Picture 9





FOR IMMEDIATE RELEASE

Norwood Financial Corp announces Third Quarter Financial Results

Quarterly Highlights:

·

Record net income of $11.8 million.

·

Record net interest income of $28.0 million.

·

Net interest margin 4.01%.

·

Diluted earnings per share of $1.08.

·

Total assets of $2.95 billion.

·

Disciplined execution across the enterprise plus contribution from Presence Bank acquisition contributed to the strong performance.



Honesdale, Pennsylvania – October 27, 2026 - Norwood Financial Corp (the “Company”) (Nasdaq Global Market-NWFL), the holding company of Wayne Bank, announced results for the three- and nine-month periods ended September 30, 2026.

Jim Donnelly, President and Chief Executive Officer, stated, “The entire Wayne Bank team continued to perform well in the third quarter, delivering record net income and net interest income for the second consecutive quarter.  In addition to strong income growth, we navigated the bankruptcy related to a borrower relationship, resolving the issue with favorable outcome. Net interest margin expanded on disciplined balance sheet management and one-time benefit of the bankruptcy resolution.  Our financial position is strong and believe we are poised to extend our performance for long-term shareholder value creation.”







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Year-Over Year

Linked Quarter

Year-to-Date

(dollars in thousands, except per share data)

3 Months Ended

3 Months Ended

9 Months Ended



Sep-26

Sep-25

Change

Jun-26

Change

Sep-26

Sep-25

Change

Net interest income

$  28,009

$  20,458

$   7,551

$  26,839

$   1,170

$  79,402

$  57,380

$  22,022

Net interest spread (fte) 1

3.36%  2.94% 

42 bps

3.27% 

9 bps

3.23%  2.77% 

46 bps

Net interest margin (fte) 1

4.01%  3.63% 

38 bps

3.90% 

11 bps

3.87%  3.46% 

140 bps

Pre Provision Net Revenue (PPNR) 1

$  15,377

$  10,029

$   5,348

$  13,573

$   1,804

$  28,223

$  24,346

$    3,877

Net income

$  11,763

$    8,334

$   3,429

$    9,328

$   2,435

$  24,821

$  20,313

$    4,508

Diluted earnings per share

$      1.08

$      0.89

$     0.19

$      0.86

$     0.22

$      2.29

$      2.22

$      0.07

Return on average assets

1.60%  1.40% 

20 bps

1.28% 

32 bps

1.15%  1.16% 

(1 bp)

Return on tangible equity

18.51%  16.76% 

175 bps

15.04% 

347 bps

13.25%  14.04% 

(79 bps)





 


 

Excluding merger-related and 2026 BOLI Restructuring Fees (see Non-GAAP reconciliations)



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Year-Over Year

Linked Quarter

Year-to-Date

(dollars in thousands, except per share data)

3 Months Ended

3 Months Ended

9 Months Ended



Sep-26

Sep-25

Change

Jun-26

Change

Sep-26

Sep-25

Change

Pre Provision Net Revenue (PPNR) 1

$  15,377

$  10,029

$   5,348

$  13,573

$   1,804

$  35,229

$  24,346

$  10,883

Net income

$  11,763

$    8,334

$   3,429

$    9,328

$   2,435

$  24,821

$  20,313

$    4,508

Diluted earnings per share

$      1.08

$      0.89

$     0.19

$      0.86

$     0.22

$      2.29

$      2.22

$      0.07

Return on average assets

1.60%  1.47% 

13 bps

1.08% 

52 bps

1.39%  1.20% 

19 bps

Returnon average Tangible equity

18.51%  17.66% 

85 bps

13.08% 

543 bps

16.04%  14.54% 

150 bps



Discussion of financial results for the three months ended September 30, 2026 (all comparisons are to third quarter 2025, unless otherwise noted):

·

Net income was $11.8 million, an increase of $3.4 million from $8.3 million. Diluted earnings per share were $1.08 compared to $0.89.

·

Net interest income was $28.0 million, an increase of $7.6 million from $20.5 million. On a linked-quarter basis, net interest income increased $1.2 million from $26.8 million.

·

Net interest margin (fully taxable equivalent) was 4.01% compared to 3.63%. On a linked-quarter basis, NIM increased 11 basis points from 3.90%.

·

Pre-provision net revenue (PPNR) was $15.4 million, compared to $10.0 million in the prior year quarter and $13.6 million in the linked quarter.

·

Total assets were $2.951 billion, compared to $2.412 billion, an increase of 18.3%.

·

Loans receivable were $2.294 billion compared to $1.815 billion, an increase of 20.9%.

·

Total deposits were $2.509 billion compared to $2.074 billion, an increase of 17.3%.

·

Tangible book value per share was $22.35 compared to $21.19 at September 30, 2025, and decreased $0.61 on a linked-quarter basis from $22.96.

·

Allowance for credit losses to total loans was 1.10%. Nonperforming loans to total loans were 0.73% and nonperforming assets to total assets were 0.59%.

Follow-up on Second Quarter Credit Event

During the second quarter of 2026, the Company recorded a $729 thousand charge-off related to a borrower relationship that filed for Chapter 11 bankruptcy protection.

During the third quarter, one of the loans that had been placed on non-accrual, due to the bankruptcy previously disclosed, was purchased by a new entity, as was the underlying business. All past due interest from the previous loan was paid. During the period that the business was in bankruptcy, Wayne Bank advanced debtor-in-possession (DIP) financing to keep the business operating. The DIP financing along with all interest and fees was settled as part of the loan purchase. Accordingly, interest income increased in the third quarter which, in turn, increased our margin during the quarter. Additionally, removing the previous loan from non-accrual status resulted in a lower provision expense for the quarter. 

Following the purchase of this loan, there remain two loans related to the borrower with a total exposure of $7.1 million.

 


 



About Norwood Financial Corp 

Norwood Financial Corp, through its subsidiary, Wayne Bank, operates 33 Community Offices serving Wayne, Pike, Monroe, Lackawanna, Luzerne, Chester, Cumberland, and Lancaster Counties in Pennsylvania, along with Delaware, Sullivan, Otsego, Ontario, and Yates Counties in New York. The Company has total assets of $2.9 billion. The Company’s stock is traded on the Nasdaq Global Market under the symbol “NWFL”. For more information, visit wayne.bank.



Forward-Looking Statements



In addition to historical information, this earnings release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which describes the future plans, strategies and expectations of the Company. Forward-looking statements can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “contemplate,” “continue,” “target” and words of similar meaning. Forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Accordingly, you should not place undue reliance on such statements. We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this report.  Those risks and uncertainties include, among other things, changes in federal and state laws, changes in interest rates, our ability to maintain strong credit quality metrics, our ability to have future performance, our ability to control core operating expenses and costs, demand for real estate, government fiscal and trade policies, cybersecurity and general economic conditions. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.



Non-GAAP Measures

In addition to presenting information in conformity with accounting principles generally accepted in the United States of America (GAAP), this news release contains financial information determined by methods other than GAAP (non-GAAP). The following measures used in this release, which are commonly utilized by financial institutions, have not been specifically exempted by the Securities and Exchange Commission ("SEC") and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules.

The Company has provided in this news release supplemental disclosures for the calculation of Return on Average Assets, Return on Average Tangible Shareholders’ Equity, Basic Earnings per Share, Diluted Earnings per Share, Tangible Book Value and Pre Provision Net Revenue. Management believes that the non-GAAP financial measures disclosed by the Company from time to time are useful in evaluating the Company’s performance and that such information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Our non-GAAP financial measures may differ from similar measures presented by other companies.  

 


 



Contact: John M. McCaffery

    Executive Vice President & 

    Chief Financial Officer

    NORWOOD FINANCIAL CORP

        272-304-3003

    www.waynebank.com





 


 







 

 

 

 

 



 

 

 

 

 

NORWOOD FINANCIAL CORP

Consolidated Balance Sheets

(dollars in thousands, except share and per share data)

(unaudited)



September 30



2026

 

2025

ASSETS

 

 

 

 

 

Cash and due from banks

$

19,857 

 

$

50,348 

Interest-bearing deposits with banks

 

52,667 

 

 

24,382 

Cash and cash equivalents

 

72,524 

 

 

74,730 



 

 

 

 

 

Securities available for sale

 

429,492 

 

 

403,989 

Loans receivable

 

2,294,467 

 

 

1,814,682 

Less: Allowance for credit losses

 

25,146 

 

 

19,911 

Net loans receivable

 

2,269,321 

 

 

1,794,771 

Regulatory stock, at cost

 

8,460 

 

 

6,163 

Bank premises and equipment, net

 

25,140 

 

 

22,292 

Bank owned life insurance

 

62,738 

 

 

45,821 

Foreclosed real estate owned

 

771 

 

 

 —

Accrued interest receivable

 

10,609 

 

 

8,686 

Deferred tax assets, net

 

22,982 

 

 

16,528 

Goodwill

 

36,375 

 

 

29,266 

Other intangible assets

 

2,992 

 

 

109 

Other assets

 

10,153 

 

 

9,596 

TOTAL ASSETS

$

2,951,557 

 

$

2,411,951 



 

 

 

 

 

LIABILITIES

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing demand

$

487,753 

 

$

424,027 

Interest-bearing

 

2,021,227 

 

 

1,649,941 

Total deposits

 

2,508,980 

 

 

2,073,968 

Short-term borrowings

 

56,124 

 

 

 —

Other borrowings

 

62,728 

 

 

72,071 

Accrued interest payable

 

10,467 

 

 

9,823 

Other liabilities

 

29,897 

 

 

21,184 

TOTAL LIABILITIES

 

2,668,196 

 

 

2,177,046 



 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

Preferred Stock, no par value per share, authorized 5,000,000 shares

 

 —

 

 

 —

Common Stock, $.10 par value per share,

 

 

 

 

 

authorized: 20,000,000 shares,

 

 

 

 

 

issued: 2026: 11,184,631 shares, 2025: 9,491,558 shares

 

1,118 

 

 

949 

Surplus

 

174,650 

 

 

127,190 

Retained earnings

 

154,956 

 

 

136,662 

Treasury stock, at cost: 2026: 269,841 shares, 2025: 229,233 shares

 

(7,390)

 

 

(6,188)

Accumulated other comprehensive loss

 

(39,973)

 

 

(23,708)

TOTAL STOCKHOLDERS' EQUITY

 

283,361 

 

 

234,905 



 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

STOCKHOLDERS' EQUITY

$

2,951,557 

 

$

2,411,951 







 


 



****



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

Consolidated Statements of Income

(dollars in thousands, except per share data)

 (unaudited)



 Three Months Ended September 30,

 

 

 Nine Months Ended September 30,



2026

 

2025

 

 

2026

 

2025

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

$

36,635 

 

$

28,141 

 

 

$

106,093 

 

$

81,244 

Securities

 

4,472 

 

 

3,907 

 

 

 

13,076 

 

 

11,648 

Other

 

354 

 

 

144 

 

 

 

1,132 

 

 

590 

Total Interest income

 

41,461 

 

 

32,192 

 

 

 

120,301 

 

 

93,482 



 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

12,775 

 

 

10,730 

 

 

 

38,462 

 

 

32,347 

Short-term borrowings

 

37 

 

 

105 

 

 

 

128 

 

 

774 

Other borrowings

 

640 

 

 

899 

 

 

 

2,309 

 

 

2,981 

Total Interest expense

 

13,452 

 

 

11,734 

 

 

 

40,899 

 

 

36,102 

NET INTEREST INCOME

 

28,009 

 

 

20,458 

 

 

 

79,402 

 

 

57,380 

PROVISION FOR (RELEASE OF) CREDIT LOSSES

 

100 

 

 

(502)

 

 

 

3,503 

 

 

1,305 

NET INTEREST INCOME AFTER PROVISION FOR (RELEASE OF) CREDIT LOSSES

 

27,909 

 

 

20,960 

 

 

 

75,899 

 

 

56,075 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

2,004 

 

 

1,660 

 

 

 

5,425 

 

 

4,687 

Income from fiduciary activities

 

265 

 

 

254 

 

 

 

751 

 

 

805 

Gains on sales of loans, net

 

58 

 

 

130 

 

 

 

188 

 

 

242 

Earnings and proceeds on life insurance policies

 

334 

 

 

268 

 

 

 

974 

 

 

820 

Other

 

259 

 

 

193 

 

 

 

824 

 

 

551 

Total other income

 

2,920 

 

 

2,505 

 

 

 

8,162 

 

 

7,105 



 

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and  employee benefits

 

8,274 

 

 

6,696 

 

 

 

25,497 

 

 

19,773 

Occupancy, furniture and equipment

 

1,521 

 

 

1,361 

 

 

 

4,815 

 

 

4,088 

Data processing  and related operations

 

1,650 

 

 

1,087 

 

 

 

4,660 

 

 

3,361 

Taxes, other than income

 

145 

 

 

192 

 

 

 

521 

 

 

577 

Professional fees

 

530 

 

 

400 

 

 

 

1,952 

 

 

1,532 

FDIC Insurance assessment

 

639 

 

 

368 

 

 

 

1,574 

 

 

1,129 

Foreclosed real estate

 

58 

 

 

1 

 

 

 

125 

 

 

143 

Amortization of intangibles

 

162 

 

 

12 

 

 

 

493 

 

 

42 

Merger

 

 —

 

 

568 

 

 

 

4,994 

 

 

718 

Other

 

2,573 

 

 

2,249 

 

 

 

7,704 

 

 

6,166 

Total other expenses

 

15,552 

 

 

12,934 

 

 

 

52,335 

 

 

37,529 



 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX EXPENSE

 

15,277 

 

 

10,531 

 

 

 

31,726 

 

 

25,651 

INCOME TAX EXPENSE

 

3,514 

 

 

2,197 

 

 

 

6,905 

 

 

5,338 

NET INCOME

$

11,763 

 

$

8,334 

 

 

$

24,821 

 

$

20,313 



 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share 

$

1.08 

 

$

0.89 

 

 

$

2 

 

$

2.22 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share 

$

1.08 

 

$

0.89 

 

 

$

2 

 

$

2.22 





 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

NET INTEREST MARGIN ANALYSIS

(dollars in thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Quarter Ended



September 30, 2026

 

June 30, 2026

 

September 30, 2025



Average

 

 

Average

 

 

Average

 

 

 

Average

 

 

Average

 

 

 

Average

 



Balance

 

Interest

  Rate  

 

 

Balance

 

 

Interest

   Rate  

 

 

Balance

 

 

Interest

   Rate  

 



(2)

 

(1)

(3)

 

 

(2)

 

 

(1)

(3)

 

 

(2)

 

 

(1)

(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fed funds sold

$

15 

 

 

 —

 

 —

%

 

$

1,511 

 

 

 

14 

 

3.72 

%

 

$

 —

 

 

 

 —

 

 —

%

Interest-bearing deposits with banks

 

39,717 

 

$

354 

 

3.54 

 

 

 

43,467 

 

 

$

364 

 

3.36 

 

 

 

12,485 

 

 

$

144 

 

4.58 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

439,064 

 

 

4,224 

 

3.82 

 

 

 

435,004 

 

 

 

4,246 

 

3.92 

 

 

 

399,090 

 

 

 

3,661 

 

3.64 

 

Tax-exempt (1)

 

43,956 

 

 

322 

 

2.91 

 

 

 

44,269 

 

 

 

315 

 

2.85 

 

 

 

44,074 

 

 

 

312 

 

2.81 

 

Total securities available for sale (1)

 

483,020 

 

 

4,546 

 

3.73 

 

 

 

479,273 

 

 

 

4,561 

 

3.82 

 

 

 

443,164 

 

 

 

3,973 

 

3.56 

 

Loans receivable (1) (4) (5)

 

2,267,664 

 

 

36,760 

 

6.43 

 

 

 

2,253,991 

 

 

 

35,700 

 

6.35 

 

 

 

1,802,046 

 

 

 

28,267 

 

6.22 

 

Total interest-earning assets

 

2,790,416 

 

 

41,660 

 

5.92 

 

 

 

2,778,242 

 

 

 

40,639 

 

5.87 

 

 

 

2,257,695 

 

 

 

32,384 

 

5.69 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

19,466 

 

 

 

 

 

 

 

 

30,147 

 

 

 

 

 

 

 

 

 

31,050 

 

 

 

 

 

 

 

Allowance for credit losses

 

(26,101)

 

 

 

 

 

 

 

 

(24,556)

 

 

 

 

 

 

 

 

 

(21,128)

 

 

 

 

 

 

 

Other assets

 

125,818 

 

 

 

 

 

 

 

 

129,320 

 

 

 

 

 

 

 

 

 

96,142 

 

 

 

 

 

 

 

Total non-interest earning assets

 

119,183 

 

 

 

 

 

 

 

 

134,911 

 

 

 

 

 

 

 

 

 

106,064 

 

 

 

 

 

 

 

Total Assets

$

2,909,599 

 

 

 

 

 

 

 

$

2,913,153 

 

 

 

 

 

 

 

 

$

2,363,759 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and money market

$

741,251 

 

$

3,519 

 

1.88 

 

 

$

727,580 

 

 

$

3,460 

 

1.91 

 

 

$

579,145 

 

 

$

2,900 

 

1.99 

 

Savings

 

230,456 

 

 

268 

 

0.46 

 

 

 

231,852 

 

 

 

200 

 

0.35 

 

 

 

200,559 

 

 

 

113 

 

0.22 

 

Time

 

1,045,893 

 

 

8,989 

 

3.41 

 

 

 

1,071,210 

 

 

 

9,239 

 

3.46 

 

 

 

822,491 

 

 

 

7,717 

 

3.72 

 

Total interest-bearing deposits

 

2,017,600 

 

 

12,776 

 

2.51 

 

 

 

2,030,642 

 

 

 

12,899 

 

2.55 

 

 

 

1,602,195 

 

 

 

10,730 

 

2.66 

 

Short-term borrowings

 

3,540 

 

 

36 

 

4.03 

 

 

 

3,233 

 

 

 

32 

 

3.97 

 

 

 

8,740 

 

 

 

105 

 

4.77 

 

Other borrowings

 

63,901 

 

 

640 

 

3.97 

 

 

 

67,802 

 

 

 

687 

 

4.06 

 

 

 

81,125 

 

 

 

899 

 

4.40 

 

Total interest-bearing liabilities

 

2,085,041 

 

 

13,452 

 

2.56 

 

 

 

2,101,677 

 

 

 

13,618 

 

2.60 

 

 

 

1,692,060 

 

 

 

11,734 

 

2.75 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

494,690 

 

 

 

 

 

 

 

 

486,557 

 

 

 

 

 

 

 

 

 

416,150 

 

 

 

 

 

 

 

Other liabilities

 

38,244 

 

 

 

 

 

 

 

 

36,585 

 

 

 

 

 

 

 

 

 

28,816 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

532,934 

 

 

 

 

 

 

 

 

523,142 

 

 

 

 

 

 

 

 

 

444,966 

 

 

 

 

 

 

 

Stockholders' equity

 

291,624 

 

 

 

 

 

 

 

 

288,334 

 

 

 

 

 

 

 

 

 

226,733 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

$

2,909,599 

 

 

 

 

 

 

 

$

2,913,153 

 

 

 

 

 

 

 

 

$

2,363,759 

 

 

 

 

 

 

 

Net interest income/spread (tax equivalent basis)

 

 

 

 

28,208 

 

3.36 

%

 

 

 

 

 

 

27,021 

 

3.27 

%

 

 

 

 

 

 

20,650 

 

2.94 

%

Tax-equivalent basis adjustment

 

 

 

 

(199)

 

 

 

 

 

 

 

 

 

(182)

 

 

 

 

 

 

 

 

 

(192)

 

 

 

Net interest income

 

 

 

$

28,009 

 

 

 

 

 

 

 

 

$

26,839 

 

 

 

 

 

 

 

 

$

20,458 

 

 

 

Net interest margin (tax equivalent basis)

 

 

 

 

 

 

4.01 

%

 

 

 

 

 

 

 

 

3.90 

%

 

 

 

 

 

 

 

 

3.63 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Interest and yields are presented on a tax-equivalent basis.

(2)  Average balances have been calculated based on daily balances.

(3)  Annualized

(4)  Loan balances include non-accrual loans and are net of unearned income.

(5)  Loan yields include the effect of amortization of deferred fees, net of costs.







 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

NET INTEREST MARGIN ANALYSIS

(dollars in thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Year to Date



September 30, 2026

 

June 30, 2026

 

September 30, 2025



Average

 

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

 

Average

 



Balance

 

 

Interest

  Rate  

 

 

Balance

 

Interest

   Rate  

 

 

Balance

 

 

Interest

   Rate  

 



(2)

 

 

(1)

(3)

 

 

(2)

 

(1)

(3)

 

 

(2)

 

 

(1)

(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fed funds sold

$

818 

 

 

 

25 

 

4.09 

%

 

$

1,226 

 

 

25 

 

4.11 

%

 

$

 —

 

 

 

 —

 

 —

%

Interest-bearing deposits with banks

 

51,908 

 

 

$

1,107 

 

2.85 

 

 

 

58,074 

 

$

753 

 

2.61 

 

 

 

17,427 

 

 

$

590 

 

4.53 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

429,970 

 

 

 

12,328 

 

3.83 

 

 

 

425,350 

 

 

8,104 

 

3.84 

 

 

 

403,947 

 

 

 

10,907 

 

3.61 

 

Tax-exempt (1)

 

44,285 

 

 

 

955 

 

2.88 

 

 

 

44,451 

 

 

633 

 

2.87 

 

 

 

44,157 

 

 

 

938 

 

2.84 

 

Total securities available for sale (1)

 

474,255 

 

 

 

13,283 

 

3.74 

 

 

 

469,801 

 

 

8,737 

 

3.75 

 

 

 

448,104 

 

 

 

11,845 

 

3.53 

 

Loans receivable (1) (4) (5)

 

2,239,147 

 

 

 

106,460 

 

6.36 

 

 

 

2,224,699 

 

 

69,700 

 

6.32 

 

 

 

1,776,629 

 

 

 

81,636 

 

6.14 

 

Total interest-earning assets

 

2,766,128 

 

 

 

120,875 

 

5.84 

 

 

 

2,753,800 

 

 

79,215 

 

5.80 

 

 

 

2,242,160 

 

 

 

94,071 

 

5.61 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

26,719 

 

 

 

 

 

 

 

 

 

30,409 

 

 

 

 

 

 

 

 

30,035 

 

 

 

 

 

 

 

Allowance for credit losses

 

(24,691)

 

 

 

 

 

 

 

 

 

(23,976)

 

 

 

 

 

 

 

 

(20,675)

 

 

 

 

 

 

 

Other assets

 

128,943 

 

 

 

 

 

 

 

 

 

130,526 

 

 

 

 

 

 

 

 

94,389 

 

 

 

 

 

 

 

Total non-interest earning assets

 

130,971 

 

 

 

 

 

 

 

 

 

136,959 

 

 

 

 

 

 

 

 

103,749 

 

 

 

 

 

 

 

Total Assets

$

2,897,099 

 

 

 

 

 

 

 

 

$

2,890,759 

 

 

 

 

 

 

 

$

2,345,909 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and money market

$

730,956 

 

 

$

10,441 

 

1.91 

 

 

$

725,787 

 

$

6,922 

 

1.92 

 

 

$

566,762 

 

 

$

8,588 

 

2.03 

 

Savings

 

227,101 

 

 

 

605 

 

0.36 

 

 

 

225,380 

 

 

337 

 

0.30 

 

 

 

205,552 

 

 

 

374 

 

0.24 

 

Time

 

1,052,670 

 

 

 

27,416 

 

3.48 

 

 

 

1,056,053 

 

 

18,427 

 

3.52 

 

 

 

812,778 

 

 

 

23,385 

 

3.85 

 

Total interest-bearing deposits

 

2,010,727 

 

 

 

38,462 

 

2.56 

 

 

 

2,007,220 

 

 

25,686 

 

2.58 

 

 

 

1,585,092 

 

 

 

32,347 

 

2.73 

 

Short-term borrowings

 

4,337 

 

 

 

128 

 

3.95 

 

 

 

4,782 

 

 

92 

 

3.88 

 

 

 

23,468 

 

 

 

774 

 

4.41 

 

Other borrowings 

 

75,503 

 

 

 

2,309 

 

4.09 

 

 

 

81,395 

 

 

1,669 

 

4.13 

 

 

 

90,110 

 

 

 

2,981 

 

4.42 

 

Total interest-bearing liabilities

 

2,090,567 

 

 

 

40,899 

 

2.62 

 

 

 

2,093,397 

 

 

27,447 

 

2.64 

 

 

 

1,698,670 

 

 

 

36,102 

 

2.84 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

479,931 

 

 

 

 

 

 

 

 

 

472,412 

 

 

 

 

 

 

 

 

395,470 

 

 

 

 

 

 

 

Other liabilities

 

36,680 

 

 

 

 

 

 

 

 

 

35,886 

 

 

 

 

 

 

 

 

28,978 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

516,611 

 

 

 

 

 

 

 

 

 

508,298 

 

 

 

 

 

 

 

 

424,448 

 

 

 

 

 

 

 

Stockholders' equity

 

289,921 

 

 

 

 

 

 

 

 

 

289,064 

 

 

 

 

 

 

 

 

222,791 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

$

2,897,099 

 

 

 

 

 

 

 

 

$

2,890,759 

 

 

 

 

 

 

 

$

2,345,909 

 

 

 

 

 

 

 

Net interest income/spread (tax equivalent basis)

 

 

 

 

 

79,976 

 

3.23 

%

 

 

 

 

 

51,768 

 

3.16 

%

 

 

 

 

 

 

57,969 

 

2.77 

%

Tax-equivalent basis adjustment

 

 

 

 

 

(574)

 

 

 

 

 

 

 

 

(375)

 

 

 

 

 

 

 

 

 

(589)

 

 

 

Net interest income

 

 

 

 

$

79,402 

 

 

 

 

 

 

 

$

51,393 

 

 

 

 

 

 

 

 

$

57,380 

 

 

 

Net interest margin (tax equivalent basis)

 

 

 

 

 

 

 

3.87 

%

 

 

 

 

 

 

 

3.79 

%

 

 

 

 

 

 

 

 

3.46 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Interest and yields are presented on a tax-equivalent basis.

(2)  Average balances have been calculated based on daily balances.

(3)  Annualized

(4)  Loan balances include non-accrual loans and are net of unearned income.

(5)  Loan yields include the effect of amortization of deferred fees, net of costs.







 


 



 

 

 

 

 



 

 

 

 

 

NORWOOD FINANCIAL CORP

Financial Highlights (Unaudited)

(dollars in thousands, except per share data)



 

 

 

 

 

For the Three Months Ended September 30

2026

 

2025



 

 

 

 

 

Net interest income

$

28,009 

 

$

20,458 

Net income

 

11,763 

 

 

8,334 



 

 

 

 

 

Net interest spread (fully taxable equivalent)

 

3.36% 

 

 

2.94% 

Net interest margin (fully taxable equivalent)

 

4.01% 

 

 

3.63% 

Return on average assets

 

1.60% 

 

 

1.40% 

Return on average equity

 

16.00% 

 

 

14.58% 

Return on average tangible equity

 

18.51% 

 

 

16.76% 

Basic earnings per share 

$

1.08 

 

$

0.89 

Diluted earnings per share

$

1.08 

 

$

0.89 

Efficiency ratio

 

50.28% 

 

 

56.33% 

Operating expense/Average assets

 

2.14% 

 

 

2.19% 



 

 

 

 

 

For the Nine Months Ended September 30

2026

 

2025



 

 

 

 

 

Net interest income

 

79,402 

 

 

57,380 

Net income

 

24,821 

 

 

20,313 



 

 

 

 

 

Net interest spread (fully taxable equivalent)

 

3.23% 

 

 

2.77% 

Net interest margin (fully taxable equivalent)

 

3.87% 

 

 

3.46% 

Return on average assets

 

1.15% 

 

 

1.16% 

Return on average equity

 

11.45% 

 

 

12.19% 

Return on average tangible equity

 

13.25% 

 

 

14.04% 

Basic earnings per share 

 

2.29 

 

 

2.22 

Diluted earnings per share

 

2.29 

 

 

2.22 

Efficiency ratio

 

59.77% 

 

 

58.20% 

Operating expense/Average assets

 

2.41% 

 

 

2.13% 



 

 

 

 

 



 

 

 

 

 

As of September 30

2026

 

2025



 

 

 

 

 

Total assets

$

2,951,557 

 

$

2,411,951 

Total loans receivable

 

2,294,467 

 

 

1,814,682 

Allowance for credit losses

 

25,146 

 

 

19,911 

Total deposits

 

2,508,980 

 

 

2,073,968 

Stockholders' equity

 

283,361 

 

 

234,905 

Trust assets under management

 

231,302 

 

 

211,563 



 

 

 

 

 

Book value per share

$

25.96 

 

$

25.36 

Tangible book value per share

$

22.35 

 

$

22.19 

Equity to total assets

 

9.60% 

 

 

9.74% 

Allowance to total loans receivable

 

1.10% 

 

 

1.10% 

Nonperforming loans to total loans

 

0.73% 

 

 

0.36% 

Nonperforming assets to total assets

 

0.59% 

 

 

0.31% 







 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

Consolidated Balance Sheets (unaudited)

(dollars in thousands)



September 30

 

June 30

 

March 31

 

December 31

 

September 30



2026

 

2026

 

2026

 

2025

 

2025

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

19,857 

 

$

30,902 

 

$

25,480 

 

$

32,118 

 

$

50,348 

Interest-bearing deposits with banks

 

52,667 

 

 

29,387 

 

 

75,258 

 

 

12,318 

 

 

24,382 

Fed funds sold

 

 —

 

 

 —

 

 

1,835 

 

 

 —

 

 

 —

Cash and cash equivalents

 

72,524 

 

 

60,289 

 

 

102,573 

 

 

44,436 

 

 

74,730 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

429,492 

 

 

438,967 

 

 

431,204 

 

 

408,782 

 

 

403,989 

Loans receivable

 

2,294,467 

 

 

2,262,813 

 

 

2,238,657 

 

 

1,853,422 

 

 

1,814,682 

Less: Allowance for credit losses

 

25,146 

 

 

25,632 

 

 

24,350 

 

 

19,882 

 

 

19,911 

Net loans receivable

 

2,269,321 

 

 

2,237,181 

 

 

2,214,307 

 

 

1,833,540 

 

 

1,794,771 

Regulatory stock, at cost

 

8,460 

 

 

6,399 

 

 

7,161 

 

 

6,623 

 

 

6,163 

Bank owned life insurance

 

62,738 

 

 

55,404 

 

 

55,078 

 

 

46,089 

 

 

45,821 

Bank premises and equipment, net

 

25,140 

 

 

25,262 

 

 

25,299 

 

 

22,971 

 

 

22,292 

Foreclosed real estate owned

 

771 

 

 

771 

 

 

771 

 

 

771 

 

 

 —

Goodwill and other intangibles

 

39,367 

 

 

39,528 

 

 

39,693 

 

 

29,364 

 

 

29,375 

Other assets

 

43,744 

 

 

44,113 

 

 

41,168 

 

 

32,266 

 

 

34,810 

TOTAL ASSETS

$

2,951,557 

 

$

2,907,914 

 

$

2,917,254 

 

$

2,424,842 

 

$

2,411,951 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

$

487,753 

 

$

500,383 

 

$

470,706 

 

$

419,597 

 

$

424,027 

Interest-bearing deposits

 

2,021,227 

 

 

2,013,914 

 

 

2,035,992 

 

 

1,659,048 

 

 

1,649,941 

Total deposits

 

2,508,980 

 

 

2,514,297 

 

 

2,506,698 

 

 

2,078,645 

 

 

2,073,968 

Borrowings

 

118,852 

 

 

65,513 

 

 

88,268 

 

 

74,133 

 

 

72,071 

Other liabilities

 

40,364 

 

 

38,464 

 

 

38,350 

 

 

29,907 

 

 

31,007 

TOTAL LIABILITIES

 

2,668,196 

 

 

2,618,274 

 

 

2,633,316 

 

 

2,182,685 

 

 

2,177,046 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

283,361 

 

 

289,640 

 

 

283,938 

 

 

242,157 

 

 

234,905 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

$

2,951,557 

 

$

2,907,914 

 

$

2,917,254 

 

$

2,424,842 

 

$

2,411,951 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

Consolidated Statements of Income (unaudited)

(dollars in thousands, except per share data)



September 30

 

June 30

 

March 31

 

December 31

 

September 30

Three months ended

2026

 

2026

 

2026

 

2025

 

2025

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

$

36,635 

 

$

35,585 

 

$

33,873 

 

$

28,666 

 

$

28,141 

Securities

 

4,472 

 

 

4,495 

 

 

4,110 

 

 

3,906 

 

 

3,907 

Other

 

354 

 

 

377 

 

 

400 

 

 

474 

 

 

144 

Total interest income

 

41,461 

 

 

40,457 

 

 

38,383 

 

 

33,046 

 

 

32,192 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

12,775 

 

 

12,899 

 

 

12,787 

 

 

11,334 

 

 

10,730 

Borrowings

 

677 

 

 

719 

 

 

1,042 

 

 

768 

 

 

1,004 

Total interest expense

 

13,452 

 

 

13,618 

 

 

13,829 

 

 

12,102 

 

 

11,734 

NET INTEREST INCOME

 

28,009 

 

 

26,839 

 

 

24,554 

 

 

20,944 

 

 

20,458 

PROVISION FOR (RELEASE OF) CREDIT LOSSES

 

100 

 

 

1,944 

 

 

1,459 

 

 

468 

 

 

(502)

NET INTEREST INCOME AFTER (RELEASE OF) PROVISION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOR CREDIT LOSSES

 

27,909 

 

 

24,895 

 

 

23,095 

 

 

20,476 

 

 

20,960 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

2,004 

 

 

1,666 

 

 

1,755 

 

 

1,734 

 

 

1,660 

Income from fiduciary activities

 

265 

 

 

248 

 

 

238 

 

 

228 

 

 

254 

Net realized (losses) gains on sales of securities

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Gains on sales of loans, net

 

58 

 

 

54 

 

 

76 

 

 

83 

 

 

130 

Gains on sales of foreclosed real estate owned

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Earnings and proceeds on life insurance policies

 

334 

 

 

326 

 

 

314 

 

 

268 

 

 

268 

Other

 

259 

 

 

232 

 

 

332 

 

 

198 

 

 

193 

Total other income

 

2,920 

 

 

2,526 

 

 

2,715 

 

 

2,511 

 

 

2,505 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and  employee benefits

 

8,274 

 

 

8,674 

 

 

8,549 

 

 

7,155 

 

 

6,696 

Occupancy, furniture and equipment, net

 

1,521 

 

 

1,569 

 

 

1,725 

 

 

1,390 

 

 

1,361 

Foreclosed real estate

 

58 

 

 

31 

 

 

36 

 

 

 —

 

 

1 

FDIC insurance assessment

 

639 

 

 

428 

 

 

507 

 

 

423 

 

 

368 

Other

 

5,060 

 

 

5,090 

 

 

10,173 

 

 

4,651 

 

 

4,508 

Total other expenses

 

15,552 

 

 

15,792 

 

 

20,990 

 

 

13,619 

 

 

12,934 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX (BENEFIT) EXPENSE

 

15,277 

 

 

11,629 

 

 

4,820 

 

 

9,368 

 

 

10,531 

INCOME TAX (BENEFIT) EXPENSE

 

3,514 

 

 

2,301 

 

 

1,090 

 

 

1,926 

 

 

2,197 

NET (LOSS) INCOME

$

11,763 

 

$

9,328 

 

$

3,730 

 

$

7,442 

 

$

8,334 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per share 

$

1.08 

 

$

1 

 

$

0.35 

 

$

0.81 

 

$

0.89 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) earnings per share 

$

1.08 

 

$

1 

 

$

0.35 

 

$

0.81 

 

$

0.89 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value per share 

$

25.96 

 

$

27 

 

$

26.07 

 

$

26.06 

 

$

25.36 

Tangible Book Value per share

 

22.35 

 

 

23 

 

 

22.43 

 

 

22.90 

 

 

22.19 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

1.60% 

 

 

0 

 

 

0.53% 

 

 

1.21% 

 

 

1.40% 

Return on average equity (annualized)

 

16.00% 

 

 

0 

 

 

5.22% 

 

 

12.30% 

 

 

14.58% 

Return on average tangible equity (annualized)

 

18.51% 

 

 

0 

 

 

6.04% 

 

 

14.01% 

 

 

16.76% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (fte)

 

3.36% 

 

 

0 

 

 

3.04% 

 

 

2.93% 

 

 

2.94% 

Net interest margin (fte)

 

4.01% 

 

 

0 

 

 

3.68% 

 

 

3.60% 

 

 

3.63% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans

 

1.10% 

 

 

0 

 

 

1.09% 

 

 

1.07% 

 

 

1.10% 

Net charge-offs to average loans (annualized)

 

0.13% 

 

 

0 

 

 

0.09% 

 

 

0.13% 

 

 

0.13% 

Nonperforming loans to total loans

 

0.73% 

 

 

0 

 

 

0.46% 

 

 

0.34% 

 

 

0.36% 

Nonperforming assets to total assets

 

0.59% 

 

 

0 

 

 

0.38% 

 

 

0.29% 

 

 

0.31% 

Nonperforming loans to total assets

 

0.57% 

 

 

0 

 

 

0.35% 

 

 

0.26% 

 

 

0.27% 

Loan Loss Reserve/NPAs

 

143.33% 

 

 

1 

 

 

219.93% 

 

 

279.62% 

 

 

270.50% 



 


 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORWOOD FINANCIAL CORP

NON-GAAP ADJUSTMENTS

(dollars in thousands)

Adjusted Return on Average Assets

(Dollars in thousands)



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

Net income

$

24,821 

 

 

$

11,763 

 

 

$

9,328 

 

 

$

20,313 

 

 

$

8,334 

 

Average assets

 

2,897,099 

 

 

 

2,909,599 

 

 

 

2,913,153 

 

 

 

2,345,909 

 

 

 

2,363,759 

 

Return on average assets (annualized)

 

1.15 

%

 

 

1.60 

%

 

 

1.28 

%

 

 

1.16 

%

 

 

1.40 

%

Net income

 

24,821 

 

 

 

11,763 

 

 

 

9,328 

 

 

 

20,313 

 

 

 

8,334 

 

Merger-related expenses

 

4,994 

 

 

 

 —

 

 

 

53 

 

 

 

718 

 

 

 

568 

 

Boli restructuring fee

 

225 

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

Tax effect

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

Adjusted net income (Non-GAAP)

 

30,040 

 

 

 

11,763 

 

 

 

9,381 

 

 

 

21,031 

 

 

 

8,902 

 

Average assets

 

2,897,099 

 

 

 

2,909,599 

 

 

 

2,913,153 

 

 

 

2,345,909 

 

 

 

2,363,759 

 

Adjusted return on average assets (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Non-GAAP)

 

1.39 

%

 

 

1.60 

%

 

 

1.29 

%

 

 

1.20 

%

 

 

1.49 

%







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return on Average Tangible Shareholders' Equity

(Dollars in thousands)



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

Net income

$

24,821 

 

 

$

11,763 

 

 

$

9,328 

 

 

$

20,313 

 

 

$

8,334 

 

Average shareholders' equity

 

289,921 

 

 

 

291,624 

 

 

 

288,334 

 

 

 

222,791 

 

 

 

226,733 

 

Average intangible assets

 

39,466 

 

 

 

39,455 

 

 

 

39,609 

 

 

 

29,394 

 

 

 

29,380 

 

Average tangible shareholders' equity

 

250,455 

 

 

 

252,169 

 

 

 

248,725 

 

 

 

193,397 

 

 

 

197,353 

 

Return on average tangible shareholders' equity (annualized)

 

13.25 

%

 

 

18.51 

%

 

 

15.04 

%

 

 

14.04 

%

 

 

16.76 

%

Net income

 

24,821 

 

 

 

11,763 

 

 

 

9,328 

 

 

 

20,313 

 

 

 

8,334 

 

Merger-related expenses

 

4,994 

 

 

 

 —

 

 

 

53 

 

 

 

718 

 

 

 

568 

 

Boli restructuring fee

 

225 

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

Tax effect

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

Adjusted net income (Non-GAAP)

 

30,040 

 

 

 

11,763 

 

 

 

9,381 

 

 

 

21,031 

 

 

 

8,902 

 

Average tangible shareholders' equity

 

250,455 

 

 

 

252,169 

 

 

 

248,725 

 

 

 

193,397 

 

 

 

197,353 

 

Adjusted return on average shareholders' equity (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Non-GAAP)

 

16.04 

%

 

 

18.51 

%

 

 

15.13 

%

 

 

14.54 

%

 

 

17.90 

%



 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share

(Dollars in thousands)



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

GAAP-Based Earnings Per Share, Basic

$

2.29 

 

$

1.08 

 

$

0.86 

 

$

2.22 

 

$

0.89 

GAAP-Based Earnings Per Share, Diluted

$

2.29 

 

$

1.08 

 

$

0.86 

 

$

2.22 

 

$

0.89 

Net income

 

24,821 

 

 

11,763 

 

 

9,328 

 

 

20,313 

 

 

8,334 

Merger-related expenses

 

4,994 

 

 

 —

 

 

53 

 

 

718 

 

 

568 

Boli restructuring fee

 

225 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Tax effect

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Adjusted net income (Non-GAAP)

 

30,040 

 

 

11,763 

 

 

9,381 

 

 

21,031 

 

 

8,902 

Adjusted Earnings per Share, Basic (Non-GAAP)

$

2.67 

 

$

1.08 

 

$

0.86 

 

$

2.28 

 

$

0.94 

Adjusted Earnings per Share, Diluted (Non-GAAP)

$

2.67 

 

$

1.08 

 

$

0.86 

 

$

2.28 

 

$

0.94 





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre Provision Net Revenue

(Dollars in thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

Income before tax expense (GAAP)

$

31,726 

 

$

15,277 

 

$

11,629 

 

$

25,651 

 

$

10,531 

Provision for credit losses

 

3,503 

 

 

100 

 

 

1,944 

 

 

1,305 

 

 

(502)

Pre provision net revenue (PPNR) (Non-GAAP)

 

35,229 

 

 

15,377 

 

 

13,573 

 

 

26,956 

 

 

10,029 

Merger-related expenses

 

4,994 

 

 

 —

 

 

53 

 

 

718 

 

 

568 

BOLI restructuring fee

 

225 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

PPNR adjusted for one time expenses (Non-GAAP)

 

40,448 

 

 

15,377 

 

 

13,626 

 

 

27,674 

 

 

10,597 





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income FTE

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

Net interest income

$

79,402 

 

$

28,009 

 

$

26,839 

 

$

57,380 

 

$

20,458 

Tax effect at 21%

 

574 

 

 

199 

 

 

182 

 

 

589 

 

 

192 

Net interest income on a fully taxable equivalent basis

$

79,976 

 

$

28,208 

 

$

27,021 

 

$

57,969 

 

$

20,650 





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Shareholders' Equity

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Nine Months

 

Three Months

 

Three Months

 

Nine Months

 

Three Months



Ended

 

Ended

 

Ended

 

Ended

 

Ended



September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,



2026

 

2026

 

2026

 

2025

 

2025

Average shareholders' equity

$

289,921 

 

$

291,624 

 

$

288,334 

 

$

222,791 

 

$

226,733 

Average intangible assets

 

(39,466)

 

 

(39,455)

 

 

(39,609)

 

 

(29,394)

 

 

(29,380)