Orrstown Financial Services, Inc. Reports Second Quarter 2026 Results

  • Net income of $21.2 million, or $1.09 per diluted share, for the three months ended June 30, 2026 compared to net income of $21.8 million, or $1.12 per diluted share, for the three months ended March 31, 2026;
  • Return on average assets was 1.53% and return on average equity was 13.96% for the three months ended June 30, 2026, compared to 1.59% and 14.76%, respectively, for the three months ended March 31, 2026;
  • Subordinated notes of $31.0 million were redeemed on June 30, 2026; the remaining fair value mark of $1.6 million was amortized and reflected in interest expense during the second quarter of 2026;
  • Net interest margin, on a tax equivalent basis, was 3.87% in the second quarter of 2026 compared to 3.90% in the first quarter of 2026; excluding the amortization of the fair value mark on the redeemed subordinated notes, net interest margin was 4.00% (1) in the second quarter of 2026;
  • Total loans increased by $51.7 million, or approximately 5% annualized, from March 31, 2026 to June 30, 2026; classified loans decreased by $8.4 million and nonaccrual loans decreased by $6.2 million during the second quarter of 2026; nonaccrual loans to total loans decreased to 0.58% at June 30, 2026 from 0.74% at March 31, 2026;
  • Noninterest income was $13.8 million for the three months ended June 30, 2026 compared to $15.6 million for the three months ended March 31, 2026 due to $2.4 million in income from life insurance policy death benefits recorded in the first quarter of 2026;
  • The purchase of federal income tax credits resulted in a $1.6 million income tax benefit;
  • Tangible common equity increased to 9.5% of total tangible assets at June 30, 2026 from 9.2% at March 31, 2026;
  • Tangible book value per common share(1) increased to $26.71 at June 30, 2026 from $25.76 at March 31, 2026; and
  • The Board of Directors declared a cash dividend of $0.30 per common share, payable August 11, 2026, to shareholders of record as of August 4, 2026.

HARRISBURG, Pa., July 21, 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 June 30, 2026. Net income totaled $21.2 million for the three months ended June 30, 2026, compared to net income of $21.8 million and $19.4 million for the three months ended March 31, 2026 and June 30, 2025, respectively. Diluted earnings per share was $1.09 for the three months ended June 30, 2026, compared to $1.12 and $1.01 for the three months ended March 31, 2026 and June 30, 2025, respectively. For the second quarter of 2025, excluding the impact from merger-related expenses, net of taxes, net income and diluted earnings per share were $20.2 million(1) and $1.04(1), respectively.

“Orrstown is pleased to have produced an outstanding quarter in which the strength of our foundation was evident in our key financial metrics,” said Adam L. Metz, President and Chief Executive Officer. “The core net interest margin expanded during the quarter as we continued to effectively manage funding costs. The redemption of the subordinated notes is expected to enhance future performance. We continue to create strong fee income from a variety of sources, highlighted by record quarterly wealth management revenue. We maintain a strong credit risk profile and we expect to continue to build upon our capital ratios at a healthy pace through earnings generation. With a solid balance sheet, diversified revenue streams and strong momentum across the organization, we are well positioned to build on our success in the second half of 2026 and beyond.”

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

DISCUSSION OF RESULTS

Balance Sheet


Loans

Loans held for investment increased by $51.7 million in the three months ended June 30, 2026 and totaled $4.1 billion at both June 30, 2026 and March 31, 2026. Residential mortgages increased by $32.8 million, or approximately 16% annualized, of which $17.1 million were home equities, and commercial loans increased by $18.9 million, or approximately 2% annualized, from March 31, 2026 to June 30, 2026.


Investment Securities

Investment securities, all of which are classified as available-for-sale, increased by $2.3 million to $949.3 million at June 30, 2026 from $947.0 million at March 31, 2026. During the three months ended June 30, 2026, net unrealized losses on investment securities decreased by $1.8 million. The Bank purchased $28.4 million of investment securities, consisting of $14.6 million of agency mortgage backed securities and collateralized mortgage obligations and $13.8 million of non-agency collateralized mortgage obligations during the second quarter of 2026. The remaining change in investment securities during the second quarter of 2026 was due to paydowns of $28.5 million and a call of $1.0 million, partially offset by net accretion of $1.5 million recorded on investment securities. The overall duration of the Company’s investment securities portfolio was 4.5 years at June 30, 2026 compared to 4.7 years at March 31, 2026. See Appendix B for a summary of the Bank’s investment securities at June 30, 2026, highlighting their concentrations and credit ratings.


Deposits

During the second quarter of 2026, deposits decreased by $7.4 million and totaled $4.6 billion at both June 30, 2026 and March 31, 2026. Time deposits, interest-bearing demand deposits and savings deposits decreased by $27.1 million, $24.7 million and $3.1 million, respectively. These decreases were partially offset by increases in non-interest demand deposits of $38.2 million and money market deposits of $9.3 million from March 31, 2026 to June 30, 2026. The Bank continues to focus on shifting its deposit mix to include more lower cost deposits. The Bank’s loan-to-deposit ratio was 89% at June 30, 2026 compared to 88% at March 31, 2026.


Borrowings

On June 30, 2026, the Company redeemed the $31.0 million outstanding 4.50% fixed-to-floating rate subordinated notes assumed from Codorus Valley Bancorp, Inc. on July 1, 2024. At the time of redemption, the subordinated notes had an interest rate of 7.72%. During the three months ended June 30, 2026, the Company amortized the remaining fair value mark of $1.6 million to interest expense as a result of the redemption.

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 $274.8 million at June 30, 2026 compared to $206.7 million at March 31, 2026. The increase was due to higher utilization of borrowings during the second quarter of 2026 primarily to fund loan growth. Despite the quarter-end increase, average FHLB advances and other borrowings decreased by $84.8 million from the three months ended March 31, 2026 to the three months ended June 30, 2026. 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 $1.8 billion at both June 30, 2026 and March 31, 2026.

Income Statement


Net Interest Income and Margin

Net interest income was $48.8 million for the three months ended June 30, 2026 compared to $49.0 million for the three months ended March 31, 2026. The net interest margin, on a tax equivalent basis, decreased to 3.87% in the second quarter of 2026 from 3.90% in the first quarter of 2026. The decrease is primarily the result of the accelerated amortization of the subordinated notes’ fair value mark in the second quarter of 2026. Excluding the amortization of the fair value mark on the redeemed subordinated notes, net interest margin was 4.00% (1) in the second quarter of 2026. A decrease of eight basis points in the cost of interest-bearing deposits during the second quarter of 2026 partially offset the impact of the amortization of the fair value mark from the subordinated note redemption.

Interest income on loans, on a tax equivalent basis, increased by $0.3 million to $63.5 million for the three months ended June 30, 2026 compared to $63.2 million for the three months ended March 31, 2026. There was no significant change in the net accretion impact of the purchase accounting marks on loans between the first and second quarters of 2026.

Interest income on investment securities, on a tax equivalent basis, was $11.1 million for both the second and first quarters of 2026. Interest income on investments securities benefited from the purchases of higher yielding investment securities despite a $12.1 million decrease in average investment securities during the three months ended June 30, 2026 compared to the three months ended March 31, 2026. The decrease in average investment securities between the periods was due to the timing of purchases and paydowns.

Interest expense, on a tax equivalent basis, increased by $0.5 million to $25.9 million for the three months ended June 30, 2026 compared to $25.4 million for the three months ended March 31, 2026. Borrowing costs increased by $0.8 million during the three months ended June 30, 2026 compared to the three months ended March 31, 2026 due to the accelerated amortization of the remaining subordinated debt fair value mark of $1.6 million. The cost of deposits decreased by eight basis points during the three months ended June 30, 2026 compared to the three months ended March 31, 2026.

Average interest-bearing deposits increased by $38.3 million during the three months ended June 30, 2026 compared to the three months ended March 31, 2026. Average FHLB advances and other borrowings decreased by $84.8 million from the three months ended March 31, 2026 to the three months ended June 30, 2026. There were seasonal deposit declines in the first quarter of 2026, which increased borrowing balances. However, significant deposit inflow from seasonal sources in the back half of the first quarter enabled the Bank to substantially reduce its borrowing levels.


Provision for Credit Losses on Loans

The allowance for credit losses (“ACL”) on loans decreased to $46.6 million at June 30, 2026 from $47.5 million at March 31, 2026. The ACL to total loans was 1.13% at June 30, 2026 compared to 1.17% at March 31, 2026. The Company recorded provision expense on loans of $0.4 million for the three months ended June 30, 2026 compared to $0.7 million for the three months ended March 31, 2026 partially due to the increase in loans. Net charge-offs were $1.2 million during the three months ended June 30, 2026 compared to $0.9 million during the three months ended March 31, 2026. As a result of improvements noted in underlying criteria, certain qualitative factors were adjusted, which reduced the ACL and partially offset the impact from the increase in loans and net charge-offs.

Classified loans decreased by $8.4 million to $49.2 million at June 30, 2026 from $57.6 million at March 31, 2026 due primarily to repayments of $7.8 million. Nonaccrual loans totaled $23.8 million at June 30, 2026 compared to $30.0 million at March 31, 2026. The decrease of $6.2 million in nonaccrual loans was due to repayments of $6.9 million, which included $4.2 million in commercial and land development loans that were on nonaccrual status and risk rated as substandard. Nonaccrual loans to total loans decreased to 0.58% at June 30, 2026 from 0.74% at March 31, 2026. Management believes the ACL to be adequate based on current asset quality metrics and economic forecasts.

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


Noninterest Income

Noninterest income decreased by $1.8 million to $13.8 million for the three months ended June 30, 2026 from $15.6 million for the three months ended March 31, 2026.

Income from life insurance decreased by $2.4 million to $1.4 million for the three months ended June 30, 2026 compared to $3.8 million for the three months ended March 31, 2026. During the first quarter of 2026, the Company recorded $2.4 million in income from life insurance policy death benefits.

Swap fee income decreased by $0.6 million to $0.7 million for the three months ended June 30, 2026 compared to $1.3 million for the three months ended March 31, 2026. Swap fee income will fluctuate based on market conditions and client demand.

Wealth management income increased by $0.3 million to $5.9 million for the three months ended June 30, 2026 compared to $5.6 million for the three months ended March 31, 2026.


Noninterest Expenses

Noninterest expenses increased by $1.0 million to $37.7 million for the three months ended June 30, 2026 from $36.7 million in the three months ended March 31, 2026.

Salaries and benefits expense increased by $1.0 million to $22.2 million for the three months ended June 30, 2026 compared to $21.2 million for the three months ended March 31, 2026. The increase during the second quarter of 2026 was due primarily to the impact from merit salary increases in May, higher healthcare costs due to claim volume and the impact of one extra day compared to the prior quarter.

Occupancy, furniture and equipment expense decreased by $0.3 million to $3.9 million for the three months ended June 30, 2026 compared to $4.2 million for the three months ended March 31, 2026 due to seasonal expenses incurred during the first quarter of 2026.

Advertising and bank promotions expense increased by $0.4 million to $1.1 million in the three months ended June 30, 2026 from $0.7 million in the three months ended March 31, 2026 due to $0.7 million in contributions to tax credit programs during the second quarter of 2026. Taxes other than income decreased by $0.6 million to $0.4 million in the three months ended June 30, 2026 compared to $1.0 million in the three months ended March 31, 2026. This decrease reflects the tax credits recognized in the second quarter of 2026 as result of the charitable contributions.

Other operating expenses increased by $0.2 million to $4.3 million for the three months ended June 30, 2026 compared to $4.1 million for the three months ended March 31, 2026. This was due primarily to an increase of $0.2 million in mark-to-market losses on non-hedging derivatives from the first quarter of 2026 to the second quarter of 2026.


Income Taxes

The Company’s effective tax rate was 14.2% for the second quarter of 2026 compared to 20.7% for the first quarter of 2026. The Company’s effective tax rate for the three months ended June 30, 2026 is less than the 21% federal statutory rate primarily due to the purchase of federal income tax credits, which reduced income tax expense by $1.6 million. In addition, the effective tax rate was impacted by tax-exempt income, including interest earned on tax-exempt loans and securities and non-taxable income from life insurance policies and tax credits partially offset by 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 (“TEFRA”). The Company regularly analyzes its projected taxable income and makes adjustments to the provision for income taxes accordingly.

Capital

Shareholders’ equity totaled $621.7 million at June 30, 2026 compared to $603.2 million at March 31, 2026. The increase of $18.5 million is primarily due to net income of $21.2 million, other comprehensive income of $1.9 million and share-based compensation activity of $1.3 million, partially offset by dividends of $5.9 million.

Tangible book value per common share(1) increased to $26.71 at June 30, 2026 from $25.76 at March 31, 2026. The Company’s tangible common equity ratio was 9.5% of total tangible assets at June 30, 2026 compared to 9.2% at March 31, 2026. Return on average tangible common equity per common share(1) was 16.86% for the three months ended June 30, 2026 compared to 17.96% for the three months ended March 31, 2026. The decrease in the return on average tangible common equity per common share was primarily due to the increase in average shareholders’ equity.

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

Most of the Company’s capital ratios increased during the three months ended June 30, 2026 compared to the three months ended March 31, 2026 due to earnings. Total risk-based capital declined over that period due to the redemption of subordinated debt. The Company’s tier 1 common equity, tier 1 capital and total risk-based capital ratios were 12.0%, 12.2% and 13.2%, respectively, at June 30, 2026 compared to 11.8%, 12.0% and 13.5%, respectively, at March 31, 2026. The Company’s Tier 1 leverage ratio increased to 10.1% at June 30, 2026 compared to 9.7% at March 31, 2026.

At June 30, 2026, 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.

Investor Relations Contact:

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

FINANCIAL HIGHLIGHTS (Unaudited)              
               
               
  Three Months Ended   Six Months Ended
  June 30,   June 30,   June 30,   June 30,
(In thousands)   2026       2025       2026       2025  
Profitability for the period:              
Net interest income $ 48,831     $ 49,512     $ 97,836     $ 98,273  
Provision for (recovery of) credit losses – loans   338       209       1,066       (345 )
Recovery of credit losses – unfunded loan commitments         (100 )     (376 )     (100 )
Noninterest income   13,836       12,915       29,413       24,539  
Noninterest expenses   37,666       37,614       74,394       75,790  
Income before income tax expense   24,663       24,704       52,165       47,467  
Income tax expense   3,505       5,256       9,198       9,968  
Net income available to common shareholders $ 21,158     $ 19,448     $ 42,967     $ 37,499  
               
Financial ratios:              
Return on average assets (1)   1.53 %     1.45 %     1.56 %     1.40 %
Return on average assets, adjusted (1)(3)(4)   n/a       1.51 %     n/a       1.48 %
Return on average equity (1)   13.96 %     14.56 %     14.35 %     14.28 %
Return on average equity, adjusted (1)(3)(4)   n/a       15.12 %     n/a       15.05 %
Net interest margin (1)   3.87 %     4.07 %     3.89 %     4.04 %
Net interest margin, adjusted (1)(2)(4)   4.00 %     n/a       3.95 %     n/a  
Efficiency ratio   60.1 %     60.3 %     58.5 %     61.7 %
Efficiency ratio, adjusted (2)(3)(4)   58.6 %     58.7 %     57.7 %     59.6 %
Income per common share:              
Basic $ 1.10     $ 1.01     $ 2.23     $ 1.96  
Basic, adjusted (3)(4)   n/a     $ 1.05       n/a     $ 2.06  
Diluted $ 1.09     $ 1.01     $ 2.21     $ 1.94  
Diluted, adjusted (3)(4)   n/a     $ 1.04       n/a     $ 2.04  
               
Average equity to average assets   10.97 %     9.97 %     10.89 %     9.81 %
               
(1) Annualized for the three and six months ended June 30, 2026 and 2025.
(2) Ratio has been adjusted for accelerated amortization of the remaining fair value mark of $1.6 million from the redemption of the subordinated notes during the three and six months ended June 30, 2026.
(3) Ratio has been adjusted for the non-recurring charges for the three and six months ended June 30, 2025.
(4) 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)      
  June 30,   December 31,
(Dollars in thousands, except per share amounts)   2026       2025  
At period-end:      
Total assets $ 5,612,151     $ 5,542,255  
Loans, net of allowance for credit losses   4,066,399       3,973,012  
Loans held-for-sale, at fair value   3,639       6,090  
Securities available for sale, at fair value   949,281       952,740  
Total deposits   4,620,023       4,528,774  
FHLB advances and other borrowings and Securities sold under agreements to repurchase   282,362       299,243  
Subordinated notes and trust preferred debt   8,049       37,122  
Shareholders’ equity   621,650       591,535  
       
Credit quality and capital ratios (1):      
Allowance for credit losses to total loans   1.13 %     1.19 %
Total nonaccrual loans to total loans   0.58 %     0.70 %
Nonperforming assets to total assets   0.44 %     0.51 %
Allowance for credit losses to nonaccrual loans   196 %     170 %
Total risk-based capital:      
Orrstown Financial Services, Inc.   13.2 %     13.3 %
Orrstown Bank   13.1 %     13.3 %
Tier 1 risk-based capital:      
Orrstown Financial Services, Inc.   12.2 %     11.7 %
Orrstown Bank   12.1 %     12.2 %
Tier 1 common equity risk-based capital:      
Orrstown Financial Services, Inc.   12.0 %     11.5 %
Orrstown Bank   12.1 %     12.2 %
Tier 1 leverage capital:      
Orrstown Financial Services, Inc.   10.1 %     9.5 %
Orrstown Bank   10.0 %     9.9 %
       
Book value per common share $ 31.60     $ 30.32  
       
(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. At December 31, 2025, 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. At June 30, 2026, the day-one impact of ASU 2016-13 was fully applied to the capital ratios.
 

ORRSTOWN FINANCIAL SERVICES, INC.      
CONSOLIDATED BALANCE SHEETS (Unaudited)      
       
(Dollars in thousands, except per share amounts) June 30, 2026   December 31, 2025
Assets      
Cash and due from banks $ 58,319     $ 42,083  
Interest-bearing deposits with banks   86,522       107,691  
Cash and cash equivalents   144,841       149,774  
Restricted investments in bank stocks   27,429       26,717  
Securities available for sale (amortized cost of $973,712 and $972,138 at June 30, 2026 and December 31, 2025, respectively)   949,281       952,740  
Loans held for sale, at fair value   3,639       6,090  
Loans   4,113,031       4,020,693  
Less: Allowance for credit losses   (46,632 )     (47,681 )
Net loans   4,066,399       3,973,012  
Premises and equipment, net   50,166       51,029  
Cash surrender value of life insurance   147,787       146,994  
Goodwill   69,751       69,751  
Other intangible assets, net   33,572       37,990  
Accrued interest receivable   19,789       21,473  
Deferred tax assets, net   32,693       33,931  
Other assets   66,804       72,754  
Total assets $ 5,612,151     $ 5,542,255  
       
Liabilities      
Deposits:      
Noninterest-bearing $ 920,851     $ 870,906  
Interest-bearing   3,699,172       3,657,868  
Total deposits   4,620,023       4,528,774  
Securities sold under agreements to repurchase and federal funds purchased   7,594       24,542  
FHLB advances and other borrowings   274,768       274,701  
Subordinated notes and trust preferred debt   8,049       37,122  
Other liabilities   80,067       85,581  
Total liabilities   4,990,501       4,950,720  
       
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; 19,710,341 shares issued and 19,669,802 outstanding at June 30, 2026; 19,711,628 shares issued and 19,507,208 outstanding at December 31, 2025   1,026       1,026  
Additional paid—in capital   421,960       424,596  
Retained earnings   217,969       186,752  
Accumulated other comprehensive loss   (17,826 )     (15,201 )
Treasury stock— 40,539 and 204,420 shares, at cost at June 30, 2026 and December 31, 2025, respectively   (1,479 )     (5,638 )
Total shareholders’ equity   621,650       591,535  
Total liabilities and shareholders’ equity $ 5,612,151     $ 5,542,255  
               

ORRSTOWN FINANCIAL SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                   
    Three Months Ended   Six Months Ended
    June 30,


  June 30,   June 30,   June 30,
(Dollars in thousands, except per share amounts)     2026       2025       2026       2025  
Interest income                  
Loans   $ 63,315     $ 63,036     $ 126,310     $ 126,468  
Investment securities – taxable     9,906       9,406       19,757       18,350  
Investment securities – tax-exempt     842       878       1,723       1,753  
Short-term investments     639       1,513       1,276       3,781  
Total interest income     74,702       74,833       149,066       150,352  
Interest expense                  
Deposits     21,687       22,855       43,673       47,115  
Securities sold under agreements to repurchase and federal funds purchased     29       106       126       190  
FHLB advances and other borrowings     1,635       1,030       3,990       2,148  
Subordinated notes and trust preferred debt     2,520       1,330       3,441       2,626  
Total interest expense     25,871       25,321       51,230       52,079  
Net interest income     48,831       49,512       97,836       98,273  
Provision for (recovery of) credit losses – loans     338       209       1,066       (345 )
Recovery of credit losses – unfunded loan commitments           (100 )     (376 )     (100 )
Net interest income after provision for (recovery of) credit losses     48,493       49,403       97,146       98,718  
Noninterest income                  
Service charges     2,734       2,630       5,605       5,025  
Interchange income     1,602       1,441       3,115       2,868  
Swap fee income     651       669       1,990       1,063  
Wealth management income     5,946       5,267       11,503       10,682  
Mortgage banking activities     436       478       762       780  
Income from life insurance     1,376       1,311       5,137       2,600  
Investment securities gains     57       8       55       21  
Other income     1,034       1,111       1,246       1,500  
Total noninterest income     13,836       12,915       29,413       24,539  
Noninterest expenses                  
Salaries and employee benefits     22,229       21,364       43,386       41,752  
Occupancy, furniture and equipment     3,887       4,211       8,108       8,886  
Data processing     1,703       965       3,240       1,889  
Advertising and bank promotions     1,126       1,077       1,809       1,576  
FDIC insurance     634       674       1,183       1,498  
Professional services     1,202       2,016       2,423       3,842  
Taxes other than income     392       295       1,417       1,237  
Intangible asset amortization     2,179       2,472       4,418       5,007  
Merger-related expenses           968             2,617  
Restructuring expenses                       91  
Other operating expenses     4,314       3,572       8,410       7,395  
Total noninterest expenses     37,666       37,614       74,394       75,790  
Income before income tax expense     24,663       24,704       52,165       47,467  
Income tax expense     3,505       5,256       9,198       9,968  
Net income   $ 21,158     $ 19,448     $ 42,967     $ 37,499  
continued
                   
    Three Months Ended   Six Months Ended
    June 30,


  June 30,   June 30,   June 30,
      2026       2025       2026       2025  
Share information:                  
Basic earnings per share   $ 1.10     $ 1.01     $ 2.23     $ 1.96  
Diluted earnings per share   $ 1.09     $ 1.01     $ 2.21     $ 1.94  
Dividends paid per share   $ 0.30     $ 0.26     $ 0.60     $ 0.52  
Weighted average shares – basic     19,313       19,173       19,293       19,165  
Weighted average shares – diluted     19,432       19,342       19,421       19,335  
                                 

ANALYSIS OF NET INTEREST INCOME        
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)    
  Three Months Ended
  6/30/2026   3/31/2026   12/31/2025   9/30/2025   6/30/2025
(In thousands) Average
Balance
  Taxable-
Equivalent
Interest
  Taxable-
Equivalent
Rate
  Average

Balance
  Taxable-

Equivalent

Interest
  Taxable-

Equivalent

Rate
  Average

Balance
  Taxable-

Equivalent

Interest
  Taxable-

Equivalent

Rate
  Average

Balance
  Taxable-

Equivalent

Interest
  Taxable-

Equivalent

Rate
  Average

Balance
  Taxable-

Equivalent

Interest
  Taxable-

Equivalent

Rate
Assets                                                          
Federal funds sold & interest-bearing bank balances $ 69,784   $ 639     3.67 %   $ 70,086   $ 637     3.69 %   $ 103,886   $ 1,017     3.88 %   $ 101,728   $ 1,123     4.38 %   $ 136,106   $ 1,513     4.46 %
Investment securities (1)(2)   971,932     11,096     4.57       984,060     11,079     4.51       976,957     11,177     4.58       906,399     10,593     4.67       904,119     10,626     4.70  
Loans (1)(3)(4)(5)   4,075,290     63,542     6.25       4,070,889     63,214     6.29       3,997,842     64,635     6.42       3,979,044     65,975     6.58       3,894,978     63,246     6.52  
Total interest-earning assets   5,117,006     75,277     5.90       5,125,035     74,930     5.91       5,078,685     76,829     6.01       4,987,171     77,691     6.19       4,935,203     75,385     6.13  
Other assets   425,913             423,779             426,626             433,659             439,569        
Total assets $ 5,542,919           $ 5,548,814           $ 5,505,311           $ 5,420,830           $ 5,374,772        
Liabilities and Shareholders’ Equity                                                
Interest-bearing demand deposits $ 2,577,915     13,629     2.12     $ 2,534,291     13,796     2.21     $ 2,471,895     14,078     2.26     $ 2,450,034     14,145     2.29     $ 2,463,687     13,880     2.26  
Savings deposits   260,712     128     0.20       259,585     143     0.22       262,240     164     0.25       264,761     164     0.25       269,309     165     0.25  
Time deposits   900,412     7,930     3.53       906,875     8,047     3.60       912,611     8,342     3.63       897,416     8,330     3.68       914,108     8,810     3.87  
Total interest-bearing deposits   3,739,039     21,687     2.33       3,700,751     21,986     2.41       3,646,746     22,584     2.46       3,612,211     22,639     2.49       3,647,104     22,855     2.51  
Securities sold under agreements to repurchase and federal funds purchased   12,024     29     0.98       23,674     97     1.66       27,348     105     1.52       27,772     107     1.53       25,917     106     1.64  
FHLB advances and other borrowings   175,734     1,635     3.73       248,357     2,355     3.85       238,806     2,371     3.94       168,939     1,791     4.21       104,068     1,030     3.97  
Subordinated notes and trust preferred debt   36,664     2,520     27.57       37,175     921     10.05       37,023     669     7.17       68,749     1,597     9.21       68,910     1,330     7.74  
Total interest-bearing liabilities   3,963,461     25,871     2.62       4,009,957     25,359     2.56       3,949,923     25,729     2.58       3,877,671     26,134     2.67       3,845,999     25,321     2.64  
Noninterest-bearing demand deposits   889,378             850,415             882,552             902,128             904,031        
Other liabilities   81,981             89,112             93,977             89,086             89,058        
Total liabilities   4,934,820             4,949,484             4,926,452             4,868,885             4,839,088        
Shareholders’ equity   608,099             599,330             578,859             551,945             535,684        
Total $ 5,542,919           $ 5,548,814           $ 5,505,311           $ 5,420,830           $ 5,374,772        
Taxable-equivalent net interest income / net interest spread       49,406     3.28 %         49,571     3.35 %         51,100     3.43 %         51,557     3.52 %         50,064     3.49 %
Taxable-equivalent net interest margin         3.87 %           3.90 %           4.00 %           4.11 %           4.07 %
Taxable-equivalent adjustment       (575 )             (566 )             (569 )             (569 )             (552 )    
Net interest income     $ 48,831             $ 49,005             $ 50,531             $ 50,988             $ 49,512      
Ratio of average interest-earning assets to average interest-bearing liabilities         129 %           128 %           129 %           129 %           128 %
                                                           
                                                           
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 $4.3 million, $4.2 million, $4.7 million, $5.3 million and $4.9 million for the three months ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025 and June 30, 2025, respectively.
 

ANALYSIS OF NET INTEREST INCOME        
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)    
(continued)                      
  Six Months Ended
  June 30, 2026   June 30, 2025
      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 $ 69,934   $ 1,276     3.68 %   $ 169,541   $ 3,781     4.50 %
Investment securities (1)(2)   977,962     22,174     4.54       884,730     20,787     4.70  
Loans (1)(3)(4)(5)   4,073,103     126,757     6.27       3,902,295     126,883     6.56  
Total interest-earning assets   5,120,999     150,207     5.90       4,956,566     151,451     6.15  
Other assets   424,852             443,528        
Total assets $ 5,545,851           $ 5,400,094        
Liabilities and Shareholders’ Equity                      
Interest-bearing demand deposits $ 2,556,224     27,424     2.16     $ 2,468,589     28,036     2.29  
Savings deposits   260,152     271     0.21       271,104     330     0.25  
Time deposits   903,625     15,978     3.57       942,387     18,749     4.01  
Total interest-bearing deposits   3,720,001     43,673     2.37       3,682,080     47,115     2.58  
Securities sold under agreements to repurchase and federal funds purchased   17,817     126     1.43       26,039     190     1.47  
FHLB advances and other borrowings   211,844     3,990     3.80       108,439     2,148     3.99  
Subordinated notes and trust preferred debt   36,918     3,441     18.80       68,825     2,626     7.69  
Total interest-bearing liabilities   3,986,580     51,230     2.59       3,885,383     52,079     2.70  
Noninterest-bearing demand deposits   870,004             895,924        
Other liabilities   85,528             89,067        
Total liabilities   4,942,112             4,870,374        
Shareholders’ equity   603,739             529,720        
Total liabilities and shareholders’ equity $ 5,545,851           $ 5,400,094        
Taxable-equivalent net interest income / net interest spread       98,977     3.31 %         99,372     3.45 %
Taxable-equivalent net interest margin         3.89 %           4.04 %
Taxable-equivalent adjustment       (1,141 )             (1,099 )    
Net interest income     $ 97,836             $ 98,273      
Ratio of average interest-earning assets to average interest-bearing liabilities         128 %           128 %

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 accretion on purchase accounting marks of $8.5 million and $11.5 million for the six months ended June 30, 2026 and 2025, respectively.

ORRSTOWN FINANCIAL SERVICES, INC.        
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)        
                   
(In thousands) June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Profitability for the quarter:                  
Net interest income $ 48,831     $ 49,005     $ 50,531     $ 50,988     $ 49,512  
Net provision for credit losses on loans and unfunded loan commitments   338       352       75       396       109  
Noninterest income   13,836       15,577       14,392       13,382       12,915  
Noninterest expenses   37,666       36,728       37,355       36,297       37,614  
Income before income taxes   24,663       27,502       27,493       27,677       24,704  
Income tax expense   3,505       5,693       6,002       5,812       5,256  
Net income $ 21,158     $ 21,809     $ 21,491     $ 21,865     $ 19,448  
                   
Financial ratios:                  
Return on average assets (1)   1.53 %     1.59 %     1.55 %     1.60 %     1.45 %
Return on average assets, adjusted(1)(3)(4)   n/a       n/a       n/a       n/a       1.51 %
Return on average equity (1)   13.96 %     14.76 %     14.73 %     15.72 %     14.56 %
Return on average equity, adjusted (1)(3)(4)   n/a       n/a       n/a       n/a       15.12 %
Net interest margin (1)   3.87 %     3.90 %     4.00 %     4.11 %     4.07 %
Net interest margin, adjusted (1)(2)(4)   4.00 %     n/a       n/a       n/a       n/a  
Efficiency ratio   60.1 %     56.9 %     57.5 %     56.4 %     60.3 %
Efficiency ratio, adjusted (2)(3)(4)   58.6 %     n/a       n/a       n/a       58.7 %
                   
Per share information:                  
Income per common share:                  
Basic $ 1.10     $ 1.13     $ 1.12     $ 1.14     $ 1.01  
Basic, adjusted (3)(4)   n/a       n/a       n/a       n/a       1.05  
Diluted   1.09       1.12       1.11       1.13       1.01  
Diluted, adjusted (3)(4)   n/a       n/a       n/a       n/a       1.04  
Book value   31.60       30.76       30.32       29.33       28.07  
Tangible book value (4)   26.71       25.76       25.21       24.12       22.77  
Average tangible common equity (4)   16.86       17.96       18.15       19.70       18.43  
Cash dividends paid   0.30       0.30       0.27       0.27       0.26  
                   
Average basic shares   19,313       19,274       19,251       19,224       19,173  
Average diluted shares   19,432       19,410       19,384       19,364       19,342  
(1) Annualized.
(2) Ratio has been adjusted for accelerated amortization of the remaining fair value mark of $1.6 million from the redemption of the subordinated notes during the three months ended June 30, 2026.
(3) Ratio has been adjusted for non-recurring expenses for the three months ended June 30, 2025. There were no non-recurring expenses for the three months ended June 30, 2026, March 31, 2026, December 31, 2025 and September 30, 2025.
(4) 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) June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Noninterest income:                  
Service charges $ 2,734   $ 2,871     $ 3,225   $ 2,997   $ 2,630
Interchange income   1,602     1,513       1,553     1,620     1,441
Swap fee income   651     1,339       1,112     816     669
Wealth management income   5,946     5,557       5,739     5,277     5,267
Mortgage banking activities   436     326       503     522     478
Income from life insurance   1,376     3,761       1,331     1,471     1,311
Other income   1,034     212       834     629     1,111
Investment securities gains (losses)   57     (2 )     95     50     8
Total noninterest income $ 13,836   $ 15,577     $ 14,392   $ 13,382   $ 12,915
                   
Noninterest expenses:                  
Salaries and employee benefits $ 22,229   $ 21,157     $ 21,980   $ 21,439   $ 21,364
Occupancy, furniture and equipment   3,887     4,221       4,017     4,075     4,211
Data processing   1,703     1,537       1,292     1,116     965
Advertising and bank promotions   1,126     683       561     154     1,077
FDIC insurance   634     549       683     652     674
Professional services   1,202     1,221       1,947     1,703     2,016
Taxes other than income   392     1,025       574     828     295
Intangible asset amortization   2,179     2,239       2,348     2,410     2,472
Merger-related expenses                     968
Other operating expenses   4,314     4,096       3,953     3,920     3,572
Total noninterest expenses $ 37,666   $ 36,728     $ 37,355   $ 36,297   $ 37,614
                   
 

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)            
(continued)                  
(In thousands) June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Balance Sheet at quarter end:                  
Cash and cash equivalents $ 144,841     $ 161,136     $ 149,774     $ 184,146     $ 149,377  
Restricted investments in bank stocks   27,429       23,984       26,717       24,111       21,204  
Securities available for sale   949,281       947,018       952,740       890,357       885,373  
Loans held for sale, at fair value   3,639       3,366       6,090       6,026       5,206  
Loans:                  
Commercial real estate:                  
Owner occupied   679,295       645,026       644,713       629,481       622,315  
Non-owner occupied   1,305,379       1,322,251       1,260,198       1,254,959       1,203,038  
Multi-family   229,425       216,658       236,703       234,782       239,388  
Non-owner occupied residential   150,917       151,560       155,749       163,138       165,479  
Agricultural   97,729       114,409       121,417       118,596       124,291  
Commercial and industrial   489,247       481,815       489,371       479,929       487,063  
Acquisition and development:                  
1-4 family residential construction   39,344       46,355       41,489       41,141       38,490  
Commercial and land development   198,399       198,957       198,234       195,158       198,889  
Municipal   33,950       27,744       25,302       28,664       28,693  
Total commercial loans   3,223,685       3,204,775       3,173,176       3,145,848       3,107,646  
Residential mortgage:                  
First lien   501,306       484,022       478,870       476,006       469,569  
Home equity – term   5,401       5,685       5,972       5,800       5,784  
Home equity – lines of credit   344,495       327,141       321,438       311,458       305,968  
Other – term(1)   20,929       22,442       22,906       23,737       25,384  
Installment and other loans   17,215       17,254       18,331       16,887       17,028  
Total loans   4,113,031       4,061,319       4,020,693       3,979,736       3,931,379  
Allowance for credit losses   (46,632 )     (47,463 )     (47,681 )     (48,105 )     (47,898 )
Net loans held for investment   4,066,399       4,013,856       3,973,012       3,931,631       3,883,481  
Goodwill   69,751       69,751       69,751       69,751       69,751  
Other intangible assets, net   33,572       35,751       37,990       40,338       42,748  
Total assets   5,612,151       5,576,972       5,542,255       5,470,233       5,387,645  
Total deposits   4,620,023       4,627,424       4,528,774       4,533,560       4,516,625  
FHLB advances and other borrowings and Securities sold under agreements to repurchase   282,362       225,958       299,243       241,719       166,381  
Subordinated notes and trust preferred debt   8,049       37,274       37,122       36,970       69,021  
Total shareholders’ equity   621,650       603,184       591,535       571,936       548,448  
                   
(1) Other – term includes property assessed clean energy (“PACE”) loans.
 

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)            
(continued)                  
  June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Capital and credit quality measures(1):                  
Total risk-based capital:                  
Orrstown Financial Services, Inc.   13.2 %     13.5 %     13.3 %     13.1 %     13.3 %
Orrstown Bank   13.1 %     13.6 %     13.3 %     12.9 %     13.3 %
Tier 1 risk-based capital:                  
Orrstown Financial Services, Inc.   12.2 %     12.0 %     11.7 %     11.3 %     11.1 %
Orrstown Bank   12.1 %     12.5 %     12.2 %     11.8 %     12.1 %
Tier 1 common equity risk-based capital:                  
Orrstown Financial Services, Inc.   12.0 %     11.8 %     11.5 %     11.1 %     10.9 %
Orrstown Bank   12.1 %     12.5 %     12.2 %     11.8 %     12.1 %
Tier 1 leverage capital:                  
Orrstown Financial Services, Inc.   10.1 %     9.7 %     9.5 %     9.3 %     9.0 %
Orrstown Bank   10.0 %     10.2 %     9.9 %     9.6 %     9.8 %
                   
Average equity to average assets   10.97 %     10.80 %     10.51 %     10.18 %     9.97 %
Allowance for credit losses to total loans   1.13 %     1.17 %     1.19 %     1.21 %     1.22 %
Total nonaccrual loans to total loans   0.58 %     0.74 %     0.70 %     0.66 %     0.57 %
Nonperforming assets to total assets   0.44 %     0.56 %     0.51 %     0.48 %     0.42 %
Allowance for credit losses to nonaccrual loans   196 %     158 %     170 %     184 %     214 %
                   
Other information:                  
Net charge-offs $ 1,169     $ 946     $ 499     $ 189     $ 115  
Classified loans   49,190       57,584       58,351       64,089       65,754  
Nonperforming and other risk assets:                  
Nonaccrual loans   23,751       30,025       28,031       26,191       22,423  
Other real estate owned   1,055       1,055                    
Total nonperforming assets   24,806       31,080       28,031       26,191       22,423  
Financial difficulty modifications still accruing   1,794       949       1,253       1,245       5,759  
Loans past due 90 days or more and still accruing   853       443       1,040       497       1,312  
Total nonperforming and other risk assets $ 27,453     $ 32,472     $ 30,324     $ 27,933     $ 29,494  
 
(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, which concluded at December 31, 2025. Starting with periods in 2026, the day-one impact of ASU 2016-13 was fully applied to the capital ratios.
 


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 $103.3 million and $107.7 million at June 30, 2026 and December 31, 2025, respectively. During the three and six months ended June 30, 2025, the Company incurred $1.0 million and $2.6 million in merger-related expenses, respectively. The Company did not incur merger-related or other non-recurring expenses during the three months ended June 30, 2026, March 31, 2026, December 31, 2025 and September 30, 2025.

On June 30, 2026, the Company redeemed the $31.0 million outstanding 4.50% fixed-to-floating rate subordinated notes assumed from Codorus Valley Bancorp, Inc. on July 1, 2024. During the three and six months ended June 30, 2026, the Company amortized the remaining fair value mark to interest expense as a result of the redemption, which reduced net interest margin.

Tangible book value per common share, tangible common equity, and the impact of the accelerated amortization of fair value marks on net interest margin and the efficiency ratio and merger-related 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
  June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Shareholders’ equity (most directly comparable GAAP-based measure)   $ 621,650     $ 603,184     $ 591,535     $ 571,936     $ 548,448  
Less: Goodwill     69,751       69,751       69,751       69,751       69,751  
Other intangible assets     33,572       35,751       37,990       40,338       42,748  
Related tax effect     (7,050 )     (7,508 )     (7,978 )     (8,471 )     (8,977 )
Tangible common equity (non-GAAP)   $ 525,377     $ 505,190     $ 491,772     $ 470,318     $ 444,926  
                     
Common shares outstanding     19,670       19,611       19,507       19,501       19,536  
                     
Book value per share (most directly comparable GAAP-based measure)   $ 31.60     $ 30.76     $ 30.32     $ 29.33     $ 28.07  
Intangible assets per share     4.89       5.00       5.11       5.21       5.30  
Tangible book value per share (non-GAAP)   $ 26.71     $ 25.76     $ 25.21     $ 24.12     $ 22.77  
                     


Return on Average Common Equity
  June 30,

2026
  March 31,

2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
Net Income   $ 21,158     $ 21,809     $ 21,491     $ 21,865     $ 19,448  
Average shareholders’ equity   $ 608,099     $ 599,330     $ 578,859     $ 551,945     $ 535,684  
Less: Average goodwill     69,751       69,751       69,751       69,751       68,126  
Less: Average other intangible assets, gross     34,920       37,132       39,467       41,809       44,304  
Average tangible equity   $ 503,428     $ 492,447     $ 469,641     $ 440,385     $ 423,254  
Return on average tangible equity(non-GAAP)(1)     16.86 %     17.96 %     18.15 %     19.70 %     18.43 %
(1) – Annualized                    
                     

(In thousands) Three Months Ended   Six Months Ended

Adjusted Ratios for Non-recurring Charges
June 30,

2026
  March 31,
2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
  June 30,

2026
  June 30,

2025
Net income (A) – most directly comparable GAAP-based measure $ 21,158     $ 21,809     $ 21,491     $ 21,865     $ 19,448     $ 42,967     $ 37,499  
Plus: Merger-related expenses (B)                           968             2,617  
Less: Related tax effect (C)                           (221 )           (590 )
Adjusted net income (D=A+B-C) – Non-GAAP $ 21,158     $ 21,809     $ 21,491     $ 21,865     $ 20,195     $ 42,967     $ 39,526  
                           
Average assets (E) $ 5,542,919     $ 5,548,814     $ 5,505,311     $ 5,420,830     $ 5,374,772     $ 5,545,851     $ 5,400,094  
Return on average assets (= A / E) – most directly comparable GAAP-based measure

(1)
  1.53 %     1.59 %     1.55 %     1.60 %     1.45 %     1.56 %     1.40 %
Return on average assets, adjusted (= D / E) – Non-GAAP

(1)
  n/a       n/a       n/a       n/a       1.51 %     n/a       1.48 %
                           
Average equity (F) $ 608,099     $ 599,330     $ 578,859     $ 551,945     $ 535,684     $ 603,739     $ 529,720  
Return on average equity (= A / F) – most directly comparable GAAP-based measure

(1)
  13.96 %     14.76 %     14.73 %     15.72 %     14.56 %     14.35 %     14.28 %
Return on average equity, adjusted (= D / F) – Non-GAAP

(1)
  n/a       n/a       n/a       n/a       15.12 %     n/a       15.05 %
                           
Weighted average shares – basic (G) – most directly comparable GAAP-based measure   19,313       19,274       19,251       19,224       19,173       19,293       19,165  
Basic earnings (loss) per share (= A / G) – most directly comparable GAAP-based measure $ 1.10     $ 1.13     $ 1.12     $ 1.14     $ 1.01     $ 2.23     $ 1.96  
Basic earnings per share, adjusted (= D / G) – Non-GAAP   n/a       n/a       n/a       n/a     $ 1.05       n/a     $ 2.06  
                           
Weighted average shares – diluted (H) – most directly comparable GAAP-based measure   19,432       19,410       19,384       19,364       19,342       19,421       19,335  
Diluted earnings (loss) per share (= A / H) – most directly comparable GAAP-based measure $ 1.09     $ 1.12     $ 1.11     $ 1.13     $ 1.01     $ 2.21     $ 1.94  
Diluted earnings per share, adjusted (= D / H) – Non-GAAP   n/a       n/a       n/a       n/a     $ 1.04       n/a     $ 2.04  
                           
continued

  Three Months Ended   Six Months Ended
  June 30,

2026
  March 31,
2026
  December 31,

2025
  September 30,

2025
  June 30,

2025
  June 30,

2026
  June 30,

2025
Noninterest expense (I) – most directly comparable GAAP-based measure $ 37,666     $ 36,728     $ 37,355     $ 36,297     $ 37,614     $ 74,394     $ 75,790  
Less: Merger-related expenses (B)                           (968 )           (2,617 )
Adjusted noninterest expense (J = I – B) – Non-GAAP $ 37,666     $ 36,728     $ 37,355     $ 36,297     $ 36,646     $ 74,394     $ 73,173  
                           
Net interest income (K) $ 48,831     $ 49,005     $ 50,531     $ 50,988     $ 49,512     $ 97,836     $ 98,273  
Noninterest income (L)   13,836       15,577       14,392       13,382       12,915       29,413       24,539  
Total operating income (M = K + L) – most directly comparable GAAP-based measure $ 62,667     $ 64,582     $ 64,923     $ 64,370     $ 62,427     $ 127,249     $ 122,812  
Plus: Accelerated amortization of fair value mark on redeemed subordinated notes (N)   1,624                               1,624        
Adjusted total operating income (O = M + N) – Non-GAAP $ 64,291     $ 64,582     $ 64,923     $ 64,370     $ 62,427     $ 128,873     $ 122,812  
                           
Efficiency ratio (= I / M) – most directly comparable GAAP-based measure   60.1 %     56.9 %     57.5 %     56.4 %     60.3 %     58.5 %     61.7 %
Efficiency ratio, adjusted (= J / N) – Non-GAAP   58.6 %     n/a       n/a       n/a       58.7 %     57.7 %     59.6 %
                           
                           
                           
(1) Annualized                          
                           

  Three Months Ended June 30, 2026
  Average Balance – most directly comparable GAAP-based measure   Taxable-Equivalent Interest –

most directly comparable GAAP-based measure
  Less: accelerated amortization on fair value mark from subordinated notes redemption   Adjusted Taxable-Equivalent Interest –

Non-GAAP
  Taxable-Equivalent Rate – most directly comparable GAAP-based measure   Adjusted Taxable-Equivalent Rate –

Non-GAAP
Total interest-earning assets $ 5,117,006   $ 75,277   $     $ 75,277   5.90 %   5.90 %
                       
Total interest-bearing liabilities $ 3,963,461   $ 25,871   $ (1,624 )   $ 24,247   2.62 %   2.45 %
                       
Taxable-equivalent net interest income / net interest spread     $ 49,406   $ 1,624     $ 51,030   3.28 %   3.45 %
                       
Taxable-equivalent net interest margin                 3.87 %   4.00 %
                       
  Six Months Ended June 30, 2026
  Average Balance – most directly comparable GAAP-based measure   Taxable-Equivalent Interest –

most directly comparable GAAP-based measure
  Less: accelerated amortization on fair value mark from subordinated notes redemption   Adjusted Taxable-Equivalent Interest –

Non-GAAP
  Taxable-Equivalent Rate – most directly comparable GAAP-based measure   Adjusted Taxable-Equivalent Rate –

Non-GAAP
Total interest-earning assets $ 5,120,999   $ 150,207   $     $ 150,207   5.90 %   5.90 %
                       
Total interest-bearing liabilities $ 3,986,580   $ 51,230   $ (1,624 )   $ 49,606   2.59 %   2.51 %
                       
Taxable-equivalent net interest income / net interest spread     $ 98,977   $ 1,624     $ 100,601   3.31 %   3.40 %
                       
Taxable-equivalent net interest margin                 3.89 %   3.95 %
                           


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 June 30, 2026:

(In thousands)

Sector Portfolio Mix   Amortized Book   Fair Value   Credit Enhancement   AAA   AA   A   BBB   BB   NR   Collateral / Guarantee Type
Unsecured ABS %   $ 2,327   $ 2,254   30 %   %   %   %   %   %   100 %   Unsecured Consumer Debt
Student Loan ABS       2,553     2,548   33                         100     Seasoned Student Loans
Federal Family Education Loan ABS 7       66,511     66,295   12         49     31     7     13         Federal Family Education Loan (1)
PACE Loan ABS       1,602     1,469   8     100                         PACE Loans (2)
Non-Agency CMBS 3       29,576     29,437   29                         100      
Non-Agency RMBS 5       42,114     41,031   20     94     6                     Reverse Mortgages (3)
Municipal – General Obligation 10       99,568     93,435       16     78     6                  
Municipal – Revenue 12       119,287     110,693           75     19             6      
SBA ReRemic (5)       1,226     1,214           100                     SBA Guarantee (4)
Small Business Administration       2,648     2,699           100                     SBA Guarantee (4)
Agency MBS 25       238,301     234,635           100                     Residential Mortgages (4)
Agency CMO 36       351,736     348,092           100                      
U.S. Treasury securities 2       15,012     14,206           100                     U.S. Government Guarantee (4)
Corporate bonds       953     975                   100              
  100 %   $ 973,414   $ 948,983       6 %   83 %   5 %   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 $5.6 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, 2025 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.