Bay Street News

CNB Financial Corporation Reports Second Quarter 2024 Results

CLEARFIELD, Pa., July 18, 2024 (GLOBE NEWSWIRE) — CNB Financial Corporation (“Corporation”) (NASDAQ: CCNE), the parent company of CNB Bank, today announced its earnings for the three and six months ended June 30, 2024.

Executive Summary

1 This release contains references to certain financial measures that are not defined under U.S. Generally Accepted Accounting Principles (“GAAP”). Management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. A reconciliation of these non-GAAP financial measures is provided in the “Reconciliation of Non-GAAP Financial Measures” section.

Commenting on the quarterly results, Michael D. Peduzzi, President and CEO of both the Corporation and CNB Bank, stated, “Our earnings and growth for the second quarter reflect the diligent and disciplined efforts made by our team to achieve sustainable positive operating leverage. We have successfully built a loan pipeline that both increased production during the second quarter and established a sound level of opportunities for future loan originations. Importantly, we funded this loan growth with steady deposit growth from treasury management activities and in-market household growth, while reducing higher-cost corporate deposit balances. Though we experienced some slight net interest margin compression in the second quarter when compared to the first quarter, primarily from a continued rise in deposit interest costs, we are confident that yields on new loan production, when compared to the lower yields on loan payoffs and scheduled amortizations, will support a higher spread as deposit rates further stabilize given the Fed’s extended pause in rate actions.

As our loan and deposit growth for the quarter contributed to overall increased operating revenues, noninterest expenses favorably declined as a result of our disciplined overhead management actions, particularly those related to further optimizing staffing levels and controlling personnel costs. With our recent announcement of key executive management appointments, we seek to further leverage the expertise of our deeply experienced leadership team to further increase both interest-spread and fee-based revenues, while extensively reviewing back-office support functions and processes to identify even greater efficiencies. Importantly, our realization of positive operating leverage and performance momentum is without compromise to CNB’s high credit quality standards and exceptional client experiences that are foundational elements to our historical and future success.”

Other Balance Sheet Highlights

Loan Portfolio Profile

The Corporation had no commercial office, hospitality or multifamily loan relationships considered by the banking regulators to be a high volatility commercial real estate credit.

Performance Ratios

Revenue

Non-Interest Expense

Income Taxes

Asset Quality

Capital

About CNB Financial Corporation

CNB Financial Corporation is a financial holding company with consolidated assets of approximately $5.9 billion. CNB Financial Corporation conducts business primarily through its principal subsidiary, CNB Bank. CNB Bank is a full-service bank engaging in a full range of banking activities and services, including trust and wealth management services, for individual, business, governmental, and institutional customers. CNB Bank operations include a private banking division, three loan production offices, one drive-up office, one mobile office, and 52 full-service offices in Pennsylvania, Ohio, New York, and Virginia. CNB Bank, headquartered in Clearfield, Pennsylvania, with offices in Central and North Central Pennsylvania, serves as the multi-brand parent to various divisions. These divisions include ERIEBANK, based in Erie, Pennsylvania, with offices in Northwest Pennsylvania and Northeast Ohio; FCBank, based in Worthington, Ohio, with offices in Central Ohio; BankOnBuffalo, based in Buffalo, New York, with offices in Western New York; Ridge View Bank, based in Roanoke, Virginia, with offices in the Southwest Virginia region; and Impressia Bank, a division focused on banking opportunities for women, which operates in CNB Bank’s primary market areas. Additional information about CNB Financial Corporation may be found at www.CNBBank.bank.

Forward-Looking Statements

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the Corporation’s financial condition, liquidity, results of operations, future performance and business. These forward-looking statements are intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those that are not historical facts. Forward-looking statements include statements with respect to beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors (some of which are beyond the Corporation’s control). Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would” and “could.” The Corporation’s actual results may differ materially from those contemplated by the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets, including actual or potential stresses in the banking industry; (ii) changes in interest rates; (iii) changes in general business, industry or economic conditions or competition; (iv) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (v) higher than expected costs or other difficulties related to integration of combined or merged businesses; (vi) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (vii) changes in the quality or composition of our loan and investment portfolios; (vii) adequacy of loan loss reserves; (ix) increased competition; (x) loss of certain key officers; (xi) deposit attrition; (xii) rapidly changing technology; (xiii) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xiv) changes in the cost of funds, demand for loan products or demand for financial services; and (xv) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices. Such developments could have an adverse impact on the Corporation’s financial position and results of operations. For more information about factors that could cause actual results to differ from those discussed in the forward-looking statements, please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of and the forward-looking statement disclaimers in the Corporation’s annual and quarterly reports filed with the Securities and Exchange Commission.

The forward-looking statements are based upon management’s beliefs and assumptions and are made as of the date of this press release. Factors or events that could cause the Corporation’s actual results to differ may emerge from time to time, and it is not possible for the Corporation to predict all of them. The Corporation undertakes no obligation to publicly update or revise any forward-looking statements included in this press release or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise, except to the extent required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release might not occur and you should not put undue reliance on any forward-looking statements.

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Income Statement                  
Interest and fees on loans $ 72,142     $ 71,513     $ 66,901     $ 143,655     $ 129,229  
Interest and dividends on securities and cash and cash equivalents   8,510       6,392       5,431       14,902       9,743  
Interest expense   (34,935 )     (32,683 )     (25,072 )     (67,618 )     (44,073 )
Net interest income   45,717       45,222       47,260       90,939       94,899  
Provision for credit losses   2,591       1,320       2,405       3,911       3,695  
Net interest income after provision for credit losses   43,126       43,902       44,855       87,028       91,204  
Non-interest income                  
Wealth and asset management fees   2,007       1,802       1,917       3,809       3,734  
Service charges on deposit accounts   1,794       1,694       1,913       3,488       3,708  
Other service charges and fees   712       695       1085       1,407       1,716  
Net realized gains on available-for-sale securities   0       0       30       0       52  
Net realized and unrealized gains (losses) on equity securities   (80 )     191       (244 )     111       (530 )
Mortgage banking   187       196       176       383       344  
Bank owned life insurance   784       767       693       1,551       1,457  
Card processing and interchange income   2,187       2,016       2,062       4,203       4,121  
Other non-interest income   1,274       1,594       661       2,868       1,733  
Total non-interest income   8,865       8,955       8,293       17,820       16,335  
Non-interest expenses                  
Salaries and benefits   17,676       18,787       17,059       36,463       34,104  
Net occupancy expense of premises   3,580       3,640       3,628       7,220       7,194  
Technology expense   5,573       5,072       5,187       10,645       9,445  
Advertising expense   553       685       701       1,238       1,245  
State and local taxes   1,237       1,143       1,030       2,380       2,080  
Legal, professional, and examination fees   1,119       1,172       1,002       2,291       1,847  
FDIC insurance premiums   1,018       990       1,001       2,008       1,874  
Card processing and interchange expenses   878       1,179       1,572       2,057       3,062  
Other non-interest expense   4,355       4,756       4,808       9,111       9,127  
Total non-interest expenses   35,989       37,424       35,988       73,413       69,978  
Income before income taxes   16,002       15,433       17,160       31,435       37,561  
Income tax expense   3,045       2,833       3,333       5,878       7,245  
Net income   12,957       12,600       13,827       25,557       30,316  
Preferred stock dividends   1,075       1,075       1,075       2,150       2,150  
Net income available to common shareholders $ 11,882     $ 11,525     $ 12,752     $ 23,407     $ 28,166  
                   
Ending shares outstanding   20,998,117       21,024,695       20,997,053       20,998,117       20,997,053  
Average diluted common shares outstanding   20,893,396       20,887,088       20,956,575       20,890,203       21,019,178  
Diluted earnings per common share $ 0.56     $ 0.55     $ 0.61     $ 1.11     $ 1.33  
Cash dividends per common share $ 0.175     $ 0.175     $ 0.175     $ 0.350     $ 0.350  
Dividend payout ratio   31 %     32 %     29 %     32 %     26 %
                                       

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Average Balances                  
Total loans and loans held for sale $ 4,441,633     $ 4,428,751     $ 4,376,223     $ 4,435,246     $ 4,317,023  
Investment securities   734,087       731,366       770,605       732,710       782,689  
Total earning assets   5,465,645       5,350,126       5,238,471       5,407,954       5,154,147  
Total assets   5,854,978       5,729,779       5,607,947       5,792,485       5,517,755  
Noninterest-bearing deposits   761,270       736,965       793,686       749,124       813,382  
Interest-bearing deposits   4,321,678       4,229,135       4,047,224       4,275,406       3,909,453  
Shareholders’ equity   583,221       576,528       550,490       579,991       543,039  
Tangible common shareholders’ equity (non-GAAP) (1)   481,309       474,596       448,497       478,069       441,046  
                   
Average Yields (annualized)                  
Total loans and loans held for sale   6.55 %     6.51 %     6.15 %     6.53 %     6.06 %
Investment securities   2.14 %     2.01 %     1.99 %     2.08 %     1.96 %
Total earning assets   5.89 %     5.81 %     5.50 %     5.85 %     5.40 %
Interest-bearing deposits   3.15 %     3.00 %     2.34 %     3.07 %     2.08 %
Interest-bearing liabilities   3.17 %     3.03 %     2.40 %     3.10 %     2.18 %
                   
Performance Ratios (annualized)                  
Return on average assets   0.89 %     0.88 %     0.99 %     0.89 %     1.11 %
Return on average equity   8.94 %     8.79 %     10.07 %     8.86 %     11.26 %
Return on average tangible common equity (non-GAAP) (1)   9.93 %     9.77 %     11.40 %     9.85 %     12.88 %
Net interest margin, fully tax equivalent basis (non-GAAP) (1)   3.34 %     3.38 %     3.60 %     3.36 %     3.69 %
Efficiency Ratio, fully tax equivalent basis (non-GAAP) (1)   65.20 %     68.29 %     64.10 %     66.74 %     62.28 %
                   
Net Loan Charge-Offs                  
CNB Bank net loan charge-offs $ 2,348     $ 878     $ 379     $ 3,226     $ 574  
Holiday Financial net loan charge-offs   456       466       410       922       901  
Total Corporation net loan charge-offs $ 2,804     $ 1,344     $ 789     $ 4,148     $ 1,475  
Annualized net loan charge-offs / average total loans and loans held for sale   0.25 %     0.12 %     0.07 %     0.19 %     0.07 %
                                       

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  June 30, 2024   March 31, 2024   June 30, 2023
Ending Balance Sheet          
Cash and due from banks $ 56,031     $ 38,953     $ 58,278  
Interest-bearing deposits with Federal Reserve   271,943       259,464       62,644  
Interest-bearing deposits with other financial institutions   3,171       3,036       4,241  
Total cash and cash equivalents   331,145       301,453       125,163  
Debt securities available-for-sale, at fair value   359,900       348,565       353,136  
Debt securities held-to-maturity, at amortized cost   354,569       381,706       394,238  
Equity securities   9,654       9,581       9,266  
Loans held for sale   642       1,010       1,654  
Loans receivable          
Syndicated loans   53,938       78,685       145,627  
Loans   4,425,754       4,352,713       4,319,207  
Total loans receivable   4,479,692       4,431,398       4,464,834  
Less: allowance for credit losses   (45,532 )     (45,832 )     (45,541 )
Net loans receivable   4,434,160       4,385,566       4,419,293  
Goodwill and other intangibles   43,874       43,874       43,874  
Core deposit intangible   241       260       320  
Other assets   352,386       329,397       316,656  
Total Assets $ 5,886,571     $ 5,801,412     $ 5,663,600  
           
Noninterest-bearing demand deposits $ 762,918     $ 749,178     $ 808,074  
Interest-bearing demand deposits   693,074       719,781       861,871  
Savings   3,140,505       3,035,823       2,708,386  
Certificates of deposit   514,348       532,771       554,744  
Total deposits   5,110,845       5,037,553       4,933,075  
Subordinated debentures   20,620       20,620       20,620  
Subordinated notes, net of issuance costs   84,419       84,343       84,115  
Other liabilities   83,987       80,256       76,156  
Total liabilities   5,299,871       5,222,772       5,113,966  
Common stock   0       0       0  
Preferred stock   57,785       57,785       57,785  
Additional paid in capital   218,756       218,224       219,723  
Retained earnings   361,987       353,780       327,707  
Treasury stock   (4,438 )     (3,946 )     (4,996 )
Accumulated other comprehensive loss   (47,390 )     (47,203 )     (50,585 )
Total shareholders’ equity   586,700       578,640       549,634  
Total liabilities and shareholders’ equity $ 5,886,571     $ 5,801,412     $ 5,663,600  
           
Book value per common share $ 25.19     $ 24.77     $ 23.42  
Tangible book value per common share (non-GAAP) (1) $ 23.09     $ 22.67     $ 21.32  
                       

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  June 30, 2024   March 31, 2024   June 30, 2023
Capital Ratios          
Tangible common equity / tangible assets (non-GAAP) (1)   8.30 %     8.28 %     7.97 %
Tier 1 leverage ratio (2)   10.56 %     10.64 %     10.44 %
Common equity tier 1 ratio (2)   11.71 %     11.70 %     11.20 %
Tier 1 risk-based ratio (2)   13.41 %     13.43 %     12.93 %
Total risk-based ratio (2)   16.20 %     16.27 %     15.73 %
           
Asset Quality Detail          
Nonaccrual loans $ 34,788     $ 28,751     $ 21,176  
Loans 90+ days past due and accruing   112       49       1,373  
Total nonperforming loans   34,900       28,800       22,549  
Other real estate owned   1,641       1,864       1,575  
Total nonperforming assets $ 36,541     $ 30,664     $ 24,124  
           
Asset Quality Ratios          
Nonperforming assets / Total loans + OREO   0.82 %     0.69 %     0.54 %
Nonperforming assets / Total assets   0.62 %     0.53 %     0.43 %
Ratio of allowance for credit losses on loans to nonaccrual loans   130.88 %     159.41 %     215.06 %
Allowance for credit losses / Total loans   1.02 %     1.03 %     1.02 %
           
           
           
           
Consolidated Financial Data Notes:          
(1) Management uses non-GAAP financial information in its analysis of the Corporation’s performance. Management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Corporation’s management believes that investors may use these non-GAAP measures to analyze the Corporation’s financial performance without the impact of unusual items or events that may obscure trends in the Corporation’s underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. Limitations associated with non-GAAP financial measures include the risks that persons might disagree as to the appropriateness of items included in these measures and that different companies might calculate these measures differently. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
(2) Capital ratios as of June 30, 2024 are estimated pending final regulatory filings.
 

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
  Three Months Ended,
  June 30, 2024   March 31, 2024   June 30, 2023
  Average
Balance
  Annual
Rate
  Interest
Inc./Exp.
  Average
Balance
  Annual
Rate
  Interest
Inc./Exp.
  Average
Balance
  Annual
Rate
  Interest
Inc./Exp.
ASSETS:                                  
Securities:                                  
Taxable (1) (4) $ 702,036     2.09 %   $ 3,941   $ 696,851     1.96 %   $ 3,651   $ 730,224     1.89 %   $ 3,700
Tax-exempt (1) (2) (4)   25,088     2.59 %     178     27,743     2.59 %     191     30,274     2.59 %     209
Equity securities (1) (2)   6,963     5.72 %     99     6,772     5.64 %     95     10,107     7.22 %     182
Total securities (4)   734,087     2.14 %     4,218     731,366     2.01 %     3,937     770,605     1.99 %     4,091
Loans receivable:                                  
Commercial (2) (3)   1,416,476     6.85 %     24,133     1,429,718     6.90 %     24,519     1,512,107     6.46 %     24,342
Mortgage and loans held for sale (2) (3)   2,897,473     6.15 %     44,331     2,870,175     6.08 %     43,403     2,735,693     5.73 %     39,089
Consumer (3)   127,684     12.17 %     3,863     128,858     11.79 %     3,778     128,423     11.46 %     3,670
Total loans receivable (3)   4,441,633     6.55 %     72,327     4,428,751     6.51 %     71,700     4,376,223     6.15 %     67,101
Interest-bearing deposits with the Federal Reserve and other financial institutions   289,925     5.99 %     4,321     190,009     5.26 %     2,485     91,643     6.05 %     1,383
Total earning assets   5,465,645     5.89 %   $ 80,866     5,350,126     5.81 %   $ 78,122     5,238,471     5.50 %   $ 72,575
Noninterest-bearing assets:                                  
Cash and due from banks   53,710               53,523               55,632          
Premises and equipment   112,386               110,038               108,296          
Other assets   268,930               261,863               250,019          
Allowance for credit losses   (45,693 )             (45,771 )             (44,471 )        
Total non interest-bearing assets   389,333               379,653               369,476          
TOTAL ASSETS $ 5,854,978             $ 5,729,779             $ 5,607,947          
LIABILITIES AND SHAREHOLDERS’ EQUITY:                                  
Demand—interest-bearing $ 713,431     0.76 %   $ 1,342   $ 739,931     0.65 %   $ 1,195   $ 888,804     0.62 %   $ 1,383
Savings   3,097,598     3.57 %     27,464     2,965,279     3.47 %     25,611     2,608,232     2.82 %     18,326
Time   510,649     3.93 %     4,988     523,925     3.64 %     4,742     550,188     2.82 %     3,869
Total interest-bearing deposits   4,321,678     3.15 %     33,794     4,229,135     3.00 %     31,548     4,047,224     2.34 %     23,578
Short-term borrowings   0     0.00 %     0     0     0.00 %     0     33,920     5.21 %     441
Finance lease liabilities   259     4.66 %     3     282     4.28 %     3     350     4.58 %     4
Subordinated notes and debentures   105,001     4.36 %     1,138     104,925     4.34 %     1,132     104,698     4.02 %     1,049
Total interest-bearing liabilities   4,426,938     3.17 %   $ 34,935     4,334,342     3.03 %   $ 32,683     4,186,192     2.40 %   $ 25,072
Demand—noninterest-bearing   761,270               736,965               793,686          
Other liabilities   83,549               81,944               77,579          
Total Liabilities   5,271,757               5,153,251               5,057,457          
Shareholders’ equity   583,221               576,528               550,490          
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 5,854,978             $ 5,729,779             $ 5,607,947          
Interest income/Earning assets     5.89 %   $ 80,866       5.81 %   $ 78,122       5.50 %   $ 72,575
Interest expense/Interest-bearing liabilities     3.17 %     34,935       3.03 %     32,683       2.40 %     25,072
Net interest spread     2.72 %   $ 45,931       2.78 %   $ 45,439       3.10 %   $ 47,503
Interest income/Earning assets     5.89 %     80,866       5.81 %     78,122       5.50 %     72,575
Interest expense/Earning assets     2.55 %     34,935       2.43 %     32,683       1.90 %     25,072
Net interest margin (fully tax-equivalent)     3.34 %   $ 45,931       3.38 %   $ 45,439       3.60 %   $ 47,503
                                               
 
(1) Includes unamortized discounts and premiums.
(2) Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio. The taxable equivalent adjustment to net interest income for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023 was $214 thousand, $217 thousand and $243 thousand, respectively.
(3) Average loans receivable outstanding includes the average balance outstanding of all nonaccrual loans. Loans receivable consist of the average of total loans receivable less average unearned income. In addition, loans receivable interest income consists of loans receivable fees, including PPP deferred processing fees.
(4) Average balance is computed using the fair value of AFS securities and amortized cost of HTM securities. Average yield has been computed using amortized cost average balance for AFS and HTM securities. The adjustment to the average balance for securities in the calculation of average yield for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023 was $(59.2) million, $(55.1) million and $(55.9) million, respectively.
 

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

  Average Balances, Income and Interest Rates on a Taxable Equivalent Basis
  Six Months Ended,
  June 30, 2024   June 30, 2023
  Average
Balance
  Annual
Rate
  Interest
Inc./Exp.
  Average
Balance
  Annual
Rate
  Interest
Inc./Exp.
ASSETS:                      
Securities:                      
Taxable (1) (4) $ 699,431     2.02 %   $ 7,592   $ 739,201     1.90 %   $ 7,466
Tax-exempt (1) (2) (4)   26,415     2.59 %     369     31,824     2.63 %     443
Equity securities (1) (2)   6,864     5.68 %     194     11,664     4.75 %     275
Total securities (4)   732,710     2.08 %     8,155     782,689     1.96 %     8,184
Loans receivable:                      
Commercial (2) (3)   1,423,097     6.88 %     48,652     1,510,355     6.37 %     47,730
Mortgage and loans held for sale (2) (3)   2,883,824     6.12 %     87,734     2,682,009     5.63 %     74,821
Consumer (3)   128,325     11.97 %     7,641     124,659     11.49 %     7,104
Total loans receivable (3)   4,435,246     6.53 %     144,027     4,317,023     6.06 %     129,655
Interest-bearing deposits with the Federal Reserve and other financial institutions   239,998     5.70 %     6,806     54,435     6.10 %     1,647
Total earning assets   5,407,954     5.85 %   $ 158,988     5,154,147     5.40 %   $ 139,486
Noninterest-bearing assets:                      
Cash and due from banks   53,611               53,981          
Premises and equipment   111,199               105,574          
Other assets   265,453               248,010          
Allowance for credit losses   (45,732 )             (43,957 )        
Total non interest-bearing assets   384,531               363,608          
TOTAL ASSETS $ 5,792,485             $ 5,517,755          
LIABILITIES AND SHAREHOLDERS’ EQUITY:                      
Demand—interest-bearing $ 726,681     0.70 %   $ 2,537   $ 912,345     0.55 %   $ 2,484
Savings   3,031,438     3.52 %     53,075     2,476,442     2.53 %     31,066
Time   517,287     3.78 %     9,730     520,666     2.61 %     6,727
Total interest-bearing deposits   4,275,406     3.07 %     65,342     3,909,453     2.08 %     40,277
Short-term borrowings   0     0.00 %     0     67,930     5.05 %     1,700
Finance lease liabilities   271     4.45 %     6     361     4.47 %     8
Subordinated notes and debentures   104,963     4.35 %     2,270     104,660     4.02 %     2,088
Total interest-bearing liabilities   4,380,640     3.10 %   $ 67,618     4,082,404     2.18 %   $ 44,073
Demand—noninterest-bearing   749,124               813,382          
Other liabilities   82,730               78,930          
Total Liabilities   5,212,494               4,974,716          
Shareholders’ equity   579,991               543,039          
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 5,792,485             $ 5,517,755          
Interest income/Earning assets     5.85 %   $ 158,988       5.40 %   $ 139,486
Interest expense/Interest-bearing liabilities     3.10 %     67,618       2.18 %     44,073
Net interest spread     2.75 %   $ 91,370       3.22 %   $ 95,413
Interest income/Earning assets     5.85 %     158,988       5.40 %     139,486
Interest expense/Earning assets     2.49 %     67,618       1.71 %     44,073
Net interest margin (fully tax-equivalent)     3.36 %   $ 91,370       3.69 %   $ 95,413
                               
 
(1) Includes unamortized discounts and premiums.
(2) Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio. The taxable equivalent adjustment to net interest income for the six months ended June 30, 2024 and 2023, was $431 thousand and $514 thousand, respectively.
(3) Average loans receivable outstanding includes the average balance outstanding of all nonaccrual loans. Loans receivable consist of the average of total loans receivable less average unearned income. In addition, loans receivable interest income consists of loans receivable fees, including PPP deferred processing fees.
(4) Average balance is computed using the fair value of AFS securities and amortized cost of HTM securities. Average yield has been computed using amortized cost average balance for AFS and HTM securities. The adjustment to the average balance for securities in the calculation of average yield for the six months ended June 30, 2024 and 2023 was $(57.2) million and $(57.3) million, respectively.
 

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

Reconciliation of Non-GAAP Financial Measures

  June 30, 2024   March 31, 2024   June 30, 2023
Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP):          
Shareholders’ equity $ 586,700     $ 578,640     $ 549,634  
Less: preferred equity   57,785       57,785       57,785  
Common shareholders’ equity   528,915       520,855       491,849  
Less: goodwill and other intangibles   43,874       43,874       43,874  
Less: core deposit intangible   241       260       320  
Tangible common equity (non-GAAP) $ 484,800     $ 476,721     $ 447,655  
           
Total assets $ 5,886,571     $ 5,801,412     $ 5,663,600  
Less: goodwill and other intangibles   43,874       43,874       43,874  
Less: core deposit intangible   241       260       320  
Tangible assets (non-GAAP) $ 5,842,456     $ 5,757,278     $ 5,619,406  
           
Ending shares outstanding   20,998,117       21,024,695       20,997,053  
           
Book value per common share (GAAP) $ 25.19     $ 24.77     $ 23.42  
Tangible book value per common share (non-GAAP) $ 23.09     $ 22.67     $ 21.32  
           
Common shareholders’ equity / Total assets (GAAP)   8.99 %     8.98 %     8.68 %
Tangible common equity / Tangible assets (non-GAAP)   8.30 %     8.28 %     7.97 %
           

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

Reconciliation of Non-GAAP Financial Measures

  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Calculation of net interest margin:                  
Interest income $ 80,652     $ 77,905     $ 72,332     $ 158,557     $ 138,972  
Interest expense   34,935       32,683       25,072       67,618       44,073  
Net interest income $ 45,717     $ 45,222     $ 47,260     $ 90,939     $ 94,899  
                   
Average total earning assets $ 5,465,645     $ 5,350,126     $ 5,238,471     $ 5,407,954     $ 5,154,147  
                   
Net interest margin (GAAP) (annualized)   3.36 %     3.40 %     3.62 %     3.38 %     3.71 %
                   
Calculation of net interest margin (fully tax equivalent basis) (non-GAAP):                  
Interest income $ 80,652     $ 77,905     $ 72,332     $ 158,557     $ 138,972  
Tax equivalent adjustment (non-GAAP)   214       217       243       431       514  
Adjusted interest income (fully tax equivalent basis) (non-GAAP)   80,866       78,122       72,575       158,988       139,486  
Interest expense   34,935       32,683       25,072       67,618       44,073  
Net interest income (fully tax equivalent basis) (non-GAAP) $ 45,931     $ 45,439     $ 47,503     $ 91,370     $ 95,413  
                   
Average total earning assets $ 5,465,645     $ 5,350,126     $ 5,238,471     $ 5,407,954     $ 5,154,147  
Less: average mark to market adjustment on investments (non-GAAP)   (59,225 )     (55,146 )     (55,940 )     (57,186 )     (57,294 )
Adjusted average total earning assets, net of mark to market (non-GAAP) $ 5,524,870     $ 5,405,272     $ 5,294,411     $ 5,465,140     $ 5,211,441  
                   
Net interest margin, fully tax equivalent basis (non-GAAP) (annualized)   3.34 %     3.38 %     3.60 %     3.36 %     3.69 %
                                       

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

Reconciliation of Non-GAAP Financial Measures

  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Calculation of PPNR (non-GAAP): (1)                  
Net interest income $ 45,717   $ 45,222   $ 47,260   $ 90,939   $ 94,899
Add: Non-interest income   8,865     8,955     8,293     17,820     16,335
Less: Non-interest expense   35,989     37,424     35,988     73,413     69,978
PPNR (non-GAAP) $ 18,593   $ 16,753   $ 19,565   $ 35,346   $ 41,256
                   
 
(1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation’s ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies.
 
  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Calculation of efficiency ratio:                  
Non-interest expense $ 35,989     $ 37,424     $ 35,988     $ 73,413     $ 69,978  
                   
Non-interest income $ 8,865     $ 8,955     $ 8,293     $ 17,820     $ 16,335  
Net interest income   45,717       45,222       47,260       90,939       94,899  
Total revenue $ 54,582     $ 54,177     $ 55,553     $ 108,759     $ 111,234  
Efficiency ratio   65.94 %     69.08 %     64.78 %     67.50 %     62.91 %
                   
Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP):                  
Non-interest expense $ 35,989     $ 37,424     $ 35,988     $ 73,413     $ 69,978  
Less: core deposit intangible amortization   19       20       23       39       45  
Adjusted non-interest expense (non-GAAP) $ 35,970     $ 37,404     $ 35,965     $ 73,374     $ 69,933  
                   
Non-interest income $ 8,865     $ 8,955     $ 8,293     $ 17,820     $ 16,335  
                   
Net interest income $ 45,717     $ 45,222     $ 47,260     $ 90,939     $ 94,899  
Less: tax exempt investment and loan income, net of TEFRA (non-GAAP)   1,318       1,337       1,349       2,655       2,667  
Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP)   1,902       1,932       1,906       3,834       3,713  
Adjusted net interest income (fully tax equivalent basis) (non-GAAP)   46,301       45,817       47,817       92,118       95,945  
Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 55,166     $ 54,772     $ 56,110     $ 109,938     $ 112,280  
                   
Efficiency ratio (fully tax equivalent basis) (non-GAAP)   65.20 %     68.29 %     64.10 %     66.74 %     62.28 %
                                       

CNB FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL DATA
Unaudited
(dollars in thousands, except per share data)

Reconciliation of Non-GAAP Financial Measures

  Three Months Ended   Six Months Ended
  June 30, 2024   March 31, 2024   June 30, 2023   June 30, 2024   June 30, 2023
Calculation of return on average tangible common equity (non-GAAP):                  
Net income $ 12,957     $ 12,600     $ 13,827     $ 25,557     $ 30,316  
Less: preferred stock dividends   1,075       1,075       1,075       2,150       2,150  
Net income available to common shareholders $ 11,882     $ 11,525     $ 12,752     $ 23,407     $ 28,166  
                   
Average shareholders’ equity $ 583,221     $ 576,528     $ 550,490     $ 579,991     $ 543,039  
Less: average goodwill & intangibles   44,127       44,147       44,208       44,137       44,208  
Less: average preferred equity   57,785       57,785       57,785       57,785       57,785  
Tangible common shareholders’ equity (non-GAAP) $ 481,309     $ 474,596     $ 448,497     $ 478,069     $ 441,046  
                   
Return on average equity (GAAP) (annualized)   8.94 %     8.79 %     10.07 %     8.86 %     11.26 %
Return on average common equity (GAAP) (annualized)   8.19 %     8.04 %     9.29 %     8.12 %     10.46 %
Return on average tangible common equity (non-GAAP) (annualized)   9.93 %     9.77 %     11.40 %     9.85 %     12.88 %


Bay Street News