	35,433		$	34,414		$	29,372		$	26,994
Provision for loan and lease losses		1,550			1,725			500			370			425
Noninterest income		5,963			5,230			5,750			5,660			5,509
Noninterest expense		24,715			23,915			25,745			34,072			20,019
Income before provision for income taxes		19,107			15,023			13,919			590			12,059
Provision for income taxes		3,626			2,771			2,565			(17	)		2,272
Net income available to shareholders		15,481			12,252			11,354			607			9,787
Net income excluding non-recurring expenses ⁽¹⁾		15,481			12,252			11,614			10,266			9,943

Per Share:
Basic earnings per common share	$	0.97		$	0.77		$	0.71		$	0.05		$	0.86
Diluted earnings per common share	$	0.97		$	0.77		$	0.71		$	0.05		$	0.86
Cash dividends declared	$	0.20		$	0.20		$	0.20		$	0.20		$	0.20
Book value per common share	$	31.42		$	31.23		$	30.96		$	30.71		$	30.55
Tangible book value per common share ⁽¹⁾	$	23.80		$	23.57		$	23.31		$	22.99		$	24.75

Asset Quality:
Net (recoveries) charge-offs to average loans (annualized)		-0.007	%		-0.001	%		-0.007	%		0.001	%		0.149	%
Non-performing loans to total loans		0.23	%		0.25	%		0.25	%		0.32	%		0.29	%
Non-performing asset to total loans and other real estate		0.23	%		0.25	%		0.26	%		0.32	%		0.29	%
Non-performing asset to total assets		0.18	%		0.19	%		0.18	%		0.22	%		0.20	%
ALLL to total loans		0.56	%		0.53	%		0.49	%		0.47	%		0.60	%
ALLL to nonperforming loans		242.23	%		211.66	%		190.84	%		146.23	%		209.90	%

Profitability:
Return on average assets		1.42	%		1.10	%		0.98	%		0.06	%		1.11	%
Return on average equity		12.37	%		9.91	%		9.32	%		0.61	%		11.23	%
Return on average tangible common equity ⁽¹⁾		16.55	%		13.59	%		12.82	%		1.26	%		14.20	%
Net interest margin		3.92	%		3.45	%		3.21	%		3.48	%		3.26	%
Efficiency ratio ⁽¹⁾		53.46	%		57.57	%		62.12	%		61.34	%		60.33	%

Capital Ratios:
Tier 1 Capital (to Average Assets)		9.6	%		9.0	%		8.4	%		8.1	%		8.6	%
Common Tier 1 Capital (to Risk Weighted Assets)		11.4	%		11.5	%		11.7	%		11.7	%		13.2	%
Tier 1 Capital (to Risk Weighted Assets)		11.7	%		11.8	%		12.0	%		12.0	%		13.2	%
Total Capital (to Risk Weighted Assets)		13.8	%		14.1	%		14.4	%		14.6	%		15.8	%

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

CONSOLIDATED BALANCE SHEETS (Unaudited):

(Dollars in thousands, except share data)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021
ASSETS
Cash and due from banks	$	76,018		$	64,440		$	54,961		$	41,100		$	40,134
Interest-bearing balances with other financial institutions		4,520			4,909			3,187			146,031			2,536
Federal funds sold		14,140			167,437			700,283			726,621			712,272
Total cash and cash equivalents		94,678			236,786			758,431			913,752			754,942

Investment securities held to maturity, at amortized cost		402,142			399,032			363,145			329,257			152,791
Investment securities available for sale, at fair value		242,195			218,698			145,039			62,862			5,015
Equity securities available for sale, at fair value		428			454			474			500			505
Loans held for sale		5,997			9,574			7,474			11,514			23,154
Loans and leases, net of unearned interest		3,322,457			3,180,033			3,121,531			3,104,396			2,370,429
Less: Allowance for loan and lease losses		(18,480	)		(16,876	)		(15,147	)		(14,597	)		(14,233	)
Net loans and leases		3,303,977			3,163,157			3,106,384			3,089,799			2,356,196

Bank premises and equipment, net		33,854			33,732			33,612			33,232			25,562
Bank premises and equipment held for sale		2,262			2,574			3,098			3,907			—
Operating lease right of use asset		8,352			8,326			8,751			9,055			9,942
Finance lease right of use asset		2,952			2,997			3,042			3,087			3,132
Cash surrender value of life insurance		50,419			50,169			49,907			49,661			17,406
Restricted investment in bank stocks		4,595			4,234			7,637			9,134			7,906
Accrued interest receivable		15,861			12,902			11,584			11,328			10,008
Deferred income taxes		16,093			13,780			11,974			10,779			4,133
Goodwill		113,871			113,835			113,835			113,835			62,840
Core deposit and other intangibles, net		7,215			7,729			8,250			9,436			3,537
Foreclosed assets held for sale		49			69			125			—			11
Other assets		28,963			32,115			34,412			28,287			16,107
Total Assets	$	4,333,903		$	4,310,163		$	4,667,174		$	4,689,425		$	3,453,187

LIABILITIES & SHAREHOLDERS' EQUITY
Deposits:
Noninterest-bearing demand	$	863,037		$	850,180		$	866,965		$	850,438		$	661,890
Interest-bearing demand		1,103,000			1,023,027			1,050,923			1,066,852			745,833
Money Market		966,913			999,556			1,159,809			1,076,593			905,742
Savings		344,359			354,677			358,186			381,476			205,842
Time		452,287			475,147			553,154			626,657			442,574
Total Deposits		3,729,596			3,702,587			3,989,037			4,002,016			2,961,881

Long-term debt		4,501			4,592			74,681			81,270			74,858
Subordinated debt		66,357			73,995			74,134			73,645			44,599
Operating lease liability		10,261			10,324			10,923			11,363			10,950
Accrued interest payable		1,841			1,542			2,067			1,791			1,901
Other liabilities		22,242			21,288			22,171			29,264			9,690
Total Liabilities		3,834,798			3,814,328			4,173,013			4,199,349			3,103,879

Shareholders' Equity:
Common stock, par value $1.00 per share; 20.0 million shares authorized		16,091			16,081			16,059			16,056			11,532
Additional paid-in capital		386,452			386,128			385,765			384,742			246,830
Retained earnings		120,572			108,265			99,206			91,043			92,722
Accumulated other comprehensive (loss) income		(19,130	)		(9,759	)		(4,946	)		158			147
Treasury stock		(4,880	)		(4,880	)		(1,923	)		(1,923	)		(1,923	)
Total Shareholders' Equity		499,105			495,835			494,161			490,076			349,308
Total Liabilities and Shareholders' Equity	$	4,333,903		$	4,310,163		$	4,667,174		$	4,689,425		$	3,453,187

CONSOLIDATED STATEMENTS OF INCOME (Unaudited):

	Three Months Ended															Nine Months Ended
(Dollars in thousands, except per share data)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021			Sep. 30, 2022			Sep. 30, 2021
INTEREST INCOME
Interest and fees on loans and leases	$	38,484		$	34,264		$	35,016		$	31,021		$	29,590		$	107,764		$	87,755
Interest and dividends on investment securities:
U.S. Treasury and government agencies		2,873			2,329			1,536			715			285			6,738			688
State and political subdivision obligations, tax-exempt		392			379			336			288			279			1,107			834
Other securities		509			504			417			329			277			1,430			870
Total Interest and Dividends on Investment Securities		3,774			3,212			2,289			1,332			841			9,275			2,392
Interest on other interest-bearing balances		12			8			13			8			1			33			5
Interest on federal funds sold		736			736			314			324			308			1,786			485
Total Interest Income		43,006			38,220			37,632			32,685			30,740			118,858			90,637
INTEREST EXPENSE
Interest on deposits		2,836			2,019			2,294			2,536			2,909			7,149			8,791
Interest on short-term borrowings		—			—			—			—			133			—			539
Interest on long-term and subordinated debt		761			768			924			777			704			2,453			2,111
Total Interest Expense		3,597			2,787			3,218			3,313			3,746			9,602			11,441
Net Interest Income		39,409			35,433			34,414			29,372			26,994			109,256			79,196
PROVISION FOR LOAN AND LEASE LOSSES		1,550			1,725			500			370			425			3,775			2,575
Net Interest Income After Provision for Loan and Lease Losses		37,859			33,708			33,914			29,002			26,569			105,481			76,621
NONINTEREST INCOME
Income from fiduciary and wealth management activities		1,729			1,205			1,052			778			618			3,986			1,716
ATM debit card interchange income		1,078			1,128			1,057			834			630			3,263			1,854
Service charges on deposits		483			450			684			439			223			1,617			552
Mortgage banking income		536			305			529			1,932			3,162			1,370			8,382
Net gain (loss) on sales of SBA loans		152			119			(9	)		409			105			262			560
Earnings from cash surrender value of life insurance		250			262			246			135			74			758			223
Net gain on sales of investment securities		—			—			—			—			79			—			79
Other income		1,735			1,761			2,191			1,133			618			5,687			2,507
Total Noninterest Income		5,963			5,230			5,750			5,660			5,509			16,943			15,873
NONINTEREST EXPENSE
Salaries and employee benefits		13,583			12,340			13,244			11,838			10,342			39,167			29,873
Software licensing and utilization		1,804			1,821			2,106			1,839			1,551			5,731			4,493
Occupancy expense, net		1,634			1,655			1,799			1,412			1,318			5,088			4,115
Equipment expense		1,121			1,112			1,011			864			745			3,244			2,237
Shares tax		920			480			920			(222	)		498			2,626			1,022
Legal and professional fees		528			694			639			388			610			1,861			1,591
ATM/card processing		518			571			517			357			249			1,605			696
Intangible amortization		514			521			481			357			266			1,516			823
FDIC Assessment		254			506			591			524			461			1,351			1,364
Charitable contributions qualifying for State tax credits		—			125			65			797			—			190			635
Mortgage banking profit-sharing expense		—			33			145			566			1,140			178			2,005
(Gain) loss on sale or write-down of foreclosed assets, net		(57	)		(15	)		(16	)		1			(7	)		(88	)		(26	)
Merger and acquisition expense		—			—			—			2,347			198			—			720
Post-acquisition restructuring expense		—			—			329			9,880			—			329			—
Other expenses		3,896			4,072			3,914			3,124			2,648			11,577			7,485
Total Noninterest Expense		24,715			23,915			25,745			34,072			20,019			74,375			57,033
INCOME BEFORE PROVISION FOR INCOME TAXES		19,107			15,023			13,919			590			12,059			48,049			35,461
Provision for income taxes		3,626			2,771			2,565			(17	)		2,272			8,962			6,749
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS	$	15,481		$	12,252		$	11,354		$	607		$	9,787		$	39,087		$	28,712
PER COMMON SHARE DATA:
Basic and Diluted Earnings Per Common Share	$	0.97		$	0.77		$	0.71		$	0.05		$	0.86		$	2.45		$	2.85
Diluted Earnings Per Common Share	$	0.97		$	0.77		$	0.71		$	0.05		$	0.86		$	2.45		$	2.85
Cash Dividends Declared	$	0.20		$	0.20		$	0.20		$	0.20		$	0.20		$	0.60		$	0.59

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
	September 30, 2022							June 30, 2022							September 30, 2021
(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	$	5,583	$	12		0.85	%	$	5,920	$	8		0.54	%	$	2,491	$	1		0.16	%
Investment Securities:
Taxable		546,439		3,369		2.45			501,631		2,740		2.19			102,259		504		1.96
Tax-Exempt		80,008		496		2.46			78,775		480		2.44			56,037		353		2.50
Total Securities		626,447		3,865		2.45			580,406		3,220		2.23			158,296		857		2.15

Federal Funds Sold		131,089		736		2.23			415,405		736		0.71			715,365		308		0.17
Loans and Leases, Net		3,237,587		38,573		4.73			3,129,334		34,354		4.40			2,422,378		29,660		4.86
Restricted Investment in Bank Stocks		4,322		13		1.19			4,854		94		7.77			7,148		58		3.22
Total Earning Assets		4,005,028		43,199		4.28			4,135,919		38,412		3.73			3,305,678		30,884		3.71

Cash and Due from Banks		69,751							59,822							39,852
Other Assets		265,004							270,165							163,227
Total Assets	$	4,339,783						$	4,465,906						$	3,508,757

LIABILITIES & SHAREHOLDERS' EQUITY:
Interest-bearing Demand	$	1,072,496	$	873		0.32	%	$	1,030,237	$	462		0.18	%	$	681,171	$	625		0.36	%
Money Market		994,446		1,097		0.44			1,079,900		584		0.22			854,065		864		0.40
Savings		352,024		43		0.05			357,433		43		0.05			208,163		60		0.11
Time		464,273		823		0.70			516,346		930		0.72			446,256		1,360		1.21
Total Interest-bearing Deposits		2,883,239		2,836		0.39			2,983,916		2,019		0.27			2,189,655		2,909		0.53

Short Term Borrowings		—		—		0.00			—		—		—			149,505		133		0.35
Long-term Debt		4,537		150		13.12			9,238		107		4.65			74,888		205		1.09
Subordinated Debt		69,523		611		3.49			74,062		661		3.58			44,596		499		4.44
Total Interest-bearing Liabilities		2,957,299		3,597		0.48			3,067,217		2,787		0.36			2,458,644		3,746		0.60

Noninterest-bearing Demand		843,419							853,219							681,230
Other Liabilities		36,983							49,790							23,067
Shareholders' Equity		502,082							495,681							345,816
Total Liabilities & Shareholders' Equity	$	4,339,783						$	4,465,906						$	3,508,757

Net Interest Income (taxable equivalent basis)			$	39,602						$	35,625						$	27,138
Taxable Equivalent Adjustment				(193	)						(192	)						(144	)
Net Interest Income			$	39,409						$	35,433						$	26,994

Total Yield on Earning Assets						4.28	%						3.73	%						3.71	%
Rate on Supporting Liabilities						0.48							0.36							0.60
Average Interest Spread						3.80							3.36							3.10
Net Interest Margin						3.92							3.45							3.26

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

	Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
	For the Nine Months Ended
	September 30, 2022							September 30, 2021
(Dollars in thousands)	Average Balance		Interest ⁽¹⁾			Yield/ Rate		Average Balance		Interest ⁽¹⁾			Yield/ Rate
ASSETS:
Interest Bearing Balances	$	34,034	$	33		0.13	%	$	1,729	$	5		0.39	%
Investment Securities:
Taxable		479,611		7,930		2.21			91,379		1,319		1.93
Tax-Exempt		77,489		1,401		2.42			55,599		1,056		2.54
Total Securities		557,100		9,331		2.24			146,978		2,375		2.16

Federal Funds Sold		415,528		1,786		0.57			503,652		485		0.13
Loans and Leases, Net		3,157,288		108,050		4.58			2,520,965		87,974		4.67
Restricted Investment in Bank Stocks		5,826		238		5.46			7,022		239		4.55
Total Interest-earning Assets		4,169,776		119,438		3.83			3,180,346		91,078		3.83

Cash and Due from Banks		62,369							36,213
Other Assets		267,309							162,189
Total Assets	$	4,499,454						$	3,378,748

LIABILITIES & SHAREHOLDERS' EQUITY:
Interest-bearing Demand	$	1,049,569	$	1,796		0.23	%	$	632,830	$	1,782		0.38	%
Money Market		1,066,001		2,281		0.29			796,922		2,461		0.41
Savings		361,733		144		0.05			203,206		182		0.12
Time		524,013		2,928		0.75			431,009		4,366		1.35
Total Interest-bearing Deposits		3,001,316		7,149		0.32			2,063,967		8,791		0.57

Short-term Borrowings		—		—		—			205,697		539		0.35
Long-term Debt		29,715		541		2.43			74,975		613		1.09
Subordinated Debt		72,574		1,912		3.52			44,589		1,498		4.49
Total Interest-bearing Liabilities		3,103,605		9,602		0.41			2,389,228		11,441		0.64

Noninterest-bearing Demand		851,975							659,554
Other Liabilities		46,960							24,037
Shareholders' Equity		496,914							305,929
Total Liabilities & Shareholders' Equity	$	4,499,454						$	3,378,748

Net Interest Income (taxable-equivalent basis)			$	109,836						$	79,637
Taxable Equivalent Adjustment				(580	)						(441	)
Net Interest Income			$	109,256						$	79,196

Total Yield on Earning Assets						3.83	%						3.83	%
Rate on Supporting Liabilities						0.41							0.64
Average Interest Spread						3.42							3.19
Net Interest Margin						3.52							3.35

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

ALLOWANCE FOR LOAN AND LEASE LOSSES AND ASSET QUALITY (Unaudited):

(Dollars in thousands)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021
Allowance for Loan and Lease Losses:
Beginning balance	$	16,876		$	15,147		$	14,597		$	14,233		$	14,716
Loans Charged off
Commercial and industrial		(1	)		—			—			(7	)		—
Commercial real estate		—			—			—			(1	)		(1,043	)
Commercial real estate - construction		—			—			—			—			—
Residential mortgage		(2	)		—			—			—			(3	)
Home equity		(1	)		—			—			—			—
Consumer		(11	)		(9	)		(57	)		(19	)		(11	)
Total loans charged off		(15	)		(9	)		(57	)		(27	)		(1,057	)
Recoveries of loans previously charged off
Commercial and industrial		—			—			13			10			1
Commercial real estate		63			—			65			1			140
Commercial real estate - construction		—			—			24			7			—
Residential mortgage		—			2			—			—			2
Home equity		—			1			1			—			—
Consumer		6			10			4			3			6
Total recoveries		69			13			107			21			149
Balance before provision		16,930			15,151			14,647			14,227			13,808
Provision for loan and lease losses		1,550			1,725			500			370			425
Balance, end of quarter	$	18,480		$	16,876		$	15,147		$	14,597		$	14,233

Nonperforming Assets
Nonaccrual loans	$	7,233		$	7,551		$	7,507		$	9,547		$	6,339
Accruing trouble debt restructured loans		396			422			430			435			442
Total nonperforming loans		7,629			7,973			7,937			9,982			6,781

Foreclosed real estate		49			69			125			—			11
Total nonperforming assets		7,678			8,042			8,062			9,982			6,792

Accruing loans 90 days or more past due		—			—			133			515			—
Total risk elements	$	7,678		$	8,042		$	8,195		$	10,497		$	6,792

PPP Summary

(Dollars in thousands)	Sep. 30, 2022		Jun. 30, 2022		Mar. 31, 2022		Dec. 31, 2021		Sep. 30, 2021

PPP loans, net of deferred fees	$	2,800	$	4,966	$	34,124	$	111,286	$	229,679

PPP Fees recognized	$	99	$	652	$	2,989	$	4,426	$	6,238

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 the 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. Non-PPP core banking loans are meaningful to investors as they are indicative of portfolio loans and related growth from traditional bank activities and excludes short-term or nonrecurring loans from special programs like the PPP. Core 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)	Sep. 30, 2022		Jun. 30, 2022		Mar. 31, 2022		Dec. 31, 2021		Sep. 30, 2021

Shareholders' Equity	$	499,105	$	495,835	$	494,161	$	490,076	$	349,308
Less: Goodwill		113,871		113,835		113,835		113,835		62,840
Less: Core Deposit and Other Intangibles		7,215		7,729		8,250		9,436		3,537
Tangible Equity	$	378,019	$	374,271	$	372,076	$	366,805	$	282,931

Common Shares Outstanding		15,882,853		15,878,193		15,960,916		15,957,830		11,433,554

Tangible Book Value per Share	$	23.80	$	23.57	$	23.31	$	22.99	$	24.75

Non-PPP Core Banking Loans

(Dollars in thousands)	Sep. 30, 2022		Jun. 30, 2022		Mar. 31, 2022		Dec. 31, 2021		Sep. 30, 2021

Loans and leases, net of unearned interest	$	3,322,457	$	3,180,033	$	3,121,531	$	3,104,396	$	2,370,429
Less: PPP loans, net of deferred fees		2,800		4,966		34,124		111,286		229,679
Non-PPP core banking loans	$	3,319,657	$	3,175,067	$	3,087,407	$	2,993,110	$	2,140,750

Core Earnings Per Common Share Excluding Non-Recurring Expenses

	Three Months Ended
(Dollars in thousands, except per share data)	Sep. 30, 2022		Jun. 30, 2022		Mar. 31, 2022		Dec. 31, 2021		Sep. 30, 2021

Net Income Available to Common Shareholders	$	15,481	$	12,252	$	11,354	$	607	$	9,787
Plus: Merger and Acquisition Expenses		—		—		329		12,227		198
Less: Tax Effect of Merger and Acquisition Expenses		—		—		69		2,568		42
Net Income Excluding Non-Recurring Expenses	$	15,481	$	12,252	$	11,614	$	10,266	$	9,943

Weighted Average Shares Outstanding		15,877,592		15,934,083		15,957,864		13,005,895		11,423,487

Core Earnings Per Common Share Excluding Non-Recurring Expenses	$	0.97	$	0.77	$	0.73	$	0.79	$	0.87

Return on Average Tangible Common Equity

	Three Months Ended
(Dollars in thousands)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021

Net income available to common shareholders	$	15,481		$	12,252		$	11,354		$	607		$	9,787
Plus: Intangible amortization, net of tax		406			412			380			282			210
	$	15,887		$	12,664		$	11,734		$	889		$	9,997

Average shareholder's equity	$	502,082		$	495,681		$	494,019		$	403,010		$	345,816
Less: Average goodwill		113,835			113,835			113,835			113,835			62,840
Less: Average core deposit and other intangibles		7,465			7,983			8,950			9,436			3,666
Average tangible shareholder's equity	$	380,782		$	373,863		$	371,234		$	279,739		$	279,310

Return on average tangible common equity		16.55	%		13.59	%		12.82	%		1.26	%		14.20	%

Efficiency Ratio

	Three Months Ended
(Dollars in thousands)	Sep. 30, 2022			Jun. 30, 2022			Mar. 31, 2022			Dec. 31, 2021			Sep. 30, 2021

Noninterest expense	$	24,715		$	23,915		$	25,745		$	34,072		$	20,019
Less: Merger and acquisition expenses		—			—			329			12,227			198
Less: Intangible amortization		514			521			481			357			266
Less: (Gain) loss on sale or write-down of foreclosed assets, net		(57	)		(15	)		(16	)		1			(7	)
Efficiency ratio numerator	$	24,258		$	23,409		$	24,951		$	21,487		$	19,562

Net interest income		39,409			35,433			34,414			29,372			26,994
Noninterest income		5,963			5,230			5,750			5,660			5,509
Less: Net gain on sales of investment securities		—			—			—			—			79
Efficiency ratio denominator	$	45,372		$	40,663		$	40,164		$	35,032		$	32,424

Efficiency ratio		53.46	%		57.57	%		62.12	%		61.34	%		60.33	%

CONTACTS

Rory G. Ritrievi
President & Chief Executive Officer

Allison S. Johnson
Chief Financial Officer

1-866-642-7736

Mid Penn Bancorp, Inc. Reports Third Quarter Earnings and Declares Dividend