Explore more publications!

Orrstown Financial Services, Inc. Reports Fourth Quarter 2025 Results and Announces Dividend Increase

  • Net income of $21.5 million, or $1.11 per diluted earnings per share, for the three months ended December 31, 2025 compared to net income of $21.9 million, or $1.13 per diluted earnings per share, for the three months ended September 30, 2025;
  • Net income of $80.9 million and diluted earnings per share of $4.18 for the year ended December 31, 2025 compared to net income of $22.1 million and diluted earnings per share of $1.48 for the year ended December 31, 2024;
  • Adjusted net income and diluted earnings per share totaled $82.9 million(1) and $4.28(1), respectively, for the year ended December 31, 2025 compared to $56.1 million(1) and $3.76(1), respectively, for the year ended December 31, 2024 (excluding certain previously disclosed non-recurring expenses for both periods);
  • Return on average assets was 1.55% and return on average equity was 14.73% for the three months ended December 31, 2025, compared to 1.60% and 15.72%, respectively, for the three months ended September 30, 2025;
  • Net interest margin, on a tax equivalent basis, was 4.00% in the fourth quarter of 2025 compared to 4.11% in the third quarter of 2025; the net accretion impact of purchase accounting marks was 46 basis points in the fourth quarter of 2025 compared to 52 basis points in the third quarter of 2025;
  • Total loans increased by $41.0 million, or approximately 4% annualized, from September 30, 2025 to December 31, 2025; classified loans decreased by $5.7 million from $64.1 million at September 30, 2025 to $58.4 million at December 31, 2025;
  • Noninterest income increased by $1.0 million from $13.4 million for the three months ended September 30, 2025 to $14.4 million for the three months ended December 31, 2025; increase driven by wealth management and swap fee growth;
  • Noninterest expenses increased by $1.1 million from $36.3 million for the three months ended September 30, 2025 to $37.4 million for the three months ended December 31, 2025 due primarily to increased health care and professional service costs;
  • Tangible common equity increased to 9.0% at December 31, 2025 from 8.8% at September 30, 2025;
  • Tangible book value per common share(1) increased to $25.21 per share at December 31, 2025 from $24.12 per share at September 30, 2025 and
  • The Board of Directors declared a cash dividend of $0.30 per common share, payable February 17, 2026, to shareholders of record as of February 10, 2026; this represents a $0.03 per share increase in the Company's quarterly cash dividend.

(1) Non-GAAP measure. See Appendix A for additional information.

HARRISBURG, Pa., Jan. 27, 2026 (GLOBE NEWSWIRE) -- Orrstown Financial Services, Inc. (the "Company") (NASDAQ: ORRF), the parent company of Orrstown Bank (the “Bank”), announced earnings for the periods ended December 31, 2025. Net income totaled $21.5 million for the three months ended December 31, 2025, compared to net income of $21.9 million and $13.7 million for the three months ended September 30, 2025 and December 31, 2024, respectively. Diluted earnings per share was $1.11 for the three months ended December 31, 2025, compared to $1.13 and $0.71 for the three months ended September 30, 2025 and December 31, 2024, respectively. For the fourth quarter of 2024, excluding the impact from the previously disclosed non-recurring charges, net of taxes, net income and diluted earnings per share were $16.7 million(1) and $0.87(1), respectively.

Net income totaled $80.9 million and $22.1 million for the years ended December 31, 2025 and 2024, respectively. Diluted earnings per share totaled $4.18 for the year ended December 31, 2025, compared to $1.48 for the year ended December 31, 2024. Excluding the impact from merger-related expenses, net income and diluted earnings per share were $82.9 million(1) and $4.28(1) for the year ended December 31, 2025, respectively. For the year ended December 31, 2024, net income and diluted earnings per share were $56.1 million(1) and $3.76(1), respectively, excluding the previously disclosed non-recurring expenses.

“In 2025, Orrstown achieved the highest reported annual net income in the Company’s history,” said Thomas R. Quinn, Jr., President and Chief Executive Officer. “Margin performance, together with continued growth in noninterest income, resulted in strong earnings and capital generation throughout the year. This discipline was reflected in our performance in the fourth quarter of 2025 with a return on average assets of 1.55%. Loan growth was steady during the fourth quarter while we saw a few projected closings push into the first quarter of 2026. We remain confident in our robust pipeline and the ability of our experienced relationship bankers to continue to grow the loan portfolio responsibly. Our credit metrics and capital ratios remain sound. We believe that there are significant upside opportunities in front of us and that we are well-positioned to take advantage of them.”

(1) Non-GAAP measure. See Appendix A for additional information.

DISCUSSION OF RESULTS

Balance Sheet

Loans

Loans held for investment increased by $41.0 million and totaled $4.0 billion at both December 31, 2025 and September 30, 2025, respectively. Commercial loans increased by $27.3 million, or approximately 3% annualized, and residential mortgages increased by $12.2 million, or approximately 6% annualized, from September 30, 2025 to December 31, 2025.

Investment Securities

Investment securities, all of which are classified as available-for-sale, increased by $62.3 million to $952.7 million at December 31, 2025 from $890.4 million at September 30, 2025. During the fourth quarter of 2025, the Bank purchased $124.9 million of investment securities consisting of agency mortgage backed securities and collateralized mortgage obligations, which was partially offset by sales of $42.2 million and paydowns totaling $24.8 million. The purchase and sale activity during the period was to redeploy funds into higher yielding assets based on market opportunities as well as to manage balance sheet positioning. Net unrealized losses declined by $3.0 million during the three months ended December 31, 2025 due to lower market interest rates. The overall duration of the Company's investment securities portfolio was 4.6 years at December 31, 2025 compared to 4.4 years at September 30, 2025. See Appendix B for a summary of the Bank's investment securities at December 31, 2025, highlighting their concentrations, credit ratings and credit enhancement levels.

Deposits

During the fourth quarter of 2025, deposits decreased by $4.8 million and totaled $4.5 billion at both December 31, 2025 and September 30, 2025. Non-interest bearing demand deposits and time deposits decreased by $30.7 million and $21.6 million, respectively, from September 30, 2025 to December 31, 2025. Interest bearing demand deposits, money market deposits and savings deposits increased by $25.8 million, $19.0 million and $2.7 million, respectively, from September 30, 2025 to December 31, 2025. The Bank's loan-to-deposit ratio was 89% at December 31, 2025 compared to 88% at September 30, 2025.

Borrowings

The Company actively manages its liquidity position through its various sources of funding to meet the needs of its clients. FHLB advances and other borrowings were $274.7 million at December 31, 2025 compared to $209.2 million at September 30, 2025. The increase was due to higher utilization of borrowings during the fourth quarter of 2025 as lending and investing activities increased. The Bank seeks to maintain sufficient liquidity to ensure that client needs can be addressed in a timely basis. The Bank had available alternative funding sources, such as FHLB advances and other wholesale options, of approximately $1.7 billion at both December 31, 2025 and September 30, 2025.

On September 30, 2025, the Company redeemed its $32.5 million outstanding 6.0% fixed-to-floating rate subordinated notes. During the three months ended September 30, 2025, the Company amortized the remaining debt issuance costs of $0.3 million as a result of the redemption.

Income Statement

Net Interest Income and Margin

Net interest income was $50.5 million for the three months ended December 31, 2025 compared to $51.0 million for the three months ended September 30, 2025. The net interest margin, on a tax equivalent basis, decreased to 4.00% in the fourth quarter of 2025 from 4.11% in the third quarter of 2025. This decrease is primarily the result of a decrease of 16 basis points in the yield on loans from the three months ended September 30, 2025 to the three months ended December 31, 2025. This decrease in the yield on loans was partially offset by a decrease of six basis points in the cost of funds between the same periods.

Net interest income was positively impacted by the net accretion impact of purchase accounting marks on loans, securities, deposits and borrowings of $5.3 million during the fourth quarter of 2025 compared to $5.8 million for the third quarter of 2025. This change of $0.5 million was due partially to lower accelerated accretion on loans in the three months ended December 31, 2025 compared to the three months ended September 30, 2025.

Interest income on loans, on a tax equivalent basis, decreased by $1.4 million to $64.6 million for the three months ended December 31, 2025 compared to $66.0 million for the three months ended September 30, 2025. This decrease was primarily due to the impact of fed funds rate reductions on the Bank's variable rate loan portfolio. In addition, the accretion of purchase accounting marks on loans totaled $4.7 million during the fourth quarter of 2025 compared to $5.3 million during the third quarter of 2025.

Interest income on investment securities, on a tax equivalent basis, was $11.2 million for the fourth quarter of 2025 compared to $10.6 million for the third quarter of 2025. Average investment securities increased by $70.6 million during the three months ended December 31, 2025 compared to the three months ended September 30, 2025 primarily due to net purchases.

Interest expense, on a tax equivalent basis, decreased by $0.4 million to $25.7 million for the three months ended December 31, 2025 compared to $26.1 million for the three months ended September 30, 2025. Average FHLB advances and other borrowings increased by $69.9 million from $168.9 million for the three months ended September 30, 2025 to $238.8 million for the three months ended December 31, 2025. Borrowing costs decreased by 111 basis points during the three months ended December 31, 2025 compared to the three months ended September 30, 2025. This was primarily the result of the prior quarter redemption of subordinated debt, as well as the recent reductions to FHLB borrowing rates. Interest expense incurred on the subordinated notes decreased by $0.6 million to $0.4 million for the three months ended December 31, 2025 compared to $1.0 million for the three months ended September 30, 2025. In addition, there was $0.3 million of accelerated amortization of debt issuance costs during the third quarter of 2025. Average interest-bearing deposits increased by $34.5 million during the three months ended December 31, 2025 compared to the three months ended September 30, 2025. The cost of interest-bearing deposits declined by three basis points from the third quarter of 2025 to the fourth quarter of 2025.

Provision for Credit Losses on Loans

The allowance for credit losses ("ACL") on loans decreased to $47.7 million at December 31, 2025 from $48.1 million at September 30, 2025. The ACL to total loans was 1.19% at December 31, 2025 compared to 1.21% at September 30, 2025. The Company recorded provision expense of $0.1 million for the three months ended December 31, 2025 compared to $0.4 million for the three months ended September 30, 2025. Net charge-offs were $0.5 million for the three months ended December 31, 2025 compared to $0.2 million for the three months ended September 30, 2025.

Classified loans decreased by $5.7 million to $58.4 million at December 31, 2025 from $64.1 million at September 30, 2025 due to repayments of $7.9 million, net downgrades of $2.7 million and gross charge offs of $0.5 million. Non-accrual loans totaled $28.0 million at December 31, 2025 compared to $26.2 million at September 30, 2025. The increase in nonaccrual loans was due to additions to nonaccrual status of $4.8 million of loans primarily consisting of $2.3 million for one commercial loan and $1.1 million in home equity line of credit loans. This increase was partially offset by repayments totaling $2.5 million and gross charge offs of $0.6 million. Nonaccrual loans to total loans increased to 0.70% at December 31, 2025 from 0.66% at September 30, 2025. Management believes the ACL to be adequate based on current asset quality metrics and economic forecasts.

Noninterest Income

Noninterest income increased by $1.0 million to $14.4 million for the three months ended December 31, 2025 from $13.4 million for the three months ended September 30, 2025.

Wealth management income increased by $0.4 million to $5.7 million for the three months ended December 31, 2025 compared to $5.3 million for the three months ended September 30, 2025 due to continued growth of our wealth management platform as well as market performance.

Swap fee income increased by $0.3 million to $1.1 million for the three months ended December 31, 2025 compared to $0.8 million for the three months ended September 30, 2025. Swap fee income will fluctuate based on market conditions and client demand.

Income from service charges increased by $0.2 million to $3.2 million for the three months ended December 31, 2025 from $3.0 million for the three months ended September 30, 2025 due to increased treasury management activity.

Noninterest Expenses

Noninterest expenses increased by $1.1 million to $37.4 million for the three months ended December 31, 2025 from $36.3 million in the three months ended September 30, 2025.

Salaries and benefits expense was $22.0 million for the three months ended December 31, 2025 compared to $21.4 million for the three months ended September 30, 2025. The fourth quarter of 2025 included an increase in health care costs.

Advertising and bank promotions expense increased by $0.4 million from $0.2 million for the three months ended September 30, 2025 to $0.6 million for the three months ended December 31, 2025 due to contributions to tax credit programs during the fourth quarter of 2025. Taxes other than income decreased by $0.3 million in the three months ended December 31, 2025 compared to the three months ended September 30, 2025. This decrease reflects the tax credit impact of the contributions referenced above.

Professional services expense increased by $0.2 million from $1.7 million for the three months ended September 30, 2025 to $1.9 million for the three months ended December 31, 2025. The increase was due to third-party assistance with internal projects.

Income Taxes

The Company's effective tax rate was 21.8% for the fourth quarter of 2025 compared to 21.0% for the third quarter of 2025. The Company's effective tax rate for the three months ended December 31, 2025 is greater than the 21% federal statutory rate primarily due to the disallowed portion of interest expense against earnings in association with the Bank's tax-exempt investments under the Tax Equity and Fiscal Responsibility Act of 1982 and an increase in non-deductible expenses. This increase in the effective tax rate was partially offset by the benefit of tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies and tax credits. The Company regularly analyzes its projected taxable income and makes adjustments to the provision for income taxes accordingly.

Capital

Shareholders’ equity totaled $591.5 million at December 31, 2025 compared to $571.9 million at September 30, 2025. The increase is due to net income of $21.5 million, other comprehensive income of $2.3 million and share-based compensation activity of $1.0 million, partially offset by dividend payments of $5.2 million.

Tangible book value per common share(1) increased to $25.21 per share at December 31, 2025 from $24.12 per share at September 30, 2025. The Company's tangible common equity ratio was 9.0% at December 31, 2025 compared to 8.8% at September 30, 2025. Return on average tangible common equity per common share(1) was 18.15% for the three months ended December 31, 2025 compared to 19.70% for the three months ended September 30, 2025. The decrease in the return on average tangible common equity per common share was primarily due to the increase in average shareholders' equity.

The Company's capital ratios increased during the three months ended December 31, 2025 compared to the three months ended September 30, 2025 due to earnings. The Company's tier 1 common equity, tier 1 capital and total risk-based capital ratios were 11.5%, 11.7% and 13.3%, respectively, at December 31, 2025 compared to 11.1%, 11.3% and 13.1%, respectively, at September 30, 2025. The Company's Tier 1 leverage ratio increased to 9.5% at December 31, 2025 compared to 9.3% at September 30, 2025.

At December 31, 2025, all four capital ratios applicable to the Company were above regulatory minimum levels to be deemed “well capitalized” under current bank regulatory guidelines. The Company continues to believe that capital is adequate to support the risks inherent in the balance sheet, as well as growth requirements.

(1) Non-GAAP measure. See Appendix A for additional information.

Investor Relations Contact:
Neelesh Kalani
Executive Vice President, Chief Financial Officer
Phone (717) 510-7097
 


FINANCIAL HIGHLIGHTS (Unaudited)
               
  Three Months Ended   Twelve Months Ended
  December 31,   December 31,   December 31,   December 31,
(In thousands)   2025       2024       2025       2024  
               
Profitability for the period:              
Net interest income $ 50,531     $ 50,573     $ 199,792     $ 155,254  
Provision for credit losses - loans   75       2,617       126       17,408  
Recovery of credit losses - unfunded loan commitments         (862 )     (100 )     (862 )
Noninterest income   14,392       11,247       52,313       37,435  
Noninterest expenses   37,355       42,930       149,442       148,337  
Income before income tax expense   27,493       17,135       102,637       27,806  
Income tax expense   6,002       3,451       21,782       5,756  
Net income available to common shareholders $ 21,491     $ 13,684     $ 80,855     $ 22,050  
               
Financial ratios:              
Return on average assets(1)   1.55 %     1.00 %     1.49 %     0.51 %
Return on average assets, adjusted(1) (2) (3) n/a     1.22 %     1.53 %     1.30 %
Return on average equity(1)   14.73 %     10.54 %     14.76 %     5.62 %
Return on average equity, adjusted(1) (2) (3) n/a     12.86 %     15.13 %     14.29 %
Net interest margin(1)   4.00 %     4.05 %     4.04 %     3.92 %
Efficiency ratio   57.5 %     69.4 %     59.3 %     77.0 %
Efficiency ratio, adjusted(2) (3) n/a     62.3 %     58.2 %     62.5 %
Income per common share:              
Basic $ 1.12     $ 0.72     $ 4.21     $ 1.49  
Basic, adjusted(2) (3) n/a   $ 0.87     $ 4.32     $ 3.80  
Diluted $ 1.11     $ 0.71     $ 4.18     $ 1.48  
Diluted, adjusted(2) (3) n/a   $ 0.87     $ 4.28     $ 3.76  
               
Average equity to average assets   10.51 %     9.45 %     10.08 %     9.08 %
               
(1) Annualized for the three months ended December 31, 2025 and 2024.
(2) Ratio has been adjusted for the non-recurring charges. There were no non-recurring charges for the three months ended December 31, 2025.
(3) Non-GAAP based financial measure. Please refer to Appendix A - Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations for a discussion of our use of non-GAAP based financial measures, including tables reconciling GAAP and non-GAAP financial measures appearing herein.


       
FINANCIAL HIGHLIGHTS (Unaudited)
(continued)      
       
  December 31,   December 31,
(Dollars in thousands, except per share amounts)   2025       2024  
At period-end:      
Total assets $ 5,542,255     $ 5,441,589  
Loans, net of allowance for credit losses   3,973,012       3,882,525  
Loans held-for-sale, at fair value   6,090       6,614  
Securities available for sale, at fair value   952,740       829,711  
Total deposits   4,528,774       4,623,096  
FHLB advances and other borrowings and Securities sold under agreements to repurchase   299,243       141,227  
Subordinated notes and trust preferred debt   37,122       68,680  
Shareholders' equity   591,535       516,682  
       
Credit quality and capital ratios(1):      
Allowance for credit losses to total loans   1.19 %     1.24 %
Total nonaccrual loans to total loans   0.70 %     0.61 %
Nonperforming assets to total assets   0.51 %     0.45 %
Allowance for credit losses to nonaccrual loans   170 %     202 %
Total risk-based capital:      
Orrstown Financial Services, Inc.   13.3 %     12.4 %
Orrstown Bank   13.3 %     12.4 %
Tier 1 risk-based capital:      
Orrstown Financial Services, Inc.   11.7 %     10.2 %
Orrstown Bank   12.2 %     11.2 %
Tier 1 common equity risk-based capital:      
Orrstown Financial Services, Inc.   11.5 %     10.0 %
Orrstown Bank   12.2 %     11.2 %
Tier 1 leverage capital:      
Orrstown Financial Services, Inc.   9.5 %     8.3 %
Orrstown Bank   9.9 %     9.1 %
       
Book value per common share $ 30.32     $ 26.65  
       
(1) Capital ratios are estimated for the current period, subject to regulatory filings. The Company elected the three-year phase in option for the day-one impact of ASU 2016-13 for current expected credit losses ("CECL") to regulatory capital. Beginning in 2023, the Company adjusted retained earnings, allowance for credit losses includable in tier 2 capital and the deferred tax assets from temporary differences in risk weighted assets by the permitted percentage of the day-one impact from adopting the CECL standard.


       
ORRSTOWN FINANCIAL SERVICES, INC.      
CONSOLIDATED BALANCE SHEETS (Unaudited)      
       
(Dollars in thousands, except per share amounts) December 31, 2025   December 31, 2024
Assets      
Cash and due from banks $ 42,083     $ 51,026  
Interest-bearing deposits with banks   107,691       197,848  
Cash and cash equivalents   149,774       248,874  
Restricted investments in bank stocks   26,717       20,232  
Securities available for sale (amortized cost of $972,138 and $864,920 at December 31, 2025 and December 31, 2024, respectively)   952,740       829,711  
Loans held for sale, at fair value   6,090       6,614  
Loans   4,020,693       3,931,214  
Less: Allowance for credit losses   (47,681 )     (48,689 )
Net loans   3,973,012       3,882,525  
Premises and equipment, net   51,029       50,217  
Cash surrender value of life insurance   146,994       143,854  
Goodwill   69,751       68,106  
Other intangible assets, net   37,990       47,765  
Accrued interest receivable   21,473       21,058  
Deferred tax assets, net   33,931       42,647  
Other assets   72,754       79,986  
Total assets $ 5,542,255     $ 5,441,589  
       
Liabilities      
Deposits:      
Noninterest-bearing $ 870,906     $ 894,176  
Interest-bearing   3,657,868       3,728,920  
Total deposits   4,528,774       4,623,096  
Securities sold under agreements to repurchase and federal funds purchased   24,542       25,863  
FHLB advances and other borrowings   274,701       115,364  
Subordinated notes and trust preferred debt   37,122       68,680  
Other liabilities   85,581       91,904  
Total liabilities   4,950,720       4,924,907  
       
Shareholders’ Equity      
Preferred stock, $1.25 par value per share; 500,000 shares authorized; no shares issued or outstanding          
Common stock, no par value—$0.05205 stated value per share; 50,000,000 shares authorized; 19,711,628 shares issued and 19,507,208 outstanding at December 31, 2025; 19,722,640 shares issued and 19,389,967 outstanding at December 31, 2024   1,026       1,027  
Additional paid—in capital   424,596       423,274  
Retained earnings   186,752       126,540  
Accumulated other comprehensive loss   (15,201 )     (26,316 )
Treasury stock— 204,420 and 332,673 shares, at cost at December 31, 2025 and December 31, 2024, respectively   (5,638 )     (7,843 )
Total shareholders’ equity   591,535       516,682  
Total liabilities and shareholders’ equity $ 5,542,255     $ 5,441,589  


 
ORRSTOWN FINANCIAL SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
                 
    Three Months Ended   Twelve Months Ended
    December 31,   December 31,   December 31,   December 31,
(Dollars in thousands, except per share amounts)     2025     2024       2025       2024  
Interest income                
Loans   $ 64,411   $ 67,870     $ 256,630     $ 210,287  
Investment securities - taxable     9,951     8,773       37,668       27,361  
Investment securities - tax-exempt     881     880       3,515       3,521  
Short-term investments     1,017     2,492       5,921       7,764  
Total interest income     76,260     80,015       303,734       248,933  
Interest expense                
Deposits     22,584     26,850       92,338       84,234  
Securities sold under agreements to repurchase and federal funds purchased     105     67       402       215  
FHLB advances and other borrowings     2,371     1,165       6,310       4,945  
Subordinated notes and trust preferred debt     669     1,360       4,892       4,285  
Total interest expense     25,729     29,442       103,942       93,679  
Net interest income     50,531     50,573       199,792       155,254  
Provision for credit losses - loans     75     2,617       126       17,408  
Recovery of credit losses - unfunded loan commitments         (862 )     (100 )     (862 )
Net interest income after net provision for credit losses     50,456     48,818       199,766       138,708  
Noninterest income                
Service charges     3,225     2,050       11,247       6,893  
Interchange income     1,553     1,608       6,041       5,259  
Swap fee income     1,112     597       2,991       1,676  
Wealth management income     5,739     4,902       21,698       16,353  
Mortgage banking activities     503     517       1,805       1,835  
Investment securities gains (losses)     95     (5 )     166       249  
Other income     2,165     1,578       8,365       5,170  
Total noninterest income     14,392     11,247       52,313       37,435  
Noninterest expenses                
Salaries and employee benefits     21,980     22,444       85,171       76,581  
Occupancy, furniture and equipment     4,017     4,893       16,978       14,570  
Data processing     1,292     1,540       4,297       6,088  
Advertising and bank promotions     561     878       2,291       2,587  
FDIC insurance     683     955       2,833       2,677  
Professional services     1,947     1,591       7,492       4,142  
Taxes other than income     574     (312 )     2,639       734  
Intangible asset amortization     2,348     2,838       9,765       5,742  
Merger-related expenses         3,887       2,617       22,671  
Restructuring expenses         39       91       296  
Other operating expenses     3,953     3,699       15,268       11,771  
Total noninterest expenses     37,355     42,930       149,442       148,337  
Income before income tax expense     27,493     17,135       102,637       27,806  
Income tax expense     6,002     3,451       21,782       5,756  
Net income   $ 21,491   $ 13,684     $ 80,855     $ 22,050  
                 
    Three Months Ended   Twelve Months Ended
    December 31,   December 31,   December 31,   December 31,
      2025     2024       2025       2024  
Share information:                
Basic earnings per share   $ 1.12   $ 0.72     $ 4.21     $ 1.49  
Diluted earnings per share   $ 1.11   $ 0.71     $ 4.18     $ 1.48  
Dividends paid per share   $ 0.27   $ 0.23     $ 1.06     $ 0.86  
Weighted average shares - basic     19,251     19,118       19,201       14,761  
Weighted average shares - diluted     19,384     19,300       19,355       14,914  


         
ANALYSIS OF NET INTEREST INCOME        
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)    
  Three Months Ended
  12/31/2025   9/30/2025   6/30/2025   3/31/2025   12/31/2024
(In thousands)
    Taxable-   Taxable-       Taxable-   Taxable-       Taxable-   Taxable-       Taxable-   Taxable-       Taxable-   Taxable-
Average   Equivalent   Equivalent   Average   Equivalent   Equivalent   Average   Equivalent   Equivalent   Average   Equivalent   Equivalent   Average   Equivalent   Equivalent
Balance   Interest   Rate   Balance   Interest   Rate   Balance   Interest   Rate   Balance   Interest   Rate   Balance   Interest   Rate
Assets                                                          
Federal funds sold & interest-bearing bank balances $ 103,886   $ 1,017     3.88 %   $ 101,728   $ 1,123     4.38 %   $ 136,106   $ 1,513     4.46 %   $ 203,347   $ 2,268     4.52 %   $ 199,236   $ 2,492     4.96 %
Investment securities(1)(2)   976,957     11,177     4.58       906,399     10,593     4.67       904,119     10,626     4.70       865,126     10,052     4.65       849,389     9,887     4.66  
Loans(1)(3)(4)(5)   3,997,842     64,635     6.42       3,979,044     65,975     6.58       3,894,978     63,246     6.52       3,909,694     63,641     6.59       3,961,269     68,073     6.82  
Total interest-earning assets   5,078,685     76,829     6.01       4,987,171     77,691     6.19       4,935,203     75,385     6.13       4,978,167     75,961     6.17       5,009,894     80,452     6.38  
Other assets   426,626             433,659             439,569             447,530             454,271        
Total assets $ 5,505,311           $ 5,420,830           $ 5,374,772           $ 5,425,697           $ 5,464,165        
Liabilities and Shareholders' Equity                                                
Interest-bearing demand deposits $ 2,471,895     14,078     2.26     $ 2,450,034     14,145     2.29     $ 2,463,687     13,880     2.26     $ 2,473,543     14,156     2.32     $ 2,522,885     15,575     2.45  
Savings deposits   262,240     164     0.25       264,761     164     0.25       269,309     165     0.25       273,313     165     0.25       272,718     166     0.24  
Time deposits   912,611     8,342     3.63       897,416     8,330     3.68       914,108     8,810     3.87       970,588     9,939     4.15       998,963     11,109     4.41  
Total interest-bearing deposits   3,646,746     22,584     2.46       3,612,211     22,639     2.49       3,647,104     22,855     2.51       3,717,444     24,260     2.65       3,794,566     26,850     2.81  
Securities sold under agreements to repurchase and federal funds purchased   27,348     105     1.52       27,772     107     1.53       25,917     106     1.64       26,163     84     1.30       21,572     67     1.23  
FHLB advances and other borrowings   238,806     2,371     3.94       168,939     1,791     4.21       104,068     1,030     3.97       112,859     1,118     4.02       115,373     1,165     4.01  
Subordinated notes and trust preferred debt   37,024     669     7.17       68,749     1,597     9.21       68,910     1,330     7.74       68,739     1,296     7.65       68,571     1,360     7.88  
Total interest-bearing liabilities   3,949,923     25,729     2.58       3,877,671     26,134     2.67       3,845,999     25,321     2.64       3,925,205     26,758     2.76       4,000,082     29,442     2.92  
Noninterest-bearing demand deposits   882,552             902,128             904,031             887,726             849,999        
Other liabilities   93,976             89,086             89,058             89,077             97,685        
Total liabilities   4,926,451             4,868,885             4,839,088             4,902,008             4,947,766        
Shareholders' equity   578,859             551,945             535,684             523,689             516,399        
Total $ 5,505,311           $ 5,420,830           $ 5,374,772           $ 5,425,697           $ 5,464,165        
Taxable-equivalent net interest income / net interest spread       51,100     3.43 %         51,557     3.52 %         50,064     3.49 %         49,203     3.41 %         51,010     3.46 %
Taxable-equivalent net interest margin         4.00 %           4.11 %           4.07 %           4.00 %           4.05 %
Taxable-equivalent adjustment       (569 )             (569 )             (552 )             (442 )             (437 )    
Net interest income     $ 50,531             $ 50,988             $ 49,512             $ 48,761             $ 50,573      
Ratio of average interest-earning assets to average interest-bearing liabilities         129 %           129 %           128 %           127 %           125 %
                                                           
NOTES:
                                   
(1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate.
(2) Average balance of investment securities is computed at fair value.
(3) Average balances include nonaccrual loans.
(4) Interest income on loans includes prepayment and late fees, where applicable.
(5) Interest income on loans includes accretion on purchase accounting marks of $4.7 million, $5.3 million, $4.9 million, $6.6 million and $7.6 million for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, respectively.


         
ANALYSIS OF NET INTEREST INCOME
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)
(continued)                      
                       
  Twelve Months Ended
  December 31, 2025   December 31, 2024
      Taxable-   Taxable-       Taxable-   Taxable-
  Average   Equivalent   Equivalent   Average   Equivalent   Equivalent
(In thousands) Balance   Interest   Rate   Balance   Interest   Rate
Assets                      
Federal funds sold & interest-bearing bank balances $ 135,900   $ 5,921     4.36 %   $ 150,500   $ 7,764     5.14 %
Investment securities(1)(2)   913,438     42,556     4.66       690,223     31,817     4.60  
Loans(1)(3)(4)(5)(6)   3,945,723     257,493     6.53       3,150,425     210,994     6.68  
Total interest-earning assets   4,995,061     305,970     6.13       3,991,148     250,575     6.26  
Other assets   436,681             330,324        
Total assets $ 5,431,742           $ 4,321,472        
Liabilities and Shareholders' Equity                      
Interest-bearing demand deposits $ 2,464,745     56,258     2.28     $ 2,077,038     51,049     2.45  
Savings deposits   267,271     659     0.25       223,183     599     0.27  
Time deposits   923,547     35,421     3.84       732,446     32,586     4.44  
Total interest-bearing deposits   3,655,563     92,338     2.53       3,032,667     84,234     2.77  
Securities sold under agreements to repurchase and federal funds purchased   26,806     402     1.50       17,543     215     1.22  
FHLB advances and other borrowings   156,548     6,310     4.03       120,787     4,945     4.08  
Subordinated notes and trust preferred debt   60,790     4,892     8.05       50,397     4,285     8.48  
Total interest-bearing liabilities   3,899,707     103,942     2.67       3,221,394     93,679     2.91  
Noninterest-bearing demand deposits   894,117             625,714        
Other liabilities   90,210             82,084        
Total liabilities   4,884,034             3,929,192        
Shareholders' equity   547,708             392,280        
Total liabilities and shareholders' equity $ 5,431,742           $ 4,321,472        
Taxable-equivalent net interest income / net interest spread       202,029     3.46 %         156,896     3.36 %
Taxable-equivalent net interest margin         4.04 %           3.92 %
Taxable-equivalent adjustment       (2,237 )             (1,642 )    
Net interest income     $ 199,792             $ 155,254      
Ratio of average interest-earning assets to average interest-bearing liabilities         128 %           124 %
                       
NOTES TO ANALYSIS OF NET INTEREST INCOME:
(1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate.
(2) Average balance of investment securities is computed at fair value.
(3) Average balances include nonaccrual loans.
(4) Interest income on loans includes prepayment and late fees, where applicable.
(5) Interest income on loans includes interest recovered of $1.6 million from the payoff of a commercial real estate loan on nonaccrual status for the twelve months ended December 31, 2024.
(6) Interest income on loans includes accretion on purchase accounting marks of $21.5 million and $15.2 million for the twelve months ended December 31, 2025 and 2024, respectively.


         
ORRSTOWN FINANCIAL SERVICES, INC.
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
                   
(In thousands) December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Profitability for the quarter:                  
Net interest income $ 50,531     $ 50,988     $ 49,512     $ 48,761     $ 50,573  
Provision for (Recovery of) credit losses   75       396       109       (554 )     1,755  
Noninterest income   14,392       13,382       12,915       11,624       11,247  
Noninterest expenses   37,355       36,297       37,614       38,176       42,930  
Income before income taxes   27,493       27,677       24,704       22,763       17,135  
Income tax expense   6,002       5,812       5,256       4,712       3,451  
Net income $ 21,491     $ 21,865     $ 19,448     $ 18,051     $ 13,684  
                   
Financial ratios:                  
Return on average assets(1)   1.55 %     1.60 %     1.45 %     1.35 %     1.00 %
Return on average assets, adjusted(1)(2)(3) n/a   n/a     1.51 %     1.45 %     1.22 %
Return on average equity(1)   14.73 %     15.72 %     14.56 %     13.98 %     10.54 %
Return on average equity, adjusted(1)(2)(3) n/a   n/a     15.12 %     14.97 %     12.86 %
Net interest margin(1)   4.00 %     4.11 %     4.07 %     4.00 %     4.05 %
Efficiency ratio   57.5 %     56.4 %     60.3 %     63.2 %     69.4 %
Efficiency ratio, adjusted(2)(3) n/a   n/a     58.7 %     60.5 %     62.3 %
                   
Per share information:                  
Income per common share:                  
Basic $ 1.12     $ 1.14     $ 1.01     $ 0.94     $ 0.72  
Basic, adjusted(2)(3) n/a   n/a     1.05       1.01       0.87  
Diluted   1.11       1.13       1.01       0.93       0.71  
Diluted, adjusted(2)(3) n/a   n/a     1.04       1.00       0.87  
Book value   30.32       29.33       28.07       27.32       26.65  
Tangible book value(3)   25.21       24.12       22.77       21.99       21.19  
Average tangible common equity(3)   18.15       19.70       18.43       17.91       13.62  
Cash dividends paid   0.27       0.27       0.26       0.26       0.23  
                   
Average basic shares   19,251       19,224       19,173       19,157       19,118  
Average diluted shares   19,384       19,364       19,342       19,328       19,300  
 
(1) Annualized.
(2) Ratio has been adjusted for non-recurring expenses for all periods presented prior to September 30, 2025.
(3) Non-GAAP based financial measure. Please refer to Appendix A - Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations for a discussion of our use of non-GAAP based financial measures, including tables reconciling GAAP and non-GAAP financial measures appearing herein.


                 
ORRSTOWN FINANCIAL SERVICES, INC.
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
(continued)                  
                   
(In thousands) December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Noninterest income:                  
Service charges $ 3,225   $ 2,997   $ 2,630   $ 2,395   $ 2,050  
Interchange income   1,553     1,620     1,441     1,427     1,608  
Swap fee income   1,112     816     669     394     597  
Wealth management income   5,739     5,277     5,267     5,415     4,902  
Mortgage banking activities   503     522     478     302     517  
Other income   2,165     2,100     2,422     1,678     1,578  
Investment securities gains (losses)   95     50     8     13     (5 )
Total noninterest income $ 14,392   $ 13,382   $ 12,915   $ 11,624   $ 11,247  
                   
Noninterest expenses:                  
Salaries and employee benefits $ 21,980   $ 21,439   $ 21,364   $ 20,388   $ 22,444  
Occupancy, furniture and equipment   4,017     4,075     4,211     4,675     4,893  
Data processing   1,292     1,116     965     924     1,540  
Advertising and bank promotions   561     154     1,077     499     878  
FDIC insurance   683     652     674     824     955  
Professional services   1,947     1,703     2,016     1,826     1,591  
Taxes other than income   574     828     295     942     (312 )
Intangible asset amortization   2,348     2,410     2,472     2,535     2,838  
Provision for legal settlement                   478  
Merger-related expenses           968     1,649     3,887  
Restructuring expenses               91     39  
Other operating expenses   3,953     3,920     3,572     3,823     3,699  
Total noninterest expenses $ 37,355   $ 36,297   $ 37,614   $ 38,176   $ 42,930  
                   


HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
(continued)                  
                   
(In thousands) December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Balance Sheet at quarter end:                  
Cash and cash equivalents $ 149,774     $ 184,146     $ 149,377     $ 287,120     $ 248,874  
Restricted investments in bank stocks   26,717       24,111       21,204       19,693       20,232  
Securities available for sale   952,740       890,357       885,373       855,456       829,711  
Loans held for sale, at fair value   6,090       6,026       5,206       5,261       6,614  
Loans:                  
Commercial real estate:                  
Owner occupied   644,713       629,481       622,315       617,854       633,567  
Non-owner occupied   1,260,198       1,254,959       1,203,038       1,157,383       1,160,238  
Multi-family   236,703       234,782       239,388       257,724       274,135  
Non-owner occupied residential   155,749       163,138       165,479       168,354       179,512  
Agricultural   121,417       118,596       124,291       134,916       125,156  
Commercial and industrial   489,371       479,929       487,063       455,494       451,384  
Acquisition and development:                  
1-4 family residential construction   41,489       41,141       38,490       40,621       47,432  
Commercial and land development   198,234       195,158       198,889       227,434       241,424  
Municipal   25,302       28,664       28,693       30,780       30,044  
  Total commercial loans   3,173,176       3,145,848       3,107,646       3,090,560       3,142,892  
Residential mortgage:                  
First lien   478,870       476,006       469,569       464,642       460,297  
Home equity – term   5,972       5,800       5,784       9,224       5,988  
Home equity – lines of credit   321,438       311,458       305,968       295,820       303,561  
Other - term(1)   22,906       23,737       25,384              
Installment and other loans   18,331       16,887       17,028       15,739       18,476  
Total loans   4,020,693       3,979,736       3,931,379       3,875,985       3,931,214  
Allowance for credit losses   (47,681 )     (48,105 )     (47,898 )     (47,804 )     (48,689 )
Net loans held for investment   3,973,012       3,931,631       3,883,481       3,828,181       3,882,525  
Goodwill   69,751       69,751       69,751       68,106       68,106  
Other intangible assets, net   37,990       40,338       42,748       45,230       47,765  
Total assets   5,542,255       5,470,233       5,387,645       5,441,586       5,441,589  
Total deposits   4,528,774       4,533,560       4,516,625       4,633,716       4,623,096  
FHLB advances and other borrowings and Securities sold under agreements to repurchase   299,243       241,719       166,381       123,480       141,227  
Subordinated notes and trust preferred debt   37,122       36,970       69,021       68,850       68,680  
Total shareholders' equity   591,535       571,936       548,448       532,936       516,682  
                   
(1) Other - term includes property assessed clean energy ("PACE") loans.


             
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
(continued)                  
                   
  December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Capital and credit quality measures(1):                  
Total risk-based capital:                  
Orrstown Financial Services, Inc.   13.3 %     13.1 %     13.3 %     13.1 %     12.4 %
Orrstown Bank   13.3 %     12.9 %     13.3 %     13.0 %     12.4 %
Tier 1 risk-based capital:                  
Orrstown Financial Services, Inc.   11.7 %     11.3 %     11.1 %     10.8 %     10.2 %
Orrstown Bank   12.2 %     11.8 %     12.1 %     11.9 %     11.2 %
Tier 1 common equity risk-based capital:                  
Orrstown Financial Services, Inc.   11.5 %     11.1 %     10.9 %     10.6 %     10.0 %
Orrstown Bank   12.2 %     11.8 %     12.1 %     11.9 %     11.2 %
Tier 1 leverage capital:                  
Orrstown Financial Services, Inc.   9.5 %     9.3 %     9.0 %     8.6 %     8.3 %
Orrstown Bank   9.9 %     9.6 %     9.8 %     9.5 %     9.1 %
                   
Average equity to average assets   10.51 %     10.18 %     9.97 %     9.65 %     9.45 %
Allowance for credit losses to total loans   1.19 %     1.21 %     1.22 %     1.23 %     1.24 %
Total nonaccrual loans to total loans   0.70 %     0.66 %     0.57 %     0.59 %     0.61 %
Nonperforming assets to total assets   0.51 %     0.48 %     0.42 %     0.42 %     0.45 %
Allowance for credit losses to nonaccrual loans   170 %     184 %     214 %     210 %     202 %
                   
Other information:                  
Net charge-offs $ 499     $ 189     $ 115     $ 331     $ 3,002  
Classified loans   58,351       64,089       65,754       76,211       88,628  
Nonperforming and other risk assets:                  
Nonaccrual loans   28,031       26,191       22,423       22,727       24,111  
Other real estate owned                     138       138  
Total nonperforming assets   28,031       26,191       22,423       22,865       24,249  
Financial difficulty modifications still accruing   1,253       1,245       5,759       5,127       4,897  
Loans past due 90 days or more and still accruing   1,040       497       1,312       400       641  
Total nonperforming and other risk assets $ 30,324     $ 27,933     $ 29,494     $ 28,392     $ 29,787  
 
(1) Capital ratios are estimated for the current period, subject to regulatory filings. The Company elected the three-year phase in option for the day-one impact of ASU 2016-13 for current expected credit losses ("CECL") to regulatory capital. Beginning in 2023, the Company adjusted retained earnings, allowance for credit losses includable in tier 2 capital and the deferred tax assets from temporary differences in risk weighted assets by the permitted percentage of the day-one impact from adopting the new CECL standard.


Appendix A- Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations 

Management believes providing certain other “non-GAAP” financial information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.

As a result of acquisitions, the Company has intangible assets consisting of goodwill, core deposit and other intangible assets, which totaled $107.7 million and $115.9 million at December 31, 2025 and December 31, 2024, respectively. In addition, during the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March, 31, 2025 and December 31, 2024, the Company incurred zero, zero, $1.0 million, $1.6 million, and $3.9 million in merger-related expenses, respectively. During the three months ended December 31, 2024, the Company incurred other non-recurring charges totaling $0.5 million.

Tangible book value per common share, tangible common equity and the impact of the non-recurring expenses on net income and associated ratios, as used by the Company in this earnings release, are determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). While we believe this information is a useful supplement to GAAP based measures presented in this earnings release, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.

The following tables present the computation of each non-GAAP based measure:

(In thousands)

Tangible Book Value per Common Share   December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Shareholders' equity (most directly comparable GAAP-based measure)   $ 591,535     $ 571,936     $ 548,448     $ 532,936     $ 516,682  
Less: Goodwill     69,751       69,751       69,751       68,106       68,106  
Other intangible assets     37,990       40,338       42,748       45,230       47,765  
Related tax effect     (7,978 )     (8,471 )     (8,977 )     (9,498 )     (10,031 )
Tangible common equity (non-GAAP)   $ 491,772     $ 470,318     $ 444,926     $ 429,098     $ 410,842  
                     
Common shares outstanding     19,507       19,501       19,536       19,510       19,390  
                     
Book value per share (most directly comparable GAAP-based measure)   $ 30.32     $ 29.33     $ 28.07     $ 27.32     $ 26.65  
Intangible assets per share     5.11       5.21       5.30       5.33       5.46  
Tangible book value per share (non-GAAP)   $ 25.21     $ 24.12     $ 22.77     $ 21.99     $ 21.19  


Return on Average Common Equity   December 31,
2025
  September 30,
2025
  June 30,
2025
  March 31,
2025
  December 31,
2024
Net Income   $ 21,491     $ 21,865     $ 19,448     $ 18,051     $ 13,684  
Average shareholders' equity   $ 578,859     $ 551,945     $ 535,684     $ 523,689     $ 516,399  
Less: Average goodwill     69,751       69,751       68,126       68,106       71,477  
Less: Average other intangible assets, gross     39,467       41,809       44,304       46,864       45,319  
Average tangible equity   $ 469,641     $ 440,385     $ 423,254     $ 408,719     $ 399,603  
Return on average tangible equity(non-GAAP)(1)     18.15 %     19.70 %     18.43 %     17.91 %     13.62 %
                     
(1) - Annualized                    


(In thousands) Three Months Ended   Twelve Months Ended
Adjusted Ratios for Non-recurring Charges December 31,
2025
  September 30, 2025   June 30,
2025
  March 31,
2025
  December 31,
2024
  December 31,
2025
    December 31,
2024
Net income (A) - most directly comparable GAAP-based measure $ 21,491     $ 21,865     $ 19,448     $ 18,051     $ 13,684     $ 80,855       $ 22,050  
Plus: Merger-related expenses (B)               968       1,649       3,887       2,617         22,671  
Plus: Executive retirement expenses (B)                           35               4,793  
Plus: Provision for credit losses on non-PCD loans (B)                                         15,504  
Plus: Provision for legal settlement (B)                           478               478  
Less: Related tax effect (C)               (221 )     (368 )     (1,386 )     (590 )       (9,442 )
Adjusted net income (D=A+B-C) - Non-GAAP $ 21,491     $ 21,865     $ 20,195     $ 19,332     $ 16,698     $ 82,882       $ 56,054  
                             
Average assets (E) $ 5,505,311     $ 5,420,830     $ 5,374,772     $ 5,425,697     $ 5,464,165     $ 5,431,742       $ 4,321,472  
Return on average assets (= A / E) - most directly comparable GAAP-based measure(1)   1.55 %     1.60 %     1.45 %     1.35 %     1.00 %     1.49 %       0.51 %
Return on average assets, adjusted (= D / E) - Non-GAAP(1)   1.55 %     1.60 %     1.51 %     1.45 %     1.22 %     1.53 %       1.30 %
                             
Average equity (F) $ 578,859     $ 551,945     $ 535,684     $ 523,689     $ 516,399     $ 547,708       $ 392,280  
Return on average equity (= A / F) - most directly comparable GAAP-based measure(1)   14.73 %     15.72 %     14.56 %     13.98 %     10.54 %     14.76 %       5.62 %
Return on average equity, adjusted (= D / F) - Non-GAAP(1)   14.73 %     15.72 %     15.12 %     14.97 %     12.86 %     15.13 %       14.29 %
                             
Weighted average shares - basic (G) - most directly comparable GAAP-based measure   19,251       19,224       19,173       19,157       19,118       19,201         14,761  
Basic earnings (loss) per share (= A / G) - most directly comparable GAAP-based measure $ 1.12     $ 1.14     $ 1.01     $ 0.94     $ 0.72     $ 4.21       $ 1.49  
Basic earnings per share, adjusted (= D / G) - Non-GAAP $ 1.12     $ 1.14     $ 1.05     $ 1.01     $ 0.87     $ 4.32       $ 3.80  
                             
Weighted average shares - diluted (H) - most directly comparable GAAP-based measure   19,384       19,364       19,342       19,328       19,300       19,355         14,914  
Diluted earnings (loss) per share (= A / H) - most directly comparable GAAP-based measure $ 1.11     $ 1.13     $ 1.01     $ 0.93     $ 0.71     $ 4.18       $ 1.48  
Diluted earnings per share, adjusted (= D / H) - Non-GAAP $ 1.11     $ 1.13     $ 1.04     $ 1.00     $ 0.87     $ 4.28       $ 3.76  
                             
(1) Annualized


  Three Months Ended   Twelve Months Ended
  December 31,
2025
  September 30, 2025   June 30,
2025
  March 31,
2025
  December 31,
2024
  December 31,
2025
    December 31,
2024
Noninterest expense (I) - most directly comparable GAAP-based measure $ 37,355     $ 36,297     $ 37,614     $ 38,176     $ 42,930     $ 149,442       $ 148,337  
Less: Merger-related expenses (B)               (968 )     (1,649 )     (3,887 )     (2,617 )       (22,671 )
Less: Executive retirement expenses (B)                           (35 )             (4,793 )
Less: Provision for legal settlement (B)                           (478 )             (478 )
Adjusted noninterest expense (J = I - B) - Non-GAAP $ 37,355     $ 36,297     $ 36,646     $ 36,527     $ 38,531     $ 146,825       $ 120,396  
                             
Net interest income (K) $ 50,531     $ 50,988     $ 49,512     $ 48,761     $ 50,573     $ 199,792       $ 155,254  
Noninterest income (L)   14,392       13,382       12,915       11,624       11,247       52,313         37,435  
Total operating income (M = K + L) $ 64,923     $ 64,370     $ 62,427     $ 60,385     $ 61,820     $ 252,105       $ 192,689  
                             
Efficiency ratio (= I / M) - most directly comparable GAAP-based measure   57.5 %     56.4 %     60.3 %     63.2 %     69.4 %     59.3 %       77.0 %
Efficiency ratio, adjusted (= J / M) - Non-GAAP   57.5 %     56.4 %     58.7 %     60.5 %     62.3 %     58.2 %       62.5 %
                             
(1) Annualized                            


Appendix B- Investment Portfolio Concentrations

The following table summarizes the credit ratings and collateral associated with the Company's investment security portfolio, excluding equity securities, at December 31, 2025:

(In thousands)

Sector Portfolio Mix   Amortized Book   Fair Value   Credit Enhancement   AAA   AA   A   BBB   BB   NR   Collateral / Guarantee Type
Unsecured ABS %   $ 2,575   $ 2,484   29 %   %   %   %   %   %   100 %   Unsecured Consumer Debt
Student Loan ABS       3,109     3,119   29                         100     Seasoned Student Loans
Federal Family Education Loan ABS 8       72,231     72,013   12         47     33     7     13         Federal Family Education Loan(1)
PACE Loan ABS       1,674     1,538   7     100                         PACE Loans(2)
Non-Agency CMBS 3       27,069     27,410   28                         100      
Non-Agency RMBS 3       31,049     29,929   52     92     8                     Reverse Mortgages(3)
Municipal - General Obligation 10       99,033     92,643       17     77     6                  
Municipal - Revenue 12       119,799     109,505           82     12             6      
SBA ReRemic(5)       1,595     1,580           100                     SBA Guarantee(4)
Small Business Administration       3,330     3,399           100                     SBA Guarantee(4)
Agency MBS 25       237,276     237,450           100                     Residential Mortgages(4)
Agency CMO 37       356,192     355,224           100                      
U.S. Treasury securities 2       15,016     14,211           100                     U.S. Government Guarantee(4)
Corporate bonds       1,947     1,992               51     49              
  100 %   $ 971,895   $ 952,497       5 %   85 %   4 %   1 %   1 %   4 %    
                                           
(1) 97% guaranteed by U.S. government
(2) PACE acronym represents Property Assessed Clean Energy loans
(3) Non-agency reverse mortgages with current structural credit enhancements
(4) Guaranteed by U.S. government or U.S. government agencies
(5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits
                                           
Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Fitch, Morningstar, DBRS and Kroll Bond Rating Agency). Standard & Poor's rates U.S. government obligations at AA+.


About the Company

With $5.5 billion in assets, Orrstown Financial Services, Inc. and its wholly-owned subsidiary, Orrstown Bank, provide a wide range of consumer and business financial services in Berks, Cumberland, Dauphin, Franklin, Lancaster, Perry and York Counties, Pennsylvania and Anne Arundel, Baltimore, Harford, Howard, and Washington Counties, Maryland, as well as Baltimore City, Maryland. The Company’s lending area also includes counties in Pennsylvania, Maryland, Delaware, Virginia and West Virginia within a 75-mile radius of the Company's executive and administrative offices as well as the District of Columbia. Orrstown Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. Orrstown Financial Services, Inc.’s common stock is traded on Nasdaq (ORRF). For more information about Orrstown Financial Services, Inc. and Orrstown Bank, visit www.orrstown.com.

Cautionary Note Regarding Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements reflect the current views of the Company's management with respect to, among other things, future events and the Company's financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates, predictions or projections about events or the Company's industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company's control. Accordingly, the Company cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements and there can be no assurances that the Company will achieve the desired level of new business development and new loans, growth in the balance sheet and fee-based revenue lines of business, cost savings initiatives and continued reductions in risk assets or mitigation of losses in the future. Factors which could cause the actual results to differ from those expressed or implied by the forward-looking statements include, but are not limited to, the following: interest rate changes or volatility; general economic conditions (including inflation and concerns about liquidity) on a national basis or in the local markets in which the Company operates; ineffectiveness of the Company’s strategic growth plan due to changes in current or future market conditions; the effects of competition and how it may impact our community banking model, including industry consolidation and development of competing financial products and services; changes in consumer behavior due to changing political, business and economic conditions, or legislative or regulatory initiatives; changes in, and evolving interpretations of, existing and future laws and regulations; changes in credit quality; inability to raise capital, if necessary, under favorable conditions; volatility in the securities markets; the demand for our products and services; deteriorating economic conditions; geopolitical tensions; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; expenses associated with litigation and legal proceedings; and other risks and uncertainties, including those detailed in our Annual Report on Form 10-K for the year ended December 31, 2024 under the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and in subsequent filings made with the Securities and Exchange Commission.

The foregoing list of factors is not exhaustive. If one or more events related to these or other risks or uncertainties materializes, or if the Company's underlying assumptions prove to be incorrect, actual results may differ materially from what the Company anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company disclaims any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, and it is not possible for the Company to predict those events or how they may affect it. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that the Company or persons acting on the Company's behalf may issue.

The review period for subsequent events extends up to and includes the filing date of a public company’s financial statements, when filed with the Securities and Exchange Commission. Accordingly, the consolidated financial information presented in this announcement is subject to change. Annualized, pro forma, projected and estimated numbers in this document are used for illustrative purposes only and are not forecasts and may not reflect actual results.


Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions