ACNB Corporation Reports Fourth Quarter and 2024 Financial Results

GETTYSBURG, Pa., Jan.  23, 2025  (GLOBE NEWSWIRE) -- ACNB Corporation (NASDAQ: ACNB) (“ACNB” or the “Corporation”), financial holding company for ACNB Bank and ACNB Insurance Services, Inc., announced net income of $6.6 million, or $0.77 diluted earnings per share, for the three months ended December 31, 2024, a $2.5 million, or 61.0%, increase, compared to net income of $4.1 million, or $0.48 diluted earnings per share, for the three months ended December 31, 2023 and a $609 thousand, or 8.5%, decrease compared to net income of $7.2 million, or $0.84 diluted earnings per share, for the three months ended September 30, 2024. The Corporation reported net income of $31.8 million, or $3.73 per diluted earnings per share, for the twelve months ended December 31, 2024, an increase of $158 thousand, or 0.5%, compared to the twelve months ended December 31, 2023. The financial results for both the three and twelve months ended December 31, 2024 were impacted by $885 thousand and $2.0 million, respectively, in merger-related expense due to the pending acquisition of Traditions Bancorp, Inc. Financial results for the twelve months ended December 31, 2024 were impacted by a $2.8 million reversal of the provisions for credit losses and unfunded commitments. Financial results for the twelve months ended December 31, 2023 were impacted by a repositioning of the investment securities portfolio in which ACNB sold approximately $51.1 million in book value of available for sale investment securities generating an after-tax loss of approximately $3.5 million.

2024 Highlights

Return on average assets was 1.31% and return on average equity was 10.94% for the twelve months ended December 31, 2024. Fully taxable equivalent (“FTE”) net interest margin was 3.79% for the twelve months ended December 31, 2024 compared to 4.07% for the twelve months ended December 31, 2023. Total non-performing loans to total loans, net of unearned income, was 0.40% at December 31, 2024 compared to 0.26% at December 31, 2023. The increase in non-performing loans to total loans, net of unearned income, for the twelve months ended December 31, 2024 was driven primarily by one long-standing commercial relationship in the healthcare industry, comprised of both owner-occupied commercial real estate and commercial and industrial loans, that moved into non-performing loan status during the current year. Net charge-offs to average loans outstanding were 0.02% for both the twelve months ended December 31, 2024 and 2023. Tangible common equity to tangible assets ratio1 of 10.72% at December 31, 2024 compared to 9.48% at December 31, 2023. The net unrealized loss on the available for sale securities portfolio was $47.7 million at December 31, 2024 compared to a net unrealized loss of $50.2 million at December 31, 2023. ACNB and ACNB Bank capital levels remain well in excess of ACNB’s internal minimums and those required to be categorized as a well-capitalized institution by our bank regulators.

“We are excited to share a strong year of operating results with our shareholders. Our continued focus on community banking principles have produced another year of solid financial performance and continued strong returns for our shareholders. In addition, we were successfully able to announce the strategic acquisition of Traditions Bancorp, Inc. that will create one of the largest community banks in Pennsylvania with assets less than $5 billion. We currently expect the acquisition of Traditions Bancorp, Inc. to be effective February 1, 2025,” said James P. Helt, ACNB Corporation President and Chief Executive Officer.

“As we turn our focus to 2025, we look forward to successfully integrating Traditions Bank’s customers and employees into the ACNB model as we expand our presence in York and Lancaster counties. We are confident that this acquisition will complement our current operations with profitable growth opportunities and will contribute to our commitment of enhancing long-term shareholder value.”

Mr. Helt continued, “We would like to express our gratitude for the continued support of our shareholders, customers and employees that have enabled us to fulfill our vision to be the independent financial services provider of choice in the markets that we serve by building relationships and finding solutions.”

Net Interest Income and Margin

Net interest income for the three months ended December 31, 2024 totaled $21.1 million, an increase of $170 thousand, or 0.8%, compared to the three months ended September 30, 2024 driven by an increase in the FTE net interest margin over the same period. The FTE net interest margin for the three months ended December 31, 2024 was 3.81%, an increase of 4 basis points from 3.77% for the three months ended September 30, 2024. The increase in FTE net interest margin was driven primarily by the recognition of nonaccrual interest income on a commercial loan removed from nonaccrual status, a decrease in average short-term borrowings, a decrease in a time deposit promotional rate and an increase in seasonal, lower-cost deposits. Total average loans decreased $4.4 million, or 0.3%, compared to the three months ended September 30, 2024. The yield on total loans was 5.61% for the three months ended December 31, 2024, an increase of 5 basis points compared to the three months ended September 30, 2024. Total average borrowings decreased $15.6 million for the three months ended December 31, 2024 compared to the same period in September 30, 2024. A short-term $25.0 million FHLB advance was paid off during August of 2024. The average rate paid on total borrowings was 4.27% for the three months ended December 31, 2024, a decrease of 4 basis points from the three months ended September 30, 2024. Total average interest-bearing deposits increased $14.3 million, or 1.1%, for the three months ended December 31, 2024 compared to the same period September 30, 2024 driven primarily by a $10.5 million increase in average time deposit balances due to an ongoing promotion and an increase in brokered time deposits. In October of 2024, ACNB Bank issued $24.1 million in brokered time deposits. The average rate paid on interest-bearing deposits was 0.96% for the three months ended December 31, 2024, an increase of 4 basis points from the three months ended September 30, 2024.

Net interest income for the twelve months ended December 31, 2024 totaled $83.6 million, a decrease of $4.7 million, or 5.3%, from $88.3 million for the twelve months ended December 31, 2023 driven by a decrease in the FTE net interest margin over the same period. The FTE net interest margin for the twelve months ended December 31, 2024 was 3.79%, a 28 basis points decrease from 4.07% for the twelve months ended December 31, 2023. The decrease was driven primarily by a higher cost of funds and an increase in long-term borrowings. The average rate paid on interest-bearing deposits was 0.83% for the twelve months ended December 31, 2024, an increase of 58 basis points from the twelve months ended December 31, 2023. The average rate paid on total borrowings was 4.36% for the twelve months ended December 31, 2024, an increase of 74 basis points from the twelve months ended December 31, 2023. Total average borrowings increased $162.5 million, or 127.2%, for the twelve months ended December 31, 2024 compared to the same period of 2023. The average yield on interest-earning assets was 4.86% for the twelve months ended December 31, 2024, an increase of 41 basis points from the twelve months ended December 31, 2023. Total average loans grew $94.9 million, or 6.0%, and the yield increased 36 basis points for the twelve months ended December 31, 2024 compared to the same period of 2023.

Noninterest Income

Noninterest income for the three months ended December 31, 2024 was $5.8 million, a decrease of $1.0 million, or 15.1%, from the three months ended September 30, 2024. The decrease was driven primarily by insurance commissions and wealth management income. Insurance commissions for the three months ended December 31, 2024 were $2.1 million, a $682 thousand, or 24.5%, decrease from the three months ended September 30, 2024 due to seasonality in policy renewals. Wealth management income was $1.0 million for the three months ended December 31, 2024, a $181 thousand, or 15.2%, decrease from the three months ended September 30, 2024 driven primarily by lower estate income.

Noninterest income, excluding net gains (losses) on sales or calls of securities, for the twelve months ended December 31, 2024 was $24.7 million, an increase of $976 thousand, or 4.1%, from the twelve months ended December 31, 2023. On December 15, 2023, ACNB completed a repositioning of the investment securities portfolio by selling $51.1 million in book value of AFS debt securities, consisting of lower-yielding agency debt securities, for an estimated pre-tax loss of $4.5 million. The increase in noninterest income, excluding net gains (losses) on sales or calls of securities, was driven primarily by wealth management income, insurance commissions and gain from mortgage loans held for sale. Wealth management income for the twelve months ended December 31, 2024 was $4.2 million compared to $3.6 million for the twelve months ended December 31, 2023. The increase was driven primarily by portfolio market appreciation, estate income and new business generation. Insurance commissions for the twelve months ended December 31, 2024 were $9.8 million compared to $9.3 million for the twelve months ended December 31, 2023. The increase of $435 thousand was driven primarily by growth in commissions on policy renewals and new business. During the twelve months ended December 31, 2024, gains from mortgage loans held for sale increased $245 thousand, compared to the twelve months ended December 31, 2023 as a result of a higher volume of mortgage loans sold.

Noninterest Expense

Noninterest expense for the three months ended December 31, 2024 was $18.4 million, an increase of $144 thousand, or 0.8%, from the three months ended September 30, 2024. The increase was driven primarily by equipment and other expenses partially offset by lower salaries and employee benefits. Equipment expenses increased $626 thousand, or 36.9%, driven primarily by higher core processing and software expenses and incremental purchases of office equipment related to the upcoming Traditions acquisition of $355 thousand. Other expenses increased $169 thousand, or 8.4%, driven primarily by a decrease in the net asset value of a Small Business Investment Company (“SBIC”) investment and an increase in marketing, miscellaneous employee and director expenses. These increases were partially offset by a decrease in salaries and employee benefits of $699 thousand, or 6.3%, driven primarily by lower base wages and employee health insurance expense. Merger-related expense totaled $885 thousand for the three months ended December 31, 2024 compared to $1.1 million for the three months ended September 30, 2024.

Noninterest expense for the twelve months ended December 31, 2024 increased $4.6 million, or 7.0%, compared to the twelve months ended December 31, 2023. The increase was driven primarily by merger-related and salaries and employee benefits expenses. Merger-related expense totaled $2.0 million for the twelve months ended December 31, 2024 compared to none for the twelve months ended December 31, 2023. Salaries and employee benefits expense increased $2.0 million during the twelve months ended December 31, 2024 compared to the twelve months ended December 31, 2023 driven primarily by higher employee health insurance expense and higher base wages. Additionally, equipment expense increased $807 thousand, or 12.4% due to higher core processing and software maintenance expenses coupled with incremental purchases of office equipment related to the upcoming Traditions acquisition of $355 thousand. Professional services expense decreased $180 thousand, or 7.8%, during the twelve months ended December 31, 2024 compared to the twelve months ended December 31, 2023 driven primarily by a decrease in consulting expenses.

Loans and Asset Quality

Total loans outstanding were $1.68 billion at December 31, 2024, an increase of $5.8 million, or 0.3%, from September 30, 2024 and an increase of $54.9 million, or 3.4%, from December 31, 2023. The increases from both September 30, 2024 and December 31, 2023 were driven primarily by growth in the commercial real estate portfolio in our core markets and was spread throughout the Bank’s geographic footprint and across various property types. The commercial real estate portfolio grew $70.8 million, or 7.9%, in 2024. The collateral for these loans is primarily spread across our Pennsylvania and Maryland market areas. Despite the intense competition in the Corporation’s market areas, management continues to focus on asset quality and disciplined underwriting standards in the loan origination process.

Asset quality metrics continue to be stable. The provisions for credit losses and unfunded commitments were $249 thousand and $44 thousand, respectively, for the three months ended December 31, 2024 compared to $81 thousand and $40 thousand, respectively, for the three months ended September 30, 2024. For the twelve months ended December 31, 2024, there were reversals to the provisions for credit losses and unfunded commitments of $2.4 million and $326 thousand, respectively, compared to a provision for credit losses of $860 thousand and a $16 thousand reversal to the provision for unfunded commitments for the twelve months ended December 31, 2023. The decrease in the provisions for credit losses and unfunded commitments for the twelve months ended December 31, 2024 compared to the prior year was driven primarily by updated estimates utilized as input assumptions within the Current Expected Credit Loss “CECL” model calculation. These estimates, which were based on more current information available during 2024, drive input assumptions which are used in the determination of the Corporation’s allowance for credit losses and the reserve for unfunded commitments.

Non-performing loans were $6.8 million, or 0.40%, of total loans, net of unearned income, at December 31, 2024 compared to $6.6 million, or 0.39%, of total loans at September 30, 2024 and $4.2 million, or 0.26%, of total loans at December 31, 2023. The increase in non-performing loans at December 31, 2024 compared to the prior quarter was driven primarily by one loan that moved to greater than 90 days past due and still accruing partially offset by the movement of one relationship back to accruing status. The increase in non-performing loans at December 31, 2024 compared to December 31, 2023 was driven primarily by one long-standing commercial relationship in the healthcare industry, comprised of both owner-occupied commercial real estate and commercial and industrial loans, that moved into non-performing loan status during the year. Annualized net charge-offs for the three months ended December 31, 2024 were 0.04% of total average loans compared to 0.01% for the three months ended September 30, 2024. Net charge-offs for both the twelve months ended December 31, 2024 and December 31, 2023 were 0.02% of total average loans.

Deposits and Borrowings

Deposits totaled $1.79 billion at December 31, 2024, an increase of $1.2 million, or 0.1%, since September 30, 2024 and a decrease of $69.3 million, or 3.7%, from December 31, 2023. Included in total deposits were $1.34 billion interest-bearing deposits at December 31, 2024 which increased $13.2 million, or 1.0%, from September 30, 2024 and decreased $20.5 million, or 1.5%, from December 31, 2023. Time deposits, included in interest-bearing deposits, increased $16.3 million, or 6.3%, and $40.9 million, or 17.6%, since September 30, 2024 and December 31, 2023, respectively. In October of 2024, ACNB Bank issued $24.1 million in brokered time deposits to offset outflows of municipal deposits during the quarter. Total noninterest-bearing deposits were $451.5 million at December 31, 2024 compared to $463.5 million at September 30, 2024 and $500.3 million at December 31, 2023.

Total borrowings were $271.2 million at December 31, 2024, a decrease of $21.9 million, or 7.5%, compared to September 30, 2024 and an increase of $19.0 million, or 7.5%, compared to December 31, 2023. The decrease in total borrowings from September 30, 2024 to December 31, 2024 was driven primarily by a seasonal decrease in repurchase agreements. The increase in total borrowings from December 31, 2023 to December 31, 2024 was driven primarily by an increase in FHLB borrowings to fund balance sheet activity.

The average rate on total borrowings was 4.27% for the three months ended December 31, 2024 compared to 4.31% for the three months ended September 30, 2024 and 4.06% for the three months ended December 31, 2023. For the twelve months ended December 31, 2024, the average rate on total borrowings was 4.36% compared to 3.62% for the twelve months ended December 31, 2023.

Stockholders’ Equity

Total stockholders’ equity was $303.3 million at December 31, 2024 compared to $306.8 million at September 30, 2024 and $277.5 million at December 31, 2023. Tangible book value2 per share was $29.51, $29.90 and $26.44 at December 31, 2024, September 30, 2024 and December 31, 2023, respectively. ACNB did not repurchase shares of ACNB common stock during the three months ended December 31, 2024. During the twelve months ended December 31, 2024 ACNB repurchased 6,842 shares of ACNB common stock. As of December 31, 2024, there were 187,667 shares remaining under the current plan.

About ACNB Corporation

ACNB Corporation, headquartered in Gettysburg, PA, is the $2.39 billion financial holding company for the wholly-owned subsidiaries of ACNB Bank, Gettysburg, PA, and ACNB Insurance Services, Inc., Westminster, MD. Originally founded in 1857, ACNB Bank serves its marketplace with banking and wealth management services, including trust and retail brokerage, via a network of 27 community banking offices and two loan offices located in the Pennsylvania counties of Adams, Cumberland, Franklin, Lancaster and York and the Maryland counties of Baltimore, Carroll and Frederick. ACNB Insurance Services, Inc. is a full-service insurance agency with licenses in 46 states. The agency offers a broad range of property, casualty, health, life and disability insurance serving personal and commercial clients through office locations in Westminster, MD and Gettysburg, PA. For more information regarding ACNB Corporation and its subsidiaries, please visit investor.acnb.com.

SAFE HARBOR AND FORWARD-LOOKING STATEMENTS - Should there be a material subsequent event prior to the filing of the Quarterly Report on Form 10-Q with the Securities and Exchange Commission, the financial information reported in this press release is subject to change to reflect the subsequent event. In addition to historical information, this press release may contain forward-looking statements. Examples of forward-looking statements include, but are not limited to, (a) projections or statements regarding future earnings, expenses, net interest income, other income, earnings or loss per share, asset mix and quality, growth prospects, capital structure, and other financial terms, (b) statements of plans and objectives of Management or the Board of Directors, and (c) statements of assumptions, such as economic conditions in the Corporation’s market areas. Such forward-looking statements can be identified by the use of forward-looking terminology such as “believes”, “expects”, “may”, “intends”, “will”, “should”, “anticipates”, or the negative of any of the foregoing or other variations thereon or comparable terminology, or by discussion of strategy. Forward-looking statements are subject to certain risks and uncertainties such as national, regional and local economic conditions, competitive factors, and regulatory limitations. Actual results may differ materially from those projected in the forward-looking statements. Such risks, uncertainties, and other factors that could cause actual results and experience to differ from those projected include, but are not limited to, the following: short-term and long-term effects of inflation and rising costs on the Corporation, customers and economy; banking instability caused by bank failures and financial uncertainty of various banks which may adversely impact the Corporation and its securities and loan values, deposit stability, capital adequacy, financial condition, operations, liquidity, and results of operations; effects of governmental and fiscal policies, as well as legislative and regulatory changes; effects of new laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) and their application with which the Corporation and its subsidiaries must comply; impacts of the capital and liquidity requirements of the Basel III standards; effects of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters; ineffectiveness of the business strategy due to changes in current or future market conditions; future actions or inactions of the United States government, including the effects of short-term and long-term federal budget and tax negotiations and a failure to increase the government debt limit or a prolonged shutdown of the federal government; effects of economic conditions particularly with regard to the negative impact of any pandemic, epidemic or health-related crisis and the responses thereto on the operations of the Corporation and current customers, specifically the effect of the economy on loan customers’ ability to repay loans; effects of competition, and of changes in laws and regulations on competition, including industry consolidation and development of competing financial products and services; inflation, securities market and monetary fluctuations; risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities, and interest rate protection agreements, as well as interest rate risks; difficulties in acquisitions and integrating and operating acquired business operations, including information technology difficulties; challenges in establishing and maintaining operations in new markets; effects of technology changes; effects of general economic conditions and more specifically in the Corporation’s market areas; failure of assumptions underlying the establishment of reserves for credit losses and estimations of values of collateral and various financial assets and liabilities; acts of war or terrorism or geopolitical instability; disruption of credit and equity markets; ability to manage current levels of impaired assets; loss of certain key officers; ability to maintain the value and image of the Corporation’s brand and protect the Corporation’s intellectual property rights; continued relationships with major customers; and, potential impacts to the Corporation from continually evolving cybersecurity and other technological risks and attacks, including additional costs, reputational damage, regulatory penalties, and financial losses. Management considers subsequent events occurring after the balance sheet date for matters which may require adjustment to, or disclosure in, the consolidated financial statements. The review period for subsequent events extends up to and including the filing date of the Corporation's consolidated financial statements when filed with the SEC. Accordingly, the financial information in this announcement is subject to change. We caution readers not to place undue reliance on these forward-looking statements. They only reflect Management’s analysis as of this date. The Corporation does not revise or update these forward-looking statements to reflect events or changed circumstances. Please carefully review the risk factors described in other documents the Corporation files from time to time with the SEC, including the Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Please also carefully review any Current Reports on Form 8-K filed by the Corporation with the SEC.

ACNB #2025-1
January 23, 2025

ACNB Corporation Financial Highlights
Selected Financial Data by Respective Quarter End
(Unaudited) (Dollars in thousands, except per share data)December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023BALANCE SHEET DATA Assets$ 2,394,830   $ 2,420,914   $ 2,457,753   $ 2,414,288   $ 2,418,847 Investment securities  459,472     483,604     483,868     490,626     517,221 Total loans, net of unearned income  1,682,910     1,677,112     1,679,600     1,664,980     1,627,988 Allowance for credit losses  (17,280)    (17,214)    (17,162)    (20,172)    (19,969) Deposits  1,792,501     1,791,317     1,838,588     1,835,224     1,861,813 Allowance for unfunded commitments  1,394     1,349     1,310     1,569     1,719 Borrowings  271,159     293,091     304,286     272,605     252,174 Stockholders’ equity  303,273     306,755     289,331     279,920     277,461 INCOME STATEMENT DATA Interest and dividend income$ 27,381   $ 27,241   $ 26,869   $ 25,974   $ 25,284 Interest expense  6,269     6,299     5,905     5,381     3,791 Net interest income  21,112     20,942     20,964     20,593     21,493 Provision for (reversal of ) credit losses  249     81     (2,990)    223     786 Provision for (reversal of) unfunded commitments  44     40     (259)    (151)    (242) Net interest income after provisions for credit losses and unfunded commitments  20,819     20,821     24,213     20,521     20,949 Noninterest income  5,803     6,833     6,427     5,667     970 Noninterest expenses  18,388     18,244     16,391     17,662     17,173 Income before income taxes  8,234     9,410     14,249     8,526     4,746 Provision for income taxes  1,639     2,206     2,970     1,758     649 Net income$ 6,595   $ 7,204   $ 11,279   $ 6,768   $ 4,097 PROFITABILITY RATIOS Total loans, net of unearned income to deposits  93.89 %   93.62 %   91.35 %   90.72 %   87.44 %Return on average assets (annualized)  1.08     1.17     1.86     1.12     0.68 Return on average equity (annualized)  8.57     9.63     16.12     9.76     6.09 Efficiency ratio3  63.83     60.56     58.61     66.18     62.48 FTE Net interest margin  3.81     3.77     3.82     3.77     3.93 Yield on average earning assets  4.93     4.90     4.89     4.74     4.62 Yield on investment securities  2.58     2.59     2.65     2.70     2.36 Yield on total loans  5.61     5.56     5.53     5.37     5.29 Cost of funds  1.19     1.19     1.12     1.02     0.71 PER SHARE DATA Diluted earnings per share$ 0.77   $ 0.84   $ 1.32   $ 0.80   $ 0.48 Cash dividends paid per share  0.32     0.32     0.32     0.30     0.30 Tangible book value per share3  29.51     29.90     27.82     26.70     26.44 CAPITAL RATIOS4 Tier 1 leverage ratio  12.52 %   12.46 %   12.25 %   11.91 %   11.57 %Common equity tier 1 ratio  16.27     16.07     15.78     15.40     15.16 Tier 1 risk based capital ratio  16.56     16.36     16.07     15.69     15.45 Total risk based capital ratio  18.36     18.15     17.86     17.68     17.41 CREDIT QUALITY Net charge-offs to average loans outstanding (annualized)  0.04 %   0.01 %   0.00 %   0.00 %   0.02 %Total non-performing loans to total loans, net of unearned income5  0.40     0.39     0.19     0.24     0.26 Total non-performing assets to total assets6  0.30     0.29     0.14     0.18     0.19 Allowance for credit losses to total loans, net of unearned income  1.03     1.03     1.02     1.21     1.23

Consolidated Balance Sheet
(Unaudited)  (Dollars in thousands, except per share data)December 31, 
2024 September 30,
2024 December 31,
2023ASSETS Cash and due from banks$ 16,352  $ 24,636  $ 21,442 Interest-bearing deposits with banks  30,910    33,456    44,516 Total Cash and Cash Equivalents  47,262    58,092    65,958 Equity securities with readily determinable fair values  919    947    928 Investment securities available for sale, at estimated fair value  393,975    418,079    451,693 Investment securities held to maturity, at amortized cost (fair value $56,924, $59,038 and $59,057)  64,578    64,578    64,600 Loans held for sale  426    1,080    280 Total loans, net of unearned income  1,682,910    1,677,112    1,627,988 Less: Allowance for credit losses  (17,280)   (17,214)   (19,969)Loans, net  1,665,630    1,659,898    1,608,019 Premises and equipment, net  25,454    25,542    26,283 Right of use asset  2,663    2,110    2,615 Restricted investment in bank stocks  10,853    10,853    9,677 Investment in bank-owned life insurance  81,850    81,344    79,871 Investments in low-income housing partnerships  877    909    1,003 Goodwill  44,185    44,185    44,185 Intangible assets, net  7,838    8,142    9,082 Foreclosed assets held for resale  438    406    467 Other assets  47,882    44,749    54,186 Total Assets$ 2,394,830  $ 2,420,914  $ 2,418,847  LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits: Noninterest-bearing$ 451,503  $ 463,501  $ 500,332 Interest-bearing  1,340,998    1,327,816    1,361,481 Total Deposits  1,792,501    1,791,317    1,861,813 Short-term borrowings  15,826    37,769    56,882 Long-term borrowings  255,333    255,322    195,292 Lease liability  2,764    2,110    2,615 Allowance for unfunded commitments  1,394    1,349    1,719 Other liabilities  23,739    26,292    23,065 Total Liabilities  2,091,557    2,114,159    2,141,386  Stockholders’ Equity: Preferred Stock, $2.50 par value; 20,000,000 shares authorized; no shares outstanding at December 31, 2024, September 30, 2024 and December 31, 2023  —    —    — Common stock, $2.50 par value; 20,000,000 shares authorized; 8,945,293, 8,940,133, and 8,896,119 shares issued; 8,553,785, 8,548,625, and 8,511,453 shares outstanding at December 31, 2024, September 30, 2024 and December 31, 2023, respectively  22,357    22,344    22,231 Treasury stock, at cost; 391,508 at both December 31, 2024 and September 30, 2024, and 384,666 at December 31, 2023  (11,203)   (11,203)   (10,954)Additional paid-in capital  99,163    98,697    97,602 Retained earnings  234,624    230,752    213,491 Accumulated other comprehensive loss  (41,668)   (33,835)   (44,909)Total Stockholders’ Equity  303,273    306,755    277,461 Total Liabilities and Stockholders’ Equity$ 2,394,830  $ 2,420,914  $ 2,418,847

Consolidated Income Statements
(Unaudited)  Three Months Ended December 31, Years Ended December 31,(Dollars in thousands, except per share data) 2024   2023   2024   2023 INTEREST AND DIVIDEND INCOME Loans, including fees Taxable$ 23,294  $ 21,303  $ 90,547  $ 79,433 Tax-exempt  289    336    1,232    1,405 Investment securities: Taxable  2,555    2,534    10,748    10,985 Tax-exempt  284    285    1,136    1,168 Dividends  231    135    970    331 Other  728    691    2,832    3,318 Total Interest and Dividend Income  27,381    25,284    107,465    96,640 INTEREST EXPENSE Deposits  3,279    1,808    11,194    3,695 Short-term borrowings  12    334    859    898 Long-term borrowings  2,978    1,649    11,801    3,727 Total Interest Expense  6,269    3,791    23,854    8,320 Net Interest Income  21,112    21,493    83,611    88,320 Provision for (reversal of) credit losses  249    786    (2,437)   860 Provision for (reversal of) unfunded commitments  44    (242)   (326)   (16)Net Interest Income after Provisions for (Reversal of) Credit Losses and Unfunded Commitments  20,819    20,949    86,374    87,476 NONINTEREST INCOME Insurance commissions  2,105    1,948    9,754    9,319 Wealth management  1,007    872    4,226    3,644 Service charges on deposits  1,084    1,007    4,144    3,958 ATM debit card charges  815    846    3,303    3,348 Earnings on investment in bank-owned life insurance  506    479    1,979    1,878 Gain from mortgage loans held for sale  107    25    301    56 Net (losses) gains on sales or calls of investment securities  —    (4,501)   69    (5,240)Net (losses) gains on equity securities  (28)   40    (9)   18 Gain on assets held for sale  —    —    —    337 Other  207    254    963    1,127 Total Noninterest Income  5,803    970    24,730    18,445 NONINTEREST EXPENSES Salaries and employee benefits  10,318    10,596    42,929    40,931 Equipment  2,324    1,730    7,321    6,514 Net occupancy  1,096    927    4,162    3,908 Professional services  586    720    2,140    2,320 Other tax  360    304    1,446    1,269 FDIC and regulatory  337    456    1,425    1,388 Intangible assets amortization  304    352    1,244    1,424 Merger-related  885    —    2,045    — Other  2,178    2,088    7,973    8,318 Total Noninterest Expenses  18,388    17,173    70,685    66,072 Income Before Income Taxes  8,234    4,746    40,419    39,849 Provision for income taxes  1,639    649    8,573    8,161 Net Income$ 6,595  $ 4,097  $ 31,846  $ 31,688 PER SHARE DATA Basic earnings$ 0.78  $ 0.48  $ 3.75  $ 3.72 Diluted earnings$ 0.77  $ 0.48  $ 3.73  $ 3.71 Weighted average shares basic  8,511,253    8,477,525    8,503,473    8,507,803 Weighted average shares diluted  8,549,691    8,510,548    8,536,965    8,536,125

Average Balances, Income and Expenses, Yields and Rates   Three months ended Three months ended Three months ended Three months ended Three months endedDecember 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023(Dollars in thousands)Average
Balance Interest7 Yield/
Rate Average
Balance Interest7 Yield/
Rate Average
Balance Interest7 Yield/
Rate Average
Balance Interest7 Yield/
Rate Average
Balance Interest7 Yield/
RateASSETS Loans: Taxable$ 1,619,245  $ 23,294   5.72% $ 1,618,879  $ 23,108   5.68% $ 1,612,380  $ 22,675   5.66% $ 1,573,109  $ 21,470   5.49% $ 1,559,411  $ 21,303   5.42%Tax-exempt  57,683    366   2.52    62,401    394   2.51    64,276    396   2.48    65,825    404   2.47    69,058    425   2.44 Total Loans8  1,676,928    23,660   5.61    1,681,280    23,502   5.56    1,676,656    23,071   5.53    1,638,934    21,874   5.37    1,628,469    21,728   5.29 Investment Securities: Taxable  431,338    2,786   2.57    441,135    2,868   2.59    442,390    2,913   2.65    467,466    3,151   2.71    453,713    2,669   2.33 Tax-exempt  54,453    359   2.62    54,549    359   2.62    54,644    359   2.64    54,740    359   2.64    54,835    361   2.61 Total Investments9  485,791    3,145   2.58    495,684    3,227   2.59    497,034    3,272   2.65    522,206    3,510   2.70    508,548    3,030   2.36 Interest-bearing deposits with banks  60,104    728   4.82    48,794    670   5.46    50,851    684   5.41    54,156    750   5.57    50,225    691   5.46 Total Earning Assets  2,222,823    27,533   4.93    2,225,758    27,399   4.90    2,224,541    27,027   4.89    2,215,296    26,134   4.74    2,187,242    25,449   4.62 Cash and due from banks  20,413        21,684        21,041        20,540        21,578 Premises and equipment  25,679        25,716        25,903        26,102        25,983 Other assets  181,180        184,105        187,937        187,075        191,329 Allowance for credit losses  (17,153)       (17,147)       (20,124)       (19,963)       (19,232) Total Assets$ 2,432,942      $ 2,440,116      $ 2,439,298      $ 2,429,050      $ 2,406,900 LIABILITIES Interest-bearing demand deposits$ 519,833  $ 511   0.39% $ 518,368  $ 552   0.42% $ 513,163  $ 275   0.22% $ 512,701  $ 264   0.21% $ 560,510  $ 275   0.19%Money markets  251,781    747   1.18    246,653    692   1.12    248,191    613   0.99    248,297    536   0.87    274,226    707   1.02 Savings deposits  315,512    34   0.04    318,291    26   0.03    327,274    30   0.04    335,215    29   0.03    348,244    28   0.03 Time deposits  268,559    1,987   2.94    258,053    1,842   2.84    263,045    1,725   2.64    244,481    1,331   2.19    221,778    798   1.43 Total Interest-Bearing Deposits  1,355,685    3,279   0.96    1,341,365    3,112   0.92    1,351,673    2,643   0.79    1,340,694    2,160   0.65    1,404,758    1,808   0.51 Short-term borrowings  23,087    12   0.21    38,666    204   2.10    37,256    304   3.28    47,084    339   2.90    56,872    334   2.33 Long-term borrowings  255,326    2,978   4.64    255,316    2,983   4.65    255,305    2,958   4.66    248,701    2,882   4.66    137,026    1,649   4.77 Total Borrowings  278,413    2,990   4.27    293,982    3,187   4.31    292,561    3,262   4.48    295,785    3,221   4.38    193,898    1,983   4.06 Total Interest-Bearing Liabilities  1,634,098    6,269   1.53    1,635,347    6,299   1.53    1,644,234    5,905   1.44    1,636,479    5,381   1.32    1,598,656    3,791   0.94 Noninterest-bearing demand deposits  464,949        477,350        485,351        486,648        519,797 Other liabilities  27,887        29,946        28,348        26,904        21,648 Stockholders’ Equity  306,008        297,473        281,365        279,019        266,799 Total Liabilities and Stockholders’ Equity$ 2,432,942      $ 2,440,116      $ 2,439,298      $ 2,429,050      $ 2,406,900 Taxable Equivalent Net Interest Income    21,264        21,100        21,122        20,753        21,658 Taxable Equivalent Adjustment    (152)       (158)       (158)       (160)       (165) Net Interest Income  $ 21,112      $ 20,942      $ 20,964      $ 20,593      $ 21,493 Cost of Funds    1.19%      1.19%      1.12%      1.02%     0.71%FTE Net Interest Margin   3.81%      3.77%      3.82%      3.77%     3.93%

Average Balances, Income and Expenses, Yields and Rates  Year Ended December 31, 2024 Year Ended December 31, 2023(Dollars in thousands)Average
Balance Interest10 Yield/
Rate Average
Balance Interest10 Yield/
RateASSETS Loans: Taxable$ 1,605,976  $ 90,547   5.64 % $ 1,499,635  $ 79,433   5.30 %Tax-exempt  62,532    1,559   2.49     73,993    1,778   2.40 Total Loans11  1,668,508    92,106   5.52     1,573,628    81,211   5.16 Investment Securities: Taxable  445,531    11,718   2.63     491,208    11,316   2.30 Tax-exempt  54,596    1,438   2.63     57,670    1,478   2.56 Total Investments12  500,127    13,156   2.63     548,878    12,794   2.33 Interest-bearing deposits with banks  53,482    2,832   5.30     66,246    3,318   5.01 Total Earning Assets  2,222,117    108,094   4.86     2,188,752    97,323   4.45 Cash and due from banks  20,920        30,684 Premises and equipment  25,873        26,582 Other assets  185,037        165,175 Allowance for credit losses  (18,589)       (18,915) Total Assets$ 2,435,358      $ 2,392,278 LIABILITIES Interest-bearing demand deposits$ 516,033  $ 1,603   0.31 % $ 569,357  $ 757   0.13 %Money markets  248,733    2,588   1.04     283,918    1,192   0.42 Savings deposits  324,034    118   0.04     377,498    122   0.03 Time deposits  258,560    6,885   2.66     230,431    1,624   0.70 Total Interest-Bearing Deposits  1,347,360    11,194   0.83     1,461,204    3,695   0.25 Short-term borrowings  36,492    859   2.35     49,433    898   1.82 Long-term borrowings  253,671    11,801   4.65     78,262    3,727   4.76 Total Borrowings  290,163    12,660   4.36     127,695    4,625   3.62 Total Interest-Bearing Liabilities  1,637,523    23,854   1.46     1,588,899    8,320   0.52 Noninterest-bearing demand deposits  478,534        543,843 Other liabilities  28,276        442 Stockholders’ Equity  291,025        259,094 Total Liabilities and Stockholders’ Equity$ 2,435,358      $ 2,392,278 Taxable Equivalent Net Interest Income    84,240        89,003 Taxable Equivalent Adjustment    (629)       (683) Net Interest Income  $ 83,611      $ 88,320 Cost of Funds     1.13 %      0.39 %FTE Net Interest Margin     3.79 %      4.07 %

Non-GAAP Reconciliation

Note:The Corporation has presented the following non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in the Corporation’s results of operations and financial condition. These non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Corporation’s industry. Investors should recognize that the Corporation’s presentation of these non-GAAP financial measures might not be comparable to similarly-titled measures of other corporations. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures, and the Corporation strongly encourages a review of its condensed consolidated financial statements in their entirety.

Three Months Ended(Dollars in thousands, except per share data)December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023Tangible book value per share Stockholders’ equity$ 303,273   $ 306,755   $ 289,331   $ 279,920   $ 277,461 Less: Goodwill and intangible assets  (52,023)    (52,327)    (52,631)    (52,946)    (53,267) Tangible common stockholders’ equity (numerator)$ 251,250   $ 254,428   $ 236,700   $ 226,974   $ 224,194 Shares outstanding, less unvested shares, end of period (denominator)  8,515,347     8,510,187     8,507,191     8,501,137     8,478,460 Tangible book value per share$ 29.51   $ 29.90   $ 27.82   $ 26.70   $ 26.44 Tangible common equity to tangible assets (TCE/TA Ratio) Tangible common stockholders’ equity (numerator)$ 251,250   $ 254,428   $ 236,700   $ 226,974   $ 224,194 Total assets$ 2,394,830   $ 2,420,914   $ 2,457,753   $ 2,414,288   $ 2,418,847 Less: Goodwill and intangible assets  (52,023)    (52,327)    (52,631)    (52,946)    (53,267) Total tangible assets (denominator)$ 2,342,807   $ 2,368,587   $ 2,405,122   $ 2,361,342   $ 2,365,580 Tangible common equity to tangible assets  10.72 %   10.74 %   9.84 %   9.61 %   9.48 %Efficiency Ratio Noninterest expense$ 18,388   $ 18,244   $ 16,391   $ 17,662   $ 17,173 Less: Intangible amortization  304     304     315     321     352 Less: Merger-related expense  885     1,137     23     —     — Noninterest expense (numerator)$ 17,199   $ 16,803   $ 16,053   $ 17,341   $ 16,821 Net interest income$ 21,112   $ 20,942   $ 20,964   $ 20,593   $ 21,493 Plus: Total noninterest income  5,803     6,833     6,427     5,667     970 Less: Net gains (losses) on sales or calls of securities  —     —     —     69     (4,501) Less: Net (losses) gains on equity securities  (28)    28     1     (10)    40 Total revenue (denominator)$ 26,943   $ 27,747   $ 27,390   $ 26,201   $ 26,924 Efficiency ratio  63.83 %   60.56 %   58.61 %   66.18 %   62.48 %

1 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document.
2 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document.
3 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document.
4 Regulatory capital ratios as of December 31, 2024 are preliminary. 
5 Non-performing Loans consists of loans on nonaccrual status and loans greater than 90 days past due and still accruing interest.
6 Non-performing Assets consists of Non-performing Loans and Foreclosed assets held for resale.
7 Income on interest-earning assets has been computed on a fully taxable equivalent (FTE) basis using the 21% federal income tax statutory rate.
8 Average balances include non-accrual loans and are net of unearned income.
9 Average balances of investment securities is computed at fair value.
10 Income on interest-earning assets has been computed on a fully taxable equivalent basis (FTE) using the 21% federal income tax statutory rate.
11 Average balances include non-accrual loans and are net of unearned income.
12 Average balances of investment securities is computed at fair value.

Contact:Jason H. Weber EVP/Treasurer & Chief Financial Officer 717.339.5090 [email protected]