Skip to main content

CNB FINANCIAL CORP/PA

For the period ended Oct 21, 2026. Filed Oct 21, 2026.

View on SEC.gov

About this filing

A notice of a major event between regular reports, such as results, a deal or a change of executives. It is often the first formal record of the news.

Oct 21, 2026 · Filed Oct 21, 2026

Use the contents to explore the available documents and sections.

CCNE$35.78-0.5%Stored close · as of Nov 6, 2026
See the whole filing, with its images and exhibits

EX-99.1 · Forward-Looking Statements

Forward-Looking Statements

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the Corporation’s financial condition, liquidity, results of operations, future performance and business. These forward-looking statements are intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those that are not historical facts. Forward-looking statements include statements with respect to beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors (some of which are beyond the Corporation’s control). Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would” and “could.” The Corporation’s actual results may differ materially from those contemplated by the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets, including actual or potential stresses in the banking industry; (ii) changes in interest rates; (iii) the credit risks of lending activities, including our ability to estimate credit losses and the allowance for credit losses, as well as the effects of changes in the level of, and trends in, loan delinquencies and write-offs; (iv) effectiveness of our data security controls in the face of cyber attacks and any reputational risks following a cybersecurity incident; (v) changes in general business, industry or economic conditions or competition; (vi) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (vii) adverse economic effects from international trade disputes, including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation, or similar events impacting economic activity; (viii) higher than expected costs or other difficulties related to integration of combined or merged businesses; (ix) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (x) changes in the quality or composition of our loan and investment portfolios; (xi) adequacy of loan loss reserves; (xii) increased competition; (xiii) loss of certain key officers; (xiv) deposit attrition; (xv) rapidly changing technology; (xvi) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xvii) changes in the cost of funds, demand for loan products or demand for financial services; and (xviii) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices. Such developments could have an adverse impact on the Corporation's financial position and results of operations. For more information about factors that could cause actual results to differ from those discussed in the forward-looking statements, please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of and the forward-looking statement disclaimers in the Corporation’s annual and quarterly reports filed with the Securities and Exchange Commission.

The forward-looking statements are based upon management’s beliefs and assumptions and are made as of the date of this press release. Factors or events that could cause the Corporation’s actual results to differ may emerge from time to time, and it is not possible for the Corporation to predict all of them. The Corporation undertakes no obligation to publicly update or revise any forward-looking statements included in this press release or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise, except to the extent required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release might not occur and you should not put undue reliance on any forward-looking statements.

Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Income Statement
Interest and fees on loans$103,943$102,336$98,092$307,606$245,879
Interest and dividends on securities and cash and cash equivalents11,05413,32010,55335,08530,916
Interest expense(38,692)(39,312)(41,516)(116,719)(109,038)
Net interest income76,30576,34467,129225,972167,757
Provision for credit losses3,4711,7772,0696,2467,963
Net interest income after provision for credit losses72,83474,56765,060219,726159,794
Non-interest income
Wealth and asset management fees3,6722,7282,3598,7576,264
Service charges on deposit accounts2,1442,0102,2226,1885,592
Other service charges and fees4644174801,3031,417
Net realized gains on available-for-sale securities——397331397
Net realized and unrealized gains (losses) on equity securities3707664621982
Mortgage banking4372691961,047464
Bank owned life insurance1,0461,1679753,1992,711
Card processing and interchange income2,8402,8042,3368,2306,721
Other non-interest income8831,2009373,1133,533
Total non-interest income11,48911,30210,56632,78928,081
Non-interest expenses
Salaries and benefits24,70522,71223,33972,40063,251
Net occupancy expense of premises4,9875,0854,82315,52112,893
Technology expense7,4177,2055,48521,80316,325
Amortization of core deposit intangible1,0251,0167803,046813
Advertising expense6627287542,1781,824
State and local taxes1,8492,0461,2924,7163,885
Legal, professional, and examination fees1,1451,7181,6373,6353,483
FDIC insurance premiums1,2551,0219403,0832,862
Card processing and interchange expenses1,4531,4701,3004,4303,713
Merger and integration costs——4,155—6,041
Other non-interest expense6,6067,7075,65220,18715,722
Total non-interest expenses51,10450,70850,157150,999130,812
Income before income taxes33,21935,16125,469101,51657,063
Income tax expense5,1586,8575,47918,11511,636
Net income28,06128,30419,99083,40145,427
Preferred stock dividends1,0761,0751,0763,2263,226
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Ending shares outstanding29,620,02829,621,99929,477,42929,620,02829,477,429
Average diluted common shares outstanding29,533,35029,492,35927,280,29829,490,12123,075,450
Diluted earnings per common share$0.91$0.91$0.69$2.69$1.81
Adjusted diluted earnings per common share (non-GAAP) (1)$0.91$0.91$0.82$2.69$2.05
Cash dividends per common share$0.19$0.19$0.18$0.57$0.54
Dividend payout ratio21%21%26%21%30%
Adjusted dividend payout ratio (non-GAAP) (1)21%21%22%21%26%
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Average Balances
Total loans and loans held for sale$6,564,103$6,461,656$5,983,731$6,501,582$5,086,204
Investment securities926,156940,950843,441929,894815,050
Total earning assets7,785,8047,883,0607,221,6567,810,3016,286,016
Total assets8,387,7028,475,3767,798,8678,409,8276,757,473
Noninterest-bearing deposits1,169,6911,153,3861,078,0911,149,662909,597
Interest-bearing deposits5,940,3816,031,3545,477,0575,972,3704,873,469
Shareholders' equity920,710897,293789,266900,500680,200
Tangible common shareholders' equity (non-GAAP) (1)744,142718,670623,654722,233556,861
Average Yields (annualized)
Total loans and loans held for sale6.31%6.38%6.52%6.35%6.48%
Investment securities3.42%3.47%2.89%3.37%2.83%
Total earning assets5.85%5.88%5.96%5.86%5.87%
Interest-bearing deposits2.40%2.42%2.75%2.43%2.82%
Interest-bearing liabilities2.48%2.50%2.83%2.50%2.88%
Performance Ratios (annualized)
Return on average assets1.33%1.34%1.02%1.33%0.90%
Adjusted return on average assets (non-GAAP) (1)1.33%1.34%1.20%1.33%1.01%
Return on average equity12.09%12.65%10.05%12.38%8.93%
Adjusted return on average equity (non-GAAP) (1)12.09%12.65%11.86%12.38%9.99%
Return on average tangible common equity (non-GAAP) (1)14.39%15.20%12.03%14.84%10.13%
Adjusted return on average tangible common equity (non-GAAP) (1)14.39%15.20%14.33%14.84%11.42%
Net interest margin, fully tax equivalent basis (non-GAAP) (1)3.89%3.89%3.69%3.87%3.56%
Efficiency ratio, fully tax equivalent basis (non-GAAP) (1)56.53%56.14%62.97%56.65%65.74%
Net Loan Charge-Offs
CNB Bank net loan charge-offs$2,172$1,135$623$3,827$4,397
Holiday Financial net loan charge-offs1813083348531,302
Total Corporation net loan charge-offs$2,353$1,443$957$4,680$5,699
Annualized net loan charge-offs / average total loans and loans held for sale0.14%0.09%0.06%0.10%0.15%
September 30, 2026June 30, 2026September 30, 2025
Ending Balance Sheet
Cash and due from banks$96,962$86,618$79,772
Interest-bearing deposits with Federal Reserve221,181364,781351,943
Interest-bearing deposits with other financial institutions7,2027,0406,373
Total cash and cash equivalents325,345458,439438,088
Debt securities available-for-sale, at fair value677,435692,513533,553
Debt securities held-to-maturity, at amortized cost185,863203,049249,247
Equity securities11,74511,68210,505
Loans held for sale1,0981,855—
Loans receivable
Syndicated loans124,08593,85971,852
Loans6,496,5416,420,0026,412,731
Total loans receivable6,620,6266,513,8616,484,583
Less: allowance for credit losses(68,573)(67,455)(67,684)
Net loans receivable6,552,0536,446,4066,416,899
Goodwill and other intangibles87,46587,46593,773
Core deposit intangible30,64631,67234,727
Other assets513,467499,088493,914
Total Assets$8,385,117$8,432,169$8,270,706
Noninterest-bearing demand deposits$1,161,425$1,147,907$1,105,414
Interest-bearing demand deposits1,047,2551,023,540970,752
Savings3,727,6963,762,7103,686,511
Certificates of deposit1,111,4911,146,3071,137,590
Total deposits7,047,8677,080,4646,900,267
Short-term borrowings164,000164,000181,604
Subordinated debentures20,62020,62020,620
Subordinated notes, net of issuance costs35,00035,00084,798
Deposits held for sale77,96681,30392,830
Other liabilities127,114141,335133,457
Total liabilities7,472,5677,522,7227,413,576
Common stock———
Preferred stock57,78557,78557,785
Additional paid in capital425,553424,486421,770
Retained earnings488,222466,865410,612
Treasury stock(3,165)(3,129)(2,476)
Accumulated other comprehensive loss(55,845)(36,560)(30,561)
Total shareholders' equity912,550909,447857,130
Total liabilities and shareholders' equity$8,385,117$8,432,169$8,270,706
Book value per common share$28.86$28.75$27.12
Adjusted book value per common share (non-GAAP) (1)$28.86$28.75$27.30
Tangible book value per common share (non-GAAP) (1)$24.87$24.73$22.76
Adjusted tangible book value per common share (non-GAAP) (1)$24.87$24.73$22.94
September 30, 2026June 30, 2026September 30, 2025
Capital Ratios
Tangible common equity / tangible assets (non-GAAP) (1)8.91%8.81%8.24%
Adjusted tangible common equity / tangible assets (non-GAAP) (1)8.91%8.81%8.30%
Tier 1 leverage ratio (2)10.57%10.19%9.34%
Common equity tier 1 ratio (2)12.19%12.02%10.48%
Tier 1 risk-based ratio (2)13.37%13.23%11.67%
Total risk-based ratio (2)14.67%14.53%13.97%
Asset Quality Detail
Nonaccrual loans$53,618$54,842$36,013
Loans 90+ days past due and accruing992786
Total nonperforming loans53,71754,86936,099
Other real estate owned and repossessed assets3,1403,5544,254
Total nonperforming assets$56,857$58,423$40,353
Asset Quality Ratios
Nonperforming assets / Total loans + OREO0.86%0.90%0.62%
Nonperforming assets / Total assets0.68%0.69%0.49%
Ratio of allowance for credit losses on loans to nonaccrual loans127.89%123.00%187.94%
Allowance for credit losses / Total loans1.04%1.04%1.04%
Consolidated Financial Data Notes:
(1) Management uses non-GAAP financial information in its analysis of the Corporation’s performance. Management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Corporation’s management believes that investors may use these non-GAAP measures to analyze the Corporation’s financial performance without the impact of unusual items or events that may obscure trends in the Corporation’s underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. Limitations associated with non-GAAP financial measures include the risks that persons might disagree as to the appropriateness of items included in these measures and that different companies might calculate these measures differently. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
(2) Capital ratios as of September 30, 2026 are estimated pending final regulatory filings.
Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
Three Months Ended,
September 30, 2026 · June 30, 2026 · September 30, 2025
AverageBalance · AnnualRate · InterestInc./Exp. · AverageBalance · AnnualRate · InterestInc./Exp. · AverageBalance · AnnualRate · InterestInc./Exp.
ASSETS:
Securities:
Taxable (1) (4)$867,9533.26%$7,503$881,4203.26%$7,489$797,8662.92%$6,151
Tax-exempt (1) (2) (4)21,7152.7716322,6772.8116924,5312.62174
Equity securities (1) (2)36,4887.8972636,8539.1684221,0441.7995
Total securities (4)926,1563.428,392940,9503.478,500843,4412.896,420
Loans receivable:
Commercial (2) (3)1,916,9916.5431,5931,837,6436.8431,3581,644,0926.9828,921
Commercial & residential mortgages and loans held for sale (2) (3)4,511,3226.0969,2304,489,6556.0767,9224,212,2116.1965,752
Consumer (3)135,79010.233,500134,35810.313,452127,42811.523,701
Total loans receivable (3)6,564,1036.31104,3236,461,6566.38102,7325,983,7316.5298,374
Interest-bearing deposits with the Federal Reserve and other financial institutions295,5453.702,756480,4544.114,921394,4844.194,165
Total earning assets7,785,8045.85$115,4717,883,0605.88$116,1537,221,6565.96$108,959
Noninterest-bearing assets:
Cash and due from banks76,19274,38777,224
Premises and equipment144,600145,813145,087
Other assets448,828439,235416,992
Allowance for credit losses(67,722)(67,119)(62,092)
Total non interest-bearing assets601,898592,316577,211
TOTAL ASSETS$8,387,702$8,475,376$7,798,867
LIABILITIES AND SHAREHOLDERS’ EQUITY:
Demand—interest-bearing$1,043,2880.96%$2,517$1,046,7300.92%$2,406$913,3371.00%$2,291
Savings3,748,0292.4723,3613,815,4042.5023,7743,501,3262.8625,200
Time1,149,0643.4810,0671,169,2203.5210,2741,062,3943.9010,450
Total interest-bearing deposits5,940,3812.4035,9456,031,3542.4236,4545,477,0572.7537,941
Short-term borrowings164,0004.031,664164,0003.961,619218,8714.082,251
Finance lease liabilities17,9955.3124118,0145.3023818,0795.49250
Subordinated notes and debentures55,6206.0184296,4354.161,001105,3804.041,074
Total interest-bearing liabilities6,177,9962.48$38,6926,309,8032.50$39,3125,819,3872.83$41,516
Demand—noninterest-bearing1,169,6911,153,3861,078,091
Other liabilities119,305114,894112,123
Total Liabilities7,466,9927,578,0837,009,601
Shareholders’ equity920,710897,293789,266
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$8,387,702$8,475,376$7,798,867
Interest income/Earning assets5.85%$115,4715.88%$116,1535.96%$108,959
Interest expense/Interest-bearing liabilities2.4838,6922.5039,3122.8341,516
Net interest spread3.37%$76,7793.38%$76,8413.13%$67,443
Interest income/Earning assets5.85%115,4715.88%116,1535.96%108,959
Interest expense/Earning assets1.9638,6921.9939,3122.2741,516
Net interest margin (fully tax-equivalent)3.89%$76,7793.89%$76,8413.69%$67,443

(1)Includes unamortized discounts and premiums.

(2)Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio. The taxable equivalent adjustment to net interest income for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025 was $474 thousand, $497 thousand and $314 thousand, respectively.

(3)Average loans receivable outstanding includes the average balance outstanding of all nonaccrual loans. Loans receivable consists of the average of total loans receivable less average unearned income. In addition, loans receivable interest income consists of loans receivable fees.

(4) Average balance is computed using the fair value of AFS securities and amortized cost of HTM securities. Average yield has been computed using amortized cost average balance for AFS and HTM securities. The adjustment to the average balance for securities in the calculation of average yield for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025 was $(47.1) million, $(40.2) million and $(39.1) million, respectively.

Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
Nine Months Ended,
September 30, 2026 · September 30, 2025
AverageBalance · AnnualRate · InterestInc./Exp. · AverageBalance · AnnualRate · InterestInc./Exp.
ASSETS:
Securities:
Taxable (1) (4)$872,8443.22%$21,932$778,2622.82%$17,308
Tax-exempt (1) (2) (4)22,7912.8050724,7092.64528
Equity securities (1) (2)34,2597.892,02312,0793.38305
Total securities (4)929,8943.3724,462815,0502.8318,141
Loans receivable:
Commercial (2) (3)1,838,3016.7192,2501,528,6436.8277,954
Commercial & residential mortgages and loans held for sale (2) (3)4,528,9306.08206,0593,431,7856.14157,620
Consumer (3)134,35110.3510,403125,77611.7411,047
Total loans receivable (3)6,501,5826.35308,7125,086,2046.48246,621
Interest-bearing deposits with the Federal Reserve and other financial institutions378,8253.8410,883384,7624.4712,871
Total earning assets7,810,3015.86$344,0576,286,0165.87$277,633
Noninterest-bearing assets:
Cash and due from banks76,34164,701
Premises and equipment146,107134,523
Other assets444,370324,414
Allowance for credit losses(67,292)(52,181)
Total non interest-bearing assets599,526471,457
TOTAL ASSETS$8,409,827$6,757,473
LIABILITIES AND SHAREHOLDERS’ EQUITY:
Demand—interest-bearing$1,035,3170.94%$7,254$776,1450.95%$5,537
Savings3,794,1542.5070,8983,248,2022.9872,326
Time1,142,8993.5330,214849,1223.9324,988
Total interest-bearing deposits5,972,3702.43108,3664,873,4692.82102,851
Short-term borrowings164,0003.874,74973,7854.082,251
Finance lease liabilities18,0165.3171516,7045.67708
Subordinated notes and debentures86,9164.442,889105,3044.103,228
Total interest-bearing liabilities6,241,3022.50$116,7195,069,2622.88$109,038
Demand—noninterest-bearing1,149,662909,597
Other liabilities118,36398,414
Total Liabilities7,509,3276,077,273
Shareholders’ equity900,500680,200
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$8,409,827$6,757,473
Interest income/Earning assets5.86%$344,0575.87%$277,633
Interest expense/Interest-bearing liabilities2.50116,7192.88109,038
Net interest spread3.36%$227,3382.99%$168,595
Interest income/Earning assets5.86%344,0575.87%277,633
Interest expense/Earning assets1.99116,7192.31109,038
Net interest margin (fully tax-equivalent)3.87%$227,3383.56%$168,595

(1)Includes unamortized discounts and premiums.

(2)Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio. The taxable equivalent adjustment to net interest income for the nine months ended September 30, 2026 and 2025, was $1.4 million and $838 thousand, respectively.

(3)Average loans receivable outstanding includes the average balance outstanding of all nonaccrual loans. Loans receivable consist of the average of total loans receivable less average unearned income. In addition, loans receivable interest income consists of loans receivable fees, including PPP deferred processing fees.

(4) Average balance is computed using the fair value of AFS securities and amortized cost of HTM securities. Average yield has been computed using amortized cost average balance for AFS and HTM securities. The adjustment to the average balance for securities in the calculation of average yield for the nine months ended September 30, 2026 and 2025 was $(39.9) million and $(43.2) million, respectively.

Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of merger transaction related expenses, net of tax (non-GAAP) (1):
Merger and integration costs - non deductible$—$—$1,570$—$2,897
Merger and integration costs - deductible——2,586—3,144
Statutory federal tax rate21%21%21%21%21%
Tax benefit of merger and integration costs (non-GAAP)——543—660
Merger transaction related expenses - deductible, net of tax——2,043—2,484
Merger transaction related expenses, net of tax (non-GAAP)$—$—$3,613$—$5,381
(1) Merger transaction related expenses represent legal, advisory, severance, technology conversion, and other expenses directly related to the ESSA acquisition. Management believes exclusion of these non-recurring charges provides more meaningful period-over-period comparisons of operating performance.
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of net income available to common (GAAP):
Net income$28,061$28,304$19,990$83,401$45,427
Less: preferred stock dividends1,0761,0751,0763,2263,226
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Adjusted calculation of net income available to common (non-GAAP):
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Add: merger transaction related expenses, net of tax (non-GAAP)——3,613—5,381
Adjusted net income available to common shareholders (non-GAAP)$26,985$27,229$22,527$80,175$47,582
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of dividend payout ratio:
Cash dividends per common share$0.19$0.19$0.18$0.57$0.54
Diluted earnings per common share0.910.910.692.691.81
Dividend payout ratio21%21%26%21%30%
Adjusted calculation of dividend payout ratio (non-GAAP):
Cash dividends per common share$0.19$0.19$0.18$0.57$0.54
Adjusted diluted earnings per common share (non-GAAP)0.910.910.822.692.05
Adjusted dividend payout ratio (non-GAAP)21%21%22%21%26%
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of PPNR (non-GAAP): (1)
Net interest income$76,305$76,344$67,129$225,972$167,757
Add: Non-interest income11,48911,30210,56632,78928,081
Less: Non-interest expense51,10450,70850,157150,999130,812
PPNR (non-GAAP)$36,690$36,938$27,538$107,762$65,026
Adjusted calculation of PPNR (non-GAAP): (1)
Net interest income$76,305$76,344$67,129$225,972$167,757
Add: Non-interest income11,48911,30210,56632,78928,081
Less: Non-interest expense51,10450,70850,157150,999130,812
Add: Merger and integration costs (non-GAAP)——4,155—6,041
Adjusted PPNR (non-GAAP)$36,690$36,938$31,693$107,762$71,067
(1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation's ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies.
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of net interest margin:
Interest income$114,997$115,656$108,645$342,691$276,795
Interest expense38,69239,31241,516116,719109,038
Net interest income$76,305$76,344$67,129$225,972$167,757
Average total earning assets$7,785,804$7,883,060$7,221,656$7,810,301$6,286,016
Net interest margin (GAAP) (annualized)3.89%3.88%3.69%3.87%3.57%
Calculation of net interest margin (fully tax equivalent basis) (non-GAAP):
Interest income$114,997$115,656$108,645$342,691$276,795
Tax equivalent adjustment (non-GAAP)4744973141,366838
Adjusted interest income (fully tax equivalent basis) (non-GAAP)115,471116,153108,959344,057277,633
Interest expense38,69239,31241,516116,719109,038
Net interest income (fully tax equivalent basis) (non-GAAP)$76,779$76,841$67,443$227,338$168,595
Average total earning assets$7,785,804$7,883,060$7,221,656$7,810,301$6,286,016
Less: average mark to market adjustment on investments (non-GAAP)(47,088)(40,194)(39,121)(39,872)(43,229)
Adjusted average total earning assets, net of mark to market (non-GAAP)$7,832,892$7,923,254$7,260,777$7,850,173$6,329,245
Net interest margin, fully tax equivalent basis (non-GAAP) (annualized)3.89%3.89%3.69%3.87%3.56%
Calculation of net interest margin, excluding purchase accounting loan accretion (fully tax equivalent basis) (non-GAAP) (1):
Net interest income (fully tax equivalent basis) (non-GAAP)$76,779$76,841$67,443$227,338$168,595
Less: purchase accounting loan accretion(2,738)(4,785)(3,420)(10,563)(3,420)
Adjusted net interest income (fully tax equivalent basis) (non-GAAP)$74,041$72,056$64,023$216,775$165,175
Adjusted average total earning assets, net of mark to market (non-GAAP)$7,832,892$7,923,254$7,260,777$7,850,173$6,329,245
Adjusted net interest margin, fully tax equivalent basis (non-GAAP) (annualized)3.75%3.65%3.50%3.69%3.49%
(1) Purchase accounting loan accretion represents income recognized on estimated fair value adjustments to acquired loans.
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Basic earnings per common share computation:
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Less: net income available to common shareholders allocated to participating securities225256149715345
Net income available to common shareholders allocated to common stock$26,760$26,973$18,765$79,460$41,856
Weighted average common shares outstanding, including shares considered participating securities29,62129,62727,38829,60823,165
Less: average participating securities233273209255166
Weighted average shares29,38829,35427,17929,35322,999
Basic earnings per common share$0.91$0.92$0.69$2.71$1.82
Diluted earnings per common share computation:
Net income available to common shareholders allocated to common stock$26,760$26,973$18,765$79,460$41,856
Weighted average common shares outstanding for basic earnings per common share29,38829,35427,17929,35322,999
Add: dilutive effect of stock compensation14513810113776
Weighted average shares and dilutive potential common shares29,53329,49227,28029,49023,075
Diluted earnings per common share$0.91$0.91$0.69$2.69$1.81
Adjusted basic earnings per common share computation (non-GAAP):
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Add: merger transaction related expenses, net of tax (non-GAAP)——3,613—5,381
Less: net income available to common shareholders allocated to participating securities225256149715345
Adjustment to net income available to common shareholders allocated to participating securities for merger transaction related expenses, net of tax (non-GAAP)——28—39
Adjusted net income available to common shareholders allocated to common stock (non-GAAP)$26,760$26,973$22,350$79,460$47,198
Weighted average common shares outstanding, including shares considered participating securities29,62129,62727,38829,60823,165
Less: average participating securities233273209255166
Weighted average shares29,38829,35427,17929,35322,999
Adjusted basic earnings per common share (non-GAAP)$0.91$0.92$0.82$2.71$2.05
Adjusted diluted earnings per common share computation (non-GAAP):
Adjusted net income available to common shareholders allocated to common stock (non-GAAP)$26,760$26,973$22,350$79,460$47,198
Weighted average common shares outstanding for basic earnings per common share29,38829,35427,17929,35322,999
Add: dilutive effect of stock compensation14513810113776
Weighted average shares and dilutive potential common shares29,53329,49227,28029,49023,075
Adjusted diluted earnings per common share (non-GAAP)$0.91$0.91$0.82$2.69$2.05
September 30, 2026June 30, 2026September 30, 2025
Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP):
Shareholders' equity$912,550$909,447$857,130
Less: preferred equity57,78557,78557,785
Common shareholders' equity854,765851,662799,345
Less: goodwill and other intangibles87,46587,46593,773
Less: core deposit intangible30,64631,67234,727
Tangible common equity (non-GAAP)$736,654$732,525$670,845
Total assets$8,385,117$8,432,169$8,270,706
Less: goodwill and other intangibles87,46587,46593,773
Less: core deposit intangible30,64631,67234,727
Tangible assets (non-GAAP)$8,267,006$8,313,032$8,142,206
Ending shares outstanding29,620,02829,621,99929,477,429
Book value per common share (GAAP)$28.86$28.75$27.12
Tangible book value per common share (non-GAAP)$24.87$24.73$22.76
Common shareholders' equity / Total assets (GAAP)10.19%10.10%9.66%
Tangible common equity / Tangible assets (non-GAAP)8.91%8.81%8.24%
Adjusted calculation of book value per common share (non-GAAP):
Common shareholders' equity$854,765$851,662$799,345
Add: merger transaction related expenses, net of tax (non-GAAP)——5,381
Adjusted common shareholders' equity (non-GAAP)$854,765$851,662$804,726
Ending shares outstanding29,620,02829,621,99929,477,429
Adjusted book value per common share (non-GAAP)$28.86$28.75$27.30
Adjusted calculation of tangible book value per common share (non-GAAP):
Tangible common equity (non-GAAP)$736,654$732,525$670,845
Add: merger transaction related expenses, net of tax (non-GAAP)——5,381
Adjusted tangible common equity (non-GAAP)$736,654$732,525$676,226
Ending shares outstanding29,620,02829,621,99929,477,429
Adjusted tangible book value per common share (non-GAAP)$24.87$24.73$22.94
Adjusted calculation of tangible common equity / tangible assets (non-GAAP):
Adjusted tangible common shareholders' equity (non-GAAP)$736,654$732,525$676,226
Tangible assets (non-GAAP)$8,267,006$8,313,032$8,142,206
Add: merger and integration costs (non-GAAP)——6,041
Adjusted tangible assets (non-GAAP)$8,267,006$8,313,032$8,148,247
Adjusted tangible common equity / Adjusted tangible assets (non-GAAP)8.91%8.81%8.30%
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of efficiency ratio:
Non-interest expense$51,104$50,708$50,157$150,999$130,812
Non-interest income$11,489$11,302$10,566$32,789$28,081
Net interest income76,30576,34467,129225,972167,757
Total revenue$87,794$87,646$77,695$258,761$195,838
Efficiency ratio58.21%57.86%64.56%58.35%66.80%
Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP):
Non-interest expense$51,104$50,708$50,157$150,999$130,812
Less: core deposit intangible amortization1,0251,0167803,046813
Adjusted non-interest expense (non-GAAP)$50,079$49,692$49,377$147,953$129,999
Non-interest income$11,489$11,302$10,566$32,789$28,081
Net interest income$76,305$76,344$67,129$225,972$167,757
Less: tax exempt investment and loan income, net of TEFRA (non-GAAP)2,2172,3911,7376,5734,652
Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP)3,0103,2652,4538,9786,575
Adjusted net interest income (fully tax equivalent basis) (non-GAAP)77,09877,21867,845228,377169,680
Adjusted net revenue (fully tax equivalent basis) (non-GAAP)$88,587$88,520$78,411$261,166$197,761
Efficiency ratio (fully tax equivalent basis) (non-GAAP)56.53%56.14%62.97%56.65%65.74%
Adjusted calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP):
Adjusted non-interest expense (non-GAAP)$50,079$49,692$49,377$147,953$129,999
Less: merger and integration costs (non-GAAP)——4,155—6,041
Adjusted non-interest expense (non-GAAP)$50,079$49,692$45,222$147,953$123,958
Adjusted net revenue (fully tax equivalent basis) (non-GAAP)$88,587$88,520$78,411$261,166$197,761
Adjusted efficiency ratio (fully tax equivalent basis) (non-GAAP)56.53%56.14%57.67%56.65%62.68%
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of return on average tangible common equity (non-GAAP):
Net income$28,061$28,304$19,990$83,401$45,427
Less: preferred stock dividends1,0761,0751,0763,2263,226
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Average shareholders' equity$920,710$897,293$789,266$900,500$680,200
Less: average goodwill & intangibles118,783120,838107,827120,48265,554
Less: average preferred equity57,78557,78557,78557,78557,785
Average tangible common shareholders' equity (non-GAAP)$744,142$718,670$623,654$722,233$556,861
Return on average equity (GAAP) (annualized)12.09%12.65%10.05%12.38%8.93%
Return on average common equity (GAAP) (annualized)12.41%13.01%10.26%12.72%9.07%
Return on average tangible common equity (non-GAAP) (annualized)14.39%15.20%12.03%14.84%10.13%
Adjusted calculation of return on average equity (non-GAAP):
Net income$28,061$28,304$19,990$83,401$45,427
Add: merger transaction related expenses, net of tax (non-GAAP)——3,613—5,381
Adjusted net income (non-GAAP)$28,061$28,304$23,603$83,401$50,808
Average shareholders' equity$920,710$897,293$789,266$900,500$680,200
Adjusted return on average equity (non-GAAP) (annualized)12.09%12.65%11.86%12.38%9.99%
Adjusted calculation of return on average tangible common equity (non-GAAP):
Net income available to common shareholders$26,985$27,229$18,914$80,175$42,201
Add: merger transaction related expenses, net of tax (non-GAAP)——3,613—5,381
Adjusted net income available to common shareholders$26,985$27,229$22,527$80,175$47,582
Average tangible common shareholders' equity (non-GAAP)$744,142$718,670$623,654$722,233$556,861
Adjusted return on average tangible common equity (non-GAAP) (annualized)14.39%15.20%14.33%14.84%11.42%
Three Months Ended · Nine Months Ended
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Calculation of return on average assets:
Net income$28,061$28,304$19,990$83,401$45,427
Average total assets$8,387,702$8,475,376$7,798,867$8,409,827$6,757,473
Return on average assets (GAAP) (annualized)1.33%1.34%1.02%1.33%0.90%
Adjusted calculation of return on average assets (non-GAAP):
Net income$28,061$28,304$19,990$83,401$45,427
Add: merger transaction related expenses, net of tax (non-GAAP)——3,613—5,381
Adjusted net income$28,061$28,304$23,603$83,401$50,808
Average total assets$8,387,702$8,475,376$7,798,867$8,409,827$6,757,473
Adjusted return on average assets (non-GAAP) (annualized)1.33%1.34%1.20%1.33%1.01%
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.