|
, /PRNewswire/ -- Sanmina Corporation ("Sanmina" or the "Company") (NASDAQ: SANM), a leading integrated manufacturing solutions company, today reported financial results for the first quarter ended December 27, 2025 and outlook for its second fiscal quarter ending March 28, 2026.
First Quarter Fiscal 2026 Financial Highlights
Revenue: $3.19 billion GAAP operating margin: 2.3% GAAP diluted EPS: $0.89 Non-GAAP(1) operating margin: 6.0% Non-GAAP(1) diluted EPS: $2.38 Additional Highlights
Cash flow from operations: $179 million Free cash flow(2): $92 million Share repurchases: 516 thousand shares for $79 million Ending cash and cash equivalents: $1.42 billion (1)
See Schedule 1 below for information regarding the items excluded from and our use of non-GAAP financial measures. A reconciliation of the non-GAAP financial information contained in this release to their most directly comparable GAAP measures is included in the financial statements furnished with this release.
(2)
Free cash flow is defined as net cash provided by operating activity adjusted for net purchases of property and equipment. See Condensed Consolidated Cash Flow Statement included in the financial statements furnished with this release.
"Fiscal 2026 is off to a great start, with Q1 revenue and non-GAAP operating margin at the high-end of our outlook and non-GAAP EPS exceeding our outlook. In addition, the team did an excellent job delivering solid cash flow from operations," stated Jure Sola, Chairman and CEO of Sanmina Corporation.
"Our Communications Networks and Cloud & AI Infrastructure end-markets continue to be strong as a result of ongoing demand for AI-driven hardware. The integration of ZT Systems is in line with our expectations and we are excited about the opportunities ahead. We remain focused on building broader and deeper partnerships with our customers, which enables us to deliver profitable growth, generate cash and maintain a healthy balance sheet to drive long-term shareholder value."
Second Quarter Fiscal 2026 Outlook
The following outlook is for the second fiscal quarter ending March 28, 2026. These statements are forward-looking and actual results may differ materially.
Revenue between $3.1 billion to $3.4 billion Non-GAAP diluted earnings per share between $2.25 to $2.55 Safe Harbor Statement
The statements above relating to our financial outlook for the second quarter fiscal 2026 constitute forward-looking statements within the meaning of the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934. Actual results could differ materially from those projected in these statements as a result of a number of factors, including the risk that the integration of and expected benefits from the ZT Systems acquisition may not be realized or may take longer to realize than anticipated; adverse changes in the key markets we target, in particular the cloud and AI infrastructure sectors; the impact of recent or future changes in tariffs and trade policy, which may adversely affect our costs, supply chain, and customer demand; our reliance on a limited number of customers for a substantial portion of our sales; risks arising from our international operations and expansion into new geographic markets; geopolitical uncertainty, and the other risk factors set forth in the Company's annual and quarterly reports filed with the Securities Exchange Commission.
The Company is under no obligation to (and expressly disclaims any such obligation to) update or alter any of the forward-looking statements made in this earnings release, the conference call or the Investor Relations section of our website whether as a result of new information, future events or otherwise, unless otherwise required by law.
Company Conference Call Information
Sanmina will hold a conference call to review its financial results for the first quarter and outlook for the second quarter of fiscal 2026 on Monday, January 26, 2026 at 5:00 p.m. ET (2:00 p.m. PT). The access numbers are: domestic 800-836-8184 and international 646-357-8785. The conference call will also be webcast live over the Internet. You can log on to the live webcast at Q1'26 Earnings. Additional information in the form of a slide presentation is available on Sanmina's website at www.sanmina.com. A replay of the conference call will be available for 48-hours. The access numbers are: domestic 888-660-6345 and international 646-517-4150, access code is 51961#.
About Sanmina
Sanmina Corporation, a Fortune 500 company, is a leading integrated manufacturing solutions provider serving the fastest growing segments of the global Electronics Manufacturing Services (EMS) market. Recognized as a technology leader, Sanmina provides end-to-end manufacturing solutions, delivering superior quality and support to Original Equipment Manufacturers (OEMs) primarily in the industrial and energy, medical, defense and aerospace, automotive and transportation, communications networks, and cloud and AI infrastructure markets. Sanmina has facilities strategically located in key regions throughout the world. More information about the Company is available at www.sanmina.com.
Sanmina Contact
Paige Melching
SVP, Investor Communications
408-964-3610
Logo - https://mma.prnewswire.com/media/10544/SANMINA_CORPORATION_LOGO.jpg
Sanmina Corporation
Condensed Consolidated Balance Sheets
(in thousands)
(GAAP)
(Unaudited)
December 27,
2025
September 27,
2025
ASSETS
Current assets:
Cash and cash equivalents
$ 1,415,541
$ 926,267
Accounts receivable, net
2,646,068
1,400,129
Contract assets
430,906
425,944
Inventories
3,053,201
1,988,462
Prepaid expenses and other current assets
307,004
124,656
Total current assets
7,852,720
4,865,458
Property, plant and equipment, net
954,803
682,354
Deferred income tax assets
379,324
171,218
Goodwill
306,680
30,386
Other assets
307,501
108,757
Total assets
$ 9,801,028
$ 5,858,173
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable
$ 2,348,214
$ 1,578,895
Accrued liabilities
627,876
179,605
Deferred revenue and customer advances
1,250,508
878,474
Accrued payroll and related benefits
216,837
167,541
Short-term debt, including current portion of long-term debt
172,000
17,500
Total current liabilities
4,615,435
2,822,015
Long-term liabilities:
Long-term debt
1,998,601
282,974
Other liabilities
525,695
214,021
Total long-term liabilities
2,524,296
496,995
Stockholders' equity
2,661,297
2,539,163
Total liabilities and stockholders' equity
$ 9,801,028
$ 5,858,173
Sanmina Corporation
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
(GAAP)
(Unaudited)
Three Months Ended
December 27,
2025
December 28,
2024
Net sales
$ 3,189,693
$ 2,006,348
Cost of sales
2,947,331
1,838,433
Gross profit
242,362
167,915
Operating expenses:
Selling, general and administrative
114,886
70,845
Research and development
8,658
7,024
Acquisition and integration
43,363
—
Amortization of intangibles
1,187
—
Restructuring
670
1,436
Total operating expenses
168,764
79,305
Operating income
73,598
88,610
Interest income
8,058
3,396
Interest expense
(24,722)
(5,001)
Other income (expense), net
4,648
(729)
Interest and other, net
(12,016)
(2,334)
Income before income taxes
61,582
86,276
Provision for income taxes
9,827
15,392
Net income before noncontrolling interest
51,755
70,884
Less: Net income attributable to noncontrolling interest
2,469
5,881
Net income attributable to common shareholders
$ 49,286
$ 65,003
Net income attributable to common shareholders per share:
Basic
$ 0.91
$ 1.20
Diluted
$ 0.89
$ 1.16
Weighted-average shares used in computing per share amounts:
Basic
54,160
54,206
Diluted
55,519
55,853
Sanmina Corporation
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share amounts)
(Unaudited)
Three Months Ended
December 27,
2025
September 27,
2025
December 28,
2024
GAAP Operating income
$ 73,598
$ 78,465
$ 88,610
GAAP Operating margin
2.3 %
3.7 %
4.4 %
Adjustments:
Stock compensation expense (1)
23,620
16,233
15,292
Amortization of inventory fair value adjustment (2)
49,000
—
—
Amortization of intangible assets (3)
1,720
—
—
Acquisition and integration charges (4)
43,363
27,082
—
Distressed customer charges (5)
—
—
6,872
Legal (6)
—
1,250
450
Restructuring
670
3,420
1,436
Non-GAAP Operating income
$ 191,971
$ 126,450
$ 112,660
Non-GAAP Operating margin
6.0 %
6.0 %
5.6 %
GAAP Net income attributable to common shareholders
$ 49,286
$ 48,066
$ 65,003
Adjustments:
Operating income adjustments (see above)
118,373
47,985
24,050
Legal (6)
(3,745)
—
—
Gain on sale of investment (7)
(4,710)
—
—
Loss on debt extinguishment
1,345
—
—
Adjustments for taxes (8)
(28,199)
(4,604)
(8,880)
Non-GAAP Net income attributable to common shareholders
$ 132,350
$ 91,447
$ 80,173
GAAP Net income attributable to common shareholders per share:
Basic
$ 0.91
$ 0.90
$ 1.20
Diluted
$ 0.89
$ 0.88
$ 1.16
Non-GAAP Net income attributable to common shareholders per share:
Basic
$ 2.44
$ 1.71
$ 1.48
Diluted
$ 2.38
$ 1.67
$ 1.44
Weighted-average shares used in computing per share amounts:
Basic
54,160
53,567
54,206
Diluted
55,519
54,860
55,853
(1)
Stock compensation expense
Cost of sales
$ 5,995
$ 5,225
$ 5,024
Selling, general and administrative
17,274
10,621
9,962
Research and development
351
387
306
Total
$ 23,620
$ 16,233
$ 15,292
(2)
Relates to the amortization of the fair value step up on inventory from the ZT acquisition.
(3)
Relates to amortization of intangible assets acquired from the ZT acquisition.
(4)
Relates to fees on the bridge loan facility as well as professional and legal fees incurred in connection with the ZT acquisition.
(5)
Relates to accounts receivable and inventory write-downs or recoveries associated with distressed customers.
(6)
Represents expenses, charges and recoveries associated with certain legal matters.
(7)
Related to gain on sale of equity interest.
(8)
Adjustments for taxes include the tax effects of the various adjustments we exclude from our non-GAAP measures, and adjustments related to deferred tax and discrete tax items.
Sanmina Corporation
Condensed Consolidated Cash Flow
(in thousands)
(GAAP)
(Unaudited)
Three Months Ended
December 27,
2025
December 28,
2024
Net income before noncontrolling interest
$ 51,755
$ 70,884
Depreciation and intangibles amortization
39,531
31,845
Amortization of inventory fair value adjustment
49,000
—
Other, net
17,794
21,154
Net change in net working capital
20,648
(59,945)
Cash provided by operating activities
178,728
63,938
Proceeds from sales (purchase) of investments
8,710
(300)
Net purchases of property, plant and equipment
(86,769)
(16,921)
Cash paid for businesses acquisition, net of cash acquired
(1,355,801)
—
Cash used in investing activities
(1,433,860)
(17,221)
Proceeds from long-term debt
2,200,000
—
Repayment of borrowings
(301,875)
(4,375)
Repurchases of common stock
(79,794)
(16,113)
Payments for tax withholding on stock-based compensation
(33,715)
(8,343)
Debt issuance costs
(28,703)
—
Cash provided by (used in) financing activities
1,755,913
(28,831)
Effect of exchange rate changes
(187)
(1,344)
Net change in cash, cash equivalents and restricted cash equivalents
$ 500,594
$ 16,542
Free cash flow:
Cash provided by operating activities
$ 178,728
$ 63,938
Net purchases of property & equipment
(86,769)
(16,921)
$ 91,959
$ 47,017
Schedule 1
The statements above and financial information provided in this earnings release include non-GAAP measures of operating income, operating margin, net income and earnings per share. Management excludes from these measures stock-based compensation, restructuring, acquisition and integration expenses, impairment charges, amortization charges and other unusual or infrequent items, as adjusted for taxes, as more fully described below.
Management excludes these items principally because such charges or benefits are not directly related to the Company's ongoing core business operations. We use such non-GAAP measures in order to (1) make more meaningful period-to-period comparisons of the Company's operations, both internally and externally, (2) guide management in assessing the performance of the business, internally allocating resources and making decisions in furtherance of Company's strategic plan, (3) provide investors with a better understanding of how management plans and measures the business and (4) provide investors with a better understanding of our ongoing, core business. The material limitations to management's approach include the fact that the charges, benefits and expenses excluded are nonetheless charges, benefits and expenses required to be recognized under GAAP and, in some cases, consume cash which reduces the Company's liquidity. Management compensates for these limitations primarily by reviewing GAAP results to obtain a complete picture of the Company's performance and by including a reconciliation of non-GAAP results to GAAP results in its earnings releases.
Additional information regarding the economic substance of each exclusion, management's use of the resultant non-GAAP measures, the material limitations of management's approach and management's methods for compensating for such limitations is provided below.
Stock-based Compensation Expense, which consists of non-cash charges for the estimated fair value of equity awards granted to employees and directors, is excluded in order to permit more meaningful period-to-period comparisons of the Company's results since the Company grants different amounts and value of equity awards each quarter. In addition, given the fact that competitors grant different amounts and types of equity awards and may use different valuation assumptions, excluding stock-based compensation permits more accurate comparisons of the Company's core results with those of its competitors.
Restructuring, Acquisition and Integration Expenses, which consist of employee severance, lease termination costs, exit costs, environmental investigation, remediation and related employee costs and other charges primarily related to closing and consolidating manufacturing facilities and those associated with the acquisition and integration of acquired businesses, are excluded because such charges (1) can be driven by the timing of acquisitions and exit activities which are difficult to predict, (2) are not directly related to ongoing business results and (3) generally do not reflect expected future operating expenses. In addition, given the fact that the Company's competitors complete acquisitions and adopt restructuring plans at different times and in different amounts than the Company, excluding these charges or benefits permits more accurate comparisons of the Company's core results with those of its competitors. Items excluded by the Company may be different from those excluded by the Company's competitors and restructuring and integration expenses include both cash and non-cash expenses. Cash expenses reduce the Company's liquidity. Therefore, management also reviews GAAP results including these amounts.
Impairment Charges for Goodwill and Other Assets, which consist of non-cash charges, are excluded because such charges are non-recurring and do not reduce the Company's liquidity. In addition, given the fact that the Company's competitors may record impairment charges at different times, excluding these charges permits more accurate comparisons of the Company's core results with those of its competitors.
Amortization Charges, which consist of non-cash charges impacted by the timing and magnitude of acquisitions of businesses or assets, are also excluded because such charges do not reduce the Company's liquidity. In addition, such charges can be driven by the timing of acquisitions, which is difficult to predict. Excluding these charges permits more accurate comparisons of the Company's core results with those of its competitors because the Company's competitors complete acquisitions at different times and for different amounts than the Company.
Other Unusual or Infrequent Items, such as charges or benefits associated with distressed customers, expenses, charges and recoveries relating to certain legal matters, and gains and losses on sales of assets, are excluded because such items are typically non-recurring, difficult to predict or not directly related to the Company's ongoing or core operations and are therefore not considered by management in assessing the current operating performance of the Company and forecasting earnings trends. However, items excluded by the Company may be different from those excluded by the Company's competitors. In addition, these items include both cash and non-cash expenses. Cash expenses reduce the Company's liquidity. Management compensates for these limitations by reviewing GAAP results including these amounts.
Adjustments for Taxes, which consist of the tax effects of the various adjustments that we exclude from our non-GAAP measures and adjustments related to deferred tax and discrete tax items. Including these adjustments permits more accurate comparisons of the Company's core results with those of its competitors. We determine the tax adjustments based upon the various applicable effective tax rates. In those jurisdictions in which we do not expect to realize a tax cost or benefit (due to a history of operating losses or other factors), a reduced tax rate is applied.
SOURCE Sanmina Corporation
|
|
, /PRNewswire/ -- AGNC Investment Corp. ("AGNC" or the "Company") (Nasdaq: AGNC) today announced financial results for the quarter ended December 31, 2025.
FOURTH QUARTER 2025 FINANCIAL HIGHLIGHTS
$0.89 comprehensive income per common share, comprised of: $0.83 net income per common share $0.06 other comprehensive income ("OCI") per common share on investments marked-to-market through OCI $0.35 net spread and dollar roll income per common share1 Excludes $(0.01) per common share of estimated "catch-up" premium amortization cost due to change in projected constant prepayment rate ("CPR") estimates $8.88 tangible net book value per common share as of December 31, 2025 Increased $0.60 per common share, or 7.2%, from $8.28 per common share as of September 30, 2025 $0.36 dividends declared per common share for the fourth quarter 11.6% economic return on tangible common equity for the quarter Comprised of $0.36 dividends per common share and $0.60 increase in tangible net book value per common share OTHER FOURTH QUARTER HIGHLIGHTS
$94.8 billion investment portfolio as of December 31, 2025, comprised of: $81.1 billion Agency mortgage-backed securities ("Agency MBS") $13.0 billion net forward purchases/(sales) of Agency MBS in the "to-be-announced" market ("TBA securities") $0.7 billion credit risk transfer ("CRT") and non-Agency securities and other mortgage credit investments 7.2x tangible net book value "at risk" leverage as of December 31, 2025 7.4x average tangible net book value "at risk" leverage for the quarter Unencumbered cash and Agency MBS totaled $7.6 billion as of December 31, 2025 Excludes unencumbered CRT and non-Agency securities Represents 64% of the Company's tangible equity as of December 31, 2025 9.6% average projected portfolio life CPR as of December 31, 2025 9.7% actual portfolio CPR for the quarter 1.81% annualized net interest spread for the quarter2 Capital markets activity Issued 34.9 million shares of common equity through At-the-Market ("ATM") Offerings for net proceeds of $356 million 2025 FULL YEAR HIGHLIGHTS
$1.74 comprehensive income per common share, comprised of: $1.47 net income per common share $0.27 OCI per common share $1.50 net spread and dollar roll income per common share1 Excludes $(0.01) per common share of estimated "catch-up" premium amortization cost $1.44 in dividends declared per common share 22.7% economic return on tangible common equity for the year, comprised of: $1.44 dividends per common share $0.47 increase in tangible net book value per common share, or 5.6%, from $8.41 per common share as of December 31, 2024 34.8% total stock return3 Capital markets activity Issued 208.2 million shares of common equity through ATM Offerings for net proceeds of $2.0 billion Issued $345 million of 8.75% Series H Fixed-Rate preferred equity ___________
1
Represents a non-GAAP measure. Please refer to the Reconciliation of GAAP Comprehensive Income (Loss) to Net Spread and Dollar Roll Income and Use of Non-GAAP Financial Information included in this release for additional information.
2
Please refer to Net Interest Spread Components by Funding Source included in this release for additional information regarding the Company's annualized net interest spread.
3
Includes dividend reinvestments. Source Bloomberg
MANAGEMENT REMARKS
"The fourth quarter of 2025 capped an exceptional year for AGNC shareholders," said Peter Federico, the Company's President, Chief Executive Officer and Chief Investment Officer. "For the year, AGNC generated an impressive economic return on tangible common equity of 22.7%. Even more noteworthy, AGNC's total stock return in 2025 was 34.8% with dividends reinvested, nearly double the performance of the S&P 500 Index. This performance, on both a relative and absolute basis, demonstrates the value of AGNC's actively managed portfolio of Agency MBS and associated hedges."Agency MBS was the best performing domestic fixed income asset class in the fourth quarter and produced a total return for the year of 8.6%, the best full-year return for Agency MBS since 2002. This strong performance was driven by a confluence of several factors. The Federal Reserve shifted monetary policy toward lower short-term rates and greater accommodation, and interest rate volatility declined. In addition, uncertainty and potential risks associated with GSE reform were reduced as Administration officials communicated a framework focused on maintaining mortgage market stability and improving housing affordability. Collectively, these and other factors led to substantial outperformance of Agency MBS relative to other fixed income asset classes, reduced Agency MBS spread volatility, and caused mortgage spreads to benchmark rates to tighten over the course of the year.
"As we begin 2026, the macroeconomic themes of lower interest rate and Agency MBS spread volatility remain in place and provide a constructive investment backdrop for our business. Other positive developments, such as recent Agency MBS purchases by Fannie Mae and Freddie Mac and other market initiatives contemplated by the Administration and the Federal Reserve, could be a catalyst for further mortgage spread tightening. These dynamics, coupled with a balanced supply-demand outlook, are supportive of our optimistic perspective on Agency MBS. Moreover, we believe that AGNC, as the largest pure-play Agency MBS mortgage REIT, is very well positioned in this environment to continue to generate favorable risk-adjusted returns with a substantial yield component for our shareholders."
"AGNC's 11.6% economic return on tangible common equity in the fourth quarter was comprised of $0.36 of dividends per common share and a $0.60 increase in tangible net book value per common share," said Bernice Bell, the Company's Executive Vice President and Chief Financial Officer. "AGNC's net spread and dollar roll income per common share was $0.35 for the fourth quarter, unchanged from the prior quarter. During the quarter, AGNC issued over $350 million of common stock under our At-the-Market issuance program at a significant premium to our tangible net book value per share, generating meaningful accretion for our common shareholders. Finally, AGNC concluded the fourth quarter with 'at risk' leverage of 7.2x tangible equity and a significant liquidity position of $7.6 billion of unencumbered cash and Agency MBS, which constituted 64% of our tangible equity at quarter end."
TANGIBLE NET BOOK VALUE PER COMMON SHARE
As of December 31, 2025, the Company's tangible net book value per common share was $8.88 per share, an increase of 7.2% for the quarter compared to $8.28 per share as of September 30, 2025. The Company's tangible net book value per common share excludes $526 million, or $0.47 and $0.49 per share, of goodwill as of December 31 and September 30, 2025, respectively.
INVESTMENT PORTFOLIO
As of December 31, 2025, the Company's investment portfolio totaled $94.8 billion, comprised of:
$94.1 billion of Agency MBS and TBA securities, including: $90.5 billion of fixed-rate securities, comprised of: $77.0 billion 30-year MBS, $12.8 billion 30-year TBA securities, net, and $0.6 billion 15 and 20-year MBS and TBA securities; and $3.6 billion of collateralized mortgage obligations ("CMOs"), adjustable-rate and other Agency securities; and $0.7 billion of CRT and non-Agency securities and other mortgage credit investments. As of December 31, 2025, 30-year fixed-rate Agency MBS and TBA securities represented 95% of the Company's investment portfolio, unchanged from September 30, 2025.As of December 31, 2025, the Company's fixed-rate Agency MBS and TBA securities' weighted average coupon was 5.12%, compared to 5.14% as of September 30, 2025, comprised of the following weighted average coupons:
5.12% for 30-year fixed-rate securities; 4.78% for 15-year fixed-rate securities; and 3.76% for 20-year fixed-rate securities. The Company accounts for TBA securities and other forward settling securities as derivative instruments and recognizes TBA dollar roll income in other gain (loss), net on the Company's financial statements. As of December 31, 2025, such positions had a fair value of $13.0 billion and a GAAP net carrying value of $71 million reported in derivative assets/(liabilities) on the Company's balance sheet, compared to $13.8 billion and $36 million, respectively, as of September 30, 2025.
CONSTANT PREPAYMENT RATES
The Company's weighted average projected CPR for the remaining life of its Agency securities held as of December 31, 2025 increased to 9.6% from 8.6% as of September 30, 2025. The Company's weighted average actual CPR for the fourth quarter was 9.7%, compared to 8.3% for the prior quarter. The weighted average cost basis of the Company's investment portfolio was 101.2% of par value as of December 31, 2025. The Company's investment portfolio generated net premium amortization cost of $(51) million, or $(0.05) per common share, for the fourth quarter, which includes "catch-up" premium amortization cost of $(7) million, or $(0.01) per common share, due to an increase in the Company's CPR projections for certain securities acquired prior to the fourth quarter. This compares to net premium amortization cost for the prior quarter of $(57) million, or $(0.05) per common share, including a "catch-up" premium amortization cost of $(14) million, or $(0.01) per common share.
ASSET YIELDS, COST OF FUNDS AND NET INTEREST RATE SPREAD
The Company's average asset yield on its investment portfolio, excluding the TBA position, was 4.87% for the fourth quarter, compared to 4.83% for the prior quarter. Excluding "catch-up" premium amortization, the Company's average asset yield was 4.90% for the fourth quarter, compared to 4.91% for the prior quarter. Including the TBA position and excluding "catch-up" premium amortization, the Company's average asset yield for the fourth quarter was 4.91%, compared to 4.95% for the prior quarter. For the fourth quarter, the weighted average interest rate on the Company's repurchase agreements was 4.13%, compared to 4.43% for the prior quarter. For the fourth quarter, the Company's TBA position had an implied financing cost of 4.03%, compared to 4.31% for the prior quarter. Inclusive of interest rate swaps, the Company's combined weighted average cost of funds for the fourth quarter was 3.10%, compared to 3.17% for the prior quarter.
The Company's annualized net interest spread, including the TBA position and interest rate swaps and excluding "catch-up" premium amortization, for the fourth quarter was 1.81%, compared to 1.78% for the prior quarter.
NET SPREAD AND DOLLAR ROLL INCOME
The Company recognized net spread and dollar roll income (a non-GAAP financial measure) for the fourth quarter of $0.35 per common share, unchanged from the prior quarter. Net spread and dollar roll income excludes $(0.01) per common share of estimated "catch-up" premium amortization cost for the fourth quarter and prior quarter. The Company's cost of funds, net interest rate spread and net spread and dollar income excludes the impact of the Company's U.S. Treasury hedges, option-based hedges, and other supplemental interest rate hedges. For additional information regarding the Company's U.S. Treasury hedges, please refer to the schedule of Key Statistics included in this release.
A reconciliation of the Company's total comprehensive income (loss) to net spread and dollar roll income and additional information regarding the Company's use of non-GAAP measures are included later in this release.
LEVERAGE
As of December 31, 2025, $72.9 billion of repurchase agreements, $12.9 billion of net TBA dollar roll positions (at cost) and $0.1 billion of other debt were used to fund the Company's investment portfolio. The remainder, or approximately $12.3 billion, of the Company's repurchase agreements was used to fund short-term purchases of U.S. Treasury securities ("U.S. Treasury Repo") and is not included in the Company's leverage measurements. Inclusive of its net TBA position and net payable/(receivable) for unsettled investment securities, the Company's tangible net book value "at risk" leverage ratio was 7.2x as of December 31, 2025, compared to 7.6x as of September 30, 2025. The Company's average "at risk" leverage ratio for the fourth quarter was 7.4x tangible net book value, compared to 7.5x for the prior quarter. As of December 31, 2025, the Company's repurchase agreements used to fund its investment portfolio ("Investment Securities Repo") had a weighted average interest rate of 3.98%, compared to 4.38% as of September 30, 2025, and a weighted average remaining maturity of 12 days, compared to 13 days as of September 30, 2025. As of December 31, 2025, $38.2 billion, or 52%, of the Company's Investment Securities Repo was funded through the Company's captive broker-dealer subsidiary, Bethesda Securities, LLC.
HEDGING ACTIVITIES
As of December 31, 2025, interest rate swaps, U.S. Treasury positions, option-based hedges (swaptions), and other interest rate hedges equaled 69% of the Company's outstanding balance of Investment Securities Repo, net TBA position, and other debt (collectively, "funding liabilities"), compared to 68% as of September 30, 2025. Excluding option-based hedges, the Company's hedge portfolio covered 77% of its funding liabilities as of December 31, 2025, unchanged from September 30, 2025.As of December 31, 2025, the Company's pay fixed interest rate swap position totaled $64.6 billion in notional amount, with an average fixed pay rate of 2.57%, an average floating receive rate of 3.86% and an average maturity of 4.7 years, compared to $48.1 billion, 2.47%, 4.23% and 5.6 years, respectively, as of September 30, 2025.
As of December 31, 2025, the Company had a net short U.S. Treasury position of $1.5 billion and receiver swaptions of $7.0 billion outstanding, compared to a $16.7 billion net short U.S. Treasury position, net receiver swaptions of $7.0 billion, and $1.2 billion of two-year swap equivalent long SOFR futures as of September 30, 2025.
OTHER GAIN (LOSS), NET
For the fourth quarter, the Company recorded a net gain of $789 million in other gain (loss), net, or $0.72 per common share, compared to a net gain of $688 million, or $0.65 per common share, for the prior quarter. Other gain (loss), net for the fourth quarter was comprised of:
$(26) million of net realized losses on sales of investment securities; $475 million of net unrealized gains on investment securities measured at fair value through net income; $217 million of interest rate swap periodic income; $97 million of net gains on interest rate swaps; $(32) million of net losses on interest rate swaptions; $(1) million of net losses on SOFR futures; $(30) million of net losses on U.S. Treasury positions; $27 million of TBA dollar roll income; $53 million of net mark-to-market gains on TBA securities; and $9 million of other interest income (expense), net. OTHER COMPREHENSIVE INCOME
During the fourth quarter, the Company recorded other comprehensive income of $66 million, or $0.06 per common share, consisting of net unrealized gains on its Agency securities recognized through OCI, compared to $61 million, or $0.06 per common share, in the prior quarter.
COMMON STOCK DIVIDENDS
During the fourth quarter, the Company declared dividends of $0.12 per share to common stockholders of record as of October 31, November 28, and December 31, 2025, totaling $0.36 per share for the quarter. Since its May 2008 initial public offering through the fourth quarter of 2025, the Company has declared a total of $15.5 billion in common stock dividends, or $50.08 per common share.The Company also announced it has published the tax characteristics of its distributions for common stock dividends and for each series of its preferred stock dividends for calendar year 2025 on its website at www.AGNC.com. Stockholders should receive an IRS Form 1099-DIV containing this information from their brokers, transfer agents or other institutions.
FINANCIAL STATEMENTS, OPERATING PERFORMANCE AND PORTFOLIO STATISTICS
The following measures of operating performance include net spread and dollar roll income; economic interest income; economic interest expense; and the related per common share measures and financial metrics derived from such information, which are non-GAAP financial measures. Please refer to "Use of Non-GAAP Financial Information" later in this release for further discussion of non-GAAP measures.
AGNC INVESTMENT CORP.
CONSOLIDATED BALANCE SHEETS
(in millions, except per share data)
December 31,
2025
September 30,
2025
June 30,
2025
March 31,
2025
December 31,
2024
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Assets:
Agency securities, at fair value (including pledged securities of $74,149, $68,821, $67,375, $63,275 and $59,952, respectively)
$ 81,003
$ 76,198
$ 73,232
$ 70,363
$ 65,367
Agency securities transferred to consolidated variable interest entities, at fair value (pledged securities)
85
88
91
95
97
Credit risk transfer securities, at fair value (including pledged securities of $558, $554, $558, $595 and $590, respectively)
606
609
613
640
633
Non-Agency securities, at fair value, and other mortgage credit investments (including pledged securities of $13, $15, $30, $173 and $206, respectively)
95
97
109
290
315
U.S. Treasury securities, at fair value (including pledged securities of $13,076, $5,431, $3,554, $3,268 and $1,565, respectively)
13,477
5,927
3,565
3,280
1,575
Cash and cash equivalents
450
450
656
455
505
Restricted cash
1,292
1,461
1,216
1,263
1,266
Derivative assets, at fair value
169
145
155
98
205
Receivable for investment securities sold (including pledged securities of $149, $1,340, $0, $908 and $0, respectively)
152
1,502
—
909
—
Receivable under reverse repurchase agreements
16,615
21,399
21,362
17,604
17,137
Goodwill
526
526
526
526
526
Other assets (including pledged securities of $0, $74, $0, $0 and $0, respectively)
607
567
496
366
389
Total assets
$ 115,077
$ 108,969
$ 102,021
$ 95,889
$ 88,015
Liabilities:
Repurchase agreements
$ 85,286
$ 74,152
$ 69,153
$ 66,138
$ 60,798
Debt of consolidated variable interest entities, at fair value
56
58
60
62
64
Payable for investment securities purchased
193
1,225
392
1,843
74
Derivative liabilities, at fair value
6
87
106
70
94
Dividends payable
182
170
164
148
143
Obligation to return securities borrowed under reverse repurchase agreements, at fair value
16,452
20,802
21,305
17,180
16,676
Accounts payable and other liabilities
509
1,031
494
406
404
Total liabilities
102,684
97,525
91,674
85,847
78,253
Stockholders' equity:
Preferred Stock - aggregate liquidation preference of $2,033, $2,033, $1,688, $1,688 and $1,688, respectively
1,968
1,968
1,634
1,634
1,634
Common stock - $0.01 par value; 1,107.6, 1,072.7, 1,041.7, 949.0 and 897.4 shares issued and outstanding, respectively
11
11
10
9
9
Additional paid-in capital
19,261
18,892
18,575
17,769
17,264
Retained deficit
(8,524)
(9,038)
(9,422)
(8,872)
(8,554)
Accumulated other comprehensive loss
(323)
(389)
(450)
(498)
(591)
Total stockholders' equity
12,393
11,444
10,347
10,042
9,762
Total liabilities and stockholders' equity
$ 115,077
$ 108,969
$ 102,021
$ 95,889
$ 88,015
Tangible net book value per common share 1
$ 8.88
$ 8.28
$ 7.81
$ 8.25
$ 8.41
AGNC INVESTMENT CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
(unaudited)
Three Months Ended
Year Ended
December 31,
2025
September 30,
2025
June 30,
2025
March 31,
2025
December 31,
2025
Interest income:
Interest income
$ 944
$ 903
$ 830
$ 846
$ 3,523
Interest expense
738
755
668
687
2,848
Net interest income (expense)
206
148
162
159
675
Other gain (loss), net:
Realized loss on sale of investment securities, net
(26)
(81)
(177)
(245)
(529)
Unrealized gain on investment securities measured at fair value through net income, net
475
805
270
1,183
2,733
Gain (loss) on derivative instruments and other investments, net
340
(36)
(367)
(1,019)
(1,082)
Total other gain (loss), net
789
688
(274)
(81)
1,122
Expenses:
Compensation and benefits
30
20
18
19
87
Other operating expense
11
10
10
9
40
Total operating expense
41
30
28
28
127
Net income (loss)
954
806
(140)
50
1,670
Dividend on preferred stock
46
42
38
35
161
Net income (loss) available (attributable) to common stockholders
$ 908
$ 764
$ (178)
$ 15
$ 1,509
Net income (loss)
$ 954
$ 806
$ (140)
$ 50
$ 1,670
Unrealized gain on investment securities measured at fair value through other comprehensive income (loss), net
66
61
48
93
268
Comprehensive income (loss)
1,020
867
(92)
143
1,938
Dividend on preferred stock
46
42
38
35
161
Comprehensive income (loss) available (attributable) to common stockholders
$ 974
$ 825
$ (130)
$ 108
$ 1,777
Weighted average number of common shares outstanding - basic
1,089.3
1,053.0
1,017.3
918.3
1,020.0
Weighted average number of common shares outstanding - diluted
1,094.6
1,056.6
1017.3
921.9
1023.7
Net income (loss) per common share - basic
$ 0.83
$ 0.73
$ (0.17)
$ 0.02
$ 1.48
Net income (loss) per common share - diluted
$ 0.83
$ 0.72
$ (0.17)
$ 0.02
$ 1.47
Comprehensive income (loss) per common share - basic
$ 0.89
$ 0.78
$ (0.13)
$ 0.12
$ 1.74
Comprehensive income (loss) per common share - diluted
$ 0.89
$ 0.78
$ (0.13)
$ 0.12
$ 1.74
Dividends declared per common share
$ 0.36
$ 0.36
$ 0.36
$ 0.36
$ 1.44
AGNC INVESTMENT CORP.
RECONCILIATION OF GAAP COMPREHENSIVE INCOME (LOSS) TO NET SPREAD AND DOLLAR ROLL INCOME (NON-GAAP MEASURE) 2
(in millions, except per share data)
(unaudited)
Three Months Ended
Year Ended
December 31,
2025
September 30,
2025
June 30,
2025
March 31,
2025
December 31,
2025
Comprehensive income (loss) available (attributable) to common stockholders
$ 974
$ 825
$ (130)
$ 108
$ 1,777
Adjustments to exclude realized and unrealized (gains) losses reported through net income:
Realized loss on sale of investment securities, net
26
81
177
245
529
Unrealized gain on investment securities measured at fair value through net income, net
(475)
(805)
(270)
(1,183)
(2,733)
(Gain) loss on derivative instruments and other securities, net
(340)
36
367
1,019
1,082
Adjustment to exclude unrealized gain reported through other comprehensive income:
Unrealized gain on available-for-sale securities measure at fair value through other comprehensive income, net
(66)
(61)
(48)
(93)
(268)
Other adjustments:
Estimated "catch up" premium amortization cost (benefit) due to change in CPR forecast 3
7
14
(11)
2
12
TBA dollar roll income 4,5
27
23
24
23
97
Interest rate swap periodic income, net 4,6
217
245
282
293
1,037
Other interest income (expense), net 4,7
9
7
(3)
(11)
2
Net spread and dollar roll income available to common stockholders
$ 379
$ 365
$ 388
$ 403
$ 1,535
Weighted average number of common shares outstanding - basic
1,089.3
1,053.0
1,017.3
918.3
1,020.0
Weighted average number of common shares outstanding - diluted
1,094.6
1,056.6
1,019.6
921.9
1,023.7
Net spread and dollar roll income per common share - basic
$ 0.35
$ 0.35
$ 0.38
$ 0.44
$ 1.50
Net spread and dollar roll income per common share - diluted
$ 0.35
$ 0.35
$ 0.38
$ 0.44
$ 1.50
AGNC INVESTMENT CORP.
NET INTEREST SPREAD COMPONENTS BY FUNDING SOURCE 2
(in millions, except per share data)
(unaudited)
Three Months Ended
Year Ended
December 31,
2025
September 30,
2025
June 30,
2025
March 31,
2025
December 31,
2025
Adjusted net interest and dollar roll income:
Economic interest income:
Investment securities - GAAP interest income 8
$ 944
$ 903
$ 830
$ 846
$ 3,523
Estimated "catch-up" premium amortization cost (benefit) due to change in CPR forecast 3
7
14
(11)
2
12
TBA dollar roll income - implied interest income 4,9
169
135
154
104
562
Economic interest income
1,120
1,052
973
952
4,097
Economic interest expense:
Repurchase agreements and other debt - GAAP interest expense
(738)
(755)
(668)
(687)
(2,848)
TBA dollar roll income - implied interest expense 4,10
(142)
(112)
(130)
(81)
(465)
Interest rate swap periodic income, net 4,6
217
245
282
293
1,037
Economic interest expense
(663)
(622)
(516)
(475)
(2,276)
Adjusted net interest and dollar roll income
$ 457
$ 430
$ 457
$ 477
$ 1,821
Net interest spread:
Average asset yield:
Investment securities - average asset yield
4.87 %
4.83 %
4.89 %
4.78 %
4.84 %
Estimated "catch-up" premium amortization cost (benefit) due to change in CPR forecast
0.03 %
0.08 %
(0.06) %
0.02 %
0.02 %
Investment securities average asset yield, excluding "catch-up" premium amortization
4.90 %
4.91 %
4.83 %
4.80 %
4.86 %
TBA securities - average implied asset yield 9
4.91 %
5.31 %
5.14 %
5.58 %
5.17 %
Average asset yield 11
4.91 %
4.95 %
4.87 %
4.87 %
4.90 %
Average total cost of funds:
Repurchase agreements and other debt - average funding cost
4.13 %
4.43 %
4.44 %
4.45 %
4.36 %
TBA securities - average implied funding cost 10
4.03 %
4.31 %
4.29 %
4.34 %
4.22 %
Average cost of funds, before interest rate swap periodic income, net 11
4.11 %
4.42 %
4.42 %
4.44 %
4.34 %
Interest rate swap periodic income, net 12
(1.01) %
(1.25) %
(1.56) %
(1.69) %
(1.36) %
Average total cost of funds 13
3.10 %
3.17 %
2.86 %
2.75 %
2.98 %
Average net interest spread
1.81 %
1.78 %
2.01 %
2.12 %
1.92 %
AGNC INVESTMENT CORP.
KEY STATISTICS*
(in millions, except per share data)
(unaudited)
Three Months Ended
Key Balance Sheet Statistics:
December 31,
2025
September 30,
2025
June 30,
2025
March 31,
2025
December 31,
2024
Investment securities: 8
Fixed-rate Agency MBS, at fair value - as of period end
$ 77,483
$ 73,283
$ 71,104
$ 68,468
$ 64,049
Other Agency MBS, at fair value - as of period end
$ 3,605
$ 3,003
$ 2,219
$ 1,990
$ 1,415
Credit risk transfer securities, at fair value - as of period end
$ 606
$ 609
$ 613
$ 640
$ 633
Non-Agency MBS, at fair value - as of period end 14
$ 25
$ 28
$ 43
$ 227
$ 251
Total investment securities, at fair value - as of period end
$ 81,719
$ 76,923
$ 73,979
$ 71,325
$ 66,348
Total investment securities, at cost - as of period end
$ 81,817
$ 77,563
$ 75,484
$ 73,148
$ 69,446
Total investment securities, at par - as of period end
$ 80,830
$ 76,625
$ 74,572
$ 72,130
$ 68,431
Average investment securities, at cost
$ 77,562
$ 74,783
$ 67,887
$ 70,725
$ 68,188
Average investment securities, at par
$ 76,647
$ 73,836
$ 66,876
$ 69,704
$ 67,181
TBA securities: 15
Net TBA portfolio - as of period end, at fair value
$ 12,988
$ 13,841
$ 8,263
$ 7,473
$ 6,861
Net TBA portfolio - as of period end, at cost
$ 12,917
$ 13,805
$ 8,162
$ 7,429
$ 6,887
Net TBA portfolio - as of period end, carrying value
$ 71
$ 36
$ 101
$ 44
$ (26)
Average net TBA portfolio, at cost
$ 13,764
$ 10,163
$ 11,996
$ 7,428
$ 5,936
Average repurchase agreements and other debt 16
$ 69,943
$ 66,654
$ 59,469
$ 61,707
$ 59,690
Average stockholders' equity 17
$ 11,828
$ 10,732
$ 10,118
$ 9,935
$ 9,637
Tangible net book value per common share 1
$ 8.88
$ 8.28
$ 7.81
$ 8.25
$ 8.41
Tangible net book value "at risk" leverage - average 18
7.4 :1
7.5 :1
7.5 :1
7.3 :1
7.2 :1
Tangible net book value "at risk" leverage - as of period end 19
7.2 :1
7.6 :1
7.6 :1
7.5 :1
7.2 :1
Key Performance Statistics:
Investment securities: 8
Average coupon
5.19 %
5.20 %
5.14 %
5.08 %
5.03 %
Average asset yield
4.87 %
4.83 %
4.89 %
4.78 %
5.02 %
Average asset yield, excluding "catch-up" premium amortization
4.90 %
4.91 %
4.83 %
4.80 %
4.72 %
Average coupon - as of period end
5.19 %
5.17 %
5.14 %
5.12 %
5.03 %
Average asset yield - as of period end
4.93 %
4.94 %
4.92 %
4.87 %
4.77 %
Average actual CPR for securities held during the period
9.7 %
8.3 %
8.7 %
7.0 %
9.6 %
Average forecasted CPR - as of period end
9.6 %
8.6 %
7.8 %
8.3 %
7.7 %
Total premium amortization benefit (cost)
$ (51)
$ (57)
$ (30)
$ (39)
$ 11
TBA securities:
Average coupon - as of period end 20
4.98 %
5.11 %
5.22 %
4.98 %
5.29 %
Average implied asset yield 9
4.91 %
5.31 %
5.14 %
5.58 %
5.66 %
Combined investment and TBA securities - average asset yield, excluding "catch-up" premium amortization 11
4.91 %
4.95 %
4.87 %
4.87 %
4.80 %
Cost of funds: 13
Repurchase agreements - average funding cost
4.13 %
4.43 %
4.44 %
4.45 %
4.86 %
TBA securities - average implied funding cost 10
4.03 %
4.31 %
4.29 %
4.34 %
4.74 %
Interest rate swaps - average periodic income 12
(1.01) %
(1.25) %
(1.56) %
(1.69) %
(1.96) %
Average total cost of funds, inclusive of TBAs and interest rate swap periodic income, net 11
3.10 %
3.17 %
2.86 %
2.75 %
2.89 %
Repurchase agreements - average funding cost as of period end
3.98 %
4.38 %
4.49 %
4.47 %
4.76 %
Interest rate swaps - average net pay/(receive) rate as of period end 21
(1.29) %
(1.76) %
(2.34) %
(2.49) %
(3.00) %
Net interest spread:
Combined investment and TBA securities average net interest spread, excluding "catch-up" premium amortization
1.81 %
1.78 %
2.01 %
2.12 %
1.91 %
Expenses % of average stockholders' equity - annualized
1.39 %
1.12 %
1.11 %
1.13 %
1.33 %
Economic return (loss) on tangible common equity - unannualized 22
11.6 %
10.6 %
(1.0) %
2.4 %
(0.6) %
Key Interest Rate Hedge Statistics
Interest rate swaps:
Average interest rate swaps, notional amount (excluding forward starting swaps), net
$ 59,863
$ 45,656
$ 45,849
$ 44,179
$ 39,483
Average pay-fixed rate
2.56 %
2.25 %
1.94 %
1.73 %
1.45 %
Average receive-floating rate
3.98 %
4.35 %
4.38 %
4.38 %
4.71 %
U.S. Treasury securities:
Average short U.S. Treasury securities, at cost
$ 18,414
$ 21,466
$ 19,754
$ 18,677
$ 15,731
Average short U.S. Treasury securities yield
4.18 %
4.21 %
4.16 %
3.98 %
3.78 %
Average long U.S. Treasury securities, at cost
$ 12,964
$ 4,749
$ 2,044
$ 2,828
$ 2,113
Average long U.S. Treasury securities yield
3.74 %
4.01 %
4.45 %
4.37 %
4.13 %
U.S. Treasury futures:
Average short U.S. Treasury futures, at cost
$ 1,901
$ 1,834
$ 1,208
$ 3,195
$ 2,873
Average short U.S. Treasury futures implied yield 23
4.71 %
4.60 %
4.53 %
4.50 %
4.40 %
Average long U.S. Treasury futures, at cost
$ 7,082
$ —
$ —
$ 1,843
$ —
Average long U.S. Treasury futures implied yield 23
3.92 %
— %
— %
4.21 %
— %
Average reverse repurchase agreement rate
4.00 %
4.34 %
4.33 %
4.34 %
4.65 %
*Except as noted below, average numbers for each period are weighted based on days on the Company's books and records. All percentages are annualized, unless otherwise noted.
Numbers in financial tables may not total due to rounding.
1.
Tangible net book value per common share excludes preferred stock liquidation preference and goodwill.
2.
Table includes non-GAAP financial measures and/or amounts derived from non-GAAP measures. Refer to "Use of Non-GAAP Financial Information" for additional discussion of non-GAAP financial measures.
3.
"Catch-up" premium amortization cost/benefit is reported in interest income on the accompanying consolidated statements of operations.
4.
Amount reported in gain (loss) on derivatives instruments and other securities, net in the accompanying consolidated statements of operations.
5.
Dollar roll income represents the price differential, or "price drop," between the TBA price for current month settlement versus the TBA price for forward month settlement. Amount includes dollar roll income (loss) on long and short TBA securities. Amount excludes TBA mark-to-market adjustments.
6.
Represents periodic interest rate swap settlements. Amount excludes interest rate swap termination fees, mark-to-market adjustments and price alignment interest income (expense) on margin deposits.
7.
Other interest income (expense), net includes interest income on cash and cash equivalents, price alignment interest income (expense) on margin deposits, and other miscellaneous interest income (expense).
8.
Investment securities include Agency MBS, CRT and non-Agency securities. Amounts exclude TBA and forward settling securities accounted for as derivative instruments in the accompanying consolidated balance sheets and statements of operations.
9.
The average implied asset yield for TBA dollar roll transactions is extrapolated by adding the average TBA implied funding cost (Note 10) to the net dollar roll yield. The net dollar roll yield is calculated by dividing dollar roll income (Note 5) by the average net TBA balance (cost basis) outstanding for the period.
10.
The implied funding cost/benefit of TBA dollar roll transactions is determined using the "price drop" (Note 5) and market-based assumptions regarding the "cheapest-to-deliver" collateral that can be delivered to satisfy the TBA contract, such as the anticipated collateral's weighted average coupon, weighted average maturity and projected 1-month CPR. The average implied funding cost/benefit for all TBA transactions is weighted based on the Company's daily average TBA balance outstanding for the period.
11.
Amount calculated on a weighted average basis based on average balances outstanding during the period and their respective asset yield/funding cost.
12.
Represents interest rate swap periodic cost/income measured as a percent of total mortgage funding (Investment Securities Repo, other debt and net TBA securities (at cost)).
13.
Cost of funds excludes U.S. Treasury, option-based, and other supplemental hedges used to hedge a portion of the Company's interest rate risk and U.S. Treasury Repo.
14.
Non-Agency MBS, at fair value, excludes $70 million, $69 million, $66 million, $63 million and $64 million of other mortgage credit investments held as of December 31, September 30, June 30 and March 31, 2025 and December 31, 2024, respectively.
15.
Includes TBA dollar roll position and, if applicable, forward settling securities accounted for as derivative instruments in the accompanying consolidated balance sheets and statements of operations. Amount is net of short TBA securities.
16.
Average repurchase agreements and other debt excludes U.S. Treasury Repo.
17.
Average stockholders' equity calculated as the average month-ended stockholders' equity during the quarter.
18.
Average tangible net book value "at risk" leverage during the period was calculated by dividing the sum of the daily weighted average Investment Securities Repo, other debt, and TBA and forward settling securities (at cost) outstanding for the period by the sum of average stockholders' equity adjusted to exclude goodwill. Leverage excludes U.S. Treasury Repo.
19.
Tangible net book value "at risk" leverage as of period end was calculated by dividing the sum of the amount outstanding under Investment Securities Repo, other debt, net TBA position and forward settling securities (at cost), and net receivable / payable for unsettled investment securities outstanding by the sum of total stockholders' equity adjusted to exclude goodwill. Leverage excludes U.S. Treasury Repo.
20.
Average TBA coupon is for the long TBA position only.
21.
Includes forward starting swaps not yet in effect as of reported period-end.
22.
Economic return (loss) on tangible common equity represents the sum of the change in tangible net book value per common share and dividends declared on common stock during the period over the beginning tangible net book value per common share.
23.
The implied yields for Treasury futures are calculated based on the "cheapest-to-deliver" security that can be delivered to satisfy the futures contract identified at the time the futures contract was initiated using data sourced from a third-party model.
STOCKHOLDER CALL
AGNC invites stockholders, prospective stockholders and analysts to attend the AGNC stockholder call on January 27, 2026 at 8:30 am ET. Interested persons who do not plan on asking a question and have internet access are encouraged to utilize the webcast at
www.AGNC.com. Those who plan on participating in the Q&A or do not have internet available may access the call by dialing (877) 300-5922 (U.S. domestic) or (412) 902-6621 (international). Please advise the operator you are dialing in for the AGNC Investment Corp. stockholder call.
A slide presentation will accompany the call and will be available in the Investors section of the Company's website at
www.AGNC.com. Select the Q4 2025 Stockholder Presentation link to download the presentation in advance of the stockholder call.
An archived audio of the stockholder call combined with the slide presentation will be available on the AGNC website after the call on January 27, 2026. In addition, there will be a phone recording available one hour after the call on January 27, 2026 through February 10, 2025. Those who are interested in hearing the recording of the presentation, can access it by dialing (855) 669-9658 (U.S. domestic) or (412) 317-0088 (international), passcode 5218420.For further information, please contact Investor Relations at (301) 968-9300 or [email protected].
ABOUT AGNC INVESTMENT CORP.
Founded in 2008, AGNC Investment Corp. (Nasdaq: AGNC) is a leading investor in Agency residential mortgage-backed securities (Agency MBS), which benefit from a guarantee against credit losses by Fannie Mae, Freddie Mac, or Ginnie Mae. We invest on a leveraged basis, financing our Agency MBS assets primarily through repurchase agreements, and utilize dynamic risk management strategies intended to protect the value of our portfolio from interest rate and other market risks.
AGNC has a track record of providing favorable long-term returns for our stockholders through substantial monthly dividend income, with over $15 billion of common stock dividends paid since inception. Our business is a significant source of private capital for the U.S. residential housing market, and our team has extensive experience managing mortgage assets across market cycles.
We use our website (www.AGNC.com) and AGNC's LinkedIn and X accounts to distribute information about the Company. Investors should monitor these channels in addition to our press releases, filings with the U.S. Securities and Exchange Commission ("SEC"), public conference calls and webcasts, as information posted through them may be deemed material. Our website, alerts and social media channels are not incorporated by reference into, and are not a part of, this document or any report filed with the SEC. To learn more about The Premier Agency Residential Mortgage REIT, please visit
www.AGNC.com, follow us on LinkedIn and X, and sign up for Investor Alerts.
FORWARD LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results could differ materially from those projected in these forward-looking statements or from our historic performance due to a variety of important factors, including, without limitation, changes in monetary policy and other factors that affect interest rates, MBS spreads to benchmark interest rates, the forward yield curve, or prepayment rates; the availability and terms of financing; changes in the market value of the Company's assets; general economic or geopolitical conditions; liquidity and other conditions in the market for Agency securities and other financial markets; and legislative and regulatory changes that could adversely affect the business of the Company. Certain factors that could cause actual results to differ materially from those contained in the forward-looking statements are included in the Company's periodic reports filed with the Securities and Exchange Commission ("SEC"). Copies are available on the SEC's website, www.sec.gov. The Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information, or otherwise.
USE OF NON-GAAP FINANCIAL INFORMATION
In addition to the results presented in accordance with GAAP, the Company's results of operations discussed in this release include certain non-GAAP financial information, including "net spread and dollar roll income"; "economic interest income" and "economic interest expense"; and the related per common share measures and certain financial metrics derived from such non-GAAP information, such as "cost of funds" and "net interest spread."
Net spread and dollar roll income available to common stockholders is measured as comprehensive income (loss) available (attributable) to common stockholders (GAAP measure) adjusted to: (i) exclude gains/losses on investment securities recognized through net income or other comprehensive income and gains/losses on derivative instruments and other securities (GAAP measures), (ii) exclude retrospective "catch-up" adjustments to premium amortization cost due to changes in projected CPR estimates and (iii) include interest rate swap periodic income/cost, TBA dollar roll income and other miscellaneous interest income/expense. As defined, net spread and dollar roll income available to common stockholders represents net interest income/expense (GAAP measure) adjusted to exclude retrospective "catch-up" adjustments to premium amortization cost due to changes in projected CPR estimates and to include TBA dollar roll income, interest rate swap periodic income/cost and other miscellaneous interest income/expense, less total operating expense (GAAP measure) and dividends on preferred stock (GAAP measure).
By providing users of the Company's financial information with such measures in addition to the related GAAP measures, the Company believes users have greater transparency into the information used by the Company's management in its financial and operational decision-making. The Company also believes that it is important for users of its financial information to consider information related to the Company's current financial performance without the effects of certain transactions that are not necessarily indicative of its current investment portfolio performance and operations.
Specifically, the Company believes the inclusion of TBA dollar roll income in its non-GAAP measures is meaningful as TBAs are economically equivalent to holding and financing generic Agency MBS using short-term repurchase agreements but are recognized under GAAP in gain/loss on derivative instruments in the Company's statement of operations. Similarly, the Company believes that the inclusion of periodic interest rate swap settlements in such measures, which are recognized under GAAP in gain/loss on derivative instruments, is meaningful as interest rate swaps are the primary instrument the Company uses to economically hedge against fluctuations in the Company's borrowing costs and inclusion of periodic interest rate swap settlements is more indicative of the Company's total cost of funds than interest expense alone. Finally, the Company believes the exclusion of "catch-up" adjustments to premium amortization cost is meaningful as it excludes the cumulative effect from prior reporting periods due to current changes in future prepayment expectations and, therefore, exclusion of such "catch-up" cost or benefit is more indicative of the current earnings potential of the Company's investment portfolio.
However, because such measures are incomplete measures of the Company's financial performance and involve differences from results computed in accordance with GAAP, they should be considered as supplementary to, and not as a substitute for, results computed in accordance with GAAP. In addition, because not all companies use identical calculations, the Company's presentation of such non-GAAP measures may not be comparable to other similarly-titled measures of other companies.
A reconciliation of GAAP comprehensive income (loss) to non-GAAP "net spread and dollar roll income" is included in this release.
SOURCE AGNC Investment Corp.
|
|
, /PRNewswire/ -- LINKBANCORP, Inc. (NASDAQ: LNKB) (the "Company"), the parent company of LINKBANK (the "Bank"), reported net income of $2.9 million, or $0.08 per diluted share, for the quarter ended December 31, 2025, compared to net income of $7.8 million, or $0.21 per diluted share, for the quarter ended September 30, 2025. Excluding expenses associated with the pending merger with Burke & Herbert Financial Services Corp. ("Burke & Herbert") and other non-core expenses, adjusted pre-tax, pre-provision net income was $11.7 million1 for the quarter ended December 31, 2025, compared to $11.0 million1 for the quarter ended September 30, 2025. Net income for the year ended December 31, 2025 was $33.5 million, or $0.90 per diluted share, compared to $26.2 million, or $0.71 for the year ended December 31, 2024. Earnings for the fourth quarter of 2025 were adversely affected by increased provision expense primarily related to a specific reserve established for a single commercial credit (the "Commercial Relationship") with total exposure of $5.0 million, requiring a full impairment, with an after-tax effect of $4.0 million. The determination of this reserve resulted from concerns with the Commercial Relationship raised during the fourth quarter of 2025, leading to the identification of purported fraudulent activity in January 2026.
Additionally, the Company announced that the Board of Directors declared a quarterly cash dividend of $0.075 per share of common stock which is expected to be paid on March 16, 2026 to shareholders of record on February 27, 2026.
1 See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.
FULL YEAR 2025 HIGHLIGHTS:
Annual Earnings Grow 26.8% over Prior Year. Earnings for the year ended December 31, 2025 were $33.5 million, or $0.90 per diluted share compared to $26.2 million, or $0.71 per diluted share for the year ended December 31, 2024, an increase of 26.8%. Adjusted pre-tax, pre-provision net income grew 20% year over year from $34.8 million1 for the year ended December 31, 2024 to $41.8 million1 for the year ended December 31, 2025. 15.7% Year over Year Increase in Tangible Book Value. Book value per share increased to $8.18 at December 31, 2025 compared to $8.16 at September 30, 2025 and $7.50 at December 31, 2024. Tangible book value per share increased to $6.201 at December 31, 2025 compared to $6.151 at September 30, 2025 and $5.361 at December 31, 2024. Expanding Deposit Franchise with 10.9% Annual Growth. Total deposits at December 31, 2025 were $2.55 billion compared to $2.67 billion at September 30, 2025 and $2.45 billion at December 31, 2024, representing an annual increase of $256.3 million2, or 10.9%, adjusting for the impact of the sale of banking operations and branches in New Jersey, including related loans and deposits (the "Branch Sale") and changes in brokered deposits. Robust Commercial Loan Growth. Total loans at December 31, 2025 were $2.56 billion, compared to $2.46 billion at September 30, 2025 and $2.35 billion at December 31, 2024, representing an annualized increase of $307.1 million2 or 13.1% annualized excluding the impact of the Branch Sale. Strategic Merger with Burke & Herbert. On December 18, 2025, the Company entered into a definitive agreement with Burke & Herbert, the parent company of Burke & Herbert Bank, under which the companies will combine in an all-stock combination, valued at approximately $354.2 million or $9.38 per share of Company common stock, based on the closing price for Burke & Herbert's common stock of $69.45 as of December 17, 2025, the day prior to the merger announcement. When the transaction is complete, the combined organization will be a leading Mid-Atlantic community banking franchise with approximately $11.0 billion in assets. Completion of the proposed transaction is subject to receiving the requisite approvals of each party's shareholders, receipt of all required regulatory approvals, and fulfillment of other customary closing conditions. 1 See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.
2 See Loan and Deposit tables for total loan and deposit growth reconciliations.
"Overall, we were pleased with the core performance reflected in our quarterly and annual results, despite the impact of the required provision for a single commercial lending relationship," said Andrew Samuel, Chief Executive Officer of LINKBANCORP. "Annual net income reached an all-time high on strong growth in net interest income, continued progress in fee income and continued discipline in operating expenses. Looking ahead to 2026, we are excited to build on our strong organic growth, deliver exceptional service to our clients, and prepare for a successful merger with Burke & Herbert to create value for our shareholders."
Income Statement
Net interest income before the provision for credit losses for the fourth quarter of 2025 was $27.1 million compared to $26.4 million in the third quarter of 2025 and $25.5 million for the fourth quarter of 2024. The increase was primarily driven by the significant growth in average earnings assets. Net interest margin was 3.74% for the fourth quarter of 2025 compared to 3.75% for the third quarter of 2025, and 3.85% for the fourth quarter of 2024. The spread on interest rates was stable quarter over quarter as the average loan yield decreased from 6.26% for the third quarter of 2025 to 6.22% for the fourth quarter of 2025, while the cost of funds decreased from 2.34% for the third quarter of 2025 to 2.32% for the fourth quarter of 2025. Interest income from purchase accounting accretion during the fourth quarter of 2025 was approximately $150 thousand less than that recognized in the third quarter of 2025 and $813 thousand less than the fourth quarter of 2024.
Noninterest income increased slightly quarter-over-quarter to $2.9 million for the fourth quarter of 2025 compared to $2.8 million for the third quarter of 2025. Year-over-year, noninterest income increased $326 thousand from $2.6 million for the fourth quarter of 2024.
Noninterest expense for the fourth quarter of 2025 was $19.5 million compared to $18.2 million for the third quarter of 2025 and $18.3 million for the fourth quarter of 2024. The increase resulted primarily from an increased incentive compensation accrual, which was driven by achievement of organic growth goals, as well as a $500 thousand impairment on assets included in other expense.
Income tax expense was $1.0 million for the fourth quarter of 2025, reflecting an effective tax rate of 26.1% compared to $2.2 million for the third quarter of 2025, reflecting an effective tax rate of 21.7% and $2.1 million for the fourth quarter of 2024, reflecting an effective tax rate of 21.9%.
Balance Sheet
Total assets were $3.07 billion at December 31, 2025 compared to $3.12 billion at September 30, 2025 and $2.88 billion at December 31, 2024. Deposits and net loans as of December 31, 2025 totaled $2.55 billion and $2.53 billion, respectively, compared to deposits and net loans of $2.67 billion and $2.43 billion, respectively at September 30, 2025 and $2.36 billion and $2.23 billion, respectively, at December 31, 2024. Deposits and net loans exclude recorded balances held for sale in the Branch Sale of $93.6 million and $91.8 million, respectively, at December 31, 2024, which are reflected within liabilities held for sale and assets held for sale.
Total loans at December 31, 2025 were $2.56 billion, compared to $2.46 billion at September 30, 2025, representing an increase of $99.8 million, with the majority of the growth in commercial loans. For the full year, total loans have increased $307.1 million2 from December 31, 2024, excluding the impact of the Branch Sale, or 13.1% annualized. Total commercial loan commitments originated in the fourth quarter of 2025 were $199.4 million with funded balances of $132.7 million. The average commercial loan commitment originated during the fourth quarter of 2025 totaled approximately $1.1 million with an average outstanding funded balance of $750 thousand. Total deposits at December 31, 2025 were $2.55 billion compared to $2.67 billion at September 30, 2025, representing a decrease of $113.3 million or -4.3% annualized driven by seasonal outflows related primarily to professional services and commercial clients. For the full year, total deposits have increased $256.3 million2 from December 31, 2024, or 10.9%, adjusting for the impact of the Branch Sale and changes in brokered deposits. Noninterest bearing deposits totaled $603.7 million at December 31, 2025, down from $640.1 million at September 30, 2025. Brokered deposits decreased $40.0 million to $35.0 million at December 31, 2025. Average deposits increased $57.4 million, or 2.3%, to $2.56 billion for the quarter ended December 31, 2025, compared to $2.50 billion for the quarter ended September 30, 2025. This continued growth reflects our focus on developing deep relationships with our retail, professional services, and commercial clients to build a strong deposit franchise.
The Company continues to maintain strong on-balance sheet liquidity, as total cash, cash equivalents, and securities available for sale were $314.9 million at December 31, 2025 compared to $462.1 million at September 30, 2025 and $311.7 million at December 31, 2024. Available sources of liquidity remain stable, with total availability of sources of liquidity of $1.31 billion at December 31, 2025.
Shareholders' equity increased to $306.4 million at December 31, 2025 from $305.5 million at September 30, 2025. Book value per share increased to $8.18 at December 31, 2025 compared to $8.16 at September 30, 2025. Tangible book value per share increased to $6.201 at December 31, 2025 compared to $6.151 at September 30, 2025 and $5.361 at December 31, 2024, representing 15.7% growth year over year.
1 See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.
2 See Loan and Deposit tables for total loan and deposit growth reconciliations.
Asset Quality
The Company recorded a $6.6 million provision for credit losses during the fourth quarter of 2025, $5.0 million of which related to a specific reserve for the Commercial Relationship referenced above. As noted above, the impairment resulted from concerns with the Commercial Relationship raised during the fourth quarter of 2025, leading to the identification of purported fraudulent activity in January 2026. The Company is pursuing all available sources of recovery. Based on the Company's review of the circumstances of the purported fraudulent activity involving this borrower, the Company believes this incident is an isolated occurrence and not indicative of a broader increase in exposure to fraud-related losses in connection with its lending businesses. The remaining $1.6 million in provision recorded was driven by the strong loan growth experienced in the fourth quarter.
As of December 31, 2025, the Company's non-performing assets decreased to $24.4 million, representing 0.79% of total assets, compared to $24.6 million, representing 0.79% of total assets at September 30, 2025, resulting from the successful sale of multiple properties from one credit relationship, offset by the addition of the Commercial Relationship. Loans 30-89 days past due at December 31, 2025 were $8.22 million, representing 0.32% of total loans compared to $4.73 million or 0.19% of total loans at September 30, 2025 and $2.89 million or 0.13% of total loans at December 31, 2024. The increase was driven entirely by the inclusion of the Commercial Relationship, without which loans 30-89 days past due at December 31, 2025 would have decreased to $3.24 million.
The allowance for credit losses for loans was $31.7 million, or 1.24% of total loans held for investment at December 31, 2025, compared to $25.3 million, or 1.03% of total loans held for investment at September 30, 2025. The ratio of the allowance for credit losses for loans to nonperforming assets was 129.85% at December 31, 2025, compared to 102.90% at September 30, 2025. The increase in the allowance for credit losses was primarily due to the $5.0 million specific reserve for the Commercial Relationship.
The Company recorded $57 thousand in net recoveries during the fourth quarter of 2025 compared to $300 thousand in net charge-offs for the third quarter of 2025.
Capital
The Bank's regulatory capital ratios were well in excess of regulatory minimums to be considered "well capitalized" as of December 31, 2025. The Bank's Total Capital Ratio and Tier 1 Capital Ratio were 12.07% and 10.94% respectively, at December 31, 2025, compared to 12.31% and 11.39%, respectively, at September 30, 2025 and 11.55% and 10.74%, respectively, at December 31, 2024. The Company's ratio of Tangible Common Equity to Tangible Assets was 7.75%1 at December 31, 2025 compared to 7.56%1 at September 30, 2025 and 7.16%1 at December 31, 2024.
1 See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.
ABOUT LINKBANCORP, Inc.
LINKBANCORP, Inc. was formed in 2018 with a mission to positively impact lives through community banking. Its subsidiary bank, LINKBANK, is a Pennsylvania state-chartered bank serving individuals, families, nonprofits and business clients throughout Pennsylvania, Maryland, Delaware and Virginia, through 24 client solutions centers and www.linkbank.com. LINKBANCORP, Inc. common stock is traded on the Nasdaq Capital Market under the symbol "LNKB". For further company information, visit ir.linkbancorp.com.
Forward Looking Statements
This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of current or historical fact and involve substantial risks and uncertainties. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects," "may," "will," "should," and other similar expressions can be used to identify forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Among the risks and uncertainties that could cause actual results to differ from those described in the forward-looking statements include, but are not limited to the following: costs or difficulties associated with newly developed or acquired operations; changes in general economic trends, including inflation, tariffs and changes in interest rates; increased competition; changes in consumer demand for financial services; our ability to control costs and expenses; adverse developments in borrower industries and, in particular, declines in real estate values; changes in and compliance with federal and state laws that regulate our business and capital levels; our ability to raise capital as needed; and the effects of any cybersecurity breaches. In addition, factors from the proposed merger with Burke & Herbert 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 the Company; the outcome of any legal proceedings that may be instituted against Burke & Herbert or the Company; 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 the Company 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 the Company 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 the Company'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 the Company'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 the Company 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 the Company; 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 the Company'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 the Company file with the Securities and Exchange Commission (the "SEC").
The Company does not undertake, and specifically disclaims, any obligation to publicly revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements, except as required by law. Accordingly, you should not place undue reliance on forward-looking statements.
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 the Company, which also constitutes a prospectus of Burke & Herbert, that will be sent to shareholders of Burke & Herbert and shareholders of the Company seeking certain approvals related to the proposed transaction. Each of Burke & Herbert and the Company may file with the SEC other relevant documents concerning the proposed transaction. This press release 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 THE COMPANY 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, THE COMPANY 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 the Company, 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 the Company will be made available free of charge in the "Investor Relations" section of the Company's website, www.linkbank.com, under the heading "Financials." The information on Burke & Herbert's or the Company's respective websites is not, and shall not be deemed to be, a part of this press release or incorporated into other filings either company makes with the SEC.
Participants in Solicitation
Burke & Herbert, the Company, 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 the Company 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 the Company'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 the Company 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.
LB-E
LB-D
LINKBANCORP, Inc. and Subsidiaries
Consolidated Balance Sheet (Unaudited)
December 31, 2025
September 30, 2025
June 30, 2025
March 31, 2025
December 31, 2024
(In Thousands, except share and per share data)
ASSETS
Noninterest-bearing cash equivalents
$ 15,482
$ 15,321
$ 15,319
$ 14,830
$ 13,834
Interest-bearing deposits with other institutions
36,811
178,832
139,764
205,352
152,266
Cash and cash equivalents
52,293
194,153
155,083
220,182
166,100
Securities available for sale, at fair value
262,620
267,930
169,569
159,183
145,590
Securities held to maturity, net of allowance for credit losses
25,485
26,595
26,809
27,662
31,508
Loans receivable, gross
2,556,729
2,456,977
2,356,609
2,273,941
2,255,749
Allowance for credit losses - loans
(31,674)
(25,342)
(24,651)
(26,619)
(26,435)
Loans receivable, net
2,525,055
2,431,635
2,331,958
2,247,322
2,229,314
Investments in restricted bank stock
7,735
4,791
4,821
4,780
5,209
Premises and equipment, net
15,957
15,822
15,861
17,920
18,029
Right-of-Use Asset – premises
15,225
15,632
15,410
14,537
14,913
Bank-owned life insurance
53,708
53,263
52,943
52,507
52,079
Goodwill and other intangible assets
74,172
75,213
76,296
77,379
79,761
Deferred tax asset
15,952
15,003
16,474
16,729
18,866
Assets held for sale
—
—
—
—
94,146
Accrued interest receivable and other assets
21,790
22,334
21,330
23,288
23,263
TOTAL ASSETS
$ 3,069,992
$ 3,122,371
$ 2,886,554
$ 2,861,489
$ 2,878,778
LIABILITIES
Deposits:
Demand, noninterest bearing
$ 603,728
$ 640,100
$ 646,654
$ 646,002
$ 658,646
Interest bearing
1,951,024
2,027,999
1,809,755
1,787,692
1,701,936
Total deposits
2,554,752
2,668,099
2,456,409
2,433,694
2,360,582
Long-term borrowings
—
40,000
40,000
40,000
40,000
Short-term borrowings
115,000
—
—
—
10,000
Note payable
—
—
—
559
565
Subordinated debt
62,281
62,255
62,279
62,129
61,984
Lease liabilities
15,564
15,965
15,740
15,284
15,666
Liabilities held for sale
—
—
—
—
93,777
Accrued interest payable and other liabilities
15,963
30,595
14,128
15,757
15,983
TOTAL LIABILITIES
2,763,560
2,816,914
2,588,556
2,567,423
2,598,557
SHAREHOLDERS' EQUITY
Preferred stock
—
—
—
—
—
Common stock
370
370
370
370
370
Surplus
266,090
265,637
265,293
264,871
264,449
Retained earnings
42,300
42,157
37,107
32,507
19,947
Accumulated other comprehensive loss
(2,328)
(2,707)
(4,772)
(3,682)
(4,545)
TOTAL SHAREHOLDERS' EQUITY
306,432
305,457
297,998
294,066
280,221
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$ 3,069,992
$ 3,122,371
$ 2,886,554
$ 2,861,489
$ 2,878,778
Common shares outstanding
37,457,914
37,447,026
37,441,879
37,377,342
37,370,917
LINKBANCORP, Inc. and Subsidiaries
Consolidated Statements of Operations (Unaudited)
Three Months Ended
Twelve Months Ended
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
(In Thousands, except share and per share data)
INTEREST AND DIVIDEND INCOME
Loans receivable, including fees
$ 39,123
$ 37,755
$ 37,082
$ 149,951
$ 146,175
Other
3,974
4,269
3,224
14,638
12,549
Total interest and dividend income
43,097
42,024
40,306
164,589
158,724
INTEREST EXPENSE
Deposits
13,614
13,677
12,823
52,115
51,033
Other Borrowings
1,098
950
962
3,965
3,977
Subordinated Debt
1,261
1,011
976
4,219
3,820
Total interest expense
15,973
15,638
14,761
60,299
58,830
NET INTEREST INCOME BEFORE
PROVISION FOR CREDIT LOSSES
27,124
26,386
25,545
104,290
99,894
Provision for credit losses
6,594
1,003
132
8,169
257
NET INTEREST INCOME AFTER
PROVISION FOR CREDIT LOSSES
20,530
25,383
25,413
96,121
99,637
NONINTEREST INCOME
Service charges on deposit accounts
1,074
1,120
1,339
4,311
4,036
Bank-owned life insurance
445
463
433
1,772
1,633
Net realized gains (losses) on the sale of debt securities
—
—
—
—
4
Gain on sale of loans
358
157
70
719
270
Gain on sale of branches
—
—
—
11,093
—
Other
1,043
1,065
752
4,020
2,919
Total noninterest income
2,920
2,805
2,594
21,915
8,862
NONINTEREST EXPENSE
Salaries and employee benefits
11,223
10,513
10,147
43,144
41,061
Occupancy
1,373
1,356
1,368
5,501
5,945
Equipment and data processing
1,631
2,063
1,884
7,789
7,174
Professional fees
745
593
531
2,553
2,830
FDIC insurance and supervisory fees
255
439
687
1,830
2,396
Intangible amortization
1,041
1,083
1,162
4,291
4,778
Merger & restructuring expenses
650
—
56
707
914
Advertising
155
128
128
603
633
Other
2,466
1,996
2,339
9,015
9,173
Total noninterest expense
19,539
18,171
18,302
75,433
74,904
Income before income tax expense
3,911
10,017
9,705
42,603
33,595
Income tax expense
969
2,178
2,121
9,092
7,386
NET INCOME
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
EARNINGS PER SHARE, BASIC
$ 0.08
$ 0.21
$ 0.20
$ 0.90
$ 0.71
EARNINGS PER SHARE, DILUTED
$ 0.08
$ 0.21
$ 0.20
$ 0.90
$ 0.71
WEIGHTED-AVERAGE COMMON SHARES
OUTSTANDING,
BASIC
37,266,414
37,192,313
37,045,701
37,173,548
36,990,672
DILUTED
37,415,446
37,335,646
37,166,107
37,315,644
37,105,614
LINKBANCORP, Inc. and Subsidiaries
Financial Highlights (Unaudited)
For the Three Months Ended
For the Twelve Months Ended
(Dollars In Thousands, except per share data)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
Operating Highlights
Net Income
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Net Interest Income
27,124
26,386
25,545
104,290
99,894
Provision for Credit Losses
6,594
1,003
132
8,169
257
Non-Interest Income
2,920
2,805
2,594
21,915
8,862
Non-Interest Expense
19,539
18,171
18,302
75,433
74,904
Earnings per Share, Basic
0.08
0.21
0.20
0.90
0.71
Adjusted Earnings per Share, Basic (2)
0.10
0.21
0.21
0.71
0.73
Earnings per Share, Diluted
0.08
0.21
0.20
0.90
0.71
Adjusted Earnings per Share, Diluted (2)
0.10
0.21
0.21
0.71
0.73
Selected Operating Ratios
Net Interest Margin
3.74 %
3.75 %
3.85 %
3.81 %
3.88 %
Annualized Return on Assets ("ROA")
0.38 %
1.04 %
1.06 %
1.14 %
0.94 %
Adjusted ROA2
0.50 %
1.04 %
1.07 %
0.90 %
0.97 %
Annualized Return on Equity ("ROE")
3.78 %
10.33 %
10.82 %
11.28 %
9.62 %
Adjusted ROE2
4.93 %
10.33 %
10.88 %
8.92 %
9.89 %
Efficiency Ratio
65.03 %
62.25 %
65.04 %
59.77 %
68.87 %
Adjusted Efficiency Ratio3
61.21 %
62.25 %
64.84 %
63.72 %
68.04 %
Noninterest Income to Avg. Assets
0.38 %
0.37 %
0.36 %
0.75 %
0.32 %
Noninterest Expense to Avg. Assets
2.52 %
2.42 %
2.56 %
2.57 %
2.70 %
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
Financial Condition Data
Total Assets
$ 3,069,992
$ 3,122,371
$ 2,886,554
$ 2,861,489
$ 2,878,778
Loans Receivable, Net
2,525,055
2,431,635
2,331,958
2,247,322
2,229,314
Noninterest-bearing Deposits
603,728
640,100
646,654
646,002
658,646
Interest-bearing Deposits
1,951,024
2,027,999
1,809,755
1,787,692
1,701,936
Total Deposits
$ 2,554,752
$ 2,668,099
$ 2,456,409
$ 2,433,694
$ 2,360,582
Selected Balance Sheet Ratios
Total Capital Ratio1
12.07 %
12.31 %
12.43 %
12.61 %
11.55 %
Tier 1 Capital Ratio1
10.94 %
11.39 %
11.51 %
11.71 %
10.74 %
Common Equity Tier 1 Capital Ratio1
10.94 %
11.39 %
11.51 %
11.71 %
10.74 %
Leverage Ratio1
9.69 %
9.95 %
10.34 %
10.02 %
9.49 %
Tangible Common Equity to Tangible Assets4
7.75 %
7.56 %
7.89 %
7.78 %
7.16 %
Tangible Book Value per Share5
$ 6.20
$ 6.15
$ 5.92
$ 5.80
$ 5.36
Asset Quality Data
Non-performing Assets
$ 24,393
$ 24,627
$ 21,877
$ 26,041
$ 17,173
Non-performing Assets to Total Assets
0.79 %
0.79 %
0.76 %
0.91 %
0.60 %
Non-performing Loans to Total Loans
0.95 %
1.00 %
0.93 %
1.15 %
0.76 %
Allowance for Credit Losses - Loans ("ACLL")
$ 31,674
$ 25,342
$ 24,651
$ 26,619
$ 26,435
ACLL to Total Loans
1.24 %
1.03 %
1.05 %
1.17 %
1.17 %
ACLL to Nonperforming Assets
129.85 %
102.90 %
112.68 %
102.22 %
153.93 %
Net chargeoffs (recoveries)(6)
$ (57)
$ 300
$ 40
$ 81
$ 252
(1) - These capital ratios have been calculated using bank-level capital
(2) - This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.
(3) - The efficiency ratio, as adjusted represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains or losses from securities sales and merger related expenses. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.
(4) - We calculate tangible common equity as total shareholders' equity less goodwill and other intangibles, and we calculate tangible assets as total assets less goodwill and other intangibles. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.
(5) - We calculate tangible book value per common share as total shareholders' equity less goodwill and other intangibles, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is book value per common share. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.
(6) - Charge offs for the twelve months ended December 31, 2025 do not include the impact of a settlement of a purchase credit deteriorated loan ("PCD") that resulted in a net decrease to the allowance of $2.0 million, which was covered by a specific reserve established on this PCD loan at the time of acquisition.
LINKBANCORP, Inc. and Subsidiaries
Net Interest Margin - Linked Quarter-To-Date (Unaudited)
For the Three Months Ended
December 31, 2025
September 30, 2025
(Dollars in thousands)
Avg Bal
Interest (2)
Yield/Rate
Avg Bal
Interest (2)
Yield/Rate
Int. Earn. Cash
$ 90,179
$ 672
2.96 %
$ 190,584
$ 1,893
3.94 %
Securities
Taxable (1)
247,687
2,950
4.73 %
162,865
2,089
5.09 %
Tax-Exempt
44,550
474
4.22 %
42,763
363
3.37 %
Total Securities
292,237
3,424
4.65 %
205,628
2,452
4.73 %
Total Cash Equiv. and Investments
382,416
4,096
4.25 %
396,212
4,345
4.35 %
Total Loans (3)
2,497,355
39,123
6.22 %
2,393,119
37,755
6.26 %
Total Earning Assets
2,879,771
43,219
5.95 %
2,789,331
42,100
5.99 %
Other Assets
191,711
194,442
Total Assets
$ 3,071,482
$ 2,983,773
Interest bearing demand
$ 644,650
3,643
2.24 %
$ 592,572
3,498
2.34 %
Money market demand
633,856
3,597
2.25 %
635,450
3,985
2.49 %
Time deposits
630,472
6,374
4.01 %
623,505
6,194
3.94 %
Total Borrowings
182,877
2,359
5.12 %
153,493
1,961
5.07 %
Total Interest-Bearing Liabilities
2,091,855
15,973
3.03 %
2,005,020
15,638
3.09 %
Non Interest-Bearing Deposits
635,055
646,608
Total Cost of Funds
2,726,910
15,973
2.32 %
2,651,628
15,638
2.34 %
Other Liabilities
35,907
31,044
Total Liabilities
2,762,817
2,682,672
Shareholders' Equity
308,665
301,101
Total Liabilities & Shareholders' Equity
$ 3,071,482
$ 2,983,773
Net Interest Income/Spread (FTE)
27,246
2.92 %
26,462
2.90 %
Tax-Equivalent Basis Adjustment
(122)
(76)
Net Interest Income
$ 27,124
$ 26,386
Net Interest Margin
3.74 %
3.75 %
(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.
(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table
(3) Includes the balances of nonaccrual loans
LINKBANCORP, Inc. and Subsidiaries
Net Interest Margin - Quarter-To-Date (Unaudited)
For the Three Months Ended December 31,
2025
2024
(Dollars in thousands)
Avg Bal
Interest (2)
Yield/Rate
Avg Bal
Interest (2)
Yield/Rate
Int. Earn. Cash
$ 90,179
$ 672
2.96 %
$ 128,802
$ 1,300
4.02 %
Securities
Taxable (1)
247,687
2,950
4.73 %
138,168
1,540
4.43 %
Tax-Exempt
44,550
474
4.22 %
44,958
486
4.30 %
Total Securities
292,237
3,424
4.65 %
183,126
2,026
4.40 %
Total Cash Equiv. and Investments
382,416
4,096
4.25 %
311,928
3,326
4.24 %
Total Loans (3)
2,497,355
39,123
6.22 %
2,327,829
37,082
6.34 %
Total Earning Assets
2,879,771
43,219
5.95 %
2,639,757
40,408
6.09 %
Other Assets
191,711
202,693
Total Assets
$ 3,071,482
$ 2,842,450
Interest bearing demand
$ 644,650
3,643
2.24 %
$ 537,856
3,043
2.25 %
Money market demand
633,856
3,597
2.25 %
567,593
3,139
2.20 %
Time deposits
630,472
6,374
4.01 %
607,231
6,641
4.35 %
Total Borrowings
182,877
2,359
5.12 %
153,117
1,938
5.04 %
Total Interest-Bearing Liabilities
2,091,855
15,973
3.03 %
1,865,797
14,761
3.15 %
Non Interest-Bearing Deposits
635,055
665,276
Total Cost of Funds
2,726,910
15,973
2.32 %
2,531,073
14,761
2.32 %
Other Liabilities
35,907
32,493
Total Liabilities
2,762,817
2,563,566
Shareholders' Equity
308,665
278,884
Total Liabilities & Shareholders' Equity
$ 3,071,482
$ 2,842,450
Net Interest Income/Spread (FTE)
27,246
2.92 %
25,647
2.94 %
Tax-Equivalent Basis Adjustment
(122)
(102)
Net Interest Income
$ 27,124
$ 25,545
Net Interest Margin
3.74 %
3.85 %
(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.
(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table
(3) Includes the balances of nonaccrual loans
LINKBANCORP, Inc. and Subsidiaries
Net Interest Margin - Year-To-Date (Unaudited)
For the Twelve Months Ended December 31,
2025
2024
(Dollars in thousands)
Avg Bal
Interest (2)
Yield/Rate
Avg Bal
Interest (2)
Yield/Rate
Int. Earn. Cash
$ 126,531
$ 4,633
3.66 %
$ 111,790
$ 4,890
4.37 %
Securities
Taxable (1)
176,647
8,608
4.87 %
128,140
6,206
4.84 %
Tax-Exempt
43,468
1,768
4.07 %
43,134
1,839
4.26 %
Total Securities
220,115
10,376
4.71 %
171,274
8,045
4.70 %
Total Cash Equiv. and Investments
346,646
15,009
4.33 %
283,064
12,935
4.57 %
Total Loans (3)
2,392,590
149,951
6.27 %
2,290,618
146,175
6.38 %
Total Earning Assets
2,739,236
164,960
6.02 %
2,573,682
159,110
6.18 %
Other Assets
192,063
205,568
Total Assets
$ 2,931,299
$ 2,779,250
Interest bearing demand
$ 582,618
$ 13,396
2.30 %
$ 476,686
$ 10,344
2.17 %
Money market demand
595,229
13,619
2.29 %
579,232
12,981
2.24 %
Time deposits
596,161
25,100
4.21 %
617,894
27,708
4.48 %
Total Borrowings
187,859
8,184
4.36 %
149,572
7,797
5.21 %
Total Interest-Bearing Liabilities
1,961,867
60,299
3.07 %
1,823,384
58,830
3.23 %
Non Interest-Bearing Deposits
640,536
653,966
Total Cost of Funds
$ 2,602,403
$ 60,299
2.32 %
$ 2,477,350
$ 58,830
2.37 %
Other Liabilities
31,938
29,515
Total Liabilities
$ 2,634,341
$ 2,506,865
Shareholders' Equity
$ 296,958
$ 272,385
Total Liabilities & Shareholders' Equity
$ 2,931,299
$ 2,779,250
Net Interest Income/Spread (FTE)
104,661
2.95 %
100,280
2.95 %
Tax-Equivalent Basis Adjustment
(371)
(386)
Net Interest Income
$ 104,290
$ 99,894
Net Interest Margin
3.81 %
3.88 %
(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.
(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table
(3) Includes the balances of nonaccrual loans
LINKBANCORP, Inc. and Subsidiaries
Loans Receivable Detail (Unaudited)
(In Thousands)
December 31, 2025
September 30, 2025
June 30, 2025
March 31, 2025
December 31, 2024
Agriculture and farmland loans
$ 61,611
$ 62,098
$ 61,996
$ 66,684
$ 67,741
Construction loans
172,917
155,542
140,976
136,421
158,296
Commercial & industrial loans
275,824
266,765
259,877
257,302
252,163
Commercial real estate loans
Multifamily
244,554
236,534
231,469
215,916
217,331
Owner occupied
545,837
522,674
502,515
472,895
493,906
Non-owner occupied
771,537
730,740
681,521
645,793
658,615
Residential real estate loans
First liens
377,108
377,226
375,879
378,420
399,476
Second liens and lines of credit
87,051
84,395
81,194
79,905
78,410
Consumer and other loans
17,062
17,645
17,525
17,097
17,087
Municipal loans
2,767
2,816
2,917
3,012
3,886
2,556,268
2,456,435
2,355,869
2,273,445
2,346,911
Deferred costs
461
542
740
496
645
Total loans receivable
2,556,729
2,456,977
2,356,609
2,273,941
2,347,556
Less: Loans held for sale
—
—
—
—
91,807
Loans Held for Investment
$ 2,556,729
$ 2,456,977
$ 2,356,609
$ 2,273,941
$ 2,255,749
LINKBANCORP, Inc. and Subsidiaries
Loan Growth Calculation Excluding Branch Sale (Unaudited)
(In Thousands)
December 31,
2025
Total Loans at December 31, 2025
$ 2,556,729
Total Loans at December 31, 2024
2,347,556
Year-to-date Change
209,173
Net Book Value of Loans Sold
97,952
Loan Growth Excluding Branch Sale
307,125
Annualized Growth Rate
13.08 %
LINKBANCORP, Inc. and Subsidiaries
Investments in Securities Detail (Unaudited)
December 31, 2025
(In Thousands)
Amortized
Cost
Net
Unrealized Gains
(Losses)
Fair
Value
Available for Sale:
US Government Agency securities
$ 11,337
$ 292
$ 11,629
Obligations of state and political subdivisions
49,892
(2,378)
47,514
Mortgage-backed securities in government-sponsored entities
203,984
(935)
203,049
Other securities
434
(6)
428
$ 265,647
$ (3,027)
$ 262,620
Amortized
Cost
Net Unrealized
Losses
Fair Value
Allowance for
Credit Losses
Held to Maturity:
Corporate debentures
$ 12,250
$ (367)
$ 11,883
$ (391)
Structured mortgage-backed securities
13,626
(298)
13,328
—
$ 25,876
$ (665)
$ 25,211
$ (391)
December 31, 2024
(In Thousands)
Amortized
Cost
Net
Unrealized Gains
(Losses)
Fair
Value
Available for Sale:
US Government Agency securities
$ 13,017
$ 56
$ 13,073
Obligations of state and political subdivisions
51,254
(4,053)
47,201
Mortgage-backed securities in government-sponsored entities
88,289
(3,506)
84,783
Other securities
542
(9)
533
$ 153,102
$ (7,512)
$ 145,590
Amortized
Cost
Net Unrealized
Losses
Fair Value
Allowance for
Credit Losses
Held to Maturity:
Corporate debentures
$ 15,250
$ (984)
$ 14,266
$ (459)
Structured mortgage-backed securities
16,717
(699)
16,018
—
$ 31,967
$ (1,683)
$ 30,284
$ (459)
LINKBANCORP, Inc. and Subsidiaries
Deposits Detail (Unaudited)
(In Thousands)
December 31, 2025
September 30, 2025
June 30, 2025
March 31, 2025
December 31, 2024
Demand, noninterest-bearing
$ 603,728
$ 640,100
$ 646,654
$ 646,002
$ 686,510
Demand, interest-bearing
658,523
677,496
576,050
577,170
537,546
Money market and savings
617,534
656,727
580,143
553,240
553,807
Time deposits, $250 and over
210,105
201,648
177,897
166,441
167,165
Time deposits, other
429,862
417,128
400,665
387,226
405,493
Brokered deposits
35,000
75,000
75,000
103,615
103,615
2,554,752
2,668,099
2,456,409
2,433,694
2,454,136
Less: Deposits held for sale
—
—
—
—
93,554
Total deposits
$ 2,554,752
$ 2,668,099
$ 2,456,409
$ 2,433,694
$ 2,360,582
Average Deposits Detail, for the Three Months Ended (Unaudited)
(In Thousands)
December 31, 2025
September 30, 2025
June 30, 2025
March 31, 2025
December 31, 2024
Demand, noninterest-bearing
$ 635,055
$ 646,608
$ 628,962
$ 649,440
$ 665,276
Demand, interest-bearing
644,650
592,572
547,177
545,475
537,856
Money market and savings
633,856
635,450
553,294
555,663
567,593
Time deposits
630,472
599,048
575,205
576,366
568,615
Brokered deposits
11,467
24,457
34,117
56,283
38,616
Total deposits
$ 2,555,500
$ 2,498,135
$ 2,338,755
$ 2,383,227
$ 2,377,956
Balances in table above include deposits held for sale for the three months ended December 31, 2024.
LINKBANCORP, Inc. and Subsidiaries
Core Deposit Growth Calculation Excluding Branch Sale (Unaudited)
(In Thousands)
December 31, 2025
Total Deposits at December 31, 2025
$ 2,554,752
Less: Brokered Deposits at December 31, 2025
(35,000)
Total Core Deposits at December 31, 2025
$ 2,519,752
Total Deposits at December 31, 2024
$ 2,454,136
Less: Brokered Deposits at December 31, 2024
(103,615)
Total Core Deposits at December 31, 2024
$ 2,350,521
Year-to-date Change in Core Deposits
169,231
Net Book Value of Deposits Sold
87,086
Deposit Growth Excluding Branch Sale
256,317
Annualized Growth Rate
10.90 %
Appendix A – Reconciliation to Non-GAAP Financial Measures
This document contains supplemental financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Management uses these non-GAAP measures in its analysis of the Company's performance. These measures should not be considered a substitute for GAAP basis measures nor should they be viewed as a substitute for operating results determined in accordance with GAAP. Management believes the presentation of non-GAAP financial measures that exclude the impact of specified items provide useful supplemental information that is essential to a proper understanding of the Company's financial condition and results. Non-GAAP measures are not formally defined under GAAP, and other entities may use calculation methods that differ from those used by us. As a complement to GAAP financial measures, our management believes these non-GAAP financial measures assist investors in comparing the financial condition and results of operations of financial institutions due to the industry prevalence of such non-GAAP measures. See the tables below for a reconciliation of these non-GAAP measures to the most directly comparable GAAP financial measures.
Adjusted Return on Average Assets
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
Net income
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Average assets
3,071,482
2,983,773
2,842,450
2,931,299
2,779,250
Return on average assets (annualized)
0.38 %
1.04 %
1.06 %
1.14 %
0.94 %
Net income
$ 2,942
$ 7,839
$ 7,584
33,511
26,209
Gain on sale of branches
—
—
—
(11,093)
—
Tax effect(1)
—
—
—
2,440
—
Transaction bonus accrual
—
—
—
490
—
Tax effect(1)
—
—
—
(108)
—
Board restructuring accrual
—
—
—
381
—
Tax effect(1)
—
—
—
(84)
—
Net (gains) losses on sale or impairment of assets
500
—
—
500
(4)
Tax effect(1)
(110)
—
—
(110)
1
Merger & restructuring expenses
650
—
56
707
914
Tax effect(1)
(143)
—
(12)
(156)
(192)
Adjusted Net Income (Non-GAAP)
$ 3,839
$ 7,839
$ 7,628
$ 26,478
26,928
Average assets
$ 3,071,482
$ 2,983,773
$ 2,842,450
$ 2,931,299
2,779,250
Adjusted return on average assets (annualized)
(Non-GAAP)
0.50 %
1.04 %
1.07 %
0.90 %
0.97 %
(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods
Adjusted Return on Average Shareholders' Equity
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
Net income
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Average shareholders' equity
308,665
301,101
278,884
296,958
272,385
Return on average shareholders' equity (annualized)
3.78 %
10.33 %
10.82 %
11.28 %
9.62 %
Net income
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Gain on sale of branches
—
—
—
(11,093)
—
Tax effect(1)
—
—
—
2,440
—
Transaction bonus accrual
—
—
—
490
—
Tax effect(1)
—
—
—
(108)
—
Board restructuring accrual
—
—
—
381
—
Tax effect(1)
—
—
—
(84)
—
Merger & restructuring expenses
650
—
56
707
914
Tax effect(1)
(143)
—
(12)
(156)
(192)
Net (gains) losses on sale or impairment of assets
500
—
—
500
(4)
Tax effect(1)
(110)
—
—
(110)
1
Adjusted Net Income (Non-GAAP)
$ 3,839
$ 7,839
$ 7,628
$ 26,478
$ 26,928
Average shareholders' equity
$ 308,665
$ 301,101
$ 278,884
$ 296,958
$ 272,385
Adjusted return on average shareholders' equity (annualized)
(Non-GAAP)
4.93 %
10.33 %
10.88 %
8.92 %
9.89 %
(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods
Adjusted Earnings Per Share
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands, except per share data)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
GAAP-Based Earnings Per Share, Basic
$ 0.08
$ 0.21
$ 0.20
$ 0.90
$ 0.71
GAAP-Based Earnings Per Share, Diluted
$ 0.08
$ 0.21
$ 0.20
$ 0.90
$ 0.71
Net Income
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Gain on sale of branches
—
—
—
(11,093)
—
Tax effect(1)
—
—
—
2,440
—
Transaction bonus accrual
—
—
—
490
—
Tax effect(1)
—
—
—
(108)
—
Board restructuring accrual
—
—
—
381
—
Tax effect(1)
—
—
—
(84)
—
Merger & restructuring expenses
650
—
56
707
914
Tax effect(1)
(143)
—
(12)
(156)
(192)
Net (gains) losses on sale or impairment of assets
500
—
—
500
(4)
Tax effect(1)
(110)
—
—
(110)
1
Adjusted Net Income (Non-GAAP)
$ 3,839
$ 7,839
$ 7,628
$ 26,478
$ 26,928
Adjusted Earnings per Share, Basic (Non-GAAP)
$ 0.10
$ 0.21
$ 0.21
$ 0.71
$ 0.73
Adjusted Earnings per Share, Diluted (Non-GAAP)
$ 0.10
$ 0.21
$ 0.21
$ 0.71
$ 0.73
(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods
Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands, except per share data)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
Net Income (GAAP)
$ 2,942
$ 7,839
$ 7,584
$ 33,511
$ 26,209
Gain on sale of branches
—
—
—
(11,093)
—
Tax effect(1)
—
—
—
2,440
—
Transaction bonus accrual
—
—
—
490
—
Tax effect(1)
—
—
—
(108)
—
Board restructuring accrual
—
—
—
381
—
Tax effect(1)
—
—
—
(84)
—
Net (gains) losses on sale or impairment of assets
500
—
—
500
(4)
Tax effect(1)
(110)
—
—
(110)
1
Merger & restructuring expenses
650
—
56
707
914
Tax effect(1)
(143)
—
(12)
(156)
(192)
Adjusted Net Income (Non-GAAP)
3,839
7,839
7,628
26,478
26,928
Income tax expense
969
2,178
2,121
9,092
7,386
Provision for credit losses
6,594
1,003
132
8,169
257
Tax effect included in Adjusted Net Income
253
—
12
(1,982)
191
Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)
$ 11,655
$ 11,020
$ 9,893
$ 41,757
$ 34,762
(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods
Tangible Common Equity and Tangible Book Value
(Dollars in thousands, except per share data)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
Tangible Common Equity
Total shareholders' equity
$ 306,432
$ 305,457
$ 297,998
$ 294,066
$ 280,221
Adjustments:
Goodwill
(58,806)
(58,806)
(58,806)
(58,806)
(58,806)
Other intangible assets
(15,366)
(16,407)
(17,490)
(18,573)
(20,955)
Tangible common equity (Non-GAAP)
$ 232,260
$ 230,244
$ 221,702
$ 216,687
$ 200,460
Common shares outstanding
37,457,914
37,447,026
37,441,879
37,377,342
37,370,917
Book value per common share
$ 8.18
$ 8.16
$ 7.96
$ 7.87
$ 7.50
Tangible book value per common share
(Non-GAAP)
$ 6.20
$ 6.15
$ 5.92
$ 5.80
$ 5.36
Tangible Assets
Total assets
$ 3,069,992
$ 3,122,371
$ 2,886,554
$ 2,861,489
$ 2,878,778
Adjustments:
Goodwill
(58,806)
(58,806)
(58,806)
(58,806)
(58,806)
Other intangible assets
(15,366)
(16,407)
(17,490)
(18,573)
(20,955)
Tangible assets (Non-GAAP)
$ 2,995,820
$ 3,047,158
$ 2,810,258
$ 2,784,110
$ 2,799,017
Tangible common equity to tangible
assets (Non-GAAP)
7.75 %
7.56 %
7.89 %
7.78 %
7.16 %
Return on Tangible Common Equity
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands)
12/31/2025
12/31/2025
Net income
$ 2,942
$ 33,511
Average shareholders' equity
308,665
296,958
Adjustments:
Goodwill
(58,806)
(58,806)
Other intangible assets
(16,020)
(15,366)
Average tangible common equity (Non-GAAP)
$ 233,839
$ 222,786
Return on tangible common equity (annualized) (Non-GAAP)
4.99 %
15.04 %
Adjusted Efficiency Ratio
For the Three Months Ended
For the Twelve Months Ended
(Dollars in thousands)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
GAAP-based efficiency ratio
65.03 %
62.25 %
65.04 %
59.77 %
68.87 %
Net interest income
$ 27,124
$ 26,386
$ 25,545
$ 104,290
$ 99,894
Noninterest income
2,920
2,805
2,594
21,915
8,862
Less: Gain on sale of branches
—
—
—
(11,093)
—
Less: net gains (losses) on sale of securities
—
—
—
—
(4)
Adjusted revenue (Non-GAAP)
30,044
29,191
28,139
115,112
108,752
Total noninterest expense
19,539
18,171
18,302
75,433
74,904
Less: Merger & restructuring expenses
650
—
56
707
914
Less: Transaction bonus accrual
—
—
—
490
—
Less: Board restructuring accrual
—
—
—
381
—
Less: Impairment of assets
500
—
—
500
—
Adjusted non-interest expense
$ 18,389
$ 18,171
$ 18,246
$ 73,355
$ 73,990
Efficiency ratio, as adjusted (Non-GAAP)
61.21 %
62.25 %
64.84 %
63.72 %
68.04 %
Adjusted noninterest expense (Non-GAAP)
For the Three Months Ended
(Dollars in thousands, except per share data)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
Noninterest expense - GAAP
$ 19,539
$ 18,171
$ 18,065
$ 19,658
$ 18,302
Merger & restructuring expenses
650
—
16
41
56
Transaction bonus accrual
—
—
—
490
—
Board restructuring accrual
—
—
—
381
—
Impairment of assets
500
—
—
—
—
Adjusted noninterest expense (Non-GAAP)
$ 18,389
$ 18,171
$ 18,049
$ 18,746
$ 18,246
Contact:
Nick West
Director, Corporate Development
717.678.7935
[email protected]
SOURCE LINKBANCORP, Inc.
|