CLEARFIELD, Pa., Jan. 28, 2025 (GLOBE NEWSWIRE) -- CNB Financial Corporation ("Corporation") (NASDAQ:CCNE), the parent company of CNB Bank, today announced its earnings for the three and twelve months ended December 31, 2024.

Executive Summary

1 This release contains references to certain financial measures that are not defined under U.S. Generally Accepted Accounting Principles ("GAAP"). 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. A reconciliation of these non-GAAP financial measures is provided in the "Reconciliation of Non-GAAP Financial Measures" section.

Commenting on the Corporation's positive quarterly results, Michael Peduzzi, President and CEO of both the Corporation and CNB Bank, stated, "CNB's performance for the fourth quarter of 2024 continued the favorable trend of increased earnings for each of the most recent three quarters. This favorable earnings trend is the result of a continued implementation of the fundamental strategic initiatives that we continue to focus on – deepening existing customer relationships while adding new clients in both interest-earning and fee-based activities, remaining committed to our traditionally disciplined loan and investment underwriting standards, employing risk-based and market-relevant loan and deposit pricing, and continuing solid risk measurement and management practices. While we remain confident in the continued growth and increasing profitability of our current multi-state core franchise, we are very excited by the prospect of expanding our business development model across all of our financial services, and realizing even greater back-office efficiencies of operating scale, with our recently announced plan to add over $2 billion in assets with our intended acquisition of ESSA Bancorp, Inc. ("ESSA Bancorp") and its banking subsidiary, ESSA Bank & Trust, based primarily in northeastern Pennsylvania (collectively, "ESSA").

With full consideration of the impact of the prospective merger and the additional skilled employees and resources from both internal leadership development efforts and the ESSA employee base, we remain intently focused on achieving qualitative growth across our commercial, retail, and wealth management activities, while controlling the growth in staffing levels and overhead costs. Our collective Board and employee team is committed to our core strategic principles, including a focus on delivering increasing profitable and desirable financial services, while striving to most effectively realize the accretive value of our prospective acquisition, for the mutually beneficial and sustainable success of our valued investors and growing client base across our expanding franchise."

Other Balance Sheet Highlights

Loan Portfolio Profile

The Corporation had no commercial office, hospitality or multifamily loan relationships considered by the banking regulators to be high volatility commercial real estate ("HVCRE") credits.

Performance Ratios

Revenue

Non-Interest Expense

Income Taxes

Asset Quality

Capital

Recent Events

About CNB Financial Corporation

CNB Financial Corporation is a financial holding company with consolidated assets of approximately $6.2 billion. CNB Financial Corporation conducts business primarily through its principal subsidiary, CNB Bank. CNB Bank is a full-service bank engaging in a full range of banking activities and services, including trust and wealth management services, for individual, business, governmental, and institutional customers. CNB Bank operations include a private banking division, one drive-up office, one mobile office, and 55 full-service offices in Pennsylvania, Ohio, New York, and Virginia. CNB Bank, headquartered in Clearfield, Pennsylvania, with offices in Central and North Central Pennsylvania, serves as the multi-brand parent to various divisions. These divisions include ERIEBANK, based in Erie, Pennsylvania, with offices in Northwest Pennsylvania and Northeast Ohio; FCBank, based in Worthington, Ohio, with offices in Central Ohio; BankOnBuffalo, based in Buffalo, New York, with offices in Western New York; Ridge View Bank, based in Roanoke, Virginia, with offices in the Southwest Virginia region; and Impressia Bank, a division focused on banking opportunities for women, which operates in CNB Bank's primary market areas. Additional information about CNB Financial Corporation may be found at www.CNBBank.bank.

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) governmental approvals of the Corporation's pending merger with ESSA may not be obtained, or adverse regulatory conditions may be imposed in connection with governmental approvals of the merger; (viii) the Corporation's shareholders and/or the shareholders of ESSA may fail to approve the merger; (ix) higher than expected costs or other difficulties related to integration of combined or merged businesses; (x) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (xi) changes in the quality or composition of our loan and investment portfolios; (xii) adequacy of loan loss reserves; (xiii) increased competition; (xiv) loss of certain key officers; (xv) deposit attrition; (xvi) rapidly changing technology; (xvii) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xviii) changes in the cost of funds, demand for loan products or demand for financial services; and (xix) 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.

 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
    
 Three Months Ended Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Income Statement         
Interest and fees on loans$74,164  $75,725  $73,014  $293,544  $273,223 
Interest and dividends on securities and cash and cash equivalents 9,514   7,510   6,194   31,926   20,473 
Interest expense (34,634)  (35,749)  (31,514)  (138,001)  (103,867)
Net interest income 49,044   47,486   47,694   187,469   189,829 
Provision for credit losses 2,930   2,381   1,242   9,222   5,993 
Net interest income after provision for credit losses 46,114   45,105   46,452   178,247   183,836 
Non-interest income         
Wealth and asset management fees 1,976   2,060   1,684   7,845   7,251 
Service charges on deposit accounts 1,712   1,790   1,803   6,990   7,372 
Other service charges and fees 770   796   727   2,973   3,010 
Net realized gains (losses) on available-for-sale securities 83   (9)  —   74   52 
Net realized and unrealized gains (losses) on equity securities (13)  656   543   754   (387)
Mortgage banking 93   197   160   673   676 
Bank owned life insurance 784   775   734   3,110   2,945 
Card processing and interchange income 2,222   2,241   2,082   8,666   8,301 
Other non-interest income 2,694   2,467   1,404   8,029   4,115 
Total non-interest income 10,321   10,973   9,137   39,114   33,335 
Non-interest expenses         
Salaries and benefits 18,501   19,572   19,200   74,536   71,062 
Net occupancy expense of premises 3,816   3,701   3,719   14,737   14,509 
Technology expense 5,743   5,417   5,525   21,805   20,202 
Advertising expense 684   623   1,048   2,545   3,133 
State and local taxes 1,090   1,256   1,018   4,726   4,126 
Legal, professional, and examination fees 986   940   1,247   4,217   4,414 
FDIC insurance premiums 864   846   978   3,718   3,879 
Card processing and interchange expenses 1,325   1,193   756   4,575   5,025 
Other non-interest expense 4,796   5,236   4,959   19,143   18,992 
Total non-interest expenses 37,805   38,784   38,450   150,002   145,342 
Income before income taxes 18,630   17,294   17,139   67,359   71,829 
Income tax expense 3,566   3,340   3,162   12,784   13,809 
Net income 15,064   13,954   13,977   54,575   58,020 
Preferred stock dividends 1,076   1,076   1,076   4,302   4,302 
Net income available to common shareholders$13,988  $12,878  $12,901  $50,273  $53,718 
          
Ending shares outstanding 20,987,992   20,994,730   20,896,439   20,987,992   20,896,439 
Average diluted common shares outstanding 20,929,885   20,911,862   20,841,528   20,900,037   20,944,376 
Diluted earnings per common share$0.66  $0.61  $0.62  $2.39  $2.55 
Cash dividends per common share$0.180  $0.180  $0.175  $0.710  $0.700 
Dividend payout ratio 27%  30%  28%  30%  27%
                    



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
    
 Three Months Ended Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Average Balances         
Total loans and loans held for sale$4,556,770  $4,536,702  $4,463,644  $4,491,304  $4,396,341 
Investment securities 744,149   722,577   730,050   733,055   760,976 
Total earning assets 5,674,794   5,503,832   5,343,817   5,499,187   5,232,117 
Total assets 6,085,277   5,907,115   5,719,313   5,894,958   5,601,371 
Noninterest-bearing deposits 832,168   795,771   759,781   781,780   793,713 
Interest-bearing deposits 4,442,150   4,319,606   4,217,771   4,328,430   4,037,554 
Shareholders' equity 612,184   597,984   556,245   592,550   550,333 
Tangible common shareholders' equity (non-GAAP)(1) 510,308   496,091   454,294   490,647   448,355 
          
Average Yields (annualized)         
Total loans and loans held for sale 6.50%  6.66%  6.51%  6.55%  6.23%
Investment securities 2.40%  2.19%  1.96%  2.19%  1.96%
Total earning assets 5.84%  5.98%  5.82%  5.88%  5.57%
Interest-bearing deposits 3.00%  3.19%  2.86%  3.08%  2.42%
Interest-bearing liabilities 3.03%  3.21%  2.89%  3.11%  2.49%
          
Performance Ratios (annualized)         
Return on average assets 0.98%  0.94%  0.97%  0.93%  1.04%
Return on average equity 9.79%  9.28%  9.97%  9.21%  10.54%
Return on average tangible common equity (non-GAAP)(1) 10.90%  10.33%  11.27%  10.25%  11.98%
Net interest margin, fully tax equivalent basis (non-GAAP)(1) 3.43%  3.42%  3.51%  3.39%  3.61%
Efficiency Ratio, fully tax equivalent basis (non-GAAP)(1) 63.02%  65.58%  66.93%  65.47%  64.45%
          
Net Loan Charge-Offs         
CNB Bank net loan charge-offs$1,719  $837  $747  $5,782  $1,702 
Holiday Financial net loan charge-offs 425   383   487   1,730   1,739 
Total Corporation net loan charge-offs$2,144  $1,220  $1,234  $7,512  $3,441 
Annualized net loan charge-offs / average total loans and loans held for sale 0.19%  0.11%  0.11%  0.17%  0.08%
                    



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
      
 December 31,

2024
 September 30,

2024
 December 31,

2023
Ending Balance Sheet     
Cash and due from banks$63,771  $75,214  $54,789 
Interest-bearing deposits with Federal Reserve 375,009   281,972   164,385 
Interest-bearing deposits with other financial institutions 4,255   3,723   2,872 
Total cash and cash equivalents 443,035   360,909   222,046 
Debt securities available-for-sale, at fair value 468,546   378,965   341,955 
Debt securities held-to-maturity, at amortized cost 306,081   328,152   388,968 
Equity securities 10,456   10,389   9,301 
Loans held for sale 762   768   675 
Loans receivable     
Syndicated loans 79,882   69,470   108,710 
Loans 4,529,074   4,522,438   4,359,718 
Total loans receivable 4,608,956   4,591,908   4,468,476 
Less: allowance for credit losses (47,357)  (46,644)  (45,832)
Net loans receivable 4,561,599   4,545,264   4,422,644 
Goodwill and other intangibles 43,874   43,874   43,874 
Core deposit intangible 206   223   280 
Other assets 357,451   346,300   323,214 
Total Assets$6,192,010  $6,014,844  $5,752,957 
      
Noninterest-bearing demand deposits$819,680  $841,292  $728,881 
Interest-bearing demand deposits 706,796   681,056   803,093 
Savings 3,122,028   3,040,769   2,960,282 
Certificates of deposit 722,860   653,832   506,494 
Total deposits 5,371,364   5,216,949   4,998,750 
Subordinated debentures 20,620   20,620   20,620 
Subordinated notes, net of issuance costs 84,570   84,495   84,267 
Other liabilities 104,761   86,417   78,073 
Total liabilities 5,581,315   5,408,481   5,181,710 
Common stock —   —   — 
Preferred stock 57,785   57,785   57,785 
Additional paid in capital 219,876   219,304   220,495 
Retained earnings 381,296   371,086   345,935 
Treasury stock (4,689)  (4,516)  (6,890)
Accumulated other comprehensive loss (43,573)  (37,296)  (46,078)
Total shareholders' equity 610,695   606,363   571,247 
Total liabilities and shareholders' equity$6,192,010  $6,014,844  $5,752,957 
      
Book value per common share$26.34  $26.13  $24.57 
Tangible book value per common share (non-GAAP)(1)$24.24  $24.03  $22.46 
            



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
      
 December 31,

2024
 September 30,

2024
 December 31,

2023
Capital Ratios     
Tangible common equity / tangible assets (non-GAAP)(1) 8.28%  8.45%  8.22%
Tier 1 leverage ratio(2) 10.43%  10.59%  10.54%
Common equity tier 1 ratio(2) 11.76%  11.64%  11.49%
Tier 1 risk-based ratio(2) 13.41%  13.30%  13.20%
Total risk-based ratio(2) 16.16%  16.06%  15.99%
      
Asset Quality Detail     
Nonaccrual loans$56,323  $39,855  $29,639 
Loans 90+ days past due and accruing 653   666   55 
Total nonperforming loans 56,976   40,521   29,694 
Other real estate owned 2,509   1,514   2,111 
Total nonperforming assets$59,485  $42,035  $31,805 
      
Asset Quality Ratios     
Nonperforming assets / Total loans + OREO 1.29%  0.92%  0.71%
Nonperforming assets / Total assets 0.96%  0.70%  0.55%
Ratio of allowance for credit losses on loans to nonaccrual loans 84.08%  117.03%  154.63%
Allowance for credit losses / Total loans 1.03%  1.02%  1.03%
      
      
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 December 31, 2024 are estimated pending final regulatory filings.
 



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
  
 Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
 Three Months Ended,
 December 31, 2024 September 30, 2024 December 31, 2023
 Average

Balance
 Annual

Rate
 Interest

Inc./Exp.
 Average

Balance
 Annual

Rate
 Interest

Inc./Exp.
 Average

Balance
 Annual

Rate
 Interest

Inc./Exp.
ASSETS:                 
Securities:                 
Taxable(1) (4)$711,286  2.36% $4,487 $690,098  2.14% $3,980 $694,369  1.89% $3,626
Tax-exempt(1) (2) (4) 25,489  2.67   184  25,368  2.57   178  27,590  2.55   198
Equity securities(1) (2) 7,374  5.77   107  7,111  5.71   102  8,091  5.54   113
Total securities(4) 744,149  2.40   4,778  722,577  2.19   4,260  730,050  1.96   3,937
Loans receivable:                 
Commercial(2) (3) 1,458,902  6.77   24,824  1,457,192  7.02   25,708  1,467,452  7.07   26,165
Mortgage and loans held for sale(2) (3) 2,965,914  6.12   45,633  2,947,787  6.25   46,278  2,860,619  5.99   43,166
Consumer(3) 131,954  11.93   3,956  131,723  11.93   3,950  135,573  11.38   3,890
Total loans receivable(3) 4,556,770  6.50   74,413  4,536,702  6.66   75,936  4,463,644  6.51   73,221
Interest-bearing deposits with the Federal Reserve and other financial institutions 373,875  5.08   4,771  244,553  5.33   3,279  150,123  6.06   2,292
Total earning assets 5,674,794  5.84  $83,962  5,503,832  5.98  $83,475  5,343,817  5.82  $79,450
Noninterest-bearing assets:                 
Cash and due from banks 59,445       58,472       55,815     
Premises and equipment 124,398       118,404       109,469     
Other assets 273,326       272,377       256,253     
Allowance for credit losses (46,686)      (45,970)      (46,041)    
Total non interest-bearing assets 410,483       403,283       375,496     
TOTAL ASSETS$6,085,277      $5,907,115      $5,719,313     
LIABILITIES AND SHAREHOLDERS' EQUITY:                 
Demand—interest-bearing$686,359  0.83% $1,437 $682,690  0.86% $1,477 $778,488  0.55% $1,081
Savings 3,068,451  3.26   25,139  3,076,351  3.55   27,461  2,920,026  3.36   24,712
Time 687,340  4.02   6,953  560,565  4.03   5,684  519,257  3.50   4,587
Total interest-bearing deposits 4,442,150  3.00   33,529  4,319,606  3.19   34,622  4,217,771  2.86   30,380
Short-term borrowings —  0.00   —  —  0.00   —  0  0.00   0
Finance lease liabilities 212  3.75   2  236  5.06   3  305  3.90   3
Subordinated notes and debentures 105,153  4.17   1,103  105,077  4.26   1,124  104,849  4.28   1,131
Total interest-bearing liabilities 4,547,515  3.03  $34,634  4,424,919  3.21  $35,749  4,322,925  2.89  $31,514
Demand—noninterest-bearing 832,168       795,771       759,781     
Other liabilities 93,410       88,441       80,362     
Total Liabilities 5,473,093       5,309,131       5,163,068     
Shareholders' equity 612,184       597,984       556,245     
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY$6,085,277      $5,907,115      $5,719,313     
Interest income/Earning assets  5.84% $83,962   5.98% $83,475   5.82% $79,450
Interest expense/Interest-bearing liabilities  3.03   34,634   3.21   35,749   2.89   31,514
Net interest spread  2.81% $49,328   2.77% $47,726   2.93% $47,936
Interest income/Earning assets  5.84%  83,962   5.98%  83,475   5.82%  79,450
Interest expense/Earning assets  2.41   34,634   2.56   35,749   2.31   31,514
Net interest margin (fully tax-equivalent)  3.43% $49,328   3.42% $47,726   3.51% $47,936
                        
_____________________________________
(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 December 31, 2024, September 30, 2024 and December 31, 2023 was $284 thousand, $240 thousand and $242 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 three months ended December 31, 2024, September 30, 2024 and December 31, 2023 was $(47.0) million, $(51.1) million and $(68.5) million, respectively.
 



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
  
 Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
 Twelve Months Ended,
 December 31, 2024 December 31, 2023
 Average

Balance
 Annual

Rate
 Interest

Inc./Exp.
 Average

Balance
 Annual

Rate
 Interest

Inc./Exp.
ASSETS:           
Securities:           
Taxable(1) (4)$700,078  2.14% $16,059 $720,818  1.89% $14,766
Tax-exempt(1) (2) (4) 25,919  2.60   731  30,153  2.59   844
Equity securities(1) (2) 7,058  5.71   403  10,005  5.09   509
Total securities(4) 733,055  2.19   17,193  760,976  1.96   16,119
Loans receivable:           
Commercial(2) (3) 1,440,667  6.88   99,184  1,501,202  6.63   99,587
Mortgage and loans held for sale(2) (3) 2,920,537  6.15   179,645  2,765,484  5.77   159,606
Consumer(3) 130,100  11.95   15,547  129,655  11.47   14,868
Total loans receivable(3) 4,491,304  6.55   294,376  4,396,341  6.23   274,061
Interest-bearing deposits with the Federal Reserve and other financial institutions 274,828  5.41   14,856  74,800  6.03   4,513
Total earning assets 5,499,187  5.88  $326,425  5,232,117  5.57  $294,693
Noninterest-bearing assets:           
Cash and due from banks 56,295       54,824     
Premises and equipment 116,341       107,635     
Other assets 269,167       251,725     
Allowance for credit losses (46,032)      (44,930)    
Total non interest-bearing assets 395,771       369,254     
TOTAL ASSETS$5,894,958      $5,601,371     
LIABILITIES AND SHAREHOLDERS' EQUITY:           
Demand—interest-bearing$705,488  0.77% $5,451 $853,632  0.54% $4,626
Savings 3,052,031  3.46   105,675  2,666,905  2.92   77,782
Time 570,911  3.92   22,367  517,017  2.97   15,362
Total interest-bearing deposits 4,328,430  3.08   133,493  4,037,554  2.42   97,770
Short-term borrowings —  0.00   —  35,224  5.07   1,787
Finance lease liabilities 247  4.45   11  339  4.42   15
Subordinated notes and debentures 105,039  4.28   4,497  104,735  4.10   4,295
Total interest-bearing liabilities 4,433,716  3.11  $138,001  4,177,852  2.49  $103,867
Demand—noninterest-bearing 781,780       793,713     
Other liabilities 86,912       79,473     
Total Liabilities 5,302,408       5,051,038     
Shareholders' equity 592,550       550,333     
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY$5,894,958      $5,601,371     
Interest income/Earning assets  5.88% $326,425   5.57% $294,693
Interest expense/Interest-bearing liabilities  3.11   138,001   2.49   103,867
Net interest spread  2.77% $188,424   3.08% $190,826
Interest income/Earning assets  5.88%  326,425   5.57%  294,693
Interest expense/Earning assets  2.49   138,001   1.96   103,867
Net interest margin (fully tax-equivalent)  3.39% $188,424   3.61% $190,826
                
_____________________________________
(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 twelve months ended December 31, 2024 and 2023, was $955 thousand and $997 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 twelve months ended December 31, 2024 and 2023 was $(53.1) million and $(61.1) million, respectively.
 



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
 
Reconciliation of Non-GAAP Financial Measures
      
 December 31,

2024
 September 30,

2024
 December 31,

2023
Calculation of tangible book value per common share and tangible common

equity / tangible assets (non-GAAP):
     
Shareholders' equity$610,695  $606,363  $571,247 
Less: preferred equity 57,785   57,785   57,785 
Common shareholders' equity 552,910   548,578   513,462 
Less: goodwill and other intangibles 43,874   43,874   43,874 
Less: core deposit intangible 206   223   280 
Tangible common equity (non-GAAP)$508,830  $504,481  $469,308 
      
Total assets$6,192,010  $6,014,844  $5,752,957 
Less: goodwill and other intangibles 43,874   43,874   43,874 
Less: core deposit intangible 206   223   280 
Tangible assets (non-GAAP)$6,147,930  $5,970,747  $5,708,803 
      
Ending shares outstanding 20,987,992   20,994,730   20,896,439 
      
Book value per common share (GAAP)$26.34  $26.13  $24.57 
Tangible book value per common share (non-GAAP)$24.24  $24.03  $22.46 
      
Common shareholders' equity / Total assets (GAAP) 8.93%  9.12%  8.93%
Tangible common equity / Tangible assets (non-GAAP) 8.28%  8.45%  8.22%
      



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
 
Reconciliation of Non-GAAP Financial Measures
    
 Three Months Ended Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Calculation of net interest margin:         
Interest income$83,678  $83,235  $79,208  $325,470  $293,696 
Interest expense 34,634   35,749   31,514   138,001   103,867 
Net interest income$49,044  $47,486  $47,694  $187,469  $189,829 
          
Average total earning assets$5,674,794  $5,503,832  $5,343,817  $5,499,187  $5,232,117 
          
Net interest margin (GAAP) (annualized) 3.44%  3.43%  3.54%  3.41%  3.63%
          
Calculation of net interest margin (fully tax equivalent basis) (non-GAAP):         
Interest income$83,678  $83,235  $79,208  $325,470  $293,696 
Tax equivalent adjustment (non-GAAP) 284   240   242   955   997 
Adjusted interest income (fully tax equivalent basis) (non-GAAP) 83,962   83,475   79,450   326,425   294,693 
Interest expense 34,634   35,749   31,514   138,001   103,867 
Net interest income (fully tax equivalent basis) (non-GAAP)$49,328  $47,726  $47,936  $188,424  $190,826 
          
Average total earning assets$5,674,794  $5,503,832  $5,343,817  $5,499,187  $5,232,117 
Less: average mark to market adjustment on investments (non-GAAP) (46,988)  (51,075)  (68,546)  (53,087)  (61,089)
Adjusted average total earning assets, net of mark to market (non-GAAP)$5,721,782  $5,554,907  $5,412,363  $5,552,274  $5,293,206 
          
Net interest margin, fully tax equivalent basis (non-GAAP) (annualized) 3.43%  3.42%  3.51%  3.39%  3.61%
                    



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
 
Reconciliation of Non-GAAP Financial Measures
    
 Three Months Ended Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Calculation of PPNR (non-GAAP):(1)         
Net interest income$49,044  $47,486  $47,694  $187,469  $189,829 
Add: Non-interest income 10,321   10,973   9,137   39,114   33,335 
Less: Non-interest expense 37,805   38,784   38,450   150,002   145,342 
PPNR (non-GAAP)$21,560  $19,675  $18,381  $76,581  $77,822 
          
(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 Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Calculation of efficiency ratio:         
Non-interest expense$37,805  $38,784  $38,450  $150,002  $145,342 
          
Non-interest income$10,321  $10,973  $9,137  $39,114  $33,335 
Net interest income 49,044   47,486   47,694   187,469   189,829 
Total revenue$59,365  $58,459  $56,831  $226,583  $223,164 
Efficiency ratio 63.68%  66.34%  67.66%  66.20%  65.13%
          
Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP):         
Non-interest expense$37,805  $38,784  $38,450  $150,002  $145,342 
Less: core deposit intangible amortization 16   18   19   73   84 
Adjusted non-interest expense (non-GAAP)$37,789  $38,766  $38,431  $149,929  $145,258 
          
Non-interest income$10,321  $10,973  $9,137  $39,114  $33,335 
          
Net interest income$49,044  $47,486  $47,694  $187,469  $189,829 
Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) 1,508   1,473   1,383   5,635   5,425 
Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP) 2,111   2,123   1,968   8,068   7,635 
Adjusted net interest income (fully tax equivalent basis) (non-GAAP) 49,647   48,136   48,279   189,902   192,039 
Adjusted net revenue (fully tax equivalent basis) (non-GAAP)$59,968  $59,109  $57,416  $229,016  $225,374 
          
Efficiency ratio (fully tax equivalent basis) (non-GAAP) 63.02%  65.58%  66.93%  65.47%  64.45%
                    



 
CNB FINANCIAL CORPORATION

CONSOLIDATED FINANCIAL DATA

Unaudited

(dollars in thousands, except per share data)
 
Reconciliation of Non-GAAP Financial Measures
    
 Three Months Ended Twelve Months Ended
 December 31,

2024
 September 30,

2024
 December 31,

2023
 December 31,

2024
 December 31,

2023
Calculation of return on average tangible common equity (non-GAAP):         
Net income$15,064  $13,954  $13,977  $54,575  $58,020 
Less: preferred stock dividends 1,076   1,076   1,076   4,302   4,302 
Net income available to common shareholders$13,988  $12,878  $12,901  $50,273  $53,718 
          
Average shareholders' equity$612,184  $597,984  $556,245  $592,550  $550,333 
Less: average goodwill & intangibles 44,091   44,108   44,166   44,118   44,193 
Less: average preferred equity 57,785   57,785   57,785   57,785   57,785 
Tangible common shareholders' equity (non-GAAP)$510,308  $496,091  $454,294  $490,647  $448,355 
          
Return on average equity (GAAP) (annualized) 9.79%  9.28%  9.97%  9.21%  10.54%
Return on average common equity (GAAP) (annualized) 10.04%  9.48%  10.27%  9.40%  10.91%
Return on average tangible common equity (non-GAAP) (annualized) 10.90%  10.33%  11.27%  10.25%  11.98%
                    


Contact: Tito L. Lima
Treasurer
(814) 765-9621

Primary Logo