Burke & Herbert Financial Services Corp. Announces Fourth Quarter and Full Year 2025 Results and Declares Common Stock Dividend

Burke & Herbert Financial Services Corp. Announces Fourth Quarter and Full Year 2025 Results and Declares Common Stock Dividend Burke & Herbert Financial Services Corp. Announces Fourth Quarter and Full Year 2025 Results and Declares Common Stock Dividend GlobeNewswire January 22, 2026

ALEXANDRIA, Va., Jan. 22, 2026 (GLOBE NEWSWIRE) -- Burke & Herbert Financial Services Corp. (the “Company” or “Burke & Herbert”) (Nasdaq: BHRB) reported financial results for the quarter and the year ended December 31, 2025. In addition, at its meeting on January 22, 2026, the board of directors declared a $0.55 per share regular cash dividend to be paid on March 2, 2026, to shareholders of record as of the close of business on February 13, 2026.

From David P. Boyle, Company Chair and Chief Executive Officer

“Our fourth quarter 2025 results are a fitting cap to a year marked by disciplined execution. Our balance sheet remains strong and well-positioned, asset quality metrics improved, and we once again delivered top quartile returns compared to our peers. At the beginning of the year, we set goals to achieve a more granular, diverse and relationship-based loan portfolio, to grow our core deposits and non-interest income by delivering our full suite of products and services, and to continue our expansion into new and existing markets. We accomplished those goals and I am incredibly proud of the teamwork demonstrated across the Company to deliver what we said we would. By staying true to our core values of serving & leading, delivering more, elevating everyone, and always being invested in the long-term success of those around us, the foundation as we enter 2026 is solid. I’m grateful for the support of our shareholders and look forward to delivering increased value for them, our customers, our employees, and our communities.”

Q4 2025 Highlights

Results of Operations

Fourth Quarter 2025 compared to Third Quarter 2025

The Company reported fourth quarter 2025 net income applicable to common shares of $30.0 million, or $1.98 per diluted common share, compared to third quarter 2025 net income applicable to common shares of $29.7 million, or $1.97 per diluted common share.

Regulatory capital ratios2

The Company continues to be well-capitalized with capital ratios that are above regulatory requirements. As of December 31, 2025, our Common Equity Tier 1 capital to risk-weighted asset and Total risk-based capital to risk-weighted asset ratios were 13.2%2 and 15.9%2, respectively, and significantly above the well-capitalized requirements of 6.5% and 10%, respectively. The leverage ratio was 10.9%2 compared to a 5% level to be considered well-capitalized.

Burke & Herbert Bank & Trust Company (“the Bank”), the Company’s wholly-owned bank subsidiary, also continues to be well-capitalized with capital ratios that are above regulatory requirements. As of December 31, 2025, the Bank’s Common Equity Tier 1 capital to risk-weighted asset and Total risk-based capital to risk-weighted asset ratios were 14.8%2 and 15.9%,2 respectively, and significantly above the well-capitalized requirements. In addition, the Bank’s leverage ratio of 11.6%2 is considered to be well-capitalized.

For more information about the Company’s financial condition, including additional disclosures pertinent to recent events in the banking industry, please see our financial statements and supplemental information attached to this release.

About Burke & Herbert

Burke & Herbert Financial Services Corp. is the financial holding company for Burke & Herbert Bank & Trust Company. Burke & Herbert Bank & Trust Company is the oldest continuously operating bank under its original name headquartered in the greater Washington, D.C. metropolitan area. With over 75 branches across Delaware, Kentucky, Maryland, Virginia, and West Virginia, Burke & Herbert Bank & Trust Company offers a full range of business and personal financial solutions designed to meet customers’ banking, borrowing, and investment needs. Learn more at investor.burkeandherbertbank.com.

Cautionary Note Regarding Forward-Looking Statements

This presentation includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including with respect to (or based on) the beliefs, goals, intentions, and expectations of Burke & Herbert and LINK regarding the proposed transaction, revenues, earnings, earnings per share, loan production, asset quality, and capital levels, among other matters; our estimates of future costs and benefits of the actions we may take; our assessments of expected losses on loans; our assessments of interest rate and other market risks; our ability to achieve our financial and other strategic goals; the expected timing of completion of the proposed transaction; the expected cost savings, synergies, returns and other anticipated benefits from the proposed transaction; and other statements that are not historical facts. Forward–looking statements are typically identified by such words as “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “will,” “should,” and other similar words and expressions, and are subject to numerous assumptions, risks, and uncertainties, which change over time. Forward-looking statements include, without limitation, those relating to the terms, timing and closing of the proposed transaction. Additionally, forward–looking statements speak only as of the date they are made; Burke & Herbert and LINK do not assume any duty, and do not undertake, to update such forward–looking statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events, or otherwise. Furthermore, because forward–looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those indicated in or implied by such forward-looking statements as a result of a variety of factors, many of which are beyond the control of Burke & Herbert and LINK. Such statements are based upon the current beliefs and expectations of the management of Burke & Herbert and LINK and are subject to significant risks and uncertainties outside of the control of the parties. Caution should be exercised against placing undue reliance on forward-looking statements. The factors that could cause actual results to differ materially include the following: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between Burke & Herbert and LINK; the outcome of any legal proceedings that may be instituted against Burke & Herbert or LINK; the possibility that the proposed transaction will not close when expected or at all because required regulatory, shareholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated (and the risk that required regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction); the ability of Burke & Herbert and LINK to meet expectations regarding the timing, completion and accounting and tax treatments of the proposed transaction; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the common stock of either or both parties to the proposed transaction; the possibility that the anticipated benefits of the proposed transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where Burke & Herbert and LINK do business; certain restrictions during the pendency of the proposed transaction that may impact the parties’ ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management’s attention from ongoing business operations and opportunities; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the merger within the expected timeframes or at all and to successfully integrate LINK’s operations and those of Burke & Herbert; such integration may be more difficult, time-consuming or costly than expected; revenues following the proposed transaction may be lower than expected; Burke & Herbert’s and LINK’s success in executing their respective business plans and strategies and managing the risks involved in the foregoing; the dilution caused by Burke & Herbert’s issuance of additional shares of its capital stock in connection with the proposed transaction; effects of the announcement, pendency or completion of the proposed transaction on the ability of Burke & Herbert and LINK to retain customers and retain and hire key personnel and maintain relationships with their suppliers, and on their operating results and businesses generally; and risks related to the potential impact of general economic, political and market factors on the companies or the proposed transaction and other factors that may affect future results of Burke & Herbert and LINK; and the other factors discussed in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of each of Burke & Herbert’s and LINK’s Quarterly Report on Form 10–Q for the quarters ended March 31, 2025, June 30, 2025 and September 30, 2025, and other reports Burke & Herbert and LINK file with the SEC.

Additional Information and Where to Find It

In connection with the proposed transaction, Burke & Herbert will file a registration statement on Form S-4 with the SEC to register the shares of Burke & Herbert common stock to be issued in connection with the proposed transaction. The registration statement will include a joint proxy statement of Burke & Herbert and LINK, which also constitutes a prospectus of Burke & Herbert, that will be sent to shareholders of Burke & Herbert and shareholders of LINK seeking certain approvals related to the proposed transaction. Each of Burke & Herbert and LINK may file with the SEC other relevant documents concerning the proposed transaction. This presentation does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any offer or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended. INVESTORS AND SHAREHOLDERS OF BURKE & HERBERT AND LINK AND THEIR RESPECTIVE AFFILIATES ARE URGED TO READ, WHEN AVAILABLE, THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY STATEMENT/PROSPECTUS TO BE INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT BURKE & HERBERT, LINK AND THE PROPOSED TRANSACTION. Investors and shareholders will be able to obtain a free copy of the registration statement, including the joint proxy statement/prospectus, as well as other relevant documents filed with the SEC containing information about Burke & Herbert and LINK, without charge, at the SEC’s website www.sec.gov. Copies of documents filed with the SEC by Burke & Herbert will be made available free of charge in the “Investor Relations” section of Burke & Herbert’s website, www.burkeandherbertbank.com, under the heading “Financials.” Copies of documents filed with the SEC by LINK will be made available free of charge in the “Investor Relations” section of LINK’s website, www.linkbank.com, under the heading “Financials.” The information on Burke & Herbert’s or LINK’s respective websites is not, and shall not be deemed to be, a part of this presentation or incorporated into other filings either company makes with the SEC.

Participants in Solicitation

Burke & Herbert, LINK, and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from shareholders of Burke & Herbert and shareholders of LINK in respect of the proposed transaction under the rules of the SEC. Information regarding Burke & Herbert’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on March 31, 2025, and certain other documents filed by Burke & Herbert with the SEC. Information regarding LINK’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on April 17, 2025, and certain other documents filed by LINK with the SEC. Other information regarding the participants in the solicitation of proxies in respect of the proposed transaction and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with the SEC. Free copies of these documents, when available, may be obtained as described in the preceding paragraph.

     
Burke & Herbert Financial Services Corp.
Consolidated Statements of Income (unaudited)
(In thousands)
     
  Three Months Ended Twelve Months Ended
  December 31, September 30, December 31,
  2025 2024 2025 2025 2024
Interest income          
Taxable loans, including fees $93,828  $97,903  $95,132  $382,794  $311,303
Tax-exempt loans, including fees  44   37   47   180   118
Taxable securities  8,955   9,868   9,062   36,807   39,817
Tax-exempt securities  5,295   3,191   4,863   17,364   10,243
Other interest income  3,018   1,794   2,105   7,848   4,680
Total interest income  111,140   112,793   111,209   444,993   366,161
Interest expense          
Deposits  29,401   35,919   30,286   121,969   118,664
Short-term borrowings  4,471   3,383   4,379   16,480   14,189
Subordinated debt  2,320   2,754   2,748   10,527   7,412
Other interest expense  26   27   26   105   111
Total interest expense  36,218   42,083   37,439   149,081   140,376
Net interest income  74,922   70,710   73,770   295,912   225,785
           
Credit loss expense - loans and available-for-sale securities  135   960   574   2,326   20,475
Credit loss (recapture) - off-balance sheet credit exposures  1   (127)  (312)  (803)  3,745
Total provision for credit losses  136   833   262   1,523   24,220
Net interest income after credit loss expense  74,786   69,877   73,508   294,389   201,565
           
Non-interest income          
Fiduciary and wealth management  2,923   2,429   2,664   10,455   8,411
Service charges and fees  2,002   1,742   2,070   8,197   6,719
Net gains (losses) on securities  (95)  744   212   156   1,357
Income from company-owned life insurance  2,803   1,887   1,152   8,130   4,686
Bank debit and other card revenue  3,164   3,064   3,192   12,264   9,772
Other non-interest income  837   1,925   2,295   6,917   5,221
Total non-interest income  11,634   11,791   11,585   46,119   36,166
           
Non-interest expense          
Salaries and wages  20,332   25,818   20,848   83,441   77,089
Pensions and other employee benefits  4,889   4,840   4,429   18,521   17,186
Occupancy  3,396   3,630   3,479   14,441   11,577
Equipment rentals, depreciation and maintenance  3,733   4,531   3,908   15,825   23,174
Core deposit intangible amortization  3,684   4,298   3,683   15,553   11,460
ATM, card and network expense  1,107   2,099   1,200   4,753   5,398
FDIC and other regulatory assessments  926   829   976   3,904   3,329
Other operating  10,432   15,365   9,569   39,122   48,620
Total non-interest expense  48,499   61,410   48,092   195,560   197,833
Income before income taxes  37,921   20,258   37,001   144,948   39,898
           
Income tax expense  7,667   465   7,037   27,632   4,190
Net income  30,254   19,793   29,964   117,316   35,708
Preferred stock dividends  225   225   225   900   675
Net income applicable to common shares $30,029  $19,568  $29,739  $116,416  $35,033


     
Burke & Herbert Financial Services Corp.
Consolidated Balance Sheets
(In thousands)
     
  December 31,
2025
 December 31,
2024
  (Unaudited) (Audited)
Assets    
Cash and due from banks $53,497  $35,554 
Interest-earning deposits with banks  235,630   99,760 
Cash and cash equivalents  289,127   135,314 
Securities available-for-sale, at fair value  1,615,954   1,432,371 
Restricted stock, at cost  42,187   33,559 
Loans held-for-sale, at fair value  365   2,331 
Loans  5,387,676   5,672,236 
Allowance for credit losses  (67,823)  (68,040)
Net loans  5,319,853   5,604,196 
Premises and equipment, net  136,809   132,270 
Other real estate owned  2,884   2,783 
Accrued interest receivable  35,442   34,454 
Intangible assets  41,747   57,300 
Goodwill  34,149   32,783 
Company-owned life insurance  213,200   182,834 
Other assets  188,909   161,990 
Total Assets  $7,920,626  $7,812,185 
     
Liabilities and Shareholders’ Equity    
Liabilities    
Non-interest-bearing deposits $1,336,380  $1,379,940 
Interest-bearing deposits  5,067,561   5,135,299 
Total deposits  6,403,941   6,515,239 
Short-term borrowings  450,000   365,000 
Subordinated debentures, net  70,222   94,872 
Subordinated debentures owed to unconsolidated subsidiary trusts  17,268   17,013 
Accrued interest and other liabilities  124,546   89,904 
Total Liabilities   7,065,977   7,082,028 
     
Shareholders’ Equity    
Preferred stock and surplus  10,413   10,413 
Common stock  7,800   7,770 
Common stock, additional paid-in capital  405,922   401,172 
Retained earnings  517,058   434,106 
Accumulated other comprehensive income (loss)  (58,960)  (95,720)
Treasury stock  (27,584)  (27,584)
Total Shareholders’ Equity   854,649   730,157 
Total Liabilities and Shareholders’ Equity  $7,920,626  $7,812,185 


 
Burke & Herbert Financial Services Corp.
Details of Net Interest Margin (unaudited)
For the three months ended
 
Details of Net Interest Margin - Yield Percentages
          
 December 31 September 30 June 30 March 31 December 31
 2025 2025 2025 2025 2024
Interest-earning assets:
Loans:         
Taxable loans6.79% 6.76% 6.90% 6.96% 6.91%
Tax-exempt loans7.03  6.78  5.90  5.90  5.87 
Total loans6.79  6.76  6.90  6.96  6.91 
Interest-earning deposits and fed funds sold3.83  4.33  4.68  5.76  4.48 
Securities:         
Taxable securities3.78  3.86  3.83  3.85  3.82 
Tax-exempt securities4.27  4.17  4.20  3.85  3.55 
Total securities3.96  3.97  3.95  3.85  3.75 
Total interest-earning assets6.06% 6.11% 6.25% 6.31% 6.22%
          
Interest-bearing liabilities:
Deposits:         
Interest-bearing demand2.07% 2.18% 2.21% 2.16% 2.51%
Money market & savings1.94  2.02  2.01  2.02  1.60 
Brokered CDs & time deposits3.23  3.25  3.37  3.85  4.55 
Total interest-bearing deposits2.28  2.37  2.41  2.53  2.76 
Borrowings:         
Short-term borrowings3.93  3.85  3.91  3.88  4.17 
Subordinated debt borrowings and other10.62  9.49  9.62  9.85  9.87 
Total interest-bearing liabilities2.54% 2.63% 2.68% 2.76% 2.98%
          
Taxable-equivalent net interest spread3.52  3.48  3.57  3.55  3.24 
Benefit from use of non-interest-bearing deposits0.59  0.60  0.60  0.63  0.67 
Taxable-equivalent net interest margin (non-GAAP1)4.11% 4.08% 4.17% 4.18% 3.91%


 
Burke & Herbert Financial Services Corp.
Details of Net Interest Margin (unaudited)
For the three months ended
(In thousands)
 
Details of Net Interest Margin - Average Balances
          
 December 31 September 30 June 30 March 31 December 31
 2025 2025 2025 2025 2024
          
Interest-earning assets:
Loans:         
Taxable loans$5,482,574 $5,584,315 $5,627,236 $5,651,937 $5,634,157
Tax-exempt loans 3,159  3,511  3,737  4,057  3,115
Total loans 5,485,733  5,587,826  5,630,973  5,655,994  5,637,272
Interest-earning deposits and fed funds sold 222,990  100,445  81,369  40,757  152,537
Securities:         
Taxable securities 1,031,603  1,034,136  1,059,310  1,039,391  1,031,024
Tax-exempt securities 623,417  586,129  476,586  435,789  452,937
Total securities 1,655,020  1,620,265  1,535,896  1,475,180  1,483,961
Total interest-earning assets$7,363,743 $7,308,536 $7,248,238 $7,171,931 $7,273,770
          
Interest-bearing liabilities:
Deposits:         
Interest-bearing demand$2,315,064 $2,278,587 $2,239,100 $2,216,243 $2,560,445
Money market & savings 1,705,028  1,660,401  1,648,338  1,633,307  1,366,276
Brokered CDs & time deposits 1,100,215  1,135,546  1,173,213  1,253,841  1,247,900
Total interest-bearing deposits 5,120,307  5,074,534  5,060,651  5,103,391  5,174,621
Borrowings:         
Short-term borrowings 453,436  453,486  457,775  336,245  325,084
Subordinated debt borrowings and other 86,635  114,900  113,813  112,383  111,021
Total interest-bearing liabilities$5,660,378 $5,642,920 $5,632,239 $5,552,019 $5,610,726
          
Non-interest-bearing deposits$1,358,798 $1,338,188 $1,352,785 $1,371,615 $1,411,202


          
Burke & Herbert Financial Services Corp.
Supplemental Information (unaudited)
As of or for the three months ended
(In thousands, except ratios and per share amounts)
          
 December 31 September 30 June 30 March 31 December 31
 2025 2025 2025 2025 2024
          
Per common share information
Basic earnings$2.00  $1.98  $1.98  $1.80  $1.31 
Diluted earnings 1.98   1.97   1.97   1.80   1.30 
Cash dividends 0.55   0.55   0.55   0.55   0.55 
Book value 56.18   54.02   51.28   49.90   48.08 
Tangible book value (non-GAAP1) 51.13   48.72   45.73   44.17   42.06 
          
Balance sheet-related (at period end, unless otherwise indicated)
Assets$7,920,626  $7,889,037  $8,053,084  $7,838,090  $7,812,185 
Average interest-earning assets 7,363,743   7,308,536   7,248,238   7,171,931   7,273,770 
Loans (gross) 5,387,676   5,559,479   5,590,457   5,647,507   5,672,236 
Loans (net) 5,319,853   5,491,875   5,523,201   5,579,754   5,604,196 
Securities, available-for-sale, at fair value 1,615,954   1,598,407   1,522,611   1,436,869   1,432,371 
Intangible assets 41,747   45,431   49,114   53,002   57,300 
Goodwill 34,149   34,149   34,149   32,842   32,783 
Non-interest-bearing deposits 1,336,380   1,358,250   1,363,617   1,382,427   1,379,940 
Interest-bearing deposits 5,067,561   5,053,802   5,027,357   5,159,444   5,135,299 
Deposits, total 6,403,941   6,412,052   6,390,974   6,541,871   6,515,239 
Brokered deposits 64,410   124,386   132,098   246,902   244,802 
Uninsured deposits 2,057,873   2,022,739   1,963,566   1,943,227   1,926,724 
Short-term borrowings 450,000   450,000   650,000   300,000   365,000 
Subordinated debt, net 87,490   86,110   114,692   113,289   111,885 
Unused borrowing capacity 3 4,556,923   4,153,137   4,075,313   4,082,879   4,092,378 
Total equity 854,649   822,231   780,018   758,000   730,157 
Total common equity 844,236   811,818   769,605   747,587   719,744 
Accumulated other comprehensive income (loss) (58,960)  (68,454)  (87,854)  (88,024)  (95,720)
          
Asset Quality         
Provision for credit losses$136  $262  $624  $501  $833 
Net loan charge-offs (84)  226   1,214   1,187   737 
Allowance for credit losses 67,823   67,604   67,256   67,753   68,040 
Total delinquencies 4 37,080   34,722   29,056   86,223   38,213 
Nonperforming loans 5 74,236   89,051   85,531   64,756   38,368 


          
Burke & Herbert Financial Services Corp.
Supplemental Information (unaudited)
As of or for the three months ended
(In thousands, except ratios and per share amounts)
          
 December 31 September 30 June 30 March 31 December 31
  2025   2025   2025   2025   2024 
Income statement
Interest income$111,140  $111,209  $111,858  $110,786  $112,793 
Interest expense 36,218   37,439   37,625   37,799   42,083 
Non-interest income 11,634   11,585   12,877   10,023   11,791 
Total revenue (non-GAAP1) 86,556   85,355   87,110   83,010   82,501 
Non-interest expense 48,499   48,092   49,305   49,664   61,410 
Pretax, pre-provision earnings (non-GAAP1) 38,057   37,263   37,805   33,346   21,091 
Provision for (recapture of) credit losses 136   262   624   501   833 
Income before income taxes 37,921   37,001   37,181   32,845   20,258 
Income tax expense 7,667   7,037   7,284   5,644   465 
Net income 30,254   29,964   29,897   27,201   19,793 
Preferred stock dividends 225   225   225   225   225 
Net income applicable to common shares$30,029  $29,739  $29,672  $26,976  $19,568 
          
Ratios
Return on average assets (annualized) 1.49%  1.50%  1.51%  1.41%  1.00%
Return on average equity (annualized) 14.14   14.88   15.50   14.57   10.49 
Net interest margin (non-GAAP1) 4.11   4.08   4.17   4.18   3.91 
Efficiency ratio 56.03   56.34   56.60   59.83   74.44 
Loan-to-deposit ratio 84.13   86.70   87.47   86.33   87.06 
Consolidated Common Equity Tier 1 (CET1) capital ratio 2 13.20   12.79   12.22   11.77   11.53 
Consolidated Total risk-based capital ratio 2 15.87   15.44   15.27   14.79   14.57 
Consolidated Leverage ratio2 10.92   10.71   10.42   10.12   9.80 
Allowance coverage ratio 1.26   1.22   1.20   1.20   1.20 
Allowance for credit losses as a percentage of non-performing loans 91.36   75.92   78.63   104.63   177.34 
Non-performing loans as a percentage of total loans 1.38   1.60   1.53   1.15   0.68 
Non-performing assets as a percentage of total assets 0.97   1.16   1.10   0.86   0.53 
Net charge-offs to average loans (annualized) -0.6 bps   1.6 bps   8.6 bps   8.5 bps  5.2 bps


 
Burke & Herbert Financial Services Corp.
Non-GAAP Reconciliations (unaudited)
(In thousands, except ratios and per share amounts)
 
Operating net income, adjusted diluted EPS, and adjusted non-interest expense (non-GAAP1)
  For the three months ended
  December 31 September 30 June 30 March 31 December 31
  2025 2025 2025 2025 2024
Net income applicable to common shares $30,029 $29,739 $29,672 $26,976 $19,568
Add back significant items (tax effected):          
Merger-related          7,069
Total significant items          7,069
Operating net income $30,029 $29,739 $29,672 $26,976 $26,637
           
Weighted average dilutive shares  15,139,792  15,112,413  15,023,807  15,026,376  15,038,442
Adjusted diluted EPS $1.98 $1.97 $1.97 $1.80 $1.77
           
Non-interest expense $48,499 $48,092 $49,305 $49,664 $61,410
Remove significant items:          
Merger-related          8,948
Total significant items $ $ $ $ $8,948
Adjusted non-interest expense $48,499 $48,092 $49,305 $49,664 $52,462
                

Operating net income is a non-GAAP measure that is derived from net income adjusted for significant items. The Company believes that operating net income is useful in periods with certain significant items such as merger-related expenses. The operating net income is more reflective of management’s ability to grow the business and manage expenses. Adjusted non-interest expense also removes these significant items, such as merger-related expenses. Management believes it represents a more normalized non-interest expense total for periods with identified significant items.

 
Total Revenue (non-GAAP1)
  For the three months ended
  December 31 September 30 June 30 March 31 December 31
  2025 2025 2025 2025 2024
Interest income $111,140 $111,209 $111,858 $110,786 $112,793
Interest expense  36,218  37,439  37,625  37,799  42,083
Non-interest income  11,634  11,585  12,877  10,023  11,791
Total revenue (non-GAAP1) $86,556 $85,355 $87,110 $83,010 $82,501
           

Total revenue is a non-GAAP measure and is derived from total interest income less total interest expense plus total non-interest income. We believe that total revenue is a useful tool to determine how the Company is managing its business and demonstrates how stable our revenue sources are from period to period.

   
Burke & Herbert Financial Services Corp.
Non-GAAP Reconciliations (unaudited)
(In thousands, except ratios and per share amounts)
   
Pretax, Pre-Provision Earnings (non-GAAP1)  
  For the three months ended
  December 31 September 30 June 30 March 31 December 31
  2025 2025 2025 2025 2024
Income before taxes $37,921 $37,001 $37,181 $32,845 $20,258
Provision for (recapture of) credit losses  136  262  624  501  833
Pretax, pre-provision earnings (non-GAAP1) $38,057 $37,263 $37,805 $33,346 $21,091
           

Pretax, pre-provision earnings is a non-GAAP measure and is based on adjusting income before income taxes and to exclude provision for (recapture of) credit losses. We believe that pretax, pre-provision earnings is a useful tool to help evaluate the ability to provide for credit costs through operations and provides an additional basis to compare results between periods by isolating the impact of provision for (recapture of) credit losses, which can vary significantly between periods.

   
Tangible Common Equity (non-GAAP1)  
  For the three months ended
  December 31 September 30 June 30 March 31 December 31
  2025 2025 2025 2025 2024
Common shareholders' equity $844,236 $811,818 $769,605 $747,587 $719,744
Less:          
Intangible assets  41,747  45,431  49,114  53,002  57,300
Goodwill  34,149  34,149  34,149  32,842  32,783
Tangible common equity (non-GAAP1) $768,340 $732,238 $686,342 $661,743 $629,661
Shares outstanding at end of period  15,028,524  15,028,524  15,007,712  14,982,807  14,969,104
Tangible book value per common share $51.13 $48.72 $45.73 $44.17 $42.06
                

In management's view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution's capital strength because they eliminate intangible assets from shareholders' equity and retain the effect of accumulated other comprehensive income/(loss) in shareholders' equity.

   
Burke & Herbert Financial Services Corp.
Non-GAAP Reconciliations (unaudited)
(In thousands, except ratios and per share amounts)
   
Net Interest Margin & Taxable-Equivalent Net Interest Income (non-GAAP1)
  As of or for the three months ended
  December 31 September 30 June 30 March 31 December 31
   2025   2025   2025   2025   2024 
Net interest income $74,922  $73,770  $74,233  $72,987  $70,710 
Taxable-equivalent adjustments  1,420   1,305   1,059   881   858 
Net interest income (Fully Taxable-Equivalent - FTE) $76,342  $75,075  $75,292  $73,868  $71,568 
           
Average interest-earning assets $7,363,743  $7,308,536  $7,248,238  $7,171,931  $7,273,770 
Net interest margin (non-GAAP1)  4.11%  4.08%  4.17%  4.18%  3.91%
           

The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. To provide more meaningful comparisons of net interest income, we use net interest income on a fully taxable-equivalent (FTE) basis by increasing the interest income earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments. FTE net interest income is calculated by adding the tax benefit on certain financial interest earning assets, whose interest is tax-exempt, to total interest income then subtracting total interest expense. Management believes FTE net interest income is a standard practice in the banking industry, and when net interest income is adjusted on an FTE basis, yields on taxable, nontaxable, and partially taxable assets are comparable; however, the adjustment to an FTE basis has no impact on net income and this adjustment is not permitted under GAAP. FTE net interest income is only used for calculating FTE net interest margin, which is calculated by annualizing FTE net interest income and then dividing by the average earning assets. The tax rate used for this adjustment is 21%. Net interest income shown elsewhere in this presentation is GAAP net interest income.

(1) Non-GAAP financial measures referenced in this release are used by management to measure performance in operating the business that management believes enhances investors’ ability to better understand the underlying business performance and trends related to core business activities. Reconciliations of non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the non-GAAP reconciliation tables in this release. Non-GAAP measures should not be used as a substitute for the closest comparable GAAP measurements.
(2) Ratios as of December 31, 2025, are estimated.
(3) Includes Federal Home Loan Bank, Borrower-in-Custody (BIC), and correspondent bank availability.
(4) Total delinquencies represent accruing loans 30 days or more past due.
(5) Includes non-accrual loans and loans 90 days past due and still accruing.

Media Contact:
Investor Relations
703-666-3555
bhfsir@burkeandherbertbank.com


Primary Logo