Citizens & Northern (NASDAQ: CZNC) lifts Q2 profit and declares dividend
Rhea-AI Filing Summary
Citizens & Northern Corporation reported a strong rebound in profitability for the three and six months ended June 30, 2026 and declared a $0.28 per-share quarterly cash dividend, payable August 14, 2026 to shareholders of record on August 3, 2026.
Second-quarter 2026 net income was $14,057 thousand, or $0.79 per share, compared with $273 thousand, or $0.02 per share, in first-quarter 2026 and $6,117 thousand, or $0.40, a year earlier. Net interest income rose to $29,618 thousand, with a quarterly net interest margin of 4.07%, while pre-tax, pre-provision net revenue reached $15,815 thousand in the quarter and $29,957 thousand year-to-date. Asset quality reflected net recoveries and slightly improved nonperforming asset ratios, with nonperforming loans at 1.71% of total loans and an allowance for credit losses of 1.39% of total loans. Total assets were $3,151,984 thousand, loans net of allowance were $2,316,264 thousand and deposits totaled $2,603,735 thousand. Capital and liquidity were solid, including a total risk-based capital ratio of 14.52% and highly liquid available funding of $1,387,136 thousand.
Positive
- Second-quarter 2026 net income rose to $14,057 thousand and EPS to $0.79, up from $6,117 thousand and $0.40 in second-quarter 2025, indicating materially stronger profitability.
- Year-to-date pre-tax, pre-provision net revenue increased to $29,957 thousand, an improvement of about $11.5 million over the first six months of 2025, alongside a better 60.12% efficiency ratio in the quarter.
Negative
- None.
Insights
Analyzing...
8-K Event Classification
Key Figures
Key Terms
pre-tax, pre-provision net revenue financial
efficiency ratio financial
tangible common equity financial
nonperforming assets financial
brokered deposits financial
PCD loans financial
Earnings Snapshot
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What were Citizens & Northern (CZNC) earnings for the second quarter of 2026?
What dividend did Citizens & Northern (CZNC) declare in July 2026?
How did Citizens & Northern’s (CZNC) asset quality look at June 30, 2026?
What were Citizens & Northern’s (CZNC) key profitability ratios for Q2 2026?
How large are Citizens & Northern’s (CZNC) balance sheet and loan portfolio?
What are Citizens & Northern’s (CZNC) capital and liquidity positions?
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
(Exact name of registrant as specified in its charter)
| | |||
(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | Ident. No.) | ||
(Address of principal executive offices) | (Zip Code) |
(
Registrant’s telephone number, including area code
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol | Name of each exchange on which | ||
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02. Results of Operations and Financial Condition
Citizens & Northern Corporation (the “Company”) announced unaudited, consolidated financial results for the three and six month periods ended June 30, 2026. On July 23, 2026, the Company issued a press release titled “C&N Declares Dividend and Second Quarter 2026 Unaudited Financial Results,” a copy of which is furnished as Exhibit 99 to this Current Report on Form 8-K and is incorporated herein by reference.
ITEM 9.01. Financial Statements and Exhibits
(a) Not applicable.
(b) Not applicable.
(c) Not applicable.
(d) Exhibits.
Exhibit 99: Press Release issued by Citizens & Northern Corporation dated July 23, 2026, titled “C&N Declares Dividend and Announces Second Quarter 2026 Unaudited Financial Results.” | |
Exhibit 104: Cover Page Interactive Data File (embedded in the cover page formatted in Inline XBRL) |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| CITIZENS & NORTHERN CORPORATION | |
|
|
|
Date: July 23, 2026 | By: | /s/ Mark A. Hughes |
Mark A. Hughes | ||
|
| Treasurer and Chief Financial Officer |
3
Exhibit 99
|
| Contact: Charity Frantz |
July 23, 2026 |
| 570-724-0225 |
|
| charityf@cnbankpa.com |
C&N DECLARES DIVIDEND AND ANNOUNCES SECOND QUARTER 2026 UNAUDITED FINANCIAL RESULTS
For Immediate Release:
Wellsboro, PA – Citizens & Northern Corporation (“C&N”) (NASDAQ: CZNC) announced its most recent dividend declaration and its unaudited, consolidated financial results for the three-month and six-month periods ended June 30, 2026. C&N’s principal activity is community banking, and its largest subsidiary is Citizens & Northern Bank (the “Bank”).
Referring to second quarter 2026 results, Brad Scovill, C&N’s President and CEO noted, “This was a really good bounce-back quarter from an earnings perspective with net income of $14.1 million or $0.79 per share. We had nice revenue growth, net interest margin expansion and loan recoveries in excess of charge-offs. You can see the positive contribution of the Susquehanna acquisition in the $11.5 million increase in year-to-date pre-tax, pre-provision net revenue over the amount for the first six months of 2025 and in the continued improvement in the efficiency ratio to 60% for the second quarter 2026. We made some progress in the second quarter on problem loan workouts as evidenced by our net recoveries and slightly improved non-performing loans and non-performing assets ratios. While total loans receivable decreased at June 30, 2026 as compared to the prior quarter-end and year-end amounts due to pay-offs of a few larger commercial purpose loans, originations were reasonably strong. Based on our pipelines, we are optimistic about the prospects for profitable loan growth in the second half of this year.”
Dividend Declared
On July 23, 2026, C&N’s Board of Directors declared a regular quarterly cash dividend of $0.28 per share payable August 14, 2026, to shareholders of record as of August 3, 2026.
Highlights:
| ● | Net income was $14,057,000, or $0.79 per diluted share for the second quarter 2026 as compared to $273,000, or $0.02 per diluted share in the first quarter 2026 and $6,117,000, or $0.40 per diluted share in the second quarter 2025. Net income for the six months ended June 30, 2026 was $14,330,000, or $0.81 diluted earnings per share, up from $12,410,000, or $0.80 diluted earnings per share for the first six months of 2025. |
| ● | Pre-tax, pre-provision net revenue (“PPNR”), a non-GAAP financial measure, was $15,815,000 for the second quarter 2026 as compared to $14,142,000 for the first quarter 2026 and $10,273,000 for the second quarter of 2025. PPNR was $29,957,000 for the six months ended June 30, 2026 as compared to $18,424,000 for the six months ended June 30, 2025. PPNR measures the strength of C&N’s core earnings from recurring operations independent of credit volatility. The higher PPNR results in the two most recent quarters include the net impact of growth in net interest income, noninterest income and noninterest expense resulting from C&N’s acquisition of Susquehanna Community Financial, Inc. (“Susquehanna”) on October 1, 2025. PPNR includes net interest income and noninterest income, net of noninterest expense, but excludes the (credit) provision for credit losses, realized gains or losses on securities, the income tax provision, merger-related expenses and other nonrecurring items included in earnings. See Table 12 for additional information. |
| ● | C&N recorded a credit for credit losses (reduction in expense) of $1,846,000 in the second quarter 2026 as compared to a provision for credit losses of $13,602,000 in the first quarter 2026. The credit for credit losses in the second quarter 2026 included the impact on the allowance for credit losses (“ACL”) of changes in qualitative factors, net recoveries of $403,000 and a reduction in loans receivable. In comparison, the provision for credit losses in the first quarter 2026 was primarily driven by the impact on the ACL of net charge-offs totaling $10,808,000. As described in more detail under Asset Quality, the elevated level of net charge-offs in the first quarter 2026 included a charge-off of $10,056,000 on a non-owner occupied commercial real estate loan. For the six months ended June 30, 2026, the provision for credit losses was $11,756,000, up from $2,590,000 for the first six months of 2025. |
1
| ● | Net interest income for the second quarter 2026 increased $1,164,000 over the total for the first quarter 2026 and $8,476,000 over the total for second quarter 2025. For the first six months of 2026, net interest income was $16,955,000 higher than in the corresponding period of 2025. The net interest margin increased 0.09% to 4.07% for the second quarter 2026 from 3.98% for the first quarter 2026 and increased 0.55% from 3.52% for the second quarter 2025. The net interest margin increased 0.57% to 4.02% for the first six months of 2026 from 3.45% for the corresponding period of 2025. |
| ● | Total loans receivable was $36,003,000 lower at June 30, 2026 compared to March 31, 2026, mainly due to higher pay-downs and pay-offs of some larger commercial-purpose loans in the second quarter 2026. Average loans receivable increased $17,226,000, or 2.9% (annualized), for the second quarter 2026 as compared to the total for the first quarter 2026. Average loans receivable increased $473,193,000, or 24.9%, for the six months ended June 30, 2026 as compared to the first six months of 2025. |
| ● | At June 30, 2026, C&N’s highly liquid sources of available funds totaled $1.387 billion, or 169.1% of uninsured deposits and 212.6% of uninsured and uncollateralized deposits. |
Balance Sheet
| ◾ | Total assets were $3,151,984,000 at June 30, 2026 down from $3,164,340,000 at March 31, 2026 and up from $2,610,875,000 at June 30, 2025. |
| ◾ | Cash and due from banks totaled $82,537,000 at June 30, 2026, up from $54,798,000 at March 31, 2026 and down from $99,619,000 at June 30, 2025. |
| ◾ | The fair value of available-for-sale debt securities totaled $496,829,000 at June 30, 2026, down from $497,367,000 at March 31, 2026 and up from $406,052,000 at June 30, 2025. The increase in available-for-sale debt securities from June 30, 2025 included the impact of purchases of available-for-sale debt securities from funding provided by proceeds from the sale of most of the securities acquired from Susquehanna. |
| ◾ | Gross loans receivable totaled $2,348,847,000 at June 30, 2026, down $36,003,000 from total loans at March 31, 2026 and up $429,589,000 from total loans at June 30, 2025. On October 1, 2025, $393,587,000 of loans receivable were recorded pursuant to the acquisition of Susquehanna. The reduction in loans receivable at June 30, 2026 as compared to March 31, 2026 included a decrease of $16,396,000 in loans to political subdivisions and a decrease in commercial construction and land loans of $11,708,000. The reductions in outstanding loans to political subdivisions and commercial construction and land loans were caused primarily by pay-offs of one loan within each category. |
| ◾ | Deposits totaled $2,603,735,000 at June 30, 2026, up $3,682,000 from March 31, 2026 and $493,959,000 from June 30, 2025. Deposits of $501,488,000 were assumed from Susquehanna, effective October 1, 2025. Average total deposits increased $17,245,000, or 2.7% (annualized) during the second quarter 2026 from the first quarter 2026 and were $493,355,000 or 23.8% higher for the six months ended June 30, 2026 as compared to the first six months of 2025. |
| ◾ | The outstanding balance of borrowed funds, including Federal Home Loan Bank advances, repurchase agreements, senior notes and subordinated debt, totaled $170,035,000 at June 30, 2026, down $23,011,000 from March 31, 2026 and $14,215,000 from June 30, 2025. On June 1, 2026, senior notes totaling $15,000,000 matured and were redeemed. Also on June 1, 2026, the interest rate on subordinated notes totaling $25,000,000 adjusted from a fixed rate of 3.25% to a variable rate that will reset quarterly based on the Term Secured Overnight Financing Rate plus 259 basis points. At June 30, 2026, the interest rate on the outstanding subordinated notes was 6.25%. C&N is entitled to redeem the subordinated notes, in whole or in part, at any time on or after June 1, 2026, subject to regulatory approval to the extent required. |
| ◾ | Total stockholders’ equity was $346,139,000 at June 30, 2026, up from $335,564,000 at March 31, 2026 and $286,357,000 at June 30, 2025. |
| ◾ | Within stockholders’ equity, the portion of accumulated other comprehensive loss related to available-for-sale debt securities was $24,284,000 at June 30, 2026, $25,096,000 at March 31, 2026 and $31,017,000 at June 30, 2025. The volatility in the fair value of the portfolio has resulted from changes in interest rates. Management reviewed the available-for-sale debt securities as of June 30, 2026 and concluded, as of such date, that there were no credit-related declines in fair value and no allowance for credit losses was recorded as of June 30, 2026. Accumulated other comprehensive losses are excluded from C&N’s regulatory capital ratios. |
2
Asset Quality
| ◾ | Total nonperforming assets as a percentage of total assets was 1.28% at June 30, 2026, down from 1.33% at March 31, 2026 and up from 1.06% at December 31, 2025 and 0.98% at June 30, 2025. Total nonperforming assets were $40,275,000 at June 30, 2026, down from $42,113,000 at March 31, 2026 and up from $33,113,000 at December 31, 2025 and $25,678,000 at June 30, 2025. The increase in nonperforming assets in 2026 from 2025 included the impact of a non-owner occupied, commercial real estate loan described in more detail below as nonaccrual at June 30 and March 31, 2026. Included in nonaccrual loans were loans purchased with credit deterioration (“PCD loans”) that were acquired as part of the Susquehanna merger on October 1, 2025 with a total amortized cost basis of $8,371,000 at June 30, 2026, $8,566,000 at March 31, 2026 and $6,762,000 at December 31, 2025. |
| ◾ | In the second quarter 2026, C&N recorded net recoveries totaling $403,000 or 0.07% (annualized) of average loans receivable compared to net charge-offs of $10,808,000 or 1.83% (annualized) of average loans receivable in the first quarter 2026 and net charge-offs of $548,000 or 0.12% (annualized) of average loans receivable in the second quarter 2025. During the second quarter of 2026, C&N recorded a $675,000 recovery on a loan classified as nonaccrual that was paid off by a borrower through third-party financing. The significant increase in charge-offs in the first quarter of 2026 was due to a non-owner occupied, commercial real estate loan originated in 2022 in the amount of $24 million of which $7,200,000 was participated with another financial institution. The loss of a large tenant as well as cash flow requirements of the borrower’s other properties (which C&N has not financed) caused the loan to be downgraded to substandard and placed on nonaccrual status as of June 30 and March 31, 2026. C&N obtained an updated appraisal in April 2026 which was significantly lower than the original appraisal when the loan was originated, resulting in a charge-off of $10,056,000 which was recorded in the first quarter 2026. In the second quarter 2026, C&N entered into a forbearance agreement with the borrower. During the second quarter 2026, the borrower made payments consistent with the terms of the forbearance agreement, including payments C&N recorded as reductions in the amortized cost basis of the loan totaling $171,000. At June 30, 2026, the amortized cost basis of the loan, net of the partial charge-off, is $5,665,000. |
| ◾ | For the six months ended June 30, 2026, net charge-offs totaled $10,405,000, or 0.88% (annualized) of average loans receivable as compared to net charge-offs of $639,000, or 0.07% (annualized) of average loans receivable for the first six months of 2025. The significant increase in charge-offs in the first six months of 2026 was due to the $10,056,000 charge-off on the non-owner occupied, commercial real estate loan discussed above. |
| ◾ | The ACL was 1.39% of gross loans receivable at June 30, 2026, down from 1.42% at March 31, 2026 and up from 1.32% at December 31, 2025 and 1.13% at June 30, 2025. The reduction in the ACL as a percentage of loans receivable at June 30, 2026 as compared to March 31, 2026 reflected the impact of a reduction in qualitative factors and in the portion of the ACL attributable to C&N’s net charge-off experience resulting from net recoveries during the second quarter 2026. |
Capital
| ◾ | On September 25, 2023, C&N announced a treasury stock repurchase program with no expiration that can be suspended or terminated by the Board of Directors, in its sole discretion. Under this program, C&N is authorized to repurchase up to 750,000 shares of its common stock. There were no shares repurchased during the first six months of 2026. At June 30, 2026, there were 723,465 shares available to be repurchased under the program. |
| ◾ | Tangible common book value per share , a non-GAAP financial measure, increased to $15.33 per share at June 30, 2026 from $14.73 per share at March 31, 2026 and $14.98 at June 30, 2025. The Corporation’s tangible common equity ratio, a non-GAAP financial measure, was 8.93% at June 30, 2026 compared to 8.53% at March 31, 2026 and 9.09% at June 30, 2025. See Table 14 and Table 15 for more information, including a reconciliation. |
| ◾ | C&N and the Bank are subject to various regulatory capital requirements. At June 30, 2026, Citizens & Northern Corporation and Citizens & Northern Bank maintained regulatory capital ratios that exceeded all capital adequacy requirements and were classified as well-capitalized. |
Liquidity
| ◾ | C&N maintained highly liquid sources of available funds totaling $1.387 billion at June 30, 2026, including unused borrowing capacity with the Federal Home Loan Bank of Pittsburgh of $971.1 million, unused availability on the Federal Reserve Bank of Philadelphia’s discount window of $24.9 million, available federal funds lines with other banks of $75 million and available-for-sale debt securities with a fair value in excess of collateral obligations of $316.1 million. At |
3
| June 30, 2026, available funding from these sources totaled 169.1% of uninsured deposits, and 212.6% of uninsured and uncollateralized deposits. |
| ◾ | At June 30, 2026, C&N’s estimated uninsured deposits totaled $820.2 million, or 31.4% of the Bank’s total deposits, as compared to $856.0 million, or 32.7% of the Bank’s total deposits at March 31, 2026 and $649.2 million, or 30.5% of the Bank’s total deposits at June 30, 2025. Included in uninsured deposits are deposits collateralized by securities (almost exclusively municipal deposits) totaling $167.8 million, or 6.4% of the Bank’s total deposits, at June 30, 2026 as compared to $171.3 million, or 6.5% of the Bank’s total deposits, at March 31, 2026 and $133.6 million, or 6.3% of the Bank’s total deposits at June 30, 2025. |
Income Statement- Second Quarter 2026 as Compared to First Quarter 2026
Net Interest Income
| ◾ | Net interest income of $29,618,000 in the second quarter 2026 increased $1,164,000 from the first quarter 2026 result. Average total earning assets increased $15,428,000 from the prior quarter, as average total loans receivable increased $17,226,000. Average total deposits increased $17,245,000 in the second quarter 2026 as compared to the total for the prior quarter. |
| ◾ | Accretion of purchase accounting valuation adjustments related to the Susquehanna merger had a net positive impact on net interest income of $416,000 in the second quarter 2026 and $662,000 in the first quarter 2026. |
| ◾ | The net interest margin was 4.07% in the second quarter 2026, up 0.09% from 3.98% in the first quarter 2026. The net interest spread increased 0.10%, as the average yield on earning assets increased 0.04% and the average rate on interest-bearing liabilities decreased 0.06%. |
(Credit) Provision for Credit Losses
| ◾ | C&N recorded a credit for credit losses (reduction in expense) of $1,846,000 in the second quarter 2026 as compared to a provision for credit losses of $13,602,000 in the first quarter 2026. The credit for credit losses in the second quarter 2026 included the impact on the ACL of changes in qualitative factors, net recoveries of $403,000 and a reduction in loans receivable. In comparison, the provision for credit losses in the first quarter 2026 was primarily driven by the impact on the ACL of net charge-offs totaling $10,808,000. As described in more detail under Asset Quality, the elevated level of net charge-offs in the first quarter 2026 included a charge-off of $10,056,000 on a non-owner occupied commercial real estate loan. |
Noninterest Income
| ◾ | Noninterest income of $9,800,000 in the second quarter 2026 increased $1,605,000 from the total for the first quarter 2026. Significant variances included the following: |
| Ø | Other noninterest income of $2,305,000 increased $719,000 mainly from an increase in tax credits related to donations. |
| Ø | Net gains from sales of loans of $608,000 increased $238,000 reflecting an increase in volume of residential mortgage loans sold. |
| Ø | Brokerage and insurance revenue of $816,000 increased $228,000 due to an increase in sales volume. |
| Ø | Trust revenue of $2,242,000 increased $157,000, consistent with appreciation in the trading prices of many U.S. equity securities and an increase in new business. |
| Ø | Service charges on deposit accounts of $1,761,000 increased $111,000, reflecting an increase in volume of fees. |
4
Noninterest Expense
| ◾ | Noninterest expense of $23,839,000 in the second quarter of 2026 increased $1,127,000 from the first quarter 2026 total. Significant variances included the following: |
| Ø | Other noninterest expense of $4,799,000 increased $1,435,000 from the first quarter 2026. Within this category, donations expense increased $895,000, including the impact of donations totaling $933,000 made under the Pennsylvania Educational Improvement Tax Credit program in the second quarter which generated income from tax credits of $840,000. Also within this category, legal fees increased $184,000 as the first quarter total included a reduction in expense resulting from insurance proceeds related to claims paid and expensed in a prior period. Additionally, collections expense increased $90,000 and public company-related expenses increased $83,000. |
| Ø | Data processing expense was $200,000 lower than in the first quarter 2026, reflecting a $100,000 reduction in internet banking expenses and a $78,000 reduction in technology-related professional fees. |
| Ø | Net occupancy and equipment expenses were $163,000 lower than in first quarter 2026, including decreases in snow removal and light and power expenses. |
Income Tax Provision
| ◾ | The income tax provision of $3,368,000, or 19.3% of pre-tax income for the second quarter 2026 increased $3,306,000 from $62,000, or 18.5% of pre-tax income, for the first quarter 2026 reflecting an increase in pre-tax income for the quarter. |
Other Information:
| ◾ | Trust assets under management by C&N’s Wealth Management Group were $1,554,305,000 at June 30, 2026, up from $1,473,084,000 at March 31 2026, and up 12.6% from $1,380,547,000 at June 30, 2025. Fluctuations in values of assets under management reflect the impact of market volatility. |
| ◾ | The outstanding balance of residential mortgage loans originated and serviced by C&N that have been sold to third parties was $454,642,000 at June 30, 2026, up $3,480,000 from March 31, 2026 and up $124,926,000 from the total at June 30, 2025, reflecting the impact of servicing obligations assumed on such loans that had been sold by Susquehanna prior to the merger. |
Citizens & Northern Corporation is the bank holding company for Citizens & Northern Bank, headquartered in Wellsboro, Pennsylvania, which operates 35 banking offices located in Bradford, Bucks, Cameron, Chester, Lancaster, Lycoming, McKean, Northumberland, Potter, Snyder, Sullivan, Tioga, Union and York Counties in Pennsylvania and Steuben County in New York, as well as a loan production office in Elmira, New York. Citizens & Northern Corporation trades on NASDAQ under the symbol “CZNC.” For more information about Citizens & Northern Bank and Citizens & Northern Corporation, visit www.cnbankpa.com.
Safe Harbor Statement: Except for historical information contained herein, the matters discussed in this release are forward-looking statements. Forward-looking statements can be identified by the use of words such as "may," "should," "will," "could," "estimates," "predicts," "potential," "continue," "anticipates," "believes," "plans," "expects," "future," "intends" and similar expressions that are intended to identify forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty and are not guarantees of future performance. Actual results may differ materially from those expressed in forward-looking statements. Factors that may affect future financial results include, without limitation, the following: changes in monetary and fiscal policies of the Federal Reserve Board and the U.S. Government, particularly related to changes in interest rates; changes in general economic conditions; the potential for adverse developments in the banking industry that could have a negative impact on customer confidence, sources of liquidity and capital funding, and regulatory responses to such developments; C&N’s credit standards and its on-going credit assessment processes might not protect it from significant credit losses; legislative or regulatory changes; downturn in demand for loan, deposit and other financial services in C&N’s market area; increased competition from other banks and non-bank providers of financial services; technological changes and increased technology-related costs; information security breach or other technology difficulties or failures; changes in accounting principles, or the application of generally accepted accounting principles; fraud and cyber malfunction risks as usage of artificial intelligence continues to expand; the integration of Susquehanna’s business and operations with those of C&N may divert the attention of the management teams of C&N and Susquehanna and cause a loss in the momentum of their ongoing businesses or have unanticipated adverse results on C&N’s or Susquehanna’s existing businesses, may take longer than anticipated and may be more costly than anticipated; the anticipated cost savings, operational efficiencies and other
5
synergies of the Susquehanna merger may take longer to be realized or may not be achieved in their entirety, and attrition in key client, partner and other relationships relating to the Susquehanna merger may be greater than expected; success of C&N in Susquehanna’s geographic market area will require C&N to attract and retain key personnel in the market and to differentiate C&N from its competitors in the market; and Risk Factors identified in C&N’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Citizens & Northern disclaims any intention or obligation to publicly update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
6
Supplemental, Unaudited Financial Information
TABLE 1 - Consolidated Income Statement Data
(Dollars In Thousands, Except Per Share Data)
(Unaudited)
| | Three Months Ended | | Six Months Ended | |||||||||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | |||||
| | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | |||||
INTEREST INCOME | | | | | | | | | | | | | | | |
Interest and fees on loans: | | | | | | | | | | |
| | | | |
Taxable | | $ | 36,583 | | $ | 35,641 | | $ | 28,051 | | $ | 72,224 | | $ | 55,554 |
Tax-exempt | |
| 629 | |
| 619 | |
| 602 | |
| 1,248 | |
| 1,194 |
Income from available-for-sale debt securities: | |
| | |
| | |
| | |
| | | | |
Taxable | |
| 3,507 | |
| 3,518 | |
| 2,329 | |
| 7,025 | |
| 4,631 |
Tax-exempt | |
| 562 | |
| 562 | |
| 579 | |
| 1,124 | |
| 1,152 |
Other interest and dividend income | |
| 285 | |
| 248 | |
| 893 | |
| 533 | |
| 1,632 |
Total interest and dividend income | |
| 41,566 | |
| 40,588 | |
| 32,454 | |
| 82,154 | |
| 64,163 |
INTEREST EXPENSE | |
| | |
| | |
| | |
| | | | |
Interest on deposits | |
| 9,820 | |
| 10,058 | |
| 9,284 | |
| 19,878 | |
| 18,876 |
Interest on short-term borrowings | |
| 337 | |
| 276 | |
| 1 | |
| 613 | | | 1 |
Interest on long-term borrowings - FHLB advances | |
| 1,423 | |
| 1,446 | |
| 1,674 | |
| 2,869 | | | 3,463 |
Interest on senior notes, net | |
| 81 | |
| 121 | |
| 120 | |
| 202 | | | 241 |
Interest on subordinated debt, net | |
| 287 | |
| 233 | |
| 233 | |
| 520 | | | 465 |
Total interest expense | |
| 11,948 | |
| 12,134 | |
| 11,312 | |
| 24,082 | |
| 23,046 |
Net interest income | | | 29,618 | | | 28,454 | | | 21,142 | | | 58,072 | | | 41,117 |
(Credit) provision for credit losses | | | (1,846) | | | 13,602 | | | 2,354 | | | 11,756 | | | 2,590 |
Net interest income after (credit) provision for credit losses | | | 31,464 | | | 14,852 | | | 18,788 | | | 46,316 | | | 38,527 |
NONINTEREST INCOME | | | | | | | | | | | | | | | |
Trust revenue | | | 2,242 | | | 2,085 | | | 1,967 | | | 4,327 | |
| 4,069 |
Brokerage and insurance revenue | | | 816 | | | 588 | | | 554 | | | 1,404 | | | 1,052 |
Service charges on deposit accounts | | | 1,761 | | | 1,650 | | | 1,422 | | | 3,411 | | | 2,862 |
Interchange revenue from debit card transactions | | | 1,347 | | | 1,267 | | | 1,218 | | | 2,614 | | | 2,254 |
Net gains from sale of loans | | | 608 | | | 370 | | | 312 | | | 978 | |
| 517 |
Loan servicing fees, net | | | 193 | | | 108 | | | 173 | | | 301 | | | 311 |
Increase in cash surrender value of life insurance | | | 527 | | | 515 | | | 466 | | | 1,042 | | | 923 |
Other noninterest income | | | 2,305 | | | 1,586 | | | 2,030 | | | 3,891 | | | 3,162 |
Realized gains on available-for-sale debt securities, net | | | 1 | | | 26 | | | 0 | | | 27 | | | 0 |
Total noninterest income | | | 9,800 | | | 8,195 | | | 8,142 | | | 17,995 | | | 15,150 |
NONINTEREST EXPENSE | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 13,197 | | | 13,201 | | | 11,067 | | | 26,398 | |
| 22,826 |
Net occupancy and equipment expense | | | 1,728 | | | 1,891 | | | 1,403 | | | 3,619 | | | 2,862 |
Data processing and telecommunication expense | | | 2,249 | | | 2,449 | | | 1,981 | | | 4,698 | | | 4,052 |
Automated teller machine and interchange expense | | | 535 | | | 583 | | | 403 | | | 1,118 | | | 790 |
Pennsylvania shares tax | | | 587 | | | 585 | | | 470 | | | 1,172 | |
| 966 |
Professional fees | | | 744 | | | 639 | | | 506 | | | 1,383 | | | 1,023 |
Merger-related expenses | | | 0 | | | 0 | | | 167 | | | 0 | | | 167 |
Other noninterest expense | | | 4,799 | | | 3,364 | | | 3,401 | | | 8,163 | | | 5,755 |
Total noninterest expense | | | 23,839 | | | 22,712 | | | 19,398 | | | 46,551 | | | 38,441 |
Income before income tax provision | | | 17,425 | | | 335 | | | 7,532 | | | 17,760 | | | 15,236 |
Income tax provision | | | 3,368 | | | 62 | | | 1,415 | | | 3,430 | | | 2,826 |
NET INCOME | | $ | 14,057 | | $ | 273 | | $ | 6,117 | | $ | 14,330 | | $ | 12,410 |
EARNINGS PER COMMON SHARE - BASIC and DILUTED | | $ | 0.79 | | $ | 0.02 | | $ | 0.40 | | $ | 0.81 | | $ | 0.80 |
7
TABLE 2 - CONSOLIDATED BALANCE SHEET DATA
(Dollars In Thousands)
(Unaudited)
| | June 30, | | March 31, | | December 31, | | June 30, | ||||
| | 2026 | | 2026 | | 2025 | | 2025 | ||||
ASSETS | | | | | | | | | | | | |
Cash and due from banks: | | | | | | | | | | | | |
Noninterest-bearing | | $ | 25,947 | | $ | 30,736 | | $ | 22,289 | | $ | 26,320 |
Interest-bearing | |
| 56,590 | |
| 24,062 | |
| 23,767 | |
| 73,299 |
Total cash and due from banks | |
| 82,537 | |
| 54,798 | |
| 46,056 | |
| 99,619 |
Available-for-sale securities, at fair value | |
| 496,829 | |
| 497,367 | |
| 506,575 | |
| 406,052 |
| | | | | | | | | | | | |
Loans receivable | |
| 2,348,847 | |
| 2,384,850 | |
| 2,354,365 | |
| 1,919,258 |
Allowance for credit losses | |
| (32,583) | |
| (33,832) | |
| (31,048) | |
| (21,699) |
Loans, net | |
| 2,316,264 | |
| 2,351,018 | |
| 2,323,317 | |
| 1,897,559 |
| | | | | | | | | | | | |
Bank-owned life insurance | |
| 62,136 | |
| 61,609 | |
| 61,094 | |
| 52,138 |
Accrued interest receivable | |
| 10,941 | |
| 11,901 | |
| 11,594 | |
| 8,719 |
Bank premises and equipment, net | |
| 26,712 | |
| 27,256 | |
| 27,755 | |
| 21,195 |
Foreclosed assets held for sale | |
| 181 | |
| 181 | |
| 189 | |
| 402 |
Deferred tax asset, net | |
| 18,617 | |
| 18,827 | |
| 17,615 | |
| 17,346 |
Goodwill | |
| 63,311 | |
| 63,311 | |
| 63,311 | |
| 52,505 |
Core deposit intangibles, net | | | 9,944 | | | 10,758 | | | 11,573 | | | 1,868 |
Other assets | | | 64,512 | | | 67,314 | | | 63,390 | | | 53,472 |
TOTAL ASSETS | | $ | 3,151,984 | | $ | 3,164,340 | | $ | 3,132,469 | | $ | 2,610,875 |
| | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Noninterest-bearing | | $ | 557,892 | | $ | 568,478 | | $ | 531,442 | | $ | 507,317 |
Interest-bearing | | | 2,045,843 | | | 2,031,575 | | | 2,033,274 | | | 1,602,459 |
Total deposits | | | 2,603,735 | | | 2,600,053 | | | 2,564,716 | | | 2,109,776 |
Short-term borrowings | | | 14,643 | | | 13,590 | | | 28,618 | | | 533 |
Long-term borrowings - FHLB advances | | | 130,392 | | | 139,489 | | | 120,935 | | | 143,894 |
Senior notes, net | | | 0 | | | 14,988 | | | 14,970 | | | 14,934 |
Subordinated debt, net | | | 25,000 | | | 24,979 | | | 24,949 | | | 24,889 |
Accrued interest and other liabilities | | | 32,075 | | | 35,677 | | | 36,567 | | | 30,492 |
TOTAL LIABILITIES | | | 2,805,845 | | | 2,828,776 | | | 2,790,755 | | | 2,324,518 |
| | | | | | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | | | | | |
Common stock | | | 18,303 | | | 18,303 | | | 18,303 | | | 16,030 |
Paid-in capital | | | 184,340 | | | 184,325 | | | 185,696 | | | 142,982 |
Retained earnings | | | 175,519 | | | 166,476 | | | 171,214 | | | 169,521 |
Treasury stock, at cost | | | (8,062) | | | (8,778) | | | (10,704) | | | (11,502) |
Accumulated other comprehensive loss | |
| (23,961) | |
| (24,762) | |
| (22,795) | |
| (30,674) |
TOTAL STOCKHOLDERS' EQUITY | | | 346,139 | | | 335,564 | | | 341,714 | | | 286,357 |
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY | | $ | 3,151,984 | | $ | 3,164,340 | | $ | 3,132,469 | | $ | 2,610,875 |
8
TABLE 3 - CONDENSED, CONSOLIDATED KEY FINANCIAL RATIOS AND DATA HIGHLIGHTS
(Dollars In Thousands, Except Share and Per Share Data)
| | 3 Months Ended | | 6 Months Ended | ||||||||||||||||
| | June 30, | | | March 31, | | | June 30, | | | June 30, | | | June 30, | | |||||
| | 2026 | | | 2026 | | | 2025 | | | 2026 | | | 2025 | | |||||
PERFORMANCE MEASURES: |
| | |
| | | |
| | | |
| | | |
| | | |
|
Net Income per Common Share - Basic and Diluted | | $ | 0.79 | | | $ | 0.02 | | | $ | 0.40 | | | $ | 0.81 | | | $ | 0.80 | |
Weighted average basic and diluted shares | |
| 17,771,901 | | |
| 17,732,537 | | |
| 15,359,004 | | |
| 17,752,327 | | |
| 15,348,824 | |
Dividends Per Share | | $ | 0.28 | | | $ | 0.28 | | | $ | 0.28 | | | $ | 0.56 | | | $ | 0.56 | |
Pre-tax, pre-provision net revenue ("PPNR") (a) | | $ | 15,815 | | | $ | 14,142 | | | $ | 10,273 | | | $ | 29,957 | | | $ | 18,424 | |
Return on Average Assets (Annualized) | | | 1.78 | % | | | 0.03 | % | | | 0.94 | % | | | 0.91 | % | | | 0.96 | % |
Return on Average Equity (Annualized) | | | 16.57 | % | | | 0.32 | % | | | 8.66 | % | | | 8.36 | % | | | 8.85 | % |
PPNR (Annualized) as a % of Average Assets (a) | | | 2.00 | % | | | 1.80 | % | | | 1.59 | % | | | 1.90 | % | | | 1.43 | % |
PPNR (Annualized) as a % of Average Equity (a) | | | 18.65 | % | | | 16.34 | % | | | 14.54 | % | | | 17.48 | % | | | 13.14 | % |
Return on Average Tangible Common Equity (a) | | | 20.99 | % | | | 0.40 | % | | | 10.70 | % | | | 10.58 | % | | | 10.96 | % |
Efficiency ratio (a) | | | 60.12 | % | | | 61.63 | % | | | 65.18 | % | | | 60.84 | % | | | 67.51 | % |
| | AS OF: | | ||||||||||||
| | June 30, | | | March 31, | | | December 31, | | June 30, | |||||
| | 2026 | | | 2026 | | | 2025 | | 2025 | |||||
BALANCE SHEET HIGHLIGHTS | | | | | | | | | | | | | | | |
Total Assets | | $ | 3,151,984 | | | $ | 3,164,340 | | | $ | 3,132,469 | | | $ | 2,610,875 |
Available-for-Sale Securities | | $ | 496,829 | | | $ | 497,367 | | | $ | 506,575 | | | $ | 406,052 |
Loans, Net | | $ | 2,316,264 | | | $ | 2,351,018 | | | $ | 2,323,317 | | | $ | 1,897,559 |
Allowance for Credit Losses: | |
| | | |
| | | |
| | | |
| |
Allowance for Credit Losses on Loans | | $ | 32,583 | | | $ | 33,832 | | | $ | 31,048 | | | $ | 21,699 |
Allowance for Credit Losses on Off-Balance Sheet Exposures | | $ | 845 | | | $ | 1,039 | | | $ | 1,029 | | | $ | 742 |
Deposits | | $ | 2,603,735 | | | $ | 2,600,053 | | | $ | 2,564,716 | | | $ | 2,109,776 |
Total Stockholders' Equity | | $ | 346,139 | | | $ | 335,564 | | | $ | 341,714 | | | $ | 286,357 |
Common shares outstanding, end of period | | | 17,942,105 | | | | 17,909,958 | | | | 17,823,444 | | | | 15,514,943 |
Common book value | | $ | 19.29 | | | $ | 18.74 | | | $ | 19.17 | | | $ | 18.46 |
Tangible Common Book Value (a) | | $ | 15.33 | | | $ | 14.73 | | | $ | 15.11 | | | $ | 14.98 |
| | | | | | | | | | | | | | | |
OFF-BALANCE SHEET | |
| | | |
| | | |
| | | |
| |
Outstanding Balance of Mortgage Loans Sold with Servicing Retained | | $ | 454,642 | | | $ | 451,162 | | | $ | 450,120 | | | $ | 329,716 |
Trust Assets Under Management | |
| 1,554,305 | | |
| 1,473,084 | | |
| 1,468,691 | | |
| 1,380,547 |
(a) See “NON-GAAP Reconciliations.”
9
TABLE 3 - CONDENSED, CONSOLIDATED KEY FINANCIAL RATIOS AND DATA HIGHLIGHTS (Continued)
(Dollars In Thousands)
| | | AS OF: | ||||||||||||
| | | June 30, | | | March 31, | | | December 31, | | June 30, | ||||
| | | 2026 | | | 2026 | | | 2025 | | 2025 | ||||
SAFETY AND SOUNDNESS | | | | | | | | | | | | | | | |
Total Risk Based Capital Ratio (b) |
| | 14.52 | % | | | 14.12 | % | | | 14.45 | % | | 15.99 | % |
Tier 1 Risk Based Capital Ratio (b) |
| | 12.44 | % | | | 11.84 | % | | | 12.18 | % | | 13.55 | % |
Common Equity Tier 1 Risk Based Capital Ratio (b) |
| | 12.44 | % | | | 11.84 | % | | | 12.18 | % | | 13.55 | % |
Leverage Ratio (b) |
| | 9.61 | % | | | 9.31 | % | | | 9.32 | % | | 10.21 | % |
Tangible Common Equity / Tangible Assets (a) | | | 8.93 | % | | | 8.53 | % | | | 8.80 | % | | 9.09 | % |
| | | | | | | | | | | | | | | |
ASSET QUALITY RATIOS: | | | | | | | | | | | | | | | |
Non-performing loans as a % of total loans | | | 1.71 | % | | | 1.76 | % | | | 1.40 | % | | 1.32 | % |
Non-performing assets as a % of assets | | | 1.28 | % | | | 1.33 | % | | | 1.06 | % | | 0.98 | % |
Allowance for credit losses as a % of total loans | |
| 1.39 | % | |
| 1.42 | % | |
| 1.32 | % |
| 1.13 | % |
Net recoveries (charge-offs) as a % of average gross loans (annualized): | | | | | | | | | | | | | |||
Three Months Ended | | | 0.07 | % | | | (1.83) | % | | | (0.15) | % | | (0.12) | % |
Year-to-Date | | | (0.88) | % | | | (1.83) | % | | | (0.08) | % | | (0.07) | % |
(a) See NON-GAAP to GAAP Reconciliations.
(b) Capital ratios are for the Holding Company and the most recent period are estimated.
10
TABLE 4 - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES
(Dollars In Thousands)
| | 3 Months | | | | | (3) | | | 3 Months | | | | | (3) | | | 3 Months | | | | | (3) |
| |||
| | Ended | | | | | Rate of | | | Ended | | | | | Rate of | | | Ended | | | | | Rate of |
| |||
| | 6/30/2026 | | | | | Return/ | | | 3/31/2026 | | | | | Return/ | | | 6/30/2025 | | | | | Return/ |
| |||
| | Average | | | Income/ | | Cost of | | | Average | | | Income/ | | Cost of | | | Average | | | Income/ | | Cost of |
| |||
| | Balance | | | Expense | | Funds% | | | Balance | | | Expense | | Funds% | | | Balance | | | Expense | | Funds% |
| |||
EARNING ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing due from banks | | $ | 26,606 | | $ | 232 | | 3.50 | % | | $ | 25,516 | | $ | 218 | | 3.46 | % | | $ | 79,868 | | $ | 855 | | 4.29 | % |
Available-for-sale debt securities, at amortized cost: | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | |
Taxable | |
| 424,311 | | | 3,507 | | 3.32 | % | |
| 427,531 | | | 3,518 | | 3.34 | % | |
| 338,539 | | | 2,329 | | 2.76 | % |
Tax-exempt (1) | |
| 103,807 | | | 649 | | 2.51 | % | |
| 104,712 | | | 647 | | 2.51 | % | |
| 109,840 | | | 658 | | 2.40 | % |
Total available-for-sale debt securities | |
| 528,118 | | | 4,156 | | 3.16 | % | |
| 532,243 | | | 4,165 | | 3.17 | % | |
| 448,379 | | | 2,987 | | 2.67 | % |
Loans receivable: | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | |
Taxable | |
| 2,293,653 | | | 36,583 | | 6.40 | % | |
| 2,271,112 | | | 35,641 | | 6.36 | % | |
| 1,814,171 | | | 28,051 | | 6.20 | % |
Tax-exempt (1) | |
| 88,537 | | | 779 | | 3.53 | % | |
| 93,852 | | | 765 | | 3.31 | % | |
| 87,249 | | | 743 | | 3.42 | % |
Total loans receivable (2) | |
| 2,382,190 | | | 37,362 | | 6.29 | % | |
| 2,364,964 | | | 36,406 | | 6.24 | % | |
| 1,901,420 | | | 28,794 | | 6.07 | % |
Other earning assets | |
| 4,130 | | | 53 | | 5.15 | % | |
| 2,893 | | | 30 | | 4.21 | % | |
| 2,833 | | | 38 | | 5.38 | % |
Total Earning Assets | |
| 2,941,044 | | | 41,803 | | 5.70 | % | |
| 2,925,616 | | | 40,819 | | 5.66 | % | |
| 2,432,500 | | | 32,674 | | 5.39 | % |
Bank-owned life insurance | | | 61,796 | | | | | | | | | 61,275 | | | | | | | | | 51,844 | | | | | | |
Intangible assets | |
| 73,711 | | | | | | | |
| 74,530 | | | | | | | |
| 54,425 | | | | | | |
Other assets | |
| 78,605 | | | | | | | |
| 85,267 | | | | | | | |
| 53,390 | | | | | | |
Total Assets | | $ | 3,155,156 | | | | | | | | $ | 3,146,688 | | | | | | | | $ | 2,592,159 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
INTEREST-BEARING LIABILITIES | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | |
Interest-bearing deposits: | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | |
Interest checking | | $ | 697,007 | | $ | 2,513 | | 1.45 | % | | $ | 669,972 | | $ | 2,328 | | 1.41 | % | | $ | 542,532 | | $ | 2,708 | | 2.00 | % |
Money market | |
| 399,142 | | | 1,914 | | 1.92 | % | |
| 385,585 | | | 1,850 | | 1.95 | % | |
| 364,238 | | | 1,948 | | 2.15 | % |
Savings | |
| 347,745 | | | 739 | | 0.85 | % | |
| 362,060 | | | 848 | | 0.95 | % | |
| 198,553 | | | 49 | | 0.10 | % |
Time deposits | |
| 579,748 | | | 4,654 | | 3.22 | % | |
| 602,443 | | | 5,032 | | 3.39 | % | |
| 486,249 | | | 4,579 | | 3.78 | % |
Total interest-bearing deposits | |
| 2,023,642 | | | 9,820 | | 1.95 | % | |
| 2,020,060 | | | 10,058 | | 2.02 | % | |
| 1,591,572 | | | 9,284 | | 2.34 | % |
Borrowed funds: | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | |
Short-term | |
| 34,880 | | | 337 | | 3.88 | % | |
| 28,203 | | | 276 | | 3.97 | % | |
| 980 | | | 1 | | 0.41 | % |
Long-term - FHLB advances | |
| 133,004 | | | 1,423 | | 4.29 | % | |
| 134,034 | | | 1,446 | | 4.38 | % | |
| 149,704 | | | 1,674 | | 4.49 | % |
Senior notes, net | |
| 10,050 | | | 81 | | 3.23 | % | |
| 14,979 | | | 121 | | 3.28 | % | |
| 14,926 | | | 120 | | 3.22 | % |
Subordinated debt, net | |
| 24,993 | | | 287 | | 4.61 | % | |
| 24,965 | | | 233 | | 3.79 | % | |
| 24,874 | | | 233 | | 3.76 | % |
Total borrowed funds | |
| 202,927 | | | 2,128 | | 4.21 | % | |
| 202,181 | | | 2,076 | | 4.16 | % | |
| 190,484 | | | 2,028 | | 4.27 | % |
Total Interest-bearing Liabilities | |
| 2,226,569 | | | 11,948 | | 2.15 | % | |
| 2,222,241 | | | 12,134 | | 2.21 | % | |
| 1,782,056 | | | 11,312 | | 2.55 | % |
Demand deposits | |
| 553,828 | | |
| | | | |
| 540,165 | | |
| | | | |
| 498,169 | | |
| | | |
Other liabilities | |
| 35,510 | | |
| | | | |
| 38,145 | | |
| | | | |
| 29,260 | | |
| | | |
Total Liabilities | |
| 2,815,907 | | |
| | | | |
| 2,800,551 | | |
| | | | |
| 2,309,485 | | |
| | | |
Stockholders' equity, excluding accumulated other comprehensive loss | |
| 363,636 | | |
| | | | |
| 366,848 | | |
| | | | |
| 315,520 | | |
| | | |
Accumulated other comprehensive loss | |
| (24,387) | | |
| | | | |
| (20,711) | | |
| | | | |
| (32,846) | | |
| | | |
Total Stockholders' Equity | |
| 339,249 | | |
| | | | |
| 346,137 | | |
| | | | |
| 282,674 | | |
| | | |
Total Liabilities and Stockholders' Equity | | $ | 3,155,156 | | |
| | | | | $ | 3,146,688 | | |
| | | | | $ | 2,592,159 | | |
| | | |
Interest Rate Spread | | | | | |
| | 3.55 | % | | | | | |
| | 3.45 | % | |
| | | |
| | 2.84 | % |
Net Interest Income | | | | | $ | 29,855 | | | | | | | | $ | 28,685 | | | | | | | | $ | 21,362 | | | |
Net Interest Income/Earning Assets | | | | | | | | 4.07 | % | | | | | | | | 3.98 | % | |
| | | | | | 3.52 | % |
Total Deposits (Interest-bearing and Demand) | | $ | 2,577,470 | | | | | | | | $ | 2,560,225 | | | | | | | | $ | 2,089,741 | | | | | | |
Brokered Deposits | | $ | 132 | | | 1 | | 3.04 | % | | $ | 2,247 | | | 21 | | 3.79 | % | | $ | 8,582 | | | 96 | | 4.47 | % |
(1) | Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using C&N’s marginal federal income tax rate of 21%. See reconciliation. |
(2) | Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings. |
(3) | Rates of return on earning assets and costs of funds have been presented on an annualized basis. |
11
TABLE 5 - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES
(Dollars In Thousands)
| | 6 Months | | | | | (3) | | | 6 Months | | | | | (3) |
| ||
| | Ended | | | | | Rate of | | | Ended | | | | | Rate of |
| ||
| | 6/30/2026 | | | | | Return/ | | | 6/30/2025 | | | | | Return/ |
| ||
| | Average | | | Income/ | | Cost of | | | Average | | | Income/ | | Cost of |
| ||
| | Balance | | | Expense | | Funds% | | | Balance | | | Expense | | Funds% |
| ||
EARNING ASSETS | | | | | | | | | | | | | | | | | |
|
Interest-bearing due from banks | | $ | 26,064 | | $ | 450 | | 3.48 | % | | $ | 73,915 | | $ | 1,576 | | 4.30 | % |
Available-for-sale debt securities, at amortized cost: | |
| | | | | | | | |
| | | | | | | |
Taxable | |
| 425,912 | | | 7,025 | | 3.33 | % | |
| 339,045 | | | 4,631 | | 2.75 | % |
Tax-exempt (1) | |
| 104,257 | | | 1,296 | | 2.51 | % | |
| 110,488 | | | 1,306 | | 2.38 | % |
Total available-for-sale debt securities | |
| 530,169 | | | 8,321 | | 3.17 | % | |
| 449,533 | | | 5,937 | | 2.66 | % |
Loans receivable: | |
| | | | | | | | |
| | | | | | | |
Taxable | |
| 2,282,445 | | | 72,224 | | 6.38 | % | |
| 1,811,622 | | | 55,554 | | 6.18 | % |
Tax-exempt (1) | |
| 91,180 | | | 1,544 | | 3.41 | % | |
| 88,810 | | | 1,471 | | 3.34 | % |
Total loans receivable (2) | |
| 2,373,625 | | | 73,768 | | 6.27 | % | |
| 1,900,432 | | | 57,025 | | 6.05 | % |
Other earning assets | |
| 3,515 | | | 83 | | 4.76 | % | |
| 2,308 | | | 56 | | 4.89 | % |
Total Earning Assets | |
| 2,933,373 | | | 82,622 | | 5.68 | % | |
| 2,426,188 | | | 64,594 | | 5.37 | % |
Bank-owned life insurance | | | 61,537 | | | | | | | | | 51,615 | | | | | | |
Intangible assets | |
| 74,118 | | | | | | | |
| 54,477 | | | | | | |
Other assets | |
| 81,917 | | | | | | | |
| 51,421 | | | | | | |
Total Assets | | $ | 3,150,945 | | | | | | | | $ | 2,583,701 | | | | | | |
| | | | | | | | | | | | | | | | | | |
INTEREST-BEARING LIABILITIES | |
| | | | | | | | |
| | | | | | | |
Interest-bearing deposits: | |
| | | | | | | | |
| | | | | | | |
Interest checking | | $ | 683,564 | | $ | 4,841 | | 1.43 | % | | $ | 540,897 | | $ | 5,435 | | 2.03 | % |
Money market | |
| 392,401 | | | 3,764 | | 1.93 | % | |
| 359,716 | | | 3,929 | | 2.20 | % |
Savings | |
| 354,863 | | | 1,587 | | 0.90 | % | |
| 197,269 | | | 98 | | 0.10 | % |
Time deposits | |
| 591,033 | | | 9,686 | | 3.30 | % | |
| 490,212 | | | 9,414 | | 3.87 | % |
Total interest-bearing deposits | |
| 2,021,861 | | | 19,878 | | 1.98 | % | |
| 1,588,094 | | | 18,876 | | 2.40 | % |
Borrowed funds: | |
| | | | | | | | |
| | | | | | | |
Short-term | |
| 31,560 | | | 613 | | 3.92 | % | |
| 1,189 | | | 1 | | 0.17 | % |
Long-term - FHLB advances | |
| 133,516 | | | 2,869 | | 4.33 | % | |
| 156,013 | | | 3,463 | | 4.48 | % |
Senior notes, net | |
| 12,501 | | | 202 | | 3.26 | % | |
| 14,917 | | | 241 | | 3.26 | % |
Subordinated debt, net | |
| 24,979 | | | 520 | | 4.20 | % | |
| 24,860 | | | 465 | | 3.77 | % |
Total borrowed funds | |
| 202,556 | | | 4,204 | | 4.19 | % | |
| 196,979 | | | 4,170 | | 4.27 | % |
Total Interest-bearing Liabilities | |
| 2,224,417 | | | 24,082 | | 2.18 | % | |
| 1,785,073 | | | 23,046 | | 2.60 | % |
Demand deposits (non-interest bearing) | |
| 547,034 | | |
| | | | |
| 487,446 | | |
| | | |
Other liabilities | |
| 36,820 | | |
| | | | |
| 30,761 | | |
| | | |
Total Liabilities | |
| 2,808,271 | | |
| | | | |
| 2,303,280 | | |
| | | |
Stockholders' equity, excluding accumulated other comprehensive loss | |
| 365,233 | | |
| | | | |
| 313,982 | | |
| | | |
Accumulated other comprehensive loss | |
| (22,559) | | |
| | | | |
| (33,561) | | |
| | | |
Total Stockholders' Equity | |
| 342,674 | | |
| | | | |
| 280,421 | | |
| | | |
Total Liabilities and Stockholders' Equity | | $ | 3,150,945 | | |
| | | | | $ | 2,583,701 | | |
| | | |
Interest Rate Spread | | | | | |
| | 3.50 | % | |
| | | |
| | 2.77 | % |
Net Interest Income | | | | | $ | 58,540 | | | | | | | | $ | 41,548 | | | |
Net Interest Income/Earning Assets (Net Interest Margin) | | | | | | | | 4.02 | % | |
| | | | | | 3.45 | % |
Total Deposits (Interest-bearing and Demand) | | $ | 2,568,895 | | | | | | | | $ | 2,075,540 | | | | | | |
Brokered Deposits | | $ | 1,184 | | | 22 | | 3.75 | % | | $ | 17,531 | | | 408 | | 4.69 | % |
| (1) | Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using C&N’s marginal federal income tax rate of 21%. See reconciliation. |
(3) | Rates of return on earning assets and costs of funds have been presented on an annualized basis. |
12
TABLE 6 - SUMMARY OF LOANS BY TYPE
(Excludes Loans Held for Sale)
(Dollars In Thousands)
| | | | | | | | | | | | | | | | | |
| | June 30, | | March 31, | | December 31, | | June 30, | | June 30, 2026 vs | | ||||||
| | 2026 | | 2026 | | 2025 | | 2025 | | March 31. 2026 | | ||||||
Commercial real estate - non-owner occupied: | |
| | |
| | |
| | |
| | |
| | | |
Non-owner occupied | | $ | 550,607 | | $ | 556,787 | | $ | 569,974 | | $ | 488,150 | | $ | (6,180) | (1.1) | % |
Multi-family (5 or more) residential | | | 170,179 | | | 170,891 | | | 160,284 | | | 107,603 | | | (712) | (0.4) | % |
1-4 Family - commercial purpose | | | 203,093 | | | 198,203 | | | 197,480 | | | 162,208 | | | 4,890 | 2.5 | % |
Total commercial real estate - non-owner occupied | | | 923,879 | | | 925,881 | | | 927,738 | | | 757,961 | | | (2,002) | (0.2) | % |
Commercial real estate - owner occupied | | | 325,002 | | | 326,210 | | | 311,792 | | | 261,157 | | | (1,208) | (0.4) | % |
All other commercial loans: | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 127,268 | | | 127,100 | | | 128,679 | | | 97,632 | | | 168 | 0.1 | % |
Commercial lines of credit | | | 149,546 | | | 148,118 | | | 139,727 | | | 124,515 | | | 1,428 | 1.0 | % |
Political subdivisions | | | 86,701 | | | 103,097 | | | 96,349 | | | 83,811 | | | (16,396) | (15.9) | % |
Commercial construction and land | | | 111,462 | | | 123,170 | | | 123,887 | | | 99,514 | | | (11,708) | (9.5) | % |
Other commercial loans | | | 69,098 | | | 70,431 | | | 71,895 | | | 25,027 | | | (1,333) | (1.9) | % |
Total all other commercial loans | | | 544,075 | | | 571,916 | | | 560,537 | | | 430,499 | | | (27,841) | (4.9) | % |
Residential mortgage loans: | | | | | | | | | | | | | | | | | |
1-4 Family - residential | | | 405,339 | | | 411,451 | | | 411,827 | | | 375,352 | | | (6,112) | (1.5) | % |
1-4 Family residential construction | | | 37,737 | | | 34,460 | | | 32,123 | | | 23,144 | | | 3,277 | 9.5 | % |
Total residential mortgage | | | 443,076 | | | 445,911 | | | 443,950 | | | 398,496 | | | (2,835) | (0.6) | % |
Consumer loans: | | | | | | | | | | | | | | | | | |
Consumer lines of credit (including HELCs) | | | 98,962 | | | 98,961 | | | 94,060 | | | 56,130 | | | 1 | 0.0 | % |
All other consumer | | | 13,853 | | | 15,971 | | | 16,288 | | | 15,015 | | | (2,118) | (13.3) | % |
Total consumer | | | 112,815 | | | 114,932 | | | 110,348 | | | 71,145 | | | (2,117) | (1.8) | % |
Total | | | 2,348,847 | | | 2,384,850 | | | 2,354,365 | | | 1,919,258 | | | (36,003) | (1.5) | % |
Less: allowance for credit losses on loans | | | (32,583) | | | (33,832) | | | (31,048) | | | (21,699) | | | 1,249 | (3.7) | % |
Loans, net | | $ | 2,316,264 | | $ | 2,351,018 | | $ | 2,323,317 | | $ | 1,897,559 | | $ | (34,754) | (1.5) | % |
TABLE 7 - NON-OWNER OCCUPIED COMMERCIAL REAL ESTATE
(Dollars In Thousands)
Loan Type | | June 30, | | % of | | March 31, | | December 31, | | June 30, | |||||
| | 2026 | | Total Loans | | 2026 | | 2025 | | 2025 | |||||
Retail | | $ | 112,665 | | 4.8 | % | | $ | 116,507 | | $ | 104,513 | | $ | 89,485 |
Office | | | 107,923 | | 4.6 | % | | | 109,404 | | | 125,175 | | | 118,007 |
Industrial | | | 96,526 | | 4.1 | % | | | 98,985 | | | 99,476 | | | 83,334 |
Hotels | | | 76,171 | | 3.2 | % | | | 81,638 | | | 82,692 | | | 69,163 |
Self Storage Facilities | | | 59,772 | | 2.5 | % | | | 55,083 | | | 55,434 | | | 34,558 |
Mixed Use | | | 58,871 | | 2.5 | % | | | 57,897 | | | 64,390 | | | 60,177 |
Other | | | 38,679 | | 1.6 | % | | | 37,273 | | | 38,294 | | | 33,426 |
Total Non-owner Occupied CRE Loans | | $ | 550,607 | | 23.4 | % | | $ | 556,787 | | $ | 569,974 | | $ | 488,150 |
Total Gross Loans | | $ | 2,348,847 | | | | | $ | 2,384,850 | | $ | 2,354,365 | | $ | 1,919,258 |
13
TABLE 8 - PAST DUE LOANS AND NONPERFORMING ASSETS
(Dollars In Thousands)
| | June 30, | | March 31, | | December 31, | | June 30, | | ||||
| | 2026 | | 2026 | | 2025 | | 2025 | | ||||
Collateral dependent loans with a valuation allowance | | $ | 5,608 | | $ | 5,602 | | $ | 5,401 | | $ | 239 | |
Collateral dependent loans without a valuation allowance | | | 33,255 | | | 35,230 | | | 27,027 | | | 20,957 | |
Total collateral dependent loans | | $ | 38,863 | | $ | 40,832 | | $ | 32,428 | | $ | 21,196 | |
| | | | | | | | | | | | | |
Total loans past due 30-89 days and still accruing | | $ | 7,047 | | $ | 10,217 | | $ | 18,309 | | $ | 1,721 | |
| | | | | | | | | | | | | |
Nonperforming assets: | |
| | |
| | |
| | |
| | |
Total nonaccrual loans | | $ | 39,748 | | $ | 41,863 | | $ | 32,836 | | $ | 25,190 | |
Total loans past due 90 days or more and still accruing | |
| 346 | |
| 69 | |
| 88 | |
| 86 | |
Total nonperforming loans | |
| 40,094 | |
| 41,932 | |
| 32,924 | |
| 25,276 | |
Foreclosed assets held for sale (real estate) | |
| 181 | |
| 181 | |
| 189 | |
| 402 | |
Total nonperforming assets | | $ | 40,275 | | $ | 42,113 | | $ | 33,113 | | $ | 25,678 | |
| | | | | | | | | | | | | |
Total nonperforming loans as a % of total loans | |
| 1.71 | % | | 1.76 | % | | 1.40 | % |
| 1.32 | % |
Total nonperforming assets as a % of assets | |
| 1.28 | % | | 1.33 | % | | 1.06 | % |
| 0.98 | % |
Allowance for credit losses as a % of total loans | |
| 1.39 | % | | 1.42 | % | | 1.32 | % |
| 1.13 | % |
Included in the table above were loans acquired from Susquehanna with credit deterioration (“PCD loans”) totaled as follows:
(Dollars In Thousands) | | June 30, | | March 31, | | December 31, | | June 30, | ||||
| | 2026 | | 2026 | | 2025 | | 2025 | ||||
| | PCD Loans | | PCD Loans | | PCD Loans | | PCD Loans | ||||
Collateral dependent loans with a valuation allowance | | $ | 4,975 | | $ | 4,970 | | $ | 5,138 | | $ | 0 |
Collateral dependent loans without a valuation allowance | |
| 7,428 | |
| 7,518 | |
| 5,553 | |
| 0 |
Total collateral dependent loans | | $ | 12,403 | | $ | 12,488 | | $ | 10,691 | | $ | 0 |
Total loans past due 30-89 days and still accruing | | $ | 2,150 | | $ | 2,193 | | $ | 5,810 | | $ | 0 |
Nonperforming assets, | |
| | |
| | |
| | |
| |
Total nonaccrual loans | | $ | 8,371 | | $ | 8,566 | | $ | 6,762 | | $ | 0 |
TABLE 9 - ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LOANS
(Dollars In Thousands)
| | 3 Months | | 3 Months | | 3 Months | | 6 Months |
| 6 Months |
| |||||
| | Ended | | Ended | | Ended | | Ended |
| Ended |
| |||||
| | June 30, | | March 31, | | June 30, | | June 30, |
| June 30, |
| |||||
| | 2026 | | 2026 | | 2025 | | 2026 |
| 2025 |
| |||||
Balance, beginning of period | | $ | 33,832 | | $ | 31,048 | | $ | 20,172 | | $ | 31,048 | | $ | 20,035 | |
Charge-offs | |
| (300) | |
| (10,833) | |
| (582) | |
| (11,133) | |
| (699) | |
Recoveries | |
| 703 | |
| 25 | |
| 34 | |
| 728 | |
| 60 | |
Net recoveries (charge-offs) | |
| 403 | |
| (10,808) | |
| (548) | |
| (10,405) | |
| (639) | |
(Credit) Provision for credit losses on loans | |
| (1,652) | |
| 13,592 | |
| 2,075 | |
| 11,940 | |
| 2,303 | |
Balance, end of period | | $ | 32,583 | | $ | 33,832 | | $ | 21,699 | | $ | 32,583 | | $ | 21,699 | |
| | | | | | | | | | | | | | | | |
Net recoveries (charge-offs) as a % of average gross loans (annualized) | | | 0.07 | % | | (1.83) | % | | (0.12) | % | | (0.88) | % | | (0.07) | % |
| | 3 Months | | 3 Months | | 3 Months | | 6 Months | | 6 Months | |||||
| | Ended | | Ended | | Ended | | Ended | | Ended | |||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | |||||
| | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | |||||
(Credit) provision for credit losses: | | | | | | | | | | | | | | | |
Loans receivable | | $ | (1,652) | | $ | 13,592 | | $ | 2,075 | | $ | 11,940 | | $ | 2,303 |
Off-balance sheet exposures | |
| (194) | |
| 10 | |
| 279 | |
| (184) | |
| 287 |
Total (credit) provision for credit losses | | $ | (1,846) | | $ | 13,602 | | $ | 2,354 | | $ | 11,756 | | $ | 2,590 |
14
TABLE 10 - DEPOSIT COMPOSITION
(Dollars In Thousands)
| | | | | | | | | | | | | | | June 30, 2026 vs | | |
| | June 30, | | March 31, | | December 31, | | June 30, | |
| March 31, 2026 | | |||||
| | 2026 | | 2026 | | 2025 | | 2025 | | $ | % | | |||||
Deposits, excluding brokered: | |
| | |
| | |
| | |
| | | | | | |
Noninterest-bearing demand deposits | | $ | 557,892 | | $ | 568,478 | | $ | 531,442 | | $ | 507,317 | | $ | (10,586) | (1.9) | % |
Interest checking | | | 721,072 | | | 691,504 | | | 665,317 | | | 543,932 | | | 29,568 | 4.3 | % |
Money market | | | 409,327 | | | 392,430 | | | 389,362 | | | 368,068 | | | 16,897 | 4.3 | % |
Savings | | | 342,229 | | | 355,797 | | | 371,039 | | | 196,600 | | | (13,568) | (3.8) | % |
Time deposits | | | 573,215 | | | 591,142 | | | 603,706 | | | 488,854 | | | (17,927) | (3.0) | % |
Sub-total | | $ | 2,603,735 | | $ | 2,599,351 | | $ | 2,560,866 | | $ | 2,104,771 | | $ | 4,384 | 0.2 | % |
Brokered deposits | | | 0 | | | 702 | | | 3,850 | | | 5,005 | | | (702) | (100.0) | % |
Total Deposits and Brokered Deposits | | $ | 2,603,735 | | $ | 2,600,053 | | $ | 2,564,716 | | $ | 2,109,776 | | $ | 3,682 | 0.1 | % |
TABLE 11 - CONTINGENT LIQUIDITY
(Dollars In Thousands)
| | | | | | | | | | | | |
| | June 30, | | March 31, | | December 31, | | June 30, | ||||
| | 2026 | | 2026 | | 2025 | | 2025 | ||||
Highly Liquid Available Funding: | |
| | |
| | |
| | |
| |
Available Credit Facilities: | | | | | | | | | | | | |
Federal Home Loan Bank of Pittsburgh | | $ | 971,125 | | $ | 948,272 | | $ | 785,822 | | $ | 780,008 |
Federal Reserve Bank Discount Window | | | 24,882 | | | 24,632 | | | 25,484 | | | 17,545 |
Other correspondent banks | | | 75,000 | | | 75,000 | | | 75,000 | | | 75,000 |
Unencumbered available-for-sale debt securities | | | 316,129 | | | 315,391 | | | 319,624 | | | 267,695 |
Total Highly Liquid Available Funding | | $ | 1,387,136 | | $ | 1,363,295 | | $ | 1,205,930 | | $ | 1,140,248 |
Uninsured Deposits Information | | June 30, | | March 31, | | December 31, | | June 30, | ||||||||
| | 2026 | | 2026 | | 2025 | | 2025 | ||||||||
Total Deposits - C&N Bank | | $ | 2,610,552 | | | $ | 2,620,675 | | | $ | 2,584,952 | | | $ | 2,127,673 | |
| | | | | | | | | | | | | | | | |
Estimated Total Uninsured Deposits | | $ | 820,235 | | | $ | 856,022 | | | $ | 811,209 | | | $ | 649,184 | |
Portion of Uninsured Deposits that are | | | | | | | | | | | | | | | | |
Collateralized | | | 167,823 | | | | 171,335 | | | | 172,585 | | | | 133,621 | |
Uninsured and Uncollateralized Deposits | | $ | 652,412 | | | $ | 684,687 | | | $ | 638,624 | | | $ | 515,563 | |
| | | | | | | | | | | | | | | | |
Uninsured and Uncollateralized Deposits as | | | | | | | | | | | | | | | | |
a % of Total Deposits | | | 25.0 | % | | | 26.1 | % | | | 24.7 | % | | | 24.2 | % |
| | | | | | | | | | | | | | | | |
Available Funding from Credit Facilities | | $ | 1,071,007 | | | $ | 1,047,904 | | | $ | 886,306 | | | $ | 872,553 | |
Fair Value of Available-for-sale Debt | | | | | | | | | | | | | | | | |
Securities in Excess of Pledging Obligations | | | 316,129 | | | | 315,391 | | | | 319,624 | | | | 267,695 | |
Highly Liquid Available Funding | | $ | 1,387,136 | | | $ | 1,363,295 | | | $ | 1,205,930 | | | $ | 1,140,248 | |
| | | | | | | | | | | | | | | | |
Highly Liquid Available Funding as a % of | | | | | | | | | | | | | | | | |
Uninsured Deposits | | | 169.1 | % | | | 159.3 | % | | | 148.7 | % | | | 175.6 | % |
| | | | | | | | | | | | | | | | |
Highly Liquid Available Funding as a % of | | | | | | | | | | | | | | | | |
Uninsured and Uncollateralized Deposits | | | 212.6 | % | | | 199.1 | % | | | 188.8 | % | | | 221.2 | % |
15
NON-GAAP RECONCILIATIONS
TABLE 12 - PPNR NON- GAAP RECONCILIATION
(Dollars In Thousands)
| | Three Months Ended | Six Months Ended | ||||||||||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | |||||
Calculation of PPNR: | | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | |||||
Net Income (GAAP) | | $ | 14,057 | | $ | 273 | | $ | 6,117 | | $ | 14,330 | | $ | 12,410 |
Add: Provision for income taxes | | | 3,368 | | | 62 | | | 1,415 | | | 3,430 | | | 2,826 |
Add: (Credit) provision for credit losses | | | (1,846) | | | 13,602 | | | 2,354 | | | 11,756 | | | 2,590 |
Less: Realized gains on available-for-sale debt securities | | | (1) | | | (26) | | | 0 | | | (27) | | | 0 |
Add: Merger-related expenses | | | 0 | | | 0 | | | 167 | | | 0 | | | 167 |
Add: Adjustments to reflect net interest income on a fully taxable-equivalent basis | | | 237 | | | 231 | | | 220 | | | 468 | | | 431 |
PPNR (non-GAAP) | | $ | 15,815 | | $ | 14,142 | | $ | 10,273 | | $ | 29,957 | | $ | 18,424 |
Pre-tax, pre-provision net revenue (“PPNR”), a non-GAAP financial measure, includes net interest income on a fully taxable-equivalent basis plus noninterest income minus total noninterest expense but excludes (credit) provision for credit losses, realized gains or losses on securities, the income tax provision and merger-related expenses and other nonrecurring items included in earnings. Management believes disclosure of PPNR provides useful information for evaluating C&N’s financial performance without the impact of realized gains or losses on securities or nonrecurring items or events that may obscure trends in C&N’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.
TABLE 13 - EFFICIENCY RATIO- NON-GAAP
(In Thousands) | | 3 Months Ended | | 6 Months Ended | | |||||||||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | | |||||
| | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | | |||||
EFFICIENCY RATIO - NON-GAAP | | | | | | | | | | | | | | | | |
Net Interest Income on a Fully Taxable-Equivalent Basis | | $ | 29,855 | | $ | 28,685 |
| $ | 21,362 | | $ | 58,540 |
| $ | 41,548 |
|
Noninterest Income, Excluding Net Realized Gains on Available-for-sale Debt Securities | | | 9,799 | | | 8,169 | | | 8,142 | | | 17,968 | | | 15,150 | |
Total (1) | | $ | 39,654 | | $ | 36,854 |
| $ | 29,504 | | $ | 76,508 |
| $ | 56,698 |
|
Noninterest Expense, Excluding Merger-Related Expenses (2) | | $ | 23,839 | | $ | 22,712 |
| $ | 19,231 | | $ | 46,551 |
| $ | 38,274 |
|
Efficiency Ratio = (2)/(1) | |
| 60.12 | % |
| 61.63 | % |
| 65.18 | % |
| 60.84 | % |
| 67.51 | % |
The efficiency ratio, a non-GAAP measure is calculated as shown above. For purposes of calculating the efficiency ratio, net interest income on a fully taxable-equivalent basis includes amounts of interest income on tax-exempt securities and loans that have been increased to a fully taxable-equivalent basis, using C&N's marginal federal income tax rate of 21%. A reconciliation of net interest income under U.S. GAAP as compared to net interest income as adjusted to a fully taxable-equivalent basis is provided below. In the calculation above, Management excluded merger-related expenses due to the nonrecurring nature of these expenses.
The following table is a reconciliation of net interest income under U.S. GAAP as compared to net interest income as adjusted to a fully taxable-equivalent basis.
(In Thousands) | | Three Months Ended | | Six Months Ended | |||||||||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | |||||
| | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | |||||
Net Interest Income Under U.S. GAAP | | $ | 29,618 | | $ | 28,454 | | $ | 21,142 | | $ | 58,072 | | $ | 41,117 |
Add: fully taxable-equivalent interest income adjustment from tax-exempt securities | | | 87 | | | 85 | | | 79 | | | 172 | | | 154 |
Add: fully taxable-equivalent interest income adjustment from tax-exempt loans | | | 150 | | | 146 | | | 141 | | | 296 | | | 277 |
Net Interest Income as adjusted to a fully taxable-equivalent basis | | $ | 29,855 | | $ | 28,685 | | $ | 21,362 | | $ | 58,540 | | $ | 41,548 |
16
NON-GAAP RECONCILIATIONS, Continued
TABLE 14 - TANGIBLE COMMON EQUITY AND TANGIBLE COMMON BOOK VALUE PER SHARE - NON-GAAP RECONCILIATION
Tangible common book value per share and tangible common equity as a percentage of tangible assets are non-GAAP financial measures. Management believes this non-GAAP information is helpful in evaluating the strength of C&N's capital and in providing an alternative valuation of C&N's net worth.
(In Thousands) | | June 30, | | March 31, | | December 31, | | June 30, | | ||||
| | 2026 | | 2026 | | 2025 | | 2025 | | ||||
Total Assets | | $ | 3,151,984 | | $ | 3,164,340 | | $ | 3,132,469 | | $ | 2,610,875 | |
Less: Intangible Asset, Goodwill | |
| (63,311) | |
| (63,311) | |
| (63,311) | |
| (52,505) | |
Less: Intangible Asset, Core Deposit Intangibles, net | | | (9,944) | | | (10,758) | | | (11,573) | | | (1,868) | |
Related Tax Effect on Core Deposit Intangibles, net | |
| 2,188 | |
| 2,367 | |
| 2,546 | |
| 411 | |
Tangible Assets (3) | | $ | 3,080,917 | | $ | 3,092,638 | | $ | 3,060,131 | | $ | 2,556,913 | |
Total Stockholders' Equity | | $ | 346,139 | | $ | 335,564 | | $ | 341,714 | | $ | 286,357 | |
Less: Goodwill | |
| (63,311) | |
| (63,311) | |
| (63,311) | |
| (52,505) | |
Less: Intangible Asset, Core Deposit Intangibles, net | | | (9,944) | | | (10,758) | | | (11,573) | | | (1,868) | |
Related Tax Effect on Core Deposit Intangibles, net | |
| 2,188 | |
| 2,367 | |
| 2,546 | |
| 411 | |
Tangible Common Equity (4) | | $ | 275,072 | | $ | 263,862 | | $ | 269,376 | | $ | 232,395 | |
| | | | | | | | | | | | | |
Common Shares Outstanding, End of Period (5) | |
| 17,942,105 | |
| 17,909,958 | |
| 17,823,444 | |
| 15,514,943 | |
Common Book Value per Share (GAAP) | | $ | 19.29 | | $ | 18.74 | | $ | 19.17 | | $ | 18.46 | |
Tangible Common Book Value per Share = (4)/(5) | | $ | 15.33 | | $ | 14.73 | | $ | 15.11 | | $ | 14.98 | |
Tangible Common Equity (4) / Tangible Assets (3) | | | 8.93 | % | | 8.53 | % | | 8.80 | % | | 9.09 | % |
TABLE 15 – RETURN ON AVERAGE TANGIBLE COMMON EQUITY - NON-GAAP RECONCILIATION
(In Thousands) | | 3 Months Ended | | 6 Months Ended | | |||||||||||
| | June 30, | | March 31, | | June 30, | | June 30, | | June 30, | | |||||
| | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | | |||||
Average Common Tangible Equity: | | | | | | | | | | | | | | | | |
Average stockholders' equity (GAAP) | | $ | 339,249 | | $ | 346,137 |
| $ | 282,674 | | $ | 342,674 |
| $ | 280,421 |
|
Less: Goodwill | | | (63,311) | | | (63,311) | | | (52,505) | | | (63,311) | | | (52,505) | |
Less: Intangible Asset, Core Deposit Intangibles, net | | | (10,400) | | | (11,219) | | | (1,920) | | | (10,807) | | | (1,972) |
|
Related Tax Effect on Core Deposit Intangibles, net | | | 2,288 | | | 2,468 | | | 422 | | | 2,378 | | | 434 | |
Average Tangible Common Equity (non-GAAP) (1) | | $ | 267,826 | | $ | 274,075 |
| $ | 228,671 | | $ | 270,934 |
| $ | 226,378 |
|
| | | | | | | | | | | | | | | | |
Net Income- GAAP | | $ | 14,057 | | $ | 273 | | $ | 6,117 | | $ | 14,330 | | $ | 12,410 | |
Annualized Net Income- GAAP (2) | | $ | 56,228 | | $ | 1,092 | | $ | 24,468 | | $ | 28,660 | | $ | 24,820 | |
Return on Average Tangible Common Equity = (1)/(2) | | | 20.99 | % | | 0.40 | % | | 10.70 | % | | 10.58 | % | | 10.96 | % |
17