AGÕæÈ˹ٷ½

STOCK TITAN

CB Financial Services, Inc. Announces Third Quarter and Year-to-Date 2024 Financial Results and Declares Quarterly Cash Dividend

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags
dividends earnings

WASHINGTON, Pa.--(BUSINESS WIRE)-- CB Financial Services, Inc. (“CB� or the “Company�) (NASDAQGM: CBFV), the holding company of Community Bank (the “Bank�), today announced its third quarter and year-to-date 2024 financial results.

Ìý

Three Months Ended

Ìý

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

Ìý

9/30/24

9/30/23

(Dollars in thousands, except per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

3,219

Ìý

$

2,650

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Net Income Adjustments

Ìý

(293

)

Ìý

24

Ìý

(1,000

)

Ìý

(9,905

)

Ìý

29

Ìý

Ìý

(1,269

)

Ìý

(20

)

Adjusted Net Income (Non-GAAP) (1)

$

2,926

Ìý

$

2,674

$

3,196

Ìý

$

3,061

Ìý

$

2,701

Ìý

$

8,796

Ìý

$

9,566

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per Common Share - Diluted (GAAP)

$

0.60

Ìý

$

0.51

$

0.82

Ìý

$

2.52

Ìý

$

0.52

Ìý

$

1.89

Ìý

$

1.87

Ìý

Adjusted Earnings per Common Share - Diluted (Non-GAAP) (1)

$

0.55

Ìý

$

0.52

$

0.62

Ìý

$

0.60

Ìý

$

0.53

Ìý

$

1.65

Ìý

$

1.87

Ìý

(1)

Refer to Explanation of Use of Non-GAAP Financial Measures and reconciliation of adjusted net income and adjusted earnings per common share - diluted as presented later in this Press Release.

2024 Third Quarter Financial Highlights

(Comparisons to three months ended September 30, 2023 unless otherwise noted)

  • Net income was $3.2 million, compared to $2.7 million. Results were impacted by the December 2023 sale of the Bank’s subsidiary insurance agency, Exchange Underwriters (“EUâ€�), which drove decreases in noninterest income and noninterest expense.
  • Earnings per diluted common share (EPS) increased to $0.60 from $0.52.
  • Return on average assets (annualized) was 0.84%, compared to 0.75%.
  • Return on average equity (annualized) was 8.80%, compared to 9.03%.
  • Net interest and dividend income was $11.5 million, compared to $10.7 million.
  • Noninterest income decreased to $1.2 million, compared to $2.4 million. The significant decrease in noninterest income was driven by a $1.4 million decrease in insurance commissions due to the sale of EU.
  • Noninterest expense decreased to $8.8 million, compared to $9.5 million, due to decreases in compensation and benefits and intangible amortization expenses also driven by the sale of EU, partially offset by increases in contracted services, data processing, occupancy and Pennsylvania shares tax expenses.

(Amounts at September 30, 2024; comparisons to December 31, 2023, unless otherwise noted)

  • Total assets increased $105.7 million, or 7.3%, to $1.6 billion from $1.5 billion.
  • Total loans decreased $44.6 million, or 4.0%, to $1.07 billion compared to $1.11 billion, and included decreases in consumer, residential real estate, commercial real estate and commercial and industrial loans of $31.6 million, $8.9 million, $2.8 million and $2.7 million, respectively. The consumer loan portfolio is primarily comprised of indirect automobile loans and decreased as a result of the discontinuation of that product as of June 30, 2023. Excluding the $31.8 million decrease in indirect automobile loans, total loans decreased $12.8 million, or 1.2%. In total, $95.5 million of loans have paid off since December 31, 2023.
  • Nonperforming loans to total loans was 0.19% at September 30, 2024, compared to 0.20% at December 31, 2023.
  • Total deposits were $1.35 billion, an increase of $86.7 million, compared to $1.27 billion.
  • Book value per share was $29.07, compared to $27.79 as of June 30, 2024 and $27.32 as of December 31, 2023.
  • Tangible book value per share (Non-GAAP) was $27.16, compared to $25.83 as of June 30, 2024 and $25.23 as of December 31, 2023. The year-to-date change was due to an increase in stockholdersâ€� equity primarily related to current period net income of $10.1 million and a $2.8 million decrease in accumulated other comprehensive loss, partially offset by the payment of $3.9 million in dividends since December 31, 2023.

Management Commentary

President and CEO John H. Montgomery commented, “Funding costs continued to increase from the prior period, maintaining pressure on our net interest margin. However, relief from this ongoing trend appears to be on the horizon with prevailing market deposit costs beginning to soften. Our balance sheet strategies and continued focus on quality, relationship-driven loan production continue to strengthen the fundamentals of our bank.

During the quarter, our loan portfolio decreased $12.9 million, or 1.2%, with the previously exited Indirect Lending Portfolio declining $10.4 million. Commercial real estate loans increased $5.6 million, while residential real estate loans declined $3.8 million, results that are consistent with the purposeful repositioning of our loan portfolio. Notably, our asset quality remains robust, with nonperforming loans remaining stable at $2.0 million (0.19% of total loans) from $2.2 million (0.20% of total loans) at year end 2023.

Overall, deposit movements continued during the quarter, shifting from non-interest and low interest-bearing accounts to higher-cost time deposits. Total deposits remained relatively stable, with a slight increase, largely due to growth in our interest-bearing demand deposits and time deposits.

During the quarter, we continued progress on our strategic initiatives by implementing our Specialty Treasury Payments & Services strategy. This strategy includes development of a platform that will provide Treasury Management payments, products and an exceptional client experience to our traditional Commercial Treasury Clients and Multiple Deposit Niche markets. This targeted Specialized Treasury Management program will allow us to enter into new markets with a proven and differentiated approach, focusing on specific industries that are deposit rich, need high levels of service, and require access to highly efficient money movement systems.

Additionally, we completed the construction and celebrated the opening of a state-of-the-art branch office in Uniontown, PA, continuing the service we have provided to Fayette County for many decades.

We are confident that sustained investment in our franchise, unwavering commitment to our long-term strategy, and dedication to providing an exceptional client experience will benefit all stakeholders.�

Dividend Declaration

The Company’s Board of Directors declared a $0.25 quarterly cash dividend per outstanding share of common stock, payable on or about November 29, 2024, to stockholders of record as of the close of business on November 15, 2024.

2024 Third Quarter Financial Review

Net Interest and Dividend Income

Net interest and dividend income increased $757,000, or 7.1%, to $11.5 million for the three months ended September 30, 2024 compared to $10.7 million for the three months ended September 30, 2023.

  • Net Interest Margin (NIM) (GAAP) decreased to 3.11% for the three months ended September 30, 2024 compared to 3.13% for the three months ended September 30, 2023. Fully tax equivalent (FTE) NIM (Non-GAAP) decreased 2 basis points (“bpsâ€�) to 3.12% for the three months ended September 30, 2024 compared to 3.14% for the three months ended September 30, 2023.
  • Interest and dividend income increased $3.9 million, or 24.6%, to $19.8 million for the three months ended September 30, 2024 compared to $15.9 million for the three months ended September 30, 2023.
    • Interest income on loans increased $896,000, or 6.4%, to $14.9 million for the three months ended September 30, 2024 compared to $14.0 million for the three months ended September 30, 2023. The average yield on loans increased 47 bps to 5.60% compared to 5.13% resulting in a $1.3 million increase in interest income on loans. The average balance of loans decreased $24.7 million to $1.06 billion from $1.09 billion, causing a $357,000 decrease in interest income on loans. The increase in loan yield has been driven by a reduction in lower yielding consumer loans due to the discontinuation of the indirect automobile loan product with the redeployment of those funds into higher yielding commercial loan products.
    • Interest income on taxable investment securities increased $2.3 million, or 249.9%, to $3.3 million for the three months ended September 30, 2024 compared to $940,000 for the three months ended September 30, 2023 driven by a 272 bp increase in average yield coupled with a $83.4 million increase in average balances. The increase in the average yield was the result of the Bank implementing a balance sheet repositioning strategy of its portfolio of available-for-sale securities during the fourth quarter of 2023. The Bank sold $69.3 million in market value of its lower yielding U.S. government agency, mortgage-backed and municipal securities with an average yield of 1.89% and purchased $69.3 million of higher yielding mortgage-backed and collateralized mortgage obligation securities with an average yield of 5.49%. The increase in volume was driven by a $99.9 million increase in the average balance of collateralized loan obligation (“CLOâ€�) securities as the Bank executed a leverage strategy to purchase these assets funded with brokered certificates of deposits.
    • Interest income on interest-earning deposits at other banks increased $698,000 to $1.4 million for the three months ended September 30, 2024 compared to $750,000 for the three months ended September 30, 2023 driven by a $58.7 million increase in average balances, partially offset by a 51 bp decrease in the average yield. The volume increase was due in part to $30.5 million in cash received from the December 2023 sale of EU.
  • Interest expense increased $3.1 million, or 60.9%, to $8.3 million for the three months ended September 30, 2024 compared to $5.2 million for the three months ended September 30, 2023.
    • Interest expense on deposits increased $3.1 million, or 66.1%, to $7.9 million for the three months ended September 30, 2024 compared to $4.8 million for the three months ended September 30, 2023. Rising market interest rates led to the repricing of interest-bearing demand and money market deposits and a shift in deposits from noninterest-bearing and interest-bearing demand deposits into money market and time deposits which resulted in a 93 bp, or 46.3%, increase in the average cost of interest-bearing deposits compared to the three months ended September 30, 2023. This accounted for a $2.4 million increase in interest expense. Additionally, interest-bearing deposit balances increased $130.0 million, or 13.9%, to $1.1 billion as of September 30, 2024 compared to $937.8 million as of September 30, 2023, accounting for a $716,000 increase in interest expense.

Provision for Credit Losses

The provision for credit losses recorded for the three months ended September 30, 2024 was a net recovery of $41,000. The provision for credit losses - loans was $25,000 and was primarily due to changes in qualitative factors partially offset by changes in loan portfolio concentrations and an improvement in loss rates. The provision for credit losses - unfunded commitments was a recovery of $66,000 and was due to a decrease in the unfunded commitments and in the loss rate on construction loans. This compared to a $406,000 provision for credit losses recorded for the three months ended September 30, 2023 and was required primarily due to loan growth coupled with a modeled slowdown in loan prepayment speeds.

Noninterest Income

Noninterest income decreased $1.2 million, or 48.9%, to $1.2 million for the three months ended September 30, 2024, compared to $2.4 million for the three months ended September 30, 2023. This decrease resulted primarily from a $1.4 million decrease in insurance commissions as no income was recognized for the three months ended September 30, 2024 due to the December 2023 sale of EU, compared to a full quarter of income recognized for the three months ended September 30, 2023.

Noninterest Expense

Noninterest expense decreased $705,000, or 7.4%, to $8.8 million for the three months ended September 30, 2024 compared to $9.5 million for the three months ended September 30, 2023. Salaries and benefits decreased $808,000, or 15.0%, to $4.6 million primarily due to no expense related to EU recognized for the three months ended September 30, 2024 due to the December 2023 sale, compared to $878,000 of expense recognized for the three months ended September 30, 2023, partially offset by merit increases and revenue producing staff additions. Intangible amortization decreased $181,000 as a portion of the Bank’s core deposit intangible was fully amortized in February 2024 and EU intangible amortization of $47,000 was realized during the three months ended September 30, 2023. Data processing expense increased $58,000 due to costs associated with the implementation of a new loan origination system and financial dashboard platform. Occupancy expense increased $57,000 due to $130,000 of environmental remediation costs related to a construction project on one of the Bank’s office locations, partially offset by $44,000 of EU occupancy expense realized during the three months ended September 30, 2023. Pennsylvania shares tax expense increased $48,000 due to a higher taxable base due to the increase in equity resulting from the sale of EU.

Statement of Financial Condition Review

Assets

Total assets increased $105.7 million, or 7.3%, to $1.6 billion at September 30, 2024, compared to $1.5 billion at December 31, 2023.

  • Cash and due from banks increased $79.1 million, or 115.9%, to $147.3 million at September 30, 2024, compared to $68.2 million at December 31, 2023.
  • Securities increased $63.8 million, or 30.8%, to $270.9 million at September 30, 2024, compared to $207.1 million at December 31, 2023. The securities balance was primarily impacted by the purchase of $69.8 million of CLO securities, partially offset by $10.7 million of principal repayments on amortizing securities.

Loans and Credit Quality

  • Total loans decreased $44.6 million, or 4.0%, to $1.07 billion at September 30, 2024 compared to $1.11 billion at December 31, 2023. This was driven by decreases in consumer, residential real estate, commercial real estate and commercial and industrial loans of $31.6 million, $8.9 million, $2.8 million and $2.7 million, respectively, partially offset by increases in other loans and construction loans of $1.0 million and $399,000, respectively. The decrease in consumer loans resulted from a reduction in indirect automobile loan production due to rising market interest rates and the discontinuation of this product offering as of June 30, 2023. This portfolio is expected to continue to decline as resources are allocated and production efforts are focused on more profitable commercial products. In total, $95.5 million of loans have paid off since December 31, 2023.
  • The allowance for credit losses (ACL) was $9.5 million at September 30, 2024 and $9.7 million at December 31, 2023. As a result, the ACL to total loans was 0.89% at September 30, 2024 and 0.87% at December 31, 2023. During the current year, the Company recorded a net recovery of credit losses of $114,000.
  • Net charge-offs for the three months ended September 30, 2024 were $73,000, or 0.03% of average loans on an annualized basis. Net charge-offs for the three months ended September 30, 2023 were $109,000, or 0.04% of average loans on an annualized basis. Net charge-offs for the nine months ended September 30, 2024 were $123,000. Net recoveries for the nine months ended September 30, 2023 were $551,000 primarily due to recoveries totaling $750,000 related to a prior year $2.7 million charged-off commercial and industrial loan.
  • Nonperforming loans, which include nonaccrual loans and accruing loans past due 90 days or more, were $2.0 million at September 30, 2024 and $2.2 million at December 31, 2023. Nonperforming loans to total loans ratio was 0.19% at September 30, 2024 and 0.20% at December 31, 2023.

Other

  • Accrued interest and other assets increased $7.8 million or 32.1%, to $32.1 million at September 30, 2024, compared to $24.3 million at December 31, 2023 due primarily to a $6.0 million investment in a low-income housing tax credit project.

Total liabilities increased $96.3 million, or 7.3%, to $1.4 billion at September 30, 2024 compared to $1.3 billion at December 31, 2023.

Deposits

  • Total deposits increased $86.7 million to $1.35 billion as of September 30, 2024 compared to $1.27 billion at December 31, 2023. Time deposits increased $136.5 million and money market deposits increased $19.7 million while interest-bearing demand, savings and non interest-bearing demand deposits decreased $36.5 million, $22.3 million and $10.7 million, respectively. Deposit changes were primarily the result of the current interest rate environment causing a shift in deposit products to higher priced money market and time deposits. Additionally, the Bank added $70.6 million of brokered certificates of deposit during the period. Brokered certificates of deposit totaled $99.6 million as of September 30, 2024 compared to $29.0 million at December 31, 2023, all mature within three months and were utilized to fund the purchase of floating rate CLO securities. At September 30, 2024, FDIC insured deposits totaled approximately 62.4% of total deposits while an additional 15.9% of total deposits were collateralized with investment securities.

Accrued Interest Payable and Other Liabilities

  • Accrued interest payable and other liabilities increased $9.7 million, or 67.3%, to $24.1 million at September 30, 2024, compared to $14.4 million at December 31, 2023 primarily due to the purchase of $6.0 million of syndicated loans which were unfunded at the end of the period and a $5.4 million unfunded commitment related to a low-income housing tax credit project.

Stockholders� Equity

Stockholders� equity increased $9.3 million, or 6.7%, to $149.1 million at September 30, 2024, compared to $139.8 million at December 31, 2023. The key factor positively impacting stockholders� equity was $10.1 million of net income for the current period and a $2.8 million decrease in accumulated other comprehensive loss, partially offset by the payment of $3.9 million in dividends since December 31, 2023.

Book value per share

Book value per common share was $29.07 at September 30, 2024 compared to $27.32 at December 31, 2023, an increase of $1.75.

Tangible book value per common share (Non-GAAP) was $27.16 at September 30, 2024, compared to $25.23 at December 31, 2023, an increase of $1.93.

Refer to “Explanation of Use of Non-GAAP Financial Measures� at the end of this Press Release.

About CB Financial Services, Inc.

CB Financial Services, Inc. is the bank holding company for Community Bank, a Pennsylvania-chartered commercial bank. Community Bank operates its branch network in southwestern Pennsylvania and West Virginia. Community Bank offers a broad array of retail and commercial lending and deposit services.

For more information about CB Financial Services, Inc. and Community Bank, visit our website at .

Statement About Forward-Looking Statements

Statements contained in this press release that are not historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995 and such forward-looking statements are subject to significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions contained in the Act. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries include, but are not limited to, general and local economic conditions, changes in market interest rates, deposit flows, demand for loans, real estate values and competition, competitive products and pricing, the ability of our customers to make scheduled loan payments, loan delinquency rates and trends, our ability to manage the risks involved in our business, our ability to control costs and expenses, inflation, market and monetary fluctuations, changes in federal and state legislation and regulation applicable to our business, actions by our competitors, and other factors that may be disclosed in the Company’s periodic reports as filed with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

CB FINANCIAL SERVICES, INC.

SELECTED CONSOLIDATED FINANCIAL INFORMATION

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selected Financial Condition Data

9/30/24

Ìý

6/30/24

Ìý

3/31/24

Ìý

12/31/23

Ìý

9/30/23

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and Due From Banks

$

147,325

Ìý

Ìý

$

142,600

Ìý

Ìý

$

73,691

Ìý

Ìý

$

68,223

Ìý

Ìý

$

52,597

Ìý

Securities

Ìý

270,881

Ìý

Ìý

Ìý

268,769

Ìý

Ìý

Ìý

232,276

Ìý

Ìý

Ìý

207,095

Ìý

Ìý

Ìý

172,904

Ìý

Loans Held for Sale

Ìý

428

Ìý

Ìý

Ìý

632

Ìý

Ìý

Ìý

200

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Loans

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½ Estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

338,926

Ìý

Ìý

Ìý

342,689

Ìý

Ìý

Ìý

346,938

Ìý

Ìý

Ìý

347,808

Ìý

Ìý

Ìý

346,485

Ìý

Commercial

Ìý

464,354

Ìý

Ìý

Ìý

458,724

Ìý

Ìý

Ìý

470,430

Ìý

Ìý

Ìý

467,154

Ìý

Ìý

Ìý

466,910

Ìý

Construction

Ìý

43,515

Ìý

Ìý

Ìý

44,038

Ìý

Ìý

Ìý

44,323

Ìý

Ìý

Ìý

43,116

Ìý

Ìý

Ìý

41,874

Ìý

Commercial and Industrial

Ìý

108,554

Ìý

Ìý

Ìý

112,395

Ìý

Ìý

Ìý

103,313

Ìý

Ìý

Ìý

111,278

Ìý

Ìý

Ìý

100,873

Ìý

Consumer

Ìý

80,004

Ìý

Ìý

Ìý

90,357

Ìý

Ìý

Ìý

100,576

Ìý

Ìý

Ìý

111,643

Ìý

Ìý

Ìý

122,516

Ìý

Other

Ìý

30,402

Ìý

Ìý

Ìý

30,491

Ìý

Ìý

Ìý

30,763

Ìý

Ìý

Ìý

29,397

Ìý

Ìý

Ìý

23,856

Ìý

Total Loans

Ìý

1,065,755

Ìý

Ìý

Ìý

1,078,694

Ìý

Ìý

Ìý

1,096,343

Ìý

Ìý

Ìý

1,110,396

Ìý

Ìý

Ìý

1,102,514

Ìý

Allowance for Credit Losses

Ìý

(9,479

)

Ìý

Ìý

(9,527

)

Ìý

Ìý

(9,582

)

Ìý

Ìý

(9,707

)

Ìý

Ìý

(10,848

)

Loans, Net

Ìý

1,056,276

Ìý

Ìý

Ìý

1,069,167

Ìý

Ìý

Ìý

1,086,761

Ìý

Ìý

Ìý

1,100,689

Ìý

Ìý

Ìý

1,091,666

Ìý

Premises and Equipment, Net

Ìý

20,838

Ìý

Ìý

Ìý

20,326

Ìý

Ìý

Ìý

19,548

Ìý

Ìý

Ìý

19,704

Ìý

Ìý

Ìý

18,524

Ìý

Bank-Owned Life Insurance

Ìý

24,057

Ìý

Ìý

Ìý

23,910

Ìý

Ìý

Ìý

23,763

Ìý

Ìý

Ìý

25,378

Ìý

Ìý

Ìý

25,227

Ìý

Goodwill

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Intangible Assets, Net

Ìý

88

Ìý

Ìý

Ìý

353

Ìý

Ìý

Ìý

617

Ìý

Ìý

Ìý

958

Ìý

Ìý

Ìý

2,177

Ìý

Accrued Interest Receivable and Other Assets

Ìý

32,116

Ìý

Ìý

Ìý

24,770

Ìý

Ìý

Ìý

26,501

Ìý

Ìý

Ìý

24,312

Ìý

Ìý

Ìý

26,665

Ìý

Total Assets

$

1,561,741

Ìý

Ìý

$

1,560,259

Ìý

Ìý

$

1,473,089

Ìý

Ìý

$

1,456,091

Ìý

Ìý

$

1,399,492

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-Bearing Demand Accounts

$

267,022

Ìý

Ìý

$

269,964

Ìý

Ìý

$

275,182

Ìý

Ìý

$

277,747

Ìý

Ìý

$

305,145

Ìý

Interest-Bearing Demand Accounts

Ìý

326,505

Ìý

Ìý

Ìý

324,688

Ìý

Ìý

Ìý

323,134

Ìý

Ìý

Ìý

362,994

Ìý

Ìý

Ìý

357,381

Ìý

Money Market Accounts

Ìý

220,789

Ìý

Ìý

Ìý

229,998

Ìý

Ìý

Ìý

208,375

Ìý

Ìý

Ìý

201,074

Ìý

Ìý

Ìý

189,187

Ìý

Savings Accounts

Ìý

172,354

Ìý

Ìý

Ìý

179,081

Ìý

Ìý

Ìý

190,206

Ìý

Ìý

Ìý

194,703

Ìý

Ìý

Ìý

207,148

Ìý

Time Deposits

Ìý

367,150

Ìý

Ìý

Ìý

346,037

Ìý

Ìý

Ìý

265,597

Ìý

Ìý

Ìý

230,641

Ìý

Ìý

Ìý

177,428

Ìý

Total Deposits

Ìý

1,353,820

Ìý

Ìý

Ìý

1,349,768

Ìý

Ìý

Ìý

1,262,494

Ìý

Ìý

Ìý

1,267,159

Ìý

Ìý

Ìý

1,236,289

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Borrowings

Ìý

34,708

Ìý

Ìý

Ìý

34,698

Ìý

Ìý

Ìý

34,688

Ìý

Ìý

Ìý

34,678

Ìý

Ìý

Ìý

34,668

Ìý

Accrued Interest Payable and Other Liabilities

Ìý

24,073

Ìý

Ìý

Ìý

32,911

Ìý

Ìý

Ìý

34,317

Ìý

Ìý

Ìý

14,420

Ìý

Ìý

Ìý

13,689

Ìý

Total Liabilities

Ìý

1,412,601

Ìý

Ìý

Ìý

1,417,377

Ìý

Ìý

Ìý

1,331,499

Ìý

Ìý

Ìý

1,316,257

Ìý

Ìý

Ìý

1,284,646

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� Equity

Ìý

149,140

Ìý

Ìý

Ìý

142,882

Ìý

Ìý

Ìý

141,590

Ìý

Ìý

Ìý

139,834

Ìý

Ìý

Ìý

114,846

Ìý

Total Liabilities and Stockholders� Equity

$

1,561,741

Ìý

Ìý

$

1,560,259

Ìý

Ìý

$

1,473,089

Ìý

Ìý

$

1,456,091

Ìý

Ìý

$

1,399,492

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Nine Months Ended

Selected Operating Data

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

Interest and Dividend Income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Including Fees

$

14,945

Ìý

$

14,670

Ìý

$

14,838

Ìý

$

14,804

Ìý

$

14,049

Ìý

$

44,453

Ìý

$

39,846

Ìý

Securities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

3,289

Ìý

Ìý

2,844

Ìý

Ìý

2,303

Ìý

Ìý

1,164

Ìý

Ìý

940

Ìý

Ìý

8,437

Ìý

Ìý

2,853

Ìý

Tax-Exempt

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

33

Ìý

Ìý

41

Ìý

Ìý

�

Ìý

Ìý

124

Ìý

Dividends

Ìý

28

Ìý

Ìý

27

Ìý

Ìý

27

Ìý

Ìý

32

Ìý

Ìý

25

Ìý

Ìý

82

Ìý

Ìý

74

Ìý

Other Interest and Dividend Income

Ìý

1,511

Ìý

Ìý

1,398

Ìý

Ìý

818

Ìý

Ìý

872

Ìý

Ìý

819

Ìý

Ìý

3,727

Ìý

Ìý

2,424

Ìý

Total Interest and Dividend Income

Ìý

19,773

Ìý

Ìý

18,939

Ìý

Ìý

17,986

Ìý

Ìý

16,905

Ìý

Ìý

15,874

Ìý

Ìý

56,699

Ìý

Ìý

45,321

Ìý

Interest Expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

7,892

Ìý

Ìý

7,065

Ìý

Ìý

5,991

Ìý

Ìý

5,336

Ìý

Ìý

4,750

Ìý

Ìý

20,948

Ìý

Ìý

11,097

Ìý

Short-Term Borrowings

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

26

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

5

Ìý

Other Borrowings

Ìý

407

Ìý

Ìý

404

Ìý

Ìý

404

Ìý

Ìý

407

Ìý

Ìý

407

Ìý

Ìý

1,215

Ìý

Ìý

800

Ìý

Total Interest Expense

Ìý

8,299

Ìý

Ìý

7,469

Ìý

Ìý

6,395

Ìý

Ìý

5,769

Ìý

Ìý

5,157

Ìý

Ìý

22,163

Ìý

Ìý

11,902

Ìý

Net Interest and Dividend Income

Ìý

11,474

Ìý

Ìý

11,470

Ìý

Ìý

11,591

Ìý

Ìý

11,136

Ìý

Ìý

10,717

Ìý

Ìý

34,536

Ìý

Ìý

33,419

Ìý

Provision (Recovery) for Credit Losses - Loans

Ìý

25

Ìý

Ìý

12

Ìý

Ìý

(143

)

Ìý

(1,147

)

Ìý

291

Ìý

Ìý

(105

)

Ìý

863

Ìý

(Recovery) Provision for Credit Losses - Unfunded Commitments

Ìý

(66

)

Ìý

(48

)

Ìý

106

Ìý

Ìý

(273

)

Ìý

115

Ìý

Ìý

(9

)

Ìý

54

Ìý

Net Interest and Dividend Income After Net (Recovery) Provision for Credit Losses

Ìý

11,515

Ìý

Ìý

11,506

Ìý

Ìý

11,628

Ìý

Ìý

12,556

Ìý

Ìý

10,311

Ìý

Ìý

34,650

Ìý

Ìý

32,502

Ìý

Noninterest Income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service Fees

Ìý

451

Ìý

Ìý

354

Ìý

Ìý

415

Ìý

Ìý

460

Ìý

Ìý

466

Ìý

Ìý

1,220

Ìý

Ìý

1,359

Ìý

Insurance Commissions

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

2

Ìý

Ìý

969

Ìý

Ìý

1,436

Ìý

Ìý

4

Ìý

Ìý

4,870

Ìý

Other Commissions

Ìý

104

Ìý

Ìý

22

Ìý

Ìý

62

Ìý

Ìý

60

Ìý

Ìý

94

Ìý

Ìý

188

Ìý

Ìý

462

Ìý

Net Gain (Loss) on Sales of Loans

Ìý

18

Ìý

Ìý

9

Ìý

Ìý

22

Ìý

Ìý

2

Ìý

Ìý

�

Ìý

Ìý

49

Ìý

Ìý

(3

)

Net Gain (Loss) on Securities

Ìý

245

Ìý

Ìý

(31

)

Ìý

(166

)

Ìý

(9,830

)

Ìý

(37

)

Ìý

49

Ìý

Ìý

(369

)

Net Gain on Purchased Tax Credits

Ìý

12

Ìý

Ìý

12

Ìý

Ìý

12

Ìý

Ìý

7

Ìý

Ìý

7

Ìý

Ìý

37

Ìý

Ìý

22

Ìý

Gain on Sale of Subsidiary

Ìý

138

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

24,578

Ìý

Ìý

�

Ìý

Ìý

138

Ìý

Ìý

�

Ìý

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

274

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

274

Ìý

Ìý

11

Ìý

Income from Bank-Owned Life Insurance

Ìý

147

Ìý

Ìý

147

Ìý

Ìý

148

Ìý

Ìý

151

Ìý

Ìý

145

Ìý

Ìý

442

Ìý

Ìý

425

Ìý

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

915

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

915

Ìý

Ìý

303

Ìý

Other Income

Ìý

117

Ìý

Ìý

174

Ìý

Ìý

232

Ìý

Ìý

121

Ìý

Ìý

301

Ìý

Ìý

523

Ìý

Ìý

413

Ìý

Total Noninterest Income

Ìý

1,233

Ìý

Ìý

688

Ìý

Ìý

1,916

Ìý

Ìý

16,518

Ìý

Ìý

2,412

Ìý

Ìý

3,839

Ìý

Ìý

7,493

Ìý

Noninterest Expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and Employee Benefits

Ìý

4,561

Ìý

Ìý

4,425

Ìý

Ìý

4,576

Ìý

Ìý

6,224

Ìý

Ìý

5,369

Ìý

Ìý

13,563

Ìý

Ìý

15,679

Ìý

Occupancy

Ìý

755

Ìý

Ìý

940

Ìý

Ìý

749

Ìý

Ìý

810

Ìý

Ìý

698

Ìý

Ìý

2,444

Ìý

Ìý

2,188

Ìý

Equipment

Ìý

280

Ìý

Ìý

298

Ìý

Ìý

264

Ìý

Ìý

298

Ìý

Ìý

265

Ìý

Ìý

842

Ìý

Ìý

766

Ìý

Data Processing

Ìý

772

Ìý

Ìý

1,011

Ìý

Ìý

692

Ìý

Ìý

726

Ìý

Ìý

714

Ìý

Ìý

2,476

Ìý

Ìý

2,289

Ìý

Federal Deposit Insurance Corporation Assessment

Ìý

177

Ìý

Ìý

161

Ìý

Ìý

129

Ìý

Ìý

189

Ìý

Ìý

189

Ìý

Ìý

467

Ìý

Ìý

565

Ìý

Pennsylvania Shares Tax

Ìý

265

Ìý

Ìý

297

Ìý

Ìý

297

Ìý

Ìý

217

Ìý

Ìý

217

Ìý

Ìý

860

Ìý

Ìý

672

Ìý

Contracted Services

Ìý

431

Ìý

Ìý

390

Ìý

Ìý

281

Ìý

Ìý

299

Ìý

Ìý

286

Ìý

Ìý

1,102

Ìý

Ìý

868

Ìý

Legal and Professional Fees

Ìý

297

Ìý

Ìý

208

Ìý

Ìý

212

Ìý

Ìý

434

Ìý

Ìý

320

Ìý

Ìý

717

Ìý

Ìý

748

Ìý

Advertising

Ìý

141

Ìý

Ìý

78

Ìý

Ìý

129

Ìý

Ìý

158

Ìý

Ìý

114

Ìý

Ìý

348

Ìý

Ìý

268

Ìý

Other AGÕæÈ˹ٷ½ Estate Owned (Income)

Ìý

2

Ìý

Ìý

37

Ìý

Ìý

(23

)

Ìý

(36

)

Ìý

(8

)

Ìý

16

Ìý

Ìý

(80

)

Amortization of Intangible Assets

Ìý

264

Ìý

Ìý

264

Ìý

Ìý

341

Ìý

Ìý

430

Ìý

Ìý

445

Ìý

Ìý

870

Ìý

Ìý

1,336

Ìý

Other Expense

Ìý

837

Ìý

Ìý

875

Ìý

Ìý

781

Ìý

Ìý

1,016

Ìý

Ìý

878

Ìý

Ìý

2,492

Ìý

Ìý

2,718

Ìý

Total Noninterest Expense

Ìý

8,782

Ìý

Ìý

8,984

Ìý

Ìý

8,428

Ìý

Ìý

10,765

Ìý

Ìý

9,487

Ìý

Ìý

26,197

Ìý

Ìý

28,017

Ìý

Income Before Income Tax Expense

Ìý

3,966

Ìý

Ìý

3,210

Ìý

Ìý

5,116

Ìý

Ìý

18,309

Ìý

Ìý

3,236

Ìý

Ìý

12,292

Ìý

Ìý

11,978

Ìý

Income Tax Expense

Ìý

747

Ìý

Ìý

560

Ìý

Ìý

920

Ìý

Ìý

5,343

Ìý

Ìý

564

Ìý

Ìý

2,227

Ìý

Ìý

2,392

Ìý

Net Income

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Ìý

Three Months Ended

Nine Months Ended

Per Common Share Data

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

Dividends Per Common Share

$

0.25

$

0.25

$

0.25

$

0.25

$

0.25

$

0.75

$

0.75

Earnings Per Common Share - Basic

Ìý

0.63

Ìý

0.52

Ìý

0.82

Ìý

2.53

Ìý

0.52

Ìý

1.96

Ìý

1.88

Earnings Per Common Share - Diluted

Ìý

0.60

Ìý

0.51

Ìý

0.82

Ìý

2.52

Ìý

0.52

Ìý

1.89

Ìý

1.87

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted Average Common Shares Outstanding - Basic

Ìý

5,137,586

Ìý

5,142,139

Ìý

5,129,903

Ìý

5,119,184

Ìý

5,115,026

Ìý

5,136,546

Ìý

5,112,223

Weighted Average Common Shares Outstanding - Diluted

Ìý

5,346,750

Ìý

5,152,657

Ìý

5,142,286

Ìý

5,135,997

Ìý

5,126,546

Ìý

5,328,610

Ìý

5,118,279

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

Common Shares Outstanding

Ìý

5,129,921

Ìý

Ìý

5,141,911

Ìý

Ìý

5,142,901

Ìý

Ìý

5,118,713

Ìý

Ìý

5,120,678

Ìý

Book Value Per Common Share

$

29.07

Ìý

$

27.79

Ìý

$

27.53

Ìý

$

27.32

Ìý

$

22.43

Ìý

Tangible Book Value per Common Share (1)

Ìý

27.16

Ìý

Ìý

25.83

Ìý

Ìý

25.52

Ìý

Ìý

25.23

Ìý

Ìý

20.10

Ìý

Stockholders� Equity to Assets

Ìý

9.5

%

Ìý

9.2

%

Ìý

9.6

%

Ìý

9.6

%

Ìý

8.2

%

Tangible Common Equity to Tangible Assets (1)

Ìý

9.0

Ìý

Ìý

8.6

Ìý

Ìý

9.0

Ìý

Ìý

8.9

Ìý

Ìý

7.4

Ìý

Ìý

Three Months Ended

Nine Months Ended

Selected Financial Ratios (2)

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

Return on Average Assets

0.84

%

0.71

%

1.17

%

3.62

%

0.75

%

0.90

%

0.91

%

Return on Average Equity

8.80

Ìý

7.58

Ìý

12.03

Ìý

44.99

Ìý

9.03

Ìý

9.45

Ìý

10.98

Ìý

Average Interest-Earning Assets to Average Interest-Bearing Liabilities

133.26

Ìý

135.69

Ìý

137.07

Ìý

138.67

Ìý

139.65

Ìý

135.28

Ìý

143.07

Ìý

Average Equity to Average Assets

9.54

Ìý

9.36

Ìý

9.72

Ìý

8.04

Ìý

8.32

Ìý

9.54

Ìý

8.33

Ìý

Net Interest Rate Spread

2.36

Ìý

2.44

Ìý

2.67

Ìý

2.56

Ìý

2.54

Ìý

2.48

Ìý

2.80

Ìý

Net Interest Rate Spread (FTE) (1)

2.38

Ìý

2.46

Ìý

2.68

Ìý

2.57

Ìý

2.55

Ìý

2.50

Ìý

2.81

Ìý

Net Interest Margin

3.11

Ìý

3.18

Ìý

3.36

Ìý

3.19

Ìý

3.13

Ìý

3.21

Ìý

3.31

Ìý

Net Interest Margin (FTE) (1)

3.12

Ìý

3.19

Ìý

3.37

Ìý

3.21

Ìý

3.14

Ìý

3.22

Ìý

3.32

Ìý

Net Charge-Offs (Recoveries) to Average Loans

0.03

Ìý

0.02

Ìý

(0.01

)

�

Ìý

0.04

Ìý

0.02

Ìý

(0.07

)

Efficiency Ratio

69.11

Ìý

73.89

Ìý

62.40

Ìý

38.93

Ìý

72.26

Ìý

68.27

Ìý

68.48

Ìý

Asset Quality Ratios

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

Allowance for Credit Losses to Total Loans

0.89

%

0.88

%

0.87

%

0.87

%

0.98

%

Allowance for Credit Losses to Nonperforming Loans (3)

463.07

Ìý

513.03

Ìý

437.73

Ìý

433.35

Ìý

330.13

Ìý

Delinquent and Nonaccrual Loans to Total Loans (4)

0.98

Ìý

0.53

Ìý

0.63

Ìý

0.62

Ìý

0.73

Ìý

Nonperforming Loans to Total Loans (3)

0.19

Ìý

0.17

Ìý

0.20

Ìý

0.20

Ìý

0.30

Ìý

Nonperforming Assets to Total Assets (5)

0.14

Ìý

0.13

Ìý

0.15

Ìý

0.16

Ìý

0.23

Ìý

Capital Ratios (6)

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

Common Equity Tier 1 Capital (to Risk Weighted Assets)

14.79

%

14.62

%

14.50

%

13.64

%

12.77

%

Tier 1 Capital (to Risk Weighted Assets)

14.79

Ìý

14.62

Ìý

14.50

Ìý

13.64

Ìý

12.77

Ìý

Total Capital (to Risk Weighted Assets)

15.76

Ìý

15.61

Ìý

15.51

Ìý

14.61

Ìý

13.90

Ìý

Tier 1 Leverage (to Adjusted Total Assets)

9.96

Ìý

9.98

Ìý

10.28

Ìý

10.19

Ìý

9.37

Ìý

(1)

Refer to Explanation of Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(2)

Interim period ratios are calculated on an annualized basis.

(3)

Nonperforming loans consist of all nonaccrual loans and accruing loans that are 90 days or more past due.

(4)

Delinquent loans consist of accruing loans that are 30 days or more past due.

(5)

Nonperforming assets consist of nonperforming loans and other real estate owned.

(6)

Capital ratios are for Community Bank only.

Certain items previously reported may have been reclassified to conform with the current reporting period’s format.

AVERAGE BALANCES AND YIELDS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

September 30, 2024

Ìý

June 30, 2024

Ìý

March 31, 2024

Ìý

December 31, 2023

Ìý

September 30, 2023

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Net (2)

$

1,063,946

$

14,987

5.60

%

Ìý

$

1,076,455

$

14,711

5.50

%

Ìý

$

1,087,889

$

14,877

5.50

%

Ìý

$

1,098,284

$

14,840

5.36

%

Ìý

$

1,088,691

$

14,081

5.13

%

Debt Securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

288,208

Ìý

3,289

4.56

Ìý

Ìý

Ìý

266,021

Ìý

2,844

4.28

Ìý

Ìý

Ìý

235,800

Ìý

2,303

3.91

Ìý

Ìý

Ìý

206,702

Ìý

1,164

2.25

Ìý

Ìý

Ìý

204,848

Ìý

940

1.84

Ìý

Tax-Exempt

Ìý

�

Ìý

�

�

Ìý

Ìý

Ìý

�

Ìý

�

�

Ìý

Ìý

Ìý

�

Ìý

�

�

Ìý

Ìý

Ìý

4,833

Ìý

42

3.48

Ìý

Ìý

Ìý

6,013

Ìý

52

3.46

Ìý

Equity Securities

Ìý

2,693

Ìý

28

4.16

Ìý

Ìý

Ìý

2,693

Ìý

27

4.01

Ìý

Ìý

Ìý

2,693

Ìý

27

4.01

Ìý

Ìý

Ìý

2,693

Ìý

32

4.75

Ìý

Ìý

Ìý

2,693

Ìý

25

3.71

Ìý

Interest-Earning Deposits at Banks

Ìý

111,131

Ìý

1,448

5.21

Ìý

Ìý

Ìý

101,277

Ìý

1,313

5.19

Ìý

Ìý

Ìý

58,887

Ìý

733

4.98

Ìý

Ìý

Ìý

67,450

Ìý

808

4.79

Ìý

Ìý

Ìý

52,466

Ìý

750

5.72

Ìý

Other Interest-Earning Assets

Ìý

3,108

Ìý

63

8.06

Ìý

Ìý

Ìý

3,154

Ìý

85

10.84

Ìý

Ìý

Ìý

3,235

Ìý

85

10.57

Ìý

Ìý

Ìý

3,387

Ìý

64

7.50

Ìý

Ìý

Ìý

3,292

Ìý

69

8.32

Ìý

Total Interest-Earning Assets

Ìý

1,469,086

Ìý

19,815

5.37

Ìý

Ìý

Ìý

1,449,600

Ìý

18,980

5.27

Ìý

Ìý

Ìý

1,388,504

Ìý

18,025

5.22

Ìý

Ìý

Ìý

1,383,349

Ìý

16,950

4.86

Ìý

Ìý

Ìý

1,358,003

Ìý

15,917

4.65

Ìý

Noninterest-Earning Assets

Ìý

57,602

Ìý

Ìý

Ìý

Ìý

53,564

Ìý

Ìý

Ìý

Ìý

54,910

Ìý

Ìý

Ìý

Ìý

38,464

Ìý

Ìý

Ìý

Ìý

52,885

Ìý

Ìý

Total Assets

$

1,526,688

Ìý

Ìý

Ìý

$

1,503,164

Ìý

Ìý

Ìý

$

1,443,414

Ìý

Ìý

Ìý

$

1,421,813

Ìý

Ìý

Ìý

$

1,410,888

Ìý

Ìý

Liabilities and Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Demand Accounts

$

316,301

$

1,923

2.42

%

Ìý

$

325,069

$

1,858

2.30

%

Ìý

$

334,880

$

1,794

2.15

%

Ìý

$

362,018

$

1,965

2.15

%

Ìý

$

363,997

$

2,003

2.18

%

Money Market Accounts

Ìý

217,148

Ìý

1,726

3.16

Ìý

Ìý

Ìý

214,690

Ìý

1,646

3.08

Ìý

Ìý

Ìý

203,867

Ìý

1,514

2.99

Ìý

Ìý

Ìý

205,060

Ìý

1,441

2.79

Ìý

Ìý

Ìý

187,012

Ìý

1,141

2.42

Ìý

Savings Accounts

Ìý

175,753

Ìý

46

0.10

Ìý

Ìý

Ìý

184,944

Ìý

52

0.11

Ìý

Ìý

Ìý

191,444

Ìý

59

0.12

Ìý

Ìý

Ìý

200,737

Ìý

57

0.11

Ìý

Ìý

Ìý

212,909

Ìý

54

0.10

Ìý

Time Deposits

Ìý

358,498

Ìý

4,197

4.66

Ìý

Ìý

Ìý

308,956

Ìý

3,509

4.57

Ìý

Ìý

Ìý

248,118

Ìý

2,624

4.25

Ìý

Ìý

Ìý

193,188

Ìý

1,873

3.85

Ìý

Ìý

Ìý

173,832

Ìý

1,552

3.54

Ìý

Total Interest-Bearing Deposits

Ìý

1,067,700

Ìý

7,892

2.94

Ìý

Ìý

Ìý

1,033,659

Ìý

7,065

2.75

Ìý

Ìý

Ìý

978,309

Ìý

5,991

2.46

Ìý

Ìý

Ìý

961,003

Ìý

5,336

2.20

Ìý

Ìý

Ìý

937,750

Ìý

4,750

2.01

Ìý

Short-Term Borrowings

Ìý

�

Ìý

�

�

Ìý

Ìý

Ìý

2

Ìý

�

�

Ìý

Ìý

Ìý

�

Ìý

�

�

Ìý

Ìý

Ìý

1,902

Ìý

26

5.42

Ìý

Ìý

Ìý

�

Ìý

�

�

Ìý

Other Borrowings

Ìý

34,702

Ìý

407

4.67

Ìý

Ìý

Ìý

34,692

Ìý

404

4.68

Ìý

Ìý

Ìý

34,682

Ìý

404

4.69

Ìý

Ìý

Ìý

34,673

Ìý

407

4.66

Ìý

Ìý

Ìý

34,662

Ìý

407

4.66

Ìý

Total Interest-Bearing Liabilities

Ìý

1,102,402

Ìý

8,299

2.99

Ìý

Ìý

Ìý

1,068,353

Ìý

7,469

2.81

Ìý

Ìý

Ìý

1,012,991

Ìý

6,395

2.54

Ìý

Ìý

Ìý

997,578

Ìý

5,769

2.29

Ìý

Ìý

Ìý

972,412

Ìý

5,157

2.10

Ìý

Noninterest-Bearing Demand Deposits

Ìý

263,650

Ìý

Ìý

Ìý

Ìý

272,280

Ìý

Ìý

Ìý

Ìý

278,691

Ìý

Ìý

Ìý

Ìý

305,789

Ìý

Ìý

Ìý

Ìý

312,016

Ìý

Ìý

Total Funding and Cost of Funds

Ìý

1,366,052

Ìý

2.42

Ìý

Ìý

Ìý

1,340,633

Ìý

2.24

Ìý

Ìý

Ìý

1,291,682

Ìý

1.99

Ìý

Ìý

Ìý

1,303,367

Ìý

1.76

Ìý

Ìý

Ìý

1,284,428

Ìý

1.59

Ìý

Other Liabilities

Ìý

15,043

Ìý

Ìý

Ìý

Ìý

21,867

Ìý

Ìý

Ìý

Ìý

11,441

Ìý

Ìý

Ìý

Ìý

4,119

Ìý

Ìý

Ìý

Ìý

9,025

Ìý

Ìý

Total Liabilities

Ìý

1,381,095

Ìý

Ìý

Ìý

Ìý

1,362,500

Ìý

Ìý

Ìý

Ìý

1,303,123

Ìý

Ìý

Ìý

Ìý

1,307,486

Ìý

Ìý

Ìý

Ìý

1,293,453

Ìý

Ìý

Stockholders' Equity

Ìý

145,593

Ìý

Ìý

Ìý

Ìý

140,664

Ìý

Ìý

Ìý

Ìý

140,291

Ìý

Ìý

Ìý

Ìý

114,327

Ìý

Ìý

Ìý

Ìý

117,435

Ìý

Ìý

Total Liabilities and Stockholders' Equity

$

1,526,688

Ìý

Ìý

Ìý

$

1,503,164

Ìý

Ìý

Ìý

$

1,443,414

Ìý

Ìý

Ìý

$

1,421,813

Ìý

Ìý

Ìý

$

1,410,888

Ìý

Ìý

Net Interest Income (FTE)

(Non-GAAP) (3)

Ìý

$

11,516

Ìý

Ìý

Ìý

$

11,511

Ìý

Ìý

Ìý

$

11,630

Ìý

Ìý

Ìý

$

11,181

Ìý

Ìý

Ìý

$

10,760

Ìý

Net Interest-Earning Assets (4)

Ìý

366,684

Ìý

Ìý

Ìý

Ìý

381,247

Ìý

Ìý

Ìý

Ìý

375,513

Ìý

Ìý

Ìý

Ìý

385,771

Ìý

Ìý

Ìý

Ìý

385,591

Ìý

Ìý

Net Interest Rate Spread (FTE)

(Non-GAAP) (3) (5)

Ìý

Ìý

2.38

%

Ìý

Ìý

Ìý

2.46

%

Ìý

Ìý

Ìý

2.68

%

Ìý

Ìý

Ìý

2.57

%

Ìý

Ìý

Ìý

2.55

%

Net Interest Margin (GAAP) (6)

Ìý

Ìý

3.11

Ìý

Ìý

Ìý

Ìý

3.18

Ìý

Ìý

Ìý

Ìý

3.36

Ìý

Ìý

Ìý

Ìý

3.19

Ìý

Ìý

Ìý

Ìý

3.13

Ìý

Net Interest Margin (FTE)

(Non-GAAP) (3)(6)

Ìý

Ìý

3.12

Ìý

Ìý

Ìý

Ìý

3.19

Ìý

Ìý

Ìý

Ìý

3.37

Ìý

Ìý

Ìý

Ìý

3.21

Ìý

Ìý

Ìý

Ìý

3.14

Ìý

(1)

Annualized based on three months ended results.

(2)

Net of the allowance for credit losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable.

(3)

Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(4)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents annualized net interest income divided by average total interest-earning assets.

AVERAGE BALANCES AND YIELDS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nine Months Ended

Ìý

September 30, 2024

Ìý

September 30, 2023

Ìý

Average Balance

Ìý

Interest and Dividends

Ìý

Yield /Cost (1)

Ìý

Average Balance

Ìý

Interest and Dividends

Ìý

Yield / Cost (1)

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Net (2)

$

1,076,052

Ìý

$

44,571

Ìý

5.53

%

Ìý

$

1,069,729

Ìý

$

39,924

Ìý

4.99

%

Debt Securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

263,433

Ìý

Ìý

8,437

Ìý

4.27

Ìý

Ìý

Ìý

209,069

Ìý

Ìý

2,853

Ìý

1.82

Ìý

Exempt From Federal Tax

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

6,154

Ìý

Ìý

157

Ìý

3.40

Ìý

Marketable Equity Securities

Ìý

2,693

Ìý

Ìý

82

Ìý

4.06

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

74

Ìý

3.66

Ìý

Interest-Earning Deposits at Banks

Ìý

90,507

Ìý

Ìý

3,493

Ìý

5.15

Ìý

Ìý

Ìý

60,474

Ìý

Ìý

2,276

Ìý

5.02

Ìý

Other Interest-Earning Assets

Ìý

3,166

Ìý

Ìý

234

Ìý

9.87

Ìý

Ìý

Ìý

2,905

Ìý

Ìý

148

Ìý

6.81

Ìý

Total Interest-Earning Assets

Ìý

1,435,851

Ìý

Ìý

56,817

Ìý

5.29

Ìý

Ìý

Ìý

1,351,024

Ìý

Ìý

45,432

Ìý

4.50

Ìý

Noninterest-Earning Assets

Ìý

55,366

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

51,018

Ìý

Ìý

Ìý

Ìý

Total Assets

$

1,491,217

Ìý

Ìý

Ìý

Ìý

Ìý

$

1,402,042

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Demand Accounts

$

325,383

Ìý

$

5,576

Ìý

2.29

%

Ìý

$

351,379

Ìý

$

4,776

Ìý

1.82

%

Savings Accounts

Ìý

184,017

Ìý

Ìý

157

Ìý

0.11

Ìý

Ìý

Ìý

226,686

Ìý

Ìý

145

Ìý

0.09

Ìý

Money Market Accounts

Ìý

211,921

Ìý

Ìý

4,885

Ìý

3.08

Ìý

Ìý

Ìý

198,243

Ìý

Ìý

3,113

Ìý

2.10

Ìý

Time Deposits

Ìý

305,386

Ìý

Ìý

10,330

Ìý

4.52

Ìý

Ìý

Ìý

143,881

Ìý

Ìý

3,063

Ìý

2.85

Ìý

Total Interest-Bearing Deposits

Ìý

1,026,707

Ìý

Ìý

20,948

Ìý

2.73

Ìý

Ìý

Ìý

920,189

Ìý

Ìý

11,097

Ìý

1.61

Ìý

Short-Term Borrowings

Ìý

1

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

604

Ìý

Ìý

5

Ìý

1.11

Ìý

Other Borrowings

Ìý

34,692

Ìý

Ìý

1,215

Ìý

4.68

Ìý

Ìý

Ìý

23,516

Ìý

Ìý

800

Ìý

4.55

Ìý

Total Interest-Bearing Liabilities

Ìý

1,061,400

Ìý

Ìý

22,163

Ìý

2.79

Ìý

Ìý

Ìý

944,309

Ìý

Ìý

11,902

Ìý

1.69

Ìý

Noninterest-Bearing Demand Deposits

Ìý

271,511

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

333,356

Ìý

Ìý

Ìý

Ìý

Total Funding and Cost of Funds

Ìý

1,332,911

Ìý

Ìý

Ìý

2.22

Ìý

Ìý

Ìý

1,277,665

Ìý

Ìý

Ìý

1.25

Ìý

Other Liabilities

Ìý

16,045

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

7,655

Ìý

Ìý

Ìý

Ìý

Total Liabilities

Ìý

1,348,956

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,285,320

Ìý

Ìý

Ìý

Ìý

Stockholders' Equity

Ìý

142,261

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

116,722

Ìý

Ìý

Ìý

Ìý

Total Liabilities and Stockholders' Equity

$

1,491,217

Ìý

Ìý

Ìý

Ìý

Ìý

$

1,402,042

Ìý

Ìý

Ìý

Ìý

Net Interest Income (FTE) (Non-GAAP) (3)

Ìý

Ìý

Ìý

34,654

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

33,530

Ìý

Ìý

Net Interest-Earning Assets (4)

Ìý

374,451

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

406,715

Ìý

Ìý

Ìý

Ìý

Net Interest Rate Spread (FTE) (Non-GAAP) (3)(5)

Ìý

Ìý

Ìý

Ìý

2.50

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.81

%

Net Interest Margin (FTE) (Non-GAAP) (3)(6)

Ìý

Ìý

Ìý

Ìý

3.22

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.32

Ìý

(1)

Annualized based on nine months ended results.

(2)

Net of the allowance for credit losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable.

(3)

Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(4)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents annualized net interest income divided by average total interest-earning assets.

Explanation of Use of Non-GAAP Financial Measures

In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP�), we use, and this Press Release contains or references, certain Non-GAAP financial measures. We believe these Non-GAAP financial measures provide useful information in understanding our underlying results of operations or financial position and our business and performance trends as they facilitate comparisons with the performance of other companies in the financial services industry. Non-GAAP adjusted items impacting the Company's financial performance are identified to assist investors in providing a complete understanding of factors and trends affecting the Company’s business and in analyzing the Company’s operating results on the same basis as that applied by management. Although we believe that these Non-GAAP financial measures enhance the understanding of our business and performance, they should not be considered an alternative to GAAP or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with similar Non-GAAP measures which may be presented by other companies. Where Non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found herein.

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total Assets (GAAP)

$

1,561,741

Ìý

$

1,560,259

Ìý

$

1,473,089

Ìý

$

1,456,091

Ìý

$

1,399,492

Ìý

Goodwill and Intangible Assets, Net

Ìý

(9,820

)

Ìý

(10,085

)

Ìý

(10,349

)

Ìý

(10,690

)

Ìý

(11,909

)

Tangible Assets (Non-GAAP) (Numerator)

$

1,551,921

Ìý

$

1,550,174

Ìý

$

1,462,740

Ìý

$

1,445,401

Ìý

$

1,387,583

Ìý

Stockholders' Equity (GAAP)

$

149,140

Ìý

$

142,882

Ìý

$

141,590

Ìý

$

139,834

Ìý

$

114,846

Ìý

Goodwill and Intangible Assets, Net

Ìý

(9,820

)

Ìý

(10,085

)

Ìý

(10,349

)

Ìý

(10,690

)

Ìý

(11,909

)

Tangible Common Equity or Tangible Book Value (Non-GAAP) (Denominator)

$

139,320

Ìý

$

132,797

Ìý

$

131,241

Ìý

$

129,144

Ìý

$

102,937

Ìý

Stockholders� Equity to Assets (GAAP)

Ìý

9.5

%

Ìý

9.2

%

Ìý

9.6

%

Ìý

9.6

%

Ìý

8.2

%

Tangible Common Equity to Tangible Assets (Non-GAAP)

Ìý

9.0

%

Ìý

8.6

%

Ìý

9.0

%

Ìý

8.9

%

Ìý

7.4

%

Common Shares Outstanding (Denominator)

Ìý

5,129,921

Ìý

Ìý

5,141,911

Ìý

Ìý

5,142,901

Ìý

Ìý

5,118,713

Ìý

Ìý

5,120,678

Ìý

Book Value per Common Share (GAAP)

$

29.07

Ìý

$

27.79

Ìý

$

27.53

Ìý

$

27.32

Ìý

$

22.43

Ìý

Tangible Book Value per Common Share (Non-GAAP)

$

27.16

Ìý

$

25.83

Ìý

$

25.52

Ìý

$

25.23

Ìý

$

20.10

Ìý

Ìý

Three Months Ended

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Amortization of Intangible Assets, Net

Ìý

264

Ìý

Ìý

264

Ìý

Ìý

341

Ìý

Ìý

430

Ìý

Ìý

445

Ìý

Ìý

870

Ìý

Ìý

1,336

Ìý

Adjusted Net Income (Non-GAAP) (Numerator)

$

3,483

Ìý

$

2,914

Ìý

$

4,537

Ìý

$

13,396

Ìý

$

3,117

Ìý

$

10,935

Ìý

$

10,922

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Stockholders' Equity (GAAP)

$

145,593

Ìý

$

140,664

Ìý

$

140,291

Ìý

$

114,327

Ìý

$

117,435

Ìý

$

142,261

Ìý

$

116,722

Ìý

Average Goodwill and Intangible Assets, Net

Ìý

(9,987

)

Ìý

(10,242

)

Ìý

(10,553

)

Ìý

(11,829

)

Ìý

(12,185

)

Ìý

(10,260

)

Ìý

(12,627

)

Average Tangible Common Equity (Non-GAAP) (Denominator)

$

135,606

Ìý

$

130,422

Ìý

$

129,738

Ìý

$

102,498

Ìý

$

105,250

Ìý

$

132,001

Ìý

$

104,095

Ìý

Return on Average Equity (GAAP)

Ìý

8.80

%

Ìý

7.58

%

Ìý

12.03

%

Ìý

44.99

%

Ìý

9.03

%

Ìý

9.45

%

Ìý

10.98

%

Return on Average Tangible Common Equity (Non-GAAP)

Ìý

10.22

%

Ìý

8.99

%

Ìý

14.07

%

Ìý

51.85

%

Ìý

11.75

%

Ìý

11.07

%

Ìý

14.03

%

Ìý

Three Months Ended

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Income (GAAP)

$

19,773

Ìý

$

18,939

Ìý

$

17,986

Ìý

$

16,905

Ìý

$

15,874

Ìý

$

56,699

Ìý

$

45,321

Ìý

Adjustment to FTE Basis

Ìý

42

Ìý

Ìý

41

Ìý

Ìý

39

Ìý

Ìý

45

Ìý

Ìý

43

Ìý

Ìý

118

Ìý

Ìý

111

Ìý

Interest Income (FTE) (Non-GAAP)

Ìý

19,815

Ìý

Ìý

18,980

Ìý

Ìý

18,025

Ìý

Ìý

16,950

Ìý

Ìý

15,917

Ìý

Ìý

56,817

Ìý

Ìý

45,432

Ìý

Interest Expense (GAAP)

Ìý

8,299

Ìý

Ìý

7,469

Ìý

Ìý

6,395

Ìý

Ìý

5,769

Ìý

Ìý

5,157

Ìý

Ìý

22,163

Ìý

Ìý

11,902

Ìý

Net Interest Income (FTE) (Non-GAAP)

$

11,516

Ìý

$

11,511

Ìý

$

11,630

Ìý

$

11,181

Ìý

$

10,760

Ìý

$

34,654

Ìý

$

33,530

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Rate Spread (GAAP)

Ìý

2.36

%

Ìý

2.44

%

Ìý

2.67

%

Ìý

2.56

%

Ìý

2.54

%

Ìý

2.48

%

Ìý

2.80

%

Adjustment to FTE Basis

Ìý

0.02

Ìý

Ìý

0.02

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.02

Ìý

Ìý

0.01

Ìý

Net Interest Rate Spread (FTE) (Non-GAAP)

Ìý

2.38

%

Ìý

2.46

%

Ìý

2.68

%

Ìý

2.57

%

Ìý

2.55

%

Ìý

2.50

%

Ìý

2.81

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Margin (GAAP)

Ìý

3.11

%

Ìý

3.18

%

Ìý

3.36

%

Ìý

3.19

%

Ìý

3.13

%

Ìý

3.21

%

Ìý

3.31

%

Adjustment to FTE Basis

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.02

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Net Interest Margin (FTE) (Non-GAAP)

Ìý

3.12

%

Ìý

3.19

%

Ìý

3.37

%

Ìý

3.21

%

Ìý

3.14

%

Ìý

3.22

%

Ìý

3.32

%

Ìý

Three Months Ended

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income Before Income Tax Expense (GAAP)

$

3,966

Ìý

$

3,210

Ìý

$

5,116

Ìý

$

18,309

Ìý

$

3,236

Ìý

$

12,292

Ìý

$

11,978

Ìý

Net (Recovery) Provision for Credit Losses

Ìý

(41

)

Ìý

(36

)

Ìý

(37

)

Ìý

(1,420

)

Ìý

406

Ìý

Ìý

(114

)

Ìý

917

Ìý

Adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (Gain) Loss on Securities

Ìý

(245

)

Ìý

31

Ìý

Ìý

166

Ìý

Ìý

9,830

Ìý

Ìý

37

Ìý

Ìý

(49

)

Ìý

369

Ìý

Gain on Sale of Subsidiary

Ìý

(138

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(24,578

)

Ìý

�

Ìý

Ìý

(138

)

Ìý

�

Ìý

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

(11

)

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

(303

)

Adjusted PPNR (Non-GAAP) (Numerator)

$

3,542

Ìý

$

3,205

Ìý

$

4,056

Ìý

$

2,141

Ìý

$

3,679

Ìý

$

10,802

Ìý

$

12,950

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Assets (Denominator)

$

1,526,688

Ìý

$

1,503,164

Ìý

$

1,443,414

Ìý

$

1,421,813

Ìý

$

1,410,888

Ìý

$

1,491,217

Ìý

$

1,402,042

Ìý

Adjusted PPNR Return on Average Assets (Non-GAAP)

Ìý

0.92

%

Ìý

0.86

%

Ìý

1.13

%

Ìý

0.60

%

Ìý

1.04

%

Ìý

0.97

%

Ìý

1.24

%

Ìý

Three Months Ended

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (Gain) Loss on Securities

Ìý

(245

)

Ìý

31

Ìý

Ìý

166

Ìý

Ìý

9,830

Ìý

Ìý

37

Ìý

Ìý

(49

)

Ìý

369

Ìý

Gain on Sale of Subsidiary

Ìý

(138

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(24,578

)

Ìý

�

Ìý

Ìý

(138

)

Ìý

�

Ìý

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

(11

)

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

(303

)

Tax effect

Ìý

90

Ìý

Ìý

(7

)

Ìý

23

Ìý

Ìý

4,843

Ìý

Ìý

(8

)

Ìý

107

Ìý

Ìý

(75

)

Adjusted Net Income (Non-GAAP)

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

2,701

Ìý

$

8,796

Ìý

$

9,566

Ìý

Weighted-Average Diluted Common Shares and Common Stock Equivalents Outstanding

Ìý

5,346,750

Ìý

Ìý

5,152,657

Ìý

Ìý

5,142,286

Ìý

Ìý

5,135,997

Ìý

Ìý

5,126,546

Ìý

Ìý

5,328,610

Ìý

Ìý

5,118,279

Ìý

Earnings per Common Share - Diluted (GAAP)

$

0.60

Ìý

$

0.51

Ìý

$

0.82

Ìý

$

2.52

Ìý

$

0.52

Ìý

$

1.89

Ìý

$

1.87

Ìý

Adjusted Earnings per Common Share - Diluted (Non-GAAP)

$

0.55

Ìý

$

0.52

Ìý

$

0.62

Ìý

$

0.60

Ìý

$

0.53

Ìý

$

1.65

Ìý

$

1.87

Ìý

Net Income (GAAP) (Numerator)

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Assets (Denominator)

Ìý

1,526,688

Ìý

Ìý

1,503,164

Ìý

Ìý

1,443,414

Ìý

Ìý

1,421,813

Ìý

Ìý

1,410,888

Ìý

Ìý

1,491,217

Ìý

Ìý

1,402,042

Ìý

Return on Average Assets (GAAP)

Ìý

0.84

%

Ìý

0.71

%

Ìý

1.17

%

Ìý

3.62

%

Ìý

0.75

%

Ìý

0.90

%

Ìý

0.91

%

Adjusted Net Income (Non-GAAP) (Numerator)

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

2,701

Ìý

$

8,796

Ìý

$

9,566

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Assets (Denominator)

Ìý

1,526,688

Ìý

Ìý

1,503,164

Ìý

Ìý

1,443,414

Ìý

Ìý

1,421,813

Ìý

Ìý

1,410,888

Ìý

Ìý

1,491,217

Ìý

Ìý

1,402,042

Ìý

Adjusted Return on Average Assets (Non-GAAP)

Ìý

0.76

%

Ìý

0.72

%

Ìý

0.89

%

Ìý

0.85

%

Ìý

0.76

%

Ìý

0.79

%

Ìý

0.91

%

Ìý

Three Months Ended

Nine Months Ended

Ìý

9/30/24

6/30/24

3/31/24

12/31/23

9/30/23

9/30/24

9/30/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP) (Numerator)

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

2,672

Ìý

$

10,065

Ìý

$

9,586

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Equity (GAAP) (Denominator)

Ìý

145,593

Ìý

Ìý

140,664

Ìý

Ìý

140,291

Ìý

Ìý

114,327

Ìý

Ìý

117,435

Ìý

Ìý

142,261

Ìý

Ìý

116,722

Ìý

Return on Average Equity (GAAP)

Ìý

8.80

%

Ìý

7.58

%

Ìý

12.03

%

Ìý

44.99

%

Ìý

9.03

%

Ìý

9.45

%

Ìý

10.98

%

Adjusted Net Income (Non-GAAP) (Numerator)

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

2,701

Ìý

$

8,796

Ìý

$

9,566

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

3.97

Ìý

Ìý

1.34

Ìý

Ìý

1.34

Ìý

Average Equity (GAAP) (Denominator)

Ìý

145,593

Ìý

Ìý

140,664

Ìý

Ìý

140,291

Ìý

Ìý

114,327

Ìý

Ìý

117,435

Ìý

Ìý

142,261

Ìý

Ìý

116,722

Ìý

Adjusted Return on Average Equity (Non-GAAP)

Ìý

8.00

%

Ìý

7.65

%

Ìý

9.16

%

Ìý

10.62

%

Ìý

9.12

%

Ìý

8.26

%

Ìý

10.96

%

Ìý

John H. Montgomery

President and Chief Executive Officer

Phone: (724) 223-8317

Source: CB Financial Services, Inc.

Cb Financl Srvcs

NASDAQ:CBFV

CBFV Rankings

CBFV Latest News

CBFV Latest SEC Filings

CBFV Stock Data

141.89M
4.53M
10.04%
42.35%
0.97%
Banks - Regional
State Commercial Banks
United States
CARMICHAELS