Mid Penn Bancorp, Inc. (NASDAQ:MPB) ("Mid Penn"), the parent company of Mid Penn Bank (the "Bank") and MPB Financial Services, LLC, today reported net income available to common shareholders ("earnings") for the quarter ended June 30, 2025, of $4.8 million, or $0.22 per diluted common share, compared to net income of $11.8 million, or $0.71 per diluted common share, for the second quarter of 2024. Net income, excluding non-recurring income and expenses⁽¹⁾for the second quarter of 2025, was $15.1 million. Adjusted earnings per common share excluding non-recurring income and expenses⁽¹⁾was $0.70, exceeding the consensus analyst estimate of $0.69 per diluted common share for the second quarter of 2025. Adjustments exclude $8.7 million of after-tax merger-related expenses and $1.6 million of non-recurring compensation expenses.

Key Highlights of the Second Quarter of 2025:

On April 30, 2025, Mid Penn completed the acquisition of William Penn Bancorporation ("William Penn"), which added total assets of $757.3 million, comprised primarily of $431.4 million of loans. Additionally, on May 12, 2025, Mid Penn acquired the insurance business and related accounts of Charis Insurance Group, which provides business, home and auto insurance throughout central and southeast Pennsylvania.
Net income available to common shareholders decreased 59.5% to $4.8 million, or $0.22 per diluted common share, for the second quarter of 2025, compared to net income of $11.8 million, or $0.71 per diluted common share, for the second quarter of 2024. On a non-GAAP basis, net income excluding non-recurring income and expenses⁽¹⁾ for the quarter ended June 30, 2025, increased 33.6% to $15.1 million, or $0.70 per diluted common share, compared to $11.3 million, or $0.68 per diluted common share, for the second quarter of 2024.
Net interest margin increased to 3.44% for the quarter ended June 30, 2025, compared to 3.37% for the first quarter of 2025, representing a 7 basis point ("bp") increase compared to the first quarter of 2025. Cost of funds decreased to 2.44% for the quarter ended June 30, 2025, compared to 2.48% for the first quarter of 2025. Despite a higher total interest expense, cost of funds improved during the quarter, primarily due to the growth in average interest-bearing liabilities, driven in part by the addition of lower-cost deposits acquired in the William Penn acquisition. These deposits helped dilute the overall cost of funding, contributing to the improvement. The yield on loans increased to 6.15% for the quarter ended June 30, 2025, compared to 6.05% for the first quarter of 2025. Net interest margin increased to 3.44% for the quarter ended June 30, 2025, compared to 3.12% for the second quarter of 2024, representing a 32 bp increase compared to the same period in 2024.
Loan growth for the second quarter of 2025 was $341.7 million, or 30.5% (annualized). Total loans increased $468.3 million, or 10.7%, to $4.8 billion at June 30, 2025, compared to $4.4 billion at June 30, 2024. Excluding the William Penn acquisition loans of $431.4 million, the organic loan portfolio for the quarter ended June 30, 2025 declined $89.6 million or 2.0% from the first quarter of 2025. This decline was primarily driven by elevated payoffs as commercial real estate construction loans stabilized and obtained non-recourse permanent financing.
Deposits increased $717.5 million, or 60.8% (annualized), during the second quarter of 2025, compared to an increase of $42.3 million, or 3.7% (annualized), during the first quarter of 2025. This increase was driven by a $397.5 million increase in interest-bearing transaction accounts, a $68.8 million increase in noninterest-bearing accounts, and a $251.2 million increase in time deposits. Total deposits increased $952.7 million or 21.18% to $5.4 billion at June 30, 2025, compared to $4.5 billion at June 30, 2024. Organic deposit growth for the quarter ended June 30, 2025 was $96.2 million or 8.2%, annualized (excluding William Penn acquisition deposits of $621.3 million), from the first quarter of 2025.
The core efficiency ratio⁽¹⁾ improved to 62.56% in the second quarter of 2025, compared to 62.79% in the first quarter of 2025, and 63.65% in the second quarter of 2024.
Book value per common share declined to $33.85 as of June 30, 2025, compared to $34.50 as of March 31, 2025, and improved compared to $33.76 as of June 30, 2024. Tangible book value per common share⁽¹⁾ was $27.22 as of June 30, 2025, compared to $27.58 and $25.75 as of March 31, 2025 and June 30, 2024, respectively. The decline in book value primarily reflects the impact of the William Penn acquisition, including the issuance of additional common shares and the addition of acquisition related goodwill and other intangibles.
As a result of the foregoing, the Board of Directors declared a cash dividend of $0.20 per common share, payable August 25, 2025, to shareholders of record as of August 8, 2025.

(1)

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

Chair, President and CEO Rory G. Ritrievi provided the following statement:

"The second quarter of 2025 for Mid Penn was virtually in line with what we expected. While our GAAP earnings were impacted by the completion of the William Penn acquisition within the quarter, excluding those one-time expenses establishes non-GAAP earnings of $0.70 per share, slightly in excess of the consensus estimate of $0.69 per share.

Organic loan growth for the second quarter was negative by $89.6 million, or 2%, and since year end 2024, it is negative $42 million, or 1%. Throughout the first six months of 2025, we have had significant commercial real estate construction projects that reached completion and/or stabilization and, therefore, were refinanced out of a bank loan that significantly increased our natural principal runoff. At the same time, we have experienced the softest loan demand we have seen in many years. We attribute that soft demand to concerns over tariffs, interest rates, and the overall state of the economy. We are optimistic that loan pipelines will begin to improve through the rest of the year, and fully expect that we will hit the bottom end of our original loan growth target range by the end of the year.

Organic deposit growth for the second quarter was $96 million, or 2%, and since the start of 2025, is $138 million, or almost 3%. With competition for deposits at an all-time high, I think those six-month growth numbers are solid. As with loan growth, I fully expect that we will reach the mid-point of our original target range on deposit growth by the end of the year.

Throughout the quarter, we had improvements in net interest margin, cost of deposits, yields on loans, noninterest income and efficiency ratio, along with another solid quarter in asset quality, leading us to the consensus beat, notwithstanding the pullback in loans outstanding.

We are encouraged by the results for the quarter while successfully completing the William Penn acquisition, and we are cautiously optimistic about what to anticipate for the remainder of 2025.

It is our pleasure to announce that the Board has authorized its 59th consecutive quarterly dividend, a cash dividend of $0.20 per share of common stock, which was declared at its meeting on July 23, 2025, payable on August 25, 2025, to shareholders of record as of August 8, 2025."

Net Interest Income

For the three months ended June 30, 2025, net interest income was $48.2 million, compared to net interest income of $42.5 million for the three months ended March 31, 2025, and $38.8 million for the three months ended June 30, 2024. Interest income for the second quarter of 2025 includes $910 thousand of purchase accounting loan accretion related to the William Penn acquisition. This accretion reflects the recognition of fair value marks on acquired loans, which are accreted into interest income over the expected life of the assets. The tax-equivalent net interest margin for the three months ended June 30, 2025 was 3.44% compared to 3.37% and 3.12% for the first quarter of 2025 and second quarter of 2024, respectively, representing a 7 bp increase from the first quarter of 2025, and a 32 bp increase compared to the same period in 2024.

The yield on interest-earning assets increased to 5.69% for the quarter ended June 30, 2025, from 5.65% for the three months ended March 31, 2025, and remained flat at 5.69% for the three months ended June 30, 2024. The increase from the first quarter of 2025 was primarily due to an increase in interest income on loans, and an increase in the average balance of Federal Funds Sold.

For the six months ended June 30, 2025, net interest income increased 20.6% to $90.7 million compared to net interest income of $75.2 million for the same period of 2024. The increase was primarily driven by a $9.7 million increase in interest income on loans, a $2.3 million increase in Fed Funds Sold, partially offset by a $4.5 million increase in interest expense on deposits, and a $7.4 million decrease in the interest paid on short term borrowings, compared to the same period of 2024.

Average Balances

Average balances were significantly impacted by the William Penn acquisition given that the acquisition closed on April 30, 2025. Day one increases in loans, total assets, deposits, and total liabilities were $431.4 million, $757.3 million, $621.3 million, and $635.0 million, respectively.

Average loans increased $265.0 million to $4.7 billion for the quarter ended June 30, 2025, compared to $4.5 billion for the quarter ended March 31, 2025, and increased $371.3 million compared to $4.4 billion for the quarter ended June 30, 2024.

Average deposits were $5.2 billion for the second quarter of 2025, reflecting an increase of $478.0 million, or 10.2%, compared to total average deposits of $4.7 billion in the first quarter of 2025, and an increase of $708.1 million, or 15.9%, compared to total average deposits of $4.5 billion for the second quarter of 2024, primarily due to the William Penn acquisition and organic growth. The average cost of deposits was 2.41% for the second quarter of 2025, representing a 2 bp decrease and an 18 bp decrease from the first quarter of 2025 and the second quarter of 2024, respectively.

Cost of funds decreased to 2.44%, compared to 2.48% for the first quarter of 2025. Despite a higher total interest expense, cost of funds declined during the quarter, primarily due to the growth in average interest-bearing liabilities, driven in part by the addition of lower-cost deposits acquired in the William Penn acquisition. These deposits helped dilute the overall cost of funding, contributing to the decline.

Asset Quality

The total provision for credit losses, including provision for credit losses on off-balance sheet credit exposures, was $2.3 million for the three months ended June 30, 2025, an increase of $2.0 million compared to the provision for credit losses of $301 thousand for the three months ended March 31, 2025, and a $665 thousand increase compared to the provision for credit losses of $1.6 million for the three months ended June 30, 2024. The increase in provision was primarily driven by a $2.3 million reserve established for non-PCD (Purchased Credit Deteriorated) loans acquired in the William Penn acquisition, offset by an $866 thousand decrease in reserve required for individually analyzed loans. Net charge offs for the three months ended June 30, 2025, were $811 thousand or less than 0.02% of total average loans.

The provision for credit losses on loans was $2.6 million for the six months ended June 30, 2025, an increase of $1.4 million compared to the provision for credit losses of $1.2 million for the six months ended June 30, 2024. This increase for the six months ended June 30, 2025 was primarily due to a $2.3 million reserve on non-PCD loans acquired through the William Penn acquisition. The provision for credit losses on off-balance sheet credit exposures was $23 thousand and $3 thousand for the three and six months ended June 30, 2025, respectively. The increase was primarily driven by new participations in construction loans originated in the second quarter.

Allowance for credit losses - loans was 0.78%, 0.80%, and 0.81% of loans, net of unearned income at June 30, 2025, March 31, 2025, and June 30, 2024, respectively.

Total nonperforming assets were $28.0 million at June 30, 2025, compared to nonperforming assets of $25.4 million and $10.4 million at March 31, 2025 and June 30, 2024, respectively. The increase during the second quarter of 2025 primarily related to $2.6 million of non-accrual loans acquired from William Penn, partially offset by reductions to other non-accrual loans. Delinquency, measured as loans past due 30 days or more, as a percentage of total loans was 0.58% at June 30, 2025, compared to 0.50% and 0.57% as of March 31, 2025 and June 30, 2024, respectively.

Capital

Shareholders' equity increased $120.7 million, or 18.4%, from $655.0 million as of December 31, 2024, to $775.7 million as of June 30, 2025. Retained earnings increased $105 thousand, or 0.1%, from $191.5 million as of March 31, 2025 to $191.6 million as of June 30, 2025. The increase was primarily due to the William Penn acquisition. Regulatory capital ratios for both Mid Penn and the Bank indicate regulatory capital levels in excess of both the regulatory minimums and the levels necessary for the Bank to be considered "well capitalized" at June 30, 2025. Additionally, Mid Penn declared $4.7 million in dividends during the second quarter of 2025.

On April 23, 2025, Mid Penn's Board of Directors reauthorized its treasury stock repurchase program ("The Program") effective through April 30, 2026. The Program authorizes the repurchase of up to $15.0 million of Mid Penn's outstanding common stock. During the three months ended June 30, 2025, Mid Penn repurchased 48,064 shares of common stock at an average price of $28.36. No shares were repurchased in the first quarter for 2025. As of June 30, 2025, Mid Penn repurchased a total of 488,786 shares of common stock at an average price of $23.33 per share under the Program. The Program had approximately $3.6 million remaining available for repurchase as of June 30, 2025.

Noninterest Income

For the three months ended June 30, 2025, noninterest income totaled $6.1 million, an increase of $904 thousand, or 17.3%, compared to noninterest income of $5.2 million for the first quarter of 2025. The increase is primarily due to a $266 thousand increase in fiduciary and wealth management, a $217 thousand increase in earnings from the cash surrender value of life insurance as a result of policies assumed during the William Penn acquisition, and a $199 thousand increase in other noninterest income. The William Penn acquisition provides an opportunity for continued expansion into the Philadelphia markets, enabling the development of new wealth management and insurance customer relationships, which will help strengthen noninterest income.

For the six months ended June 30, 2025, noninterest income totaled $11.4 million, an increase of $216 thousand, or 1.9%, compared to noninterest income of $11.2 million for the six months ended June 30, 2024. The increase in noninterest income is primarily driven by a $285 thousand increase in fiduciary and wealth management, a $215 thousand increase in mortgage banking income, and a $180 thousand increase in earnings from the cash surrender value of life insurance as a result of policies assumed during the William Penn acquisition, offset by a $512 thousand decrease in other miscellaneous noninterest income, driven by a $1.9 million decrease in Bank-owned life insurance benefits received, partially offset by a $568 thousand increase in loan level swap fees.

Noninterest Expense

For the three months ended June 30, 2025, noninterest expense totaled $47.8 million, an increase of $17.2 million, or 55.99%, compared to noninterest expense of $30.6 million in the first quarter of 2025.

Merger and acquisition expenses increased $10.7 million, which includes $10.5 million of merger related expenses related to the William Penn acquisition and $164 thousand related to the Charis Insurance Group acquisition.

Salaries and benefits increased $4.4 million for the three months ended June 30, 2025 compared to the first quarter of 2025. The increase is attributable to (i) equity-based compensation expense for stock options and restricted stock awards totaling $2.0 million that were recognized during the second quarter of 2025. (Future expected compensation expense related to these awards is approximately $753 thousand for the third quarter of 2025 and $2.2 million over the remaining vesting periods); (ii) the retail staff additions at the twelve retail locations added through the William Penn acquisition; and (iii) the retention of various William Penn team members through the completion of systems integration, which occurred on June 20, 2025.

Software licensing and utilization costs increased $698 thousand compared to the first quarter of 2025. The increase reflects additional costs to (i) license the additional William Penn branches; and (ii) upgrades to internal systems, including network storage, cybersecurity, and data security enhancements in response to the Bank's larger size and increased IT complexity.

For the six months ended June 30, 2025, noninterest expense totaled $78.4 million, an increase of $21.7 million, or 38.2%, compared to noninterest expense of $56.7 million for the six months ended June 30, 2024.

Merger and acquisition expenses increased $11.3 million for the six months ended June 30, 2025, which includes $11.2 million of merger related expenses related to the William Penn acquisition and $164 thousand related to the Charis Insurance Group acquisition.

Salaries and benefits increased $6.1 million for the six months ended June 30, 2025, compared to the same period in 2024, largely driven by the same Q2 items noted above, including $2.0 million in equity compensation, staff additions from the William Penn acquisition, and retention of key personnel through integration.

Software licensing and utilization costs increased $1.5 million for the six months ended June 30, 2025, compared to the same period in 2024, reflecting the same Q2 drivers noted above. These include the onboarding of newly acquired William Penn branches, investments in IT infrastructure and cybersecurity.

Occupancy expenses increased $796 thousand for the six months ended June 30, 2025, compared to the same period in 2024. The increase was driven by the facility operating costs of the additional retail locations added through the William Penn acquisition.

The core efficiency ratio⁽¹⁾ was 62.6% in the second quarter of 2025, compared to 62.8% in the first quarter of 2025 and 63.7% in the second quarter of 2024. The change in the core efficiency ratio during the second quarter of 2025 compared to the first quarter of 2025 was the result of higher net interest income and higher noninterest income, partially offset by higher noninterest expense. Mid Penn continues to evaluate levels of noninterest expense for opportunities to reduce operating costs throughout the organization.

William Penn Acquisition

On April 30, 2025, Mid Penn completed its acquisition of William Penn through the merger of William Penn with and into Mid Penn.

Each share of William Penn common stock issued and outstanding as of April 30, 2025, was converted into 0.426 shares of Mid Penn common stock. As a result of the acquisition, Mid Penn issued approximately 3,506,795 shares of Mid Penn common stock, plus up to an additional 538,447 shares of Mid Penn common stock issuable upon the exercise of former William Penn stock options, for a purchase price of $103.2 million. Mid Penn also recorded Goodwill of $6.2 million, and a core deposit intangible asset of $245 thousand as a result of this acquisition.

Charis Insurance Group Acquisition

On May 12, 2025, Mid Penn acquired the insurance business and related accounts of Charis Insurance Group, which provides business, home and auto insurance throughout central and southern Pennsylvania, for a purchase price of $4.0 million at closing. Mid Penn recorded Goodwill of $1.6 million, as a result of this acquisition.

The assets and liabilities assumed in these transactions were recorded at their estimated fair values as of the respective date of acquisition and may be adjusted for up to one year subsequent to legal closing.

(1)

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

Subsequent Events

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

SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

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

For a more detailed description of these and other factors which would affect our results, please see Mid Penn's filings with the SEC, including those risk factors identified in the "Risk Factors" section and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent filings with the SEC. The statements in this press release are made as of the date of this press release, even if subsequently made available by Mid Penn on its website or otherwise. Mid Penn does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of unanticipated events, except as required by law.

SUMMARY FINANCIAL HIGHLIGHTS (Unaudited):

(Dollars in thousands, except per share data)	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024			Jun. 30, 2024
Ending Balances:
Investment securities	$	769,211		$	634,044		$	643,352		$	642,291		$	601,683
Loans, net of unearned income		4,832,898			4,491,167			4,443,070			4,431,704			4,364,561
Total assets		6,354,543			5,546,026			5,470,936			5,527,025			5,391,749
Total deposits		5,449,664			4,732,202			4,689,927			4,706,764			4,497,011
Shareholders' equity		775,708			667,933			655,018			573,059			559,686
Average Balances:
Investment securities		652,105			639,580			633,409			610,586			608,173
Loans, net of unearned income		4,724,638			4,459,679			4,441,436			4,405,969			4,353,360
Total assets		6,036,045			5,491,763			5,481,473			5,470,641			5,378,897
Total deposits		5,159,754			4,681,708			4,687,880			4,597,686			4,451,678
Shareholders' equity		670,491			660,964			623,670			565,300			553,675

	Three Months Ended
Income Statement:	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024			Jun. 30, 2024
Net interest income	$	48,206		$	42,509		$	41,280		$	40,169		$	38,766
Provision for credit losses⁽⁴⁾		2,269			301			333			516			1,604
Noninterest income		6,143			5,239			6,149			5,178			5,329
Noninterest expense		47,798			30,642			30,913			29,959			28,224
Income before provision for income taxes		4,282			16,805			16,183			14,872			14,267
(Benefit)/Provision for income taxes		(480	)		3,063			2,951			2,571			2,496
Net income available to shareholders		4,762			13,742			13,232			12,301			11,771
Net income excluding non-recurring income and expenses ⁽¹⁾		15,074			13,907			12,961			12,383			11,284

Per Share:
Basic earnings per common share	$	0.22		$	0.71		$	0.72		$	0.74		$	0.71
Diluted earnings per common share		0.22			0.71			0.72			0.74			0.71
Cash dividends declared		0.20			0.20			0.20			0.20			0.20
Book value per common share		33.85			34.50			33.84			34.48			33.76
Tangible book value per common share ⁽¹⁾		27.22			27.58			26.90			26.36			25.75

Asset Quality:
Net charge-offs/(recoveries) to average loans⁽³⁾		0.069	%		(0.0003	%)		0.037	%		0.031	%		0.002	%
Non-performing loans to total loans		0.38			0.54			0.51			0.39			0.23
Non-performing asset to total loans and other real estate		0.58			0.57			0.51			0.40			0.24
Non-performing asset to total assets		0.44			0.46			0.41			0.32			0.19
ACL on loans to total loans		0.78			0.80			0.80			0.80			0.81
ACL on loans to nonperforming loans		206.49			149.05			157.07			204.61			352.92

Profitability:
Return on average assets⁽³⁾		0.32	%		1.01	%		0.96	%		0.89	%		0.88	%
Return on average equity⁽³⁾		2.85			8.43			8.44			8.66			8.55
Return on average tangible common equity ^{(1) (3)}		4.05			10.84			11.07			11.69			11.57
Tax-equivalent net interest margin		3.44			3.37			3.21			3.13			3.12
Core Efficiency ratio ⁽¹⁾		62.56			62.79			63.94			64.89			63.65

Capital Ratios:
Tier 1 Capital (to Average Assets)⁽²⁾		10.6	%		10.2	%		10.0	%		8.4	%		8.4	%
Common Tier 1 Capital (to Risk Weighted Assets) ⁽²⁾		12.0			12.0			12.1			10.1			9.9
Tier 1 Capital (to Risk Weighted Assets) ⁽²⁾		12.0			12.0			12.1			10.1			9.9
Total Capital (to Risk Weighted Assets) ⁽²⁾		13.3			13.8			14.0			11.9			11.8

(1)		Non-GAAP financial measure. Refer to the calculation in the section titled "Reconciliation of Non-GAAP Measures (Unaudited)" at the end of this document.
(2)		Regulatory capital ratios as of June 30, 2025 are preliminary and prior periods are actual.
(3)		Annualized ratio
(4)		Includes $2.3 million related to non-PCD loans acquired in the William Penn transaction

CONSOLIDATED BALANCE SHEETS (Unaudited):

(In thousands, except share data)	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024			Jun. 30, 2024
ASSETS
Cash and due from banks	$	52,671		$	47,688		$	37,002		$	57,518		$	36,948
Interest-bearing balances with other financial institutions		22,828			16,880			14,490			19,323			25,585
Federal funds sold		261,353			42,686			19,072			67,554			43,193
Total cash and cash equivalents		336,852			107,254			70,564			144,395			105,726
Investment Securities:
Held to maturity, at amortized cost		364,029			375,115			382,447			386,618			393,320
Available for sale, at fair value		404,745			258,493			260,477			255,227			207,936
Equity securities available for sale, at fair value		437			436			428			446			427
Loans held for sale		6,101			6,851			7,064			7,919			8,420
Loans, net of unearned income		4,832,898			4,491,167			4,443,070			4,431,704			4,364,561
Less: Allowance for credit losses⁽¹⁾		(37,615	)		(35,838	)		(35,514	)		(35,562	)		(35,288	)
Net loans		4,795,283			4,455,329			4,407,556			4,396,142			4,329,273

Premises and equipment, net		47,732			40,328			38,806			33,765			34,344
Operating lease right of use asset		15,026			9,402			7,699			7,390			7,925
Finance lease right of use asset		2,458			2,503			2,548			2,593			2,638
Cash surrender value of life insurance		94,770			51,351			51,521			53,135			53,298
Restricted investment in bank stocks		7,110			6,660			7,461			10,589			13,930
Accrued interest receivable		28,546			27,263			26,846			27,286			27,381
Deferred income taxes		35,333			21,800			22,747			23,197			24,520
Goodwill		135,473			128,160			128,160			128,160			127,031
Core deposit and other intangibles, net		16,531			5,814			6,242			6,713			5,626
Foreclosed assets held for sale		9,816			1,402			44			281			441
Other assets		54,301			47,865			50,326			43,169			49,513
Total Assets	$	6,354,543		$	5,546,026		$	5,470,936		$	5,527,025		$	5,391,749

LIABILITIES & SHAREHOLDERS' EQUITY
Deposits:
Noninterest-bearing demand	$	857,072		$	788,316		$	759,169		$	791,980		$	766,014
Interest-bearing transaction accounts		2,772,739			2,375,205			2,319,753			2,288,783			2,194,948
Time		1,819,853			1,568,681			1,611,005			1,626,001			1,536,049
Total Deposits		5,449,664			4,732,202			4,689,927			4,706,764			4,497,011

Short-term borrowings		—			25,000			2,000			114,097			200,000
Long-term debt		23,374			23,489			23,603			23,716			23,827
Subordinated debt and trust preferred securities		37,303			45,587			45,741			45,894			46,047
Operating lease liability		15,342			9,765			8,092			7,778			8,344
Accrued interest payable		13,421			12,900			13,484			18,995			18,139
Other liabilities		39,731			29,150			33,071			36,722			38,695
Total Liabilities		5,578,835			4,878,093			4,815,918			4,953,966			4,832,063

Shareholders' Equity:
Common stock, par value $1.00 per share; 40.0 million shares authorized		23,419			19,803			19,797			17,061			17,051
Additional paid-in capital		584,291			480,866			480,491			406,922			406,544
Retained earnings		191,574			191,469			181,597			172,234			163,256
Accumulated other comprehensive loss		(11,756	)		(14,163	)		(16,825	)		(13,116	)		(17,123	)
Treasury stock		(11,820	)		(10,042	)		(10,042	)		(10,042	)		(10,042	)
Total Shareholders' Equity		775,708			667,933			655,018			573,059			559,686
Total Liabilities and Shareholders' Equity	$	6,354,543		$	5,546,026		$	5,470,936		$	5,527,025		$	5,391,749

(1)

Includes $2.3 million related to non-PCD loans acquired in the William Penn transaction

CONSOLIDATED STATEMENTS OF INCOME (Unaudited):

	Three Months Ended
(Dollars in thousands, except per share data)	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024		Sep. 30, 2024			Jun. 30, 2024
INTEREST INCOME
Loans, including fees	$	72,469		$	66,537		$	68,110	$	68,080		$	66,096
Investment securities:
Taxable		4,637			4,460			4,223		4,136			4,143
Tax-exempt		344			348			358		359			371
Other interest-bearing balances		142			138			154		223			347
Federal funds sold		2,428			261			467		1,043			282
Total Interest Income		80,020			71,744			73,312		73,841			71,239
INTEREST EXPENSE
Deposits		30,981			28,264			30,836		30,689			28,463
Short-term borrowings		86			290			509		2,296			3,324
Long-term and subordinated debt		747			681			687		687			686
Total Interest Expense		31,814			29,235			32,032		33,672			32,473
Net Interest Income		48,206			42,509			41,280		40,169			38,766
Net provision for credit losses ⁽¹⁾		2,269			301			333		516			1,604
Net Interest Income After Provision for Credit Losses		45,937			42,208			40,947		39,653			37,162
NONINTEREST INCOME
Fiduciary and wealth management		1,406			1,140			1,215		1,204			1,129
ATM debit card interchange		958			919			971		962			973
Service charges on deposits		652			562			579		549			539
Mortgage banking		676			591			656		768			628
Mortgage hedging		(7	)		(9	)		11		(1	)		—
Net gain on sales of SBA loans		63			57			15		151			74
Earnings from cash surrender value of life insurance		491			274			280		276			301
Other		1,904			1,705			2,422		1,269			1,685
Total Noninterest Income		6,143			5,239			6,149		5,178			5,329
NONINTEREST EXPENSE
Salaries and employee benefits		20,753			16,309			16,947		16,156			15,533
Software licensing and utilization		3,272			2,574			2,606		2,366			2,208
Occupancy, net		2,365			2,274			1,913		1,815			1,861
Equipment		1,248			1,094			1,213		1,206			1,287
Shares tax		606			919			405		824			124
Legal and professional fees		993			826			1,006		1,613			689
ATM/card processing		621			733			634		606			510
Intangible amortization		744			428			471		460			425
FDIC Assessment		994			990			843		1,150			1,232
(Gain)/Loss on sale or write-down of foreclosed assets, net		—			(28	)		73		(35	)		42
Merger and acquisition		11,011			314			436		109			—
Other		5,191			4,209			4,366		3,689			4,313
Total Noninterest Expense		47,798			30,642			30,913		29,959			28,224
INCOME BEFORE PROVISION FOR INCOME TAXES		4,282			16,805			16,183		14,872			14,267
(Benefit)/Provision for income taxes		(480	)		3,063			2,951		2,571			2,496
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS	$	4,762		$	13,742		$	13,232	$	12,301		$	11,771

PER COMMON SHARE DATA:
Basic Earnings Per Common Share	$	0.22		$	0.71		$	0.72	$	0.74		$	0.71
Diluted Earnings Per Common Share		0.22			0.71			0.72		0.74			0.71
Cash Dividends Declared		0.20			0.20			0.20		0.20			0.20

(1)

Includes $2.3 million related to non-PCD loans acquired in the William Penn transaction

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

	Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
	For the Three Months Ended
	June 30, 2025						March 31, 2025						June 30, 2024
(Dollars in thousands)	Average Balance		Interest		Yield/ Rate⁽²⁾		Average Balance		Interest		Yield/ Rate⁽²⁾		Average Balance		Interest		Yield/ Rate⁽²⁾
ASSETS:
Interest Bearing Balances	$	23,271	$	142	2.45	%	$	20,794	$	138	2.69	%	$	35,618	$	347	3.92	%
Investment Securities:
Taxable		584,919		4,570	3.13			569,800		4,309	3.07			533,748		3,701	2.79
Tax-Exempt		67,186		344	2.05			69,780		348	2.02			74,425		371	2.00
Total Securities		652,105		4,914	3.02			639,580		4,657	2.95			608,173		4,072	2.69

Federal Funds Sold		236,037		2,428	4.13			23,754		261	4.46			19,432		282	5.84
Loans, Net of Unearned Income		4,724,638		72,469	6.15			4,459,679		66,537	6.05			4,353,360		66,096	6.11
Restricted Investment in Bank Stocks		6,945		67	3.87			7,101		151	8.62			16,066		442	11.07
Total Earning Assets		5,642,996		80,020	5.69			5,150,908		71,744	5.65			5,032,649		71,239	5.69

Cash and Due from Banks		50,376						39,916						39,053
Other Assets		342,673						300,939						307,195
Total Assets	$	6,036,045					$	5,491,763					$	5,378,897

LIABILITIES & SHAREHOLDERS' EQUITY:
Interest-bearing Demand	$	1,123,130	$	4,954	1.77	%	$	1,051,325	$	4,681	1.81	%	$	972,852	$	4,477	1.85	%
Money Market		1,179,756		8,350	2.84			1,024,669		6,941	2.75			908,807		6,632	2.94
Savings		307,634		70	0.09			260,965		54	0.08			281,560		52	0.07
Time		1,735,427		17,607	4.07			1,591,769		16,588	4.23			1,510,079		17,302	4.61
Total Interest-bearing Deposits		4,345,947		30,981	2.86			3,928,728		28,264	2.92			3,673,298		28,463	3.12

Short term borrowings		7,418		86	4.65			24,892		290	4.72			241,713		3,324	5.53
Long-term debt		23,417		252	4.32			23,533		257	4.43			23,870		262	4.41
Subordinated debt and trust preferred securities		45,264		495	4.39			45,662		424	3.77			46,122		424	3.70
Total Interest-bearing Liabilities		4,422,046		31,814	2.89			4,022,815		29,235	2.95			3,985,003		32,473	3.28

Noninterest-bearing Demand		813,807						752,980						778,380
Other Liabilities		129,701						55,004						61,839
Shareholders' Equity		670,491						660,964						553,675
Total Liabilities & Shareholders' Equity	$	6,036,045					$	5,491,763					$	5,378,897

Net Interest Income			$	48,206					$	42,509					$	38,766
Taxable Equivalent Adjustment ⁽¹⁾				245						242						253
Net Interest Income (taxable equivalent basis)			$	48,451					$	42,751					$	39,019

Total Yield on Earning Assets					5.69	%					5.65	%					5.69	%
Cost of funds					2.44	%					2.48	%					2.74	%
Rate on Supporting Liabilities					2.89						2.95						3.28
Average Interest Spread					2.80						2.70						2.42
Tax-Equivalent Net Interest Margin					3.44						3.37						3.12

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

ALLOWANCE FOR CREDIT LOSSES AND ASSET QUALITY (Unaudited):

(Dollars in thousands)	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024			Jun. 30, 2024
Allowance for Credit Losses on Loans:
Beginning balance	$	35,838		$	35,514		$	35,562		$	35,288		$	33,524

Purchase credit deteriorated loans		343			—			—			—			—

Loans Charged off
Commercial real estate		(691	)		—			—			—			—
Commercial and industrial		(203	)		—			(407	)		(356	)		(56	)
Construction		—			—			—			—			—
Residential mortgage		—			—			—			—			(2	)
Consumer		(15	)		(15	)		(18	)		(8	)		(4	)
Total loans charged off		(909	)		(15	)		(425	)		(364	)		(62	)
Recoveries of loans previously charged off
Commercial real estate		1			1			2			—			4
Commercial and industrial		3			6			1			—			—
Construction		—			—			—			—			—
Residential mortgage		83			2			7			2			29
Consumer		11			9			7			15			11
Total recoveries		98			18			17			17			44
Balance before provision		35,370			35,517			35,154			34,941			33,506
Provision for credit losses - loans ⁽¹⁾		2,245			321			360			621			1,782
Balance, end of quarter	$	37,615		$	35,838		$	35,514		$	35,562		$	35,288

Nonperforming Assets
Total nonaccrual loans	$	18,216		$	24,045		$	22,610		$	17,380		$	9,999

Foreclosed real estate		9,816			1,402			44			281			441
Total nonperforming assets		28,032			25,447			22,654			17,661			10,440

Accruing loans 90 days or more past due		—			3			—			1			—
Total risk elements	$	28,032		$	25,450		$	22,654		$	17,662		$	10,440

(1)

Includes $2.3 million related to non-PCD loans acquired in the William Penn transaction

RECONCILIATION OF NON-GAAP MEASURES (Unaudited)

Explanatory note: This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). Mid Penn's management uses these non-GAAP financial measures in their analysis of Mid Penn's performance. For tangible book value, the most directly comparable financial measure calculated in accordance with GAAP is book value. We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing tangible book value. Income tax effects of non-GAAP adjustments are calculated using the applicable statutory tax rate for the jurisdictions in which the charges (benefits) are incurred, while taking into consideration any valuation allowances or non-deductible portions of the non-GAAP adjustments. Adjusted earnings per common share excludes from income available to common shareholders certain expenses related to significant non-core activities, including merger-related expenses, net of income taxes. For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity. The core 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 Common Share

(Dollars in thousands, except per share data)	Jun. 30, 2025		Mar. 31, 2025		Dec. 31, 2024		Sep. 30, 2024		Jun. 30, 2024

Shareholders' Equity	$	775,708	$	667,933	$	655,018	$	573,059	$	559,686
Less: Goodwill		135,473		128,160		128,160		128,160		127,031
Less: Core Deposit and Other Intangibles		16,531		5,814		6,242		6,713		5,626
Tangible Equity	$	623,704	$	533,959	$	520,616	$	438,186	$	427,029

Common Shares Outstanding		22,915,194		19,362,094		19,355,797		16,620,174		16,580,595

Tangible Book Value per Share	$	27.22	$	27.58	$	26.90	$	26.36	$	25.75

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

	Three Months Ended
(Dollars in thousands, except per share data)	Jun. 30, 2025		Mar. 31, 2025		Dec. 31, 2024		Sep. 30, 2024		Jun. 30, 2024

Net Income Available to Common Shareholders	$	4,762	$	13,742	$	13,232	$	12,301	$	11,771
Less: BOLI Death Benefit Income		1		83		615		4		487
Plus: Merger and Acquisition Expenses		11,011		314		436		109		—
Plus: Compensation expense for accelerated vesting of stock options and restricted stock awards		2,043		—		—		—		—
Less: Tax Effect of Non-Recurring Expenses		2,741		66		92		23		—
Net Income Excluding Non-Recurring Income and Expenses	$	15,074	$	13,907	$	12,961	$	12,383	$	11,284

Weighted Average Shares Outstanding		21,566,617		19,355,867		18,338,224		16,612,657		16,576,283

Adjusted Earnings Per Common Share Excluding Non-Recurring Income and Expenses	$	0.70	$	0.72	$	0.71	$	0.75	$	0.68

Return on Average Tangible Common Equity

	Three Months Ended
(Dollars in thousands)	Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024			Jun. 30, 2024

Net income available to common shareholders	$	4,762		$	13,742		$	13,232		$	12,301		$	11,771
Plus: Intangible amortization, net of tax		588			338			372			363			336
		5,350			14,080			13,604			12,664			12,107

Average shareholders' equity		670,491			660,964			623,670			565,300			553,675
Less: Average goodwill		130,824			128,160			128,160			127,773			127,031
Less: Average core deposit and other intangibles		9,824			6,023			6,468			6,424			5,833
Average tangible shareholders' equity	$	529,843		$	526,781		$	489,042		$	431,103		$	420,811

Return on average tangible common equity⁽¹⁾		4.05	%		10.84	%		11.07	%		11.69	%		11.57	%

(1)

Annualized ratio

Core Efficiency Ratio

	Three Months Ended
(Dollars in thousands)	Jun. 30, 2025		Mar. 31, 2025		Dec. 31, 2024		Sep. 30, 2024		Jun. 30, 2024

Noninterest expense	$	47,798	$	30,642	$	30,913	$	29,959	$	28,224
Less: Merger and acquisition expenses		11,011		314		436		109		—
Less: Compensation expense for accelerated vesting of stock options and restricted stock awards		2,043		—		—		—		—
Less: Intangible amortization		744		428

Mid Penn Bancorp, Inc. Reports Second Quarter Earnings and Declares 59th Consecutive Quarterly Dividend