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

, /PRNewswire/ -- Burke & Herbert Financial Services Corp. (the "Company" or "Burke & Herbert") (Nasdaq: BHRB) reported financial results for the quarter year ended June 30, 2025, and disclosed that, at its meeting on July 24, 2025, the board of directors declared a $0.55 per share regular cash dividend to be paid on September 2, 2025, to shareholders of record as of the close of business on August 15, 2025. Q2 2025 Highlights For the quarter, net income applicable to common shares totaled $29.7 million, and diluted earnings per common share ("EPS") was $1.97. For the quarter ended March 31, 2025, net income applicable to common shares totaled $27.0 million, and diluted EPS was $1.80.For the quarter, the annualized return on average assets was 1.51% and the annualized return on average equity was 15.50%.Ending total gross loans were $5.6 billion and ending total deposits were $6.4 billion; ending loan-to-deposit ratio was 87.5%. The net interest margin (non-GAAP1) was 4.17% for the three months ended June 30, 2025.The balance sheet remains strong with ample liquidity. Total liquidity, including all available borrowing capacity with cash and cash equivalents, totaled $4.4 billion at the end of the second quarter.Asset quality metrics remain within the Company's moderate risk profile with adequate reserve coverage.The Company continues to be well-capitalized, ending the quarter with 12.2%2 Common Equity Tier 1 capital to risk-weighted assets, 15.3%2 Total risk-based capital to risk-weighted assets, and a leverage ratio of 10.4%.2 From David P. Boyle, Company Chair and Chief Executive Officer "I'm pleased with our first half 2025 results and how our balance sheet is positioned. We're successfully replacing non-strategic loans with assets that meet our relationship-based approach and maintaining ample liquidity, solid capital ratios, and adequate loss reserves. Our provision for credit losses reflects the confidence we have in our ability to manage and maintain asset quality metrics within our moderate risk appetite. We're keeping our focus on expense management while we continue to invest for the future, including our planned expansion in Bethesda, Maryland, and in Fredericksburg and Richmond, Virginia. We are looking forward to a strong second half of 2025 by continuing to be a trusted advisor to our customers and delivering our full suite of products and services across our footprint. Regardless of market developments, we are committed to delivering increased value for our customers, employees, communities and shareholders." Results of Operations Second Quarter 2025 compared to First Quarter 2025 The Company reported second quarter 2025 net income applicable to common shares of $29.7 million, or $1.97 per diluted common share, compared to first quarter 2025 net income to applicable to common shares of $27.0 million, or $1.80 per diluted common share. Period-end total gross loans were $5.6 billion at June 30, 2025, a decrease of $57.1 million from March 31, 2025, as the Company exited approximately $90.8 million of non-strategic loans while originating $200.0 million of new, relationship-based loans.Period-end total deposits were $6.4 billion at June 30, 2025, a decrease of $150.9 million from March 31, 2025, primarily due to a $114.8 million decrease in brokered deposits.Net interest income for the quarter was $74.2 million compared to $73.0 million in the prior quarter due to a decrease in interest expense of $0.2 million, combined with an increase in interest income of $1.1 million. Lower interest expense was primarily attributable to lower deposit costs, including lower interest expense resulting from calling brokered time deposits, and the increase in interest income was primarily due to higher security and other interest income, somewhat offset by lower loan interest income.Net interest margin on a fully taxable equivalent basis (non-GAAP1) decreased to 4.17% versus 4.18% in the first quarter of 2025, mainly attributable to a lower yield on the loan portfolio offset by an increase in yield on the securities portfolio and a decrease in yield on interest-bearing liabilities compared to the first quarter of 2025.Accretion income on loans during the quarter was $11.5 million, and the amortization expense impact on interest expense was $1.4 million, or 56.0 bps of net interest margin on an annualized basis in the second quarter of 2025. In the prior quarter, accretion income on loans during the quarter was $11.4 million, and the amortization expense impact on interest expense was $2.2 million, or 51.7 bps of net interest margin on an annualized basis.The cost of total deposits, including non-interest bearing deposits, was 1.90% in the second quarter of 2025, compared to 1.99% in the first quarter of 2025. The decrease in the cost of deposits was mostly due to a decrease in amortization of acquired time deposits of $0.8 million and a decrease in the rate paid on savings deposits and brokered time deposits compared to the first quarter of 2025.The Company recorded credit provision expense in the second quarter of 2025 of $624 thousand and the Company's allowance for credit losses at June 30, 2025, was $67.3 million, or 1.2% of total loans.Total non-interest income for the second quarter of 2025 was $12.9 million compared to $10.0 million in the prior quarter, primarily due to collection of death proceeds from company-owned life insurance which increased non-interest income by $1.8 million, card network partnership income of $1.3 million, and additional swap income in the second quarter of 2025 compared to the first quarter of 2025.Non-interest expense for the second quarter of 2025 was $49.3 million compared to $49.7 million in the first quarter of 2025, primarily reflecting cost save realizations following the merger-related conversion that occurred in the fourth quarter of 2024. Regulatory capital ratios2 The Company continues to be well-capitalized with capital ratios that are above regulatory requirements. As of June 30, 2025, our Common Equity Tier 1 capital to risk-weighted asset and Total risk-based capital to risk-weighted asset ratios were 12.2%2 and 15.3%2, respectively, and significantly above the well-capitalized requirements of 6.5% and 10%, respectively. The leverage ratio was 10.4%2 compared to a 5% level to be considered well-capitalized. Burke & Herbert Bank & Trust Company ("the Bank"), the Company's wholly-owned bank subsidiary, also continues to be well-capitalized with capital ratios that are above regulatory requirements. As of June 30, 2025, the Bank's Common Equity Tier 1 capital to risk-weighted asset and Total risk-based capital to risk-weighted asset ratios were 14.0%2 and 15.1%,2 respectively, and significantly above the well-capitalized requirements. In addition, the Bank's leverage ratio of 11.5%2 is considered to be well-capitalized. For more information about the Company's financial condition, including additional disclosures pertinent to recent events in the banking industry, please see our financial statements and supplemental information attached to this release. About Burke & Herbert Burke & Herbert Financial Services Corp. is the financial holding company for Burke & Herbert Bank & Trust Company. Burke & Herbert Bank & Trust Company is the oldest continuously operating bank under its original name headquartered in the greater Washington, D.C. metropolitan area. With over 75 branches across Delaware, Kentucky, Maryland, Virginia, and West Virginia, Burke & Herbert Bank & Trust Company offers a full range of business and personal financial solutions designed to meet customers' banking, borrowing, and investment needs. Learn more at investor.burkeandherbertbank.com. Cautionary Note Regarding Forward-Looking Statements This communication contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the beliefs, goals, intentions, and expectations of the Company regarding revenues, earnings, earnings per share, loan production, asset quality, and capital levels, among other matters; our estimates of future costs and benefits of the actions we may take; our assessments of expected losses on loans; our assessments of interest rate and other market risks; our ability to achieve our financial and other strategic goals; and other statements that are not historical facts. Forward–looking statements are typically identified by such words as "believe," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "project," "will," "should," and other similar words and expressions, and are subject to numerous assumptions, risks, and uncertainties, which change over time. Additionally, forward–looking statements speak only as of the date they are made; the Company does not assume any duty, does not undertake, and specifically disclaims any obligation to update such forward–looking statements, whether written or oral, that may be made from time to time, whether because of new information, future events, or otherwise, except as required by law. Furthermore, because forward–looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those indicated in or implied by such forward-looking statements because of a variety of factors, many of which are beyond the control of the Company. Further, factors identified herein are not necessarily all of the factors that could cause the Company's actual results, performance or achievements to differ materially from those expressed in or implied by any of the forward-looking statements. Other factors, including unknown or unpredictable factors, also could harm the Company. Accordingly, you should consider all of these risks, uncertainties and other factors carefully in evaluating all such forward-looking statements made by the Company and not place undue reliance on forward-looking statements. 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, political, or market trends (either nationally or locally in the areas in which we conduct, or will conduct, business), including inflation, changes in interest rates, market volatility and monetary fluctuations, and changes in federal government policies and practices, as well as the impact from recently announced and future tariffs on the markets we serve; increased competition; changes in consumer confidence and demand for financial services, including changes in consumer borrowing, repayment, investment, and deposit practices; changes in asset quality and credit risk; our ability to control costs and expenses; adverse developments in borrower industries or declines in real estate values; changes in and compliance with federal and state laws and regulations that pertain to our business and capital levels; our ability to raise capital as needed; the impact, extent and timing of technological changes; the effects of any cybersecurity breaches; and the other factors discussed in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" section of the Company's Annual Report on Form 10–K for the year ended December 31, 2024, the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, and other reports the Company files with the SEC. Burke & Herbert Financial Services Corp. Consolidated Statements of Income (unaudited) (In thousands) Three Months Ended Six Months Ended June 30, March 31 June 30, 2025 2024 2025 2025 2024 Interest income Taxable loans, including fees $ 96,803 $ 81,673 $ 97,031 $ 193,834 $ 109,718 Tax-exempt loans, including fees 43 33 46 89 33 Taxable securities 9,303 10,930 9,487 18,790 19,873 Tax-exempt securities 3,939 2,556 3,267 7,206 3,917 Other interest income 1,770 905 955 2,725 1,301 Total interest income 111,858 96,097 110,786 222,644 134,842 Interest expense Deposits 30,431 30,373 31,851 62,282 43,304 Short-term borrowings 4,438 4,071 3,192 7,630 7,726 Subordinated debt 2,730 1,860 2,729 5,459 1,860 Other interest expense 26 28 27 53 56 Total interest expense 37,625 36,332 37,799 75,424 52,946 Net interest income 74,233 59,765 72,987 147,220 81,896 Credit loss expense - loans and available-for- sale securities 717 20,100 900 1,617 19,430 Credit loss (recapture) - off-balance sheet credit exposures (93) 3,810 (399) (492) 3,810 Total provision for credit losses 624 23,910 501 1,125 23,240 Net interest income after credit loss expense 73,609 35,855 72,486 146,095 58,656 Non-interest income Fiduciary and wealth management 2,425 2,211 2,443 4,868 3,630 Service charges and fees 2,036 1,813 2,089 4,125 2,470 Net gains on securities 38 613 1 39 613 Income from company-owned life insurance 2,982 922 1,193 4,175 1,469 Bank debit and other card revenue 3,024 2,457 2,884 5,908 3,588 Other non-interest income 2,372 1,489 1,413 3,785 1,989 Total non-interest income 12,877 9,505 10,023 22,900 13,759 Non-interest expense Salaries and wages 21,320 20,895 20,941 42,261 30,413 Pensions and other employee benefits 4,067 5,303 5,136 9,203 7,668 Occupancy 3,521 2,997 4,045 7,566 4,535 Equipment rentals, depreciation and maintenance 4,100 12,663 4,084 8,184 13,944 Other operating 16,297 22,574 15,458 31,755 29,037 Total non-interest expense 49,305 64,432 49,664 98,969 85,597 Income (loss) before income taxes 37,181 (19,072) 32,845 70,026 (13,182) Income tax expense (benefit) 7,284 (2,153) 5,644 12,928 (1,475) Net income (loss) 29,897 (16,919) 27,201 57,098 (11,707) Preferred stock dividends 225 225 225 450 225 Net income (loss) applicable to common shares $ 29,672 $ (17,144) $ 26,976 $ 56,648 $ (11,932) Burke & Herbert Financial Services Corp. Consolidated Balance Sheets (In thousands) June 30, 2025 December 31, 2024 (Unaudited) (Audited) Assets Cash and due from banks $ 65,173 $ 35,554 Interest-earning deposits with banks 259,973 99,760 Cash and cash equivalents 325,146 135,314 Securities available-for-sale, at fair value 1,522,611 1,432,371 Restricted stock, at cost 42,189 33,559 Loans held-for-sale, at fair value 1,511 2,331 Loans 5,590,457 5,672,236 Allowance for credit losses (67,256) (68,040) Net loans 5,523,201 5,604,196 Premises and equipment, net 133,997 132,270 Other real estate owned 2,742 2,783 Accrued interest receivable 35,453 34,454 Intangible assets 49,114 57,300 Goodwill 34,149 32,783 Company-owned life insurance 182,181 182,834 Other assets 205,687 161,990 Total Assets $ 8,057,981 $ 7,812,185 Liabilities and Shareholders' Equity Liabilities Non-interest-bearing deposits $ 1,363,617 $ 1,379,940 Interest-bearing deposits 5,027,357 5,135,299 Total deposits 6,390,974 6,515,239 Short-term borrowings 650,000 365,000 Subordinated debentures, net 97,552 94,872 Subordinated debentures owed to unconsolidated subsidiary trusts 17,140 17,013 Accrued interest and other liabilities 122,297 89,904 Total Liabilities 7,277,963 7,082,028 Shareholders' Equity Preferred stock and surplus 10,413 10,413 Common stock 7,790 7,770 Common stock, additional paid-in capital 403,234 401,172 Retained earnings 474,019 434,106 Accumulated other comprehensive income (loss) (87,854) (95,720) Treasury stock (27,584) (27,584) Total Shareholders' Equity 780,018 730,157 Total Liabilities and Shareholders' Equity $ 8,057,981 $ 7,812,185 Burke & Herbert Financial Services Corp. Details of Net Interest Margin (unaudited) For the three months ended Details of Net Interest Margin - Yield Percentages June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Interest-earning assets: Loans: Taxable loans 6.90 % 6.96 % 6.91 % 7.34 % 7.33 % Tax-exempt loans 5.90 5.80 5.87 5.63 5.55 Total loans 6.90 6.96 6.91 7.34 7.33 Interest-earning deposits and fed funds sold 4.68 5.76 4.48 3.43 3.54 Securities: Taxable securities 3.83 3.85 3.82 4.05 4.48 Tax-exempt securities 4.20 3.85 3.55 3.58 3.05 Total securities 3.95 3.85 3.75 3.91 4.05 Total interest-earning assets 6.25 % 6.31 % 6.22 % 6.56 % 6.49 % Interest-bearing liabilities: Deposits: Interest-bearing demand 2.21 % 2.16 % 2.51 % 3.19 % 3.00 % Money market & savings 2.01 2.02 1.60 1.43 1.53 Brokered CDs & time deposits 3.37 3.85 4.55 4.82 4.55 Total interest-bearing deposits 2.41 2.53 2.76 3.02 2.90 Borrowings: Short-term borrowings 3.91 3.88 4.17 4.06 4.38 Subordinated debt borrowings and other 9.62 9.85 9.87 10.16 10.30 Total interest-bearing liabilities 2.68 % 2.76 % 2.98 % 3.21 % 3.14 % Taxable-equivalent net interest spread 3.57 3.55 3.24 3.35 3.35 Benefit from use of non- interest-bearing deposits 0.60 0.63 0.67 0.72 0.71 Taxable-equivalent net interest margin (non-GAAP1) 4.17 % 4.18 % 3.91 % 4.07 % 4.06 % Burke & Herbert Financial Services Corp. Details of Net Interest Margin (unaudited) For the three months ended (In thousands) Details of Net Interest Margin - Average Balances June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Interest-earning assets: Loans: Taxable loans $ 5,627,236 $ 5,651,937 $ 5,634,157 $ 5,621,531 $ 4,481,993 Tax-exempt loans 3,737 4,057 3,115 4,310 3,041 Total loans 5,630,973 5,655,994 5,637,272 5,625,841 4,485,034 Interest-earning deposits and fed funds sold 81,369 40,757 152,537 175,265 94,765 Securities: Taxable securities 1,059,310 1,039,391 1,031,024 996,749 988,492 Tax-exempt securities 476,586 435,789 452,937 440,781 426,092 Total securities 1,535,896 1,475,180 1,483,961 1,437,530 1,414,584 Total interest-earning assets $ 7,248,238 $ 7,171,931 $ 7,273,770 $ 7,238,636 $ 5,994,383 Interest-bearing liabilities: Deposits: Interest-bearing demand $ 2,239,100 $ 2,216,243 $ 2,560,445 $ 2,144,567 $ 1,587,914 Money market & savings 1,648,338 1,633,307 1,366,276 1,725,387 1,480,985 Brokered CDs & time deposits 1,173,213 1,253,841 1,247,900 1,328,076 1,141,758 Total interest-bearing deposits 5,060,651 5,103,391 5,174,621 5,198,030 4,210,657 Borrowings: Short-term borrowings 457,775 336,245 325,084 304,849 376,063 Subordinated debt borrowings and other 113,813 112,383 111,021 109,557 72,643 Total interest-bearing liabilities $ 5,632,239 $ 5,552,019 $ 5,610,726 $ 5,612,436 $ 4,659,363 Non-interest-bearing deposits $ 1,352,785 $ 1,371,615 $ 1,411,202 $ 1,389,134 $ 1,207,443 Burke & Herbert Financial Services Corp. Supplemental Information (unaudited) As of or for the three months ended (In thousands, except ratios and per share amounts) June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Per common share information Basic earnings (loss) $ 1.98 $ 1.80 $ 1.31 $ 1.83 $ (1.41) Diluted earnings (loss) 1.97 1.80 1.30 1.82 (1.41) Cash dividends 0.55 0.55 0.55 0.53 0.53 Book value 51.28 49.90 48.08 48.63 45.72 Tangible book value (non-GAAP1) 45.73 44.17 42.06 42.32 39.11 Balance sheet-related (at period end, unless otherwise indicated) Assets $ 8,057,981 $ 7,838,090 $ 7,812,185 $ 7,864,913 $ 7,810,193 Average interest-earning assets 7,248,238 7,171,931 7,273,770 7,238,636 5,994,383 Loans (gross) 5,590,457 5,647,507 5,672,236 5,574,037 5,616,724 Loans (net) 5,523,201 5,579,754 5,604,196 5,506,220 5,548,707 Securities, available-for- sale, at fair value 1,522,611 1,436,869 1,432,371 1,436,431 1,414,870 Intangible assets 49,114 53,002 57,300 61,598 65,895 Goodwill 34,149 32,842 32,783 32,783 32,783 Non-interest-bearing deposits 1,363,617 1,382,427 1,379,940 1,392,123 1,397,030 Interest-bearing deposits 5,027,357 5,159,444 5,135,299 5,208,702 5,242,541 Deposits, total 6,390,974 6,541,871 6,515,239 6,600,825 6,639,571 Brokered deposits 132,098 246,902 244,802 345,328 403,668 Uninsured deposits 1,963,566 1,943,227 1,926,724 1,999,403 1,931,786 Short-term borrowings 650,000 300,000 365,000 320,163 285,161 Subordinated debt, net 114,692 113,289 111,885 110,482 109,064 Unused borrowing capacity3 4,075,313 4,082,879 4,092,378 2,353,963 2,162,112 Total equity 780,018 758,000 730,157 738,059 693,126 Total common equity 769,605 747,587 719,744 727,646 682,713 Accumulated other comprehensive income (loss) (87,854) (88,024) (95,720) (75,758) (100,430) Asset Quality Provision for credit losses $ 624 $ 501 $ 833 $ 147 $ 23,910 Net loan charge-offs 1,214 1,187 737 285 599 Allowance for credit losses 67,256 67,753 68,040 67,817 68,017 Total delinquencies(4) 29,056 86,223 38,213 12,486 16,334 Nonperforming loans(5) 85,531 64,756 38,368 35,872 32,842 Burke & Herbert Financial Services Corp. Supplemental Information (unaudited) As of or for the three months ended (In thousands, except ratios and per share amounts) June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Income statement Interest income $ 111,858 $ 110,786 $ 112,793 $ 118,526 $ 96,097 Interest expense 37,625 37,799 42,083 45,347 36,332 Non-interest income 12,877 10,023 11,791 10,616 9,505 Total revenue (non- GAAP1) 87,110 83,010 82,501 83,795 69,270 Non-interest expense 49,305 49,664 61,410 50,826 64,432 Pretax, pre-provision earnings (non-GAAP1) 37,805 33,346 21,091 32,969 4,838 Provision for (recapture of) credit losses 624 501 833 147 23,910 Income (loss) before income taxes 37,181 32,845 20,258 32,822 (19,072) Income tax expense (benefit) 7,284 5,644 465 5,200 (2,153) Net income (loss) 29,897 27,201 19,793 27,622 (16,919) Preferred stock dividends 225 225 225 225 225 Net income (loss) applicable to common shares $ 29,672 $ 26,976 $ 19,568 $ 27,397 $ (17,144) Ratios Return on average assets (annualized) 1.51 % 1.41 % 1.00 % 1.40 % (1.06) % Return on average equity (annualized) 15.50 14.57 10.49 15.20 (12.44) Net interest margin (non- GAAP1) 4.17 4.18 3.91 4.07 4.06 Efficiency ratio 56.60 59.83 74.44 60.66 93.02 Loan-to-deposit ratio 87.47 86.33 87.06 84.44 84.59 Consolidated Common Equity Tier 1 (CET1) capital ratio2 12.21 11.77 11.53 11.40 10.91 Consolidated Total risk- based capital ratio2 15.26 14.79 14.57 14.45 13.91 Consolidated Leverage ratio2 10.42 10.12 9.80 9.66 9.04 Allowance coverage ratio 1.20 1.20 1.20 1.22 1.21 Allowance for credit losses as a percentage of non-performing loans 78.63 104.63 177.34 189.05 207.10 Non-performing loans as a percentage of total loans 1.53 1.15 0.68 0.64 0.58 Non-performing assets as a percentage of total assets 1.10 0.86 0.53 0.49 0.46 Net charge-offs to average loans (annualized) 8.6 bps 8.5 bps 5.2 bps 2.0 bps 5.4 bps Burke & Herbert Financial Services Corp. Non-GAAP Reconciliations (unaudited) (In thousands, except ratios and per share amounts) Operating net income, adjusted diluted EPS, and adjusted non-interest expense (non-GAAP1) For the three months ended June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Net income (loss) applicable to common shares $ 29,672 $ 26,976 $ 19,568 $ 27,397 $ (17,144) Add back significant items (tax effected): Merger-related — — 7,069 2,449 18,806 Day 2 non-PCD Provision — — — — 23,305 Total significant items — — 7,069 2,449 42,111 Operating net income $ 29,672 $ 26,976 $ 26,637 $ 29,846 $ 24,967 Weighted average dilutive shares 15,023,807 15,026,376 15,038,442 15,040,145 12,262,979 Adjusted diluted EPS6 $ 1.97 $ 1.80 $ 1.77 $ 1.98 $ 2.04 Non-interest expense $ 49,305 $ 49,664 $ 61,410 $ 50,826 $ 64,432 Remove significant items: Merger-related — — 8,948 3,101 23,805 Total significant items $ — $ — $ 8,948 $ 3,101 $ 23,805 Adjusted non-interest expense $ 49,305 $ 49,664 $ 52,462 $ 47,725 $ 40,627 Operating net income is a non-GAAP measure that is derived from net income adjusted for significant items. The Company believes that operating net income is useful in periods with certain significant items such as merger-related expenses or Day 2 non-PCD provision. The operating net income is more reflective of management's ability to grow the business and manage expenses. Adjusted non-interest expense also removes these significant items, such as merger-related expenses. Management believes it represents a more normalized non-interest expense total for periods with identified significant items. Total Revenue (non-GAAP1) For the three months ended June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Interest income $ 111,858 $ 110,786 $ 112,793 $ 118,526 $ 96,097 Interest expense 37,625 37,799 42,083 45,347 36,332 Non-interest income 12,877 10,023 11,791 10,616 9,505 Total revenue (non- GAAP1) $ 87,110 $ 83,010 $ 82,501 $ 83,795 $ 69,270 Total revenue is a non-GAAP measure and is derived from total interest income less total interest expense plus total non-interest income. We believe that total revenue is a useful tool to determine how the Company is managing its business and demonstrates how stable our revenue sources are from period to period. Burke & Herbert Financial Services Corp. Non-GAAP Reconciliations (unaudited) (In thousands, except ratios and per share amounts) Pretax, Pre-Provision Earnings (non-GAAP1) For the three months ended June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Income (loss) before taxes $ 37,181 $ 32,845 $ 20,258 $ 32,822 $ (19,072) Provision for (recapture of) credit losses 624 501 833 147 23,910 Pretax, pre- provision earnings (non-GAAP1) $ 37,805 $ 33,346 $ 21,091 $ 32,969 $ 4,838 Pretax, pre-provision earnings is a non-GAAP measure and is based on adjusting income before income taxes and to exclude provision for (recapture of) credit losses. We believe that pretax, pre-provision earnings is a useful tool to help evaluate the ability to provide for credit costs through operations and provides an additional basis to compare results between periods by isolating the impact of provision for (recapture of) credit losses, which can vary significantly between periods. Tangible Common Equity (non-GAAP1) For the three months ended June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Common shareholders' equity $ 769,605 $ 747,587 $ 719,744 $ 727,646 $ 682,713 Less: Intangible assets 49,114 53,002 57,300 61,598 65,895 Goodwill 34,149 32,842 32,783 32,783 32,783 Tangible common equity (non-GAAP1) $ 686,342 $ 661,743 $ 629,661 $ 633,265 $ 584,035 Shares outstanding at end of period 15,007,712 14,982,807 14,969,104 14,963,003 14,932,169 Tangible book value per common share $ 45.73 $ 44.17 $ 42.06 $ 42.32 $ 39.11 In management's view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution's capital strength because they eliminate intangible assets from stockholders' equity and retain the effect of accumulated other comprehensive income/(loss) in stockholders' equity. Burke & Herbert Financial Services Corp. Non-GAAP Reconciliations (unaudited) (In thousands, except ratios and per share amounts) Net Interest Margin & Taxable-Equivalent Net Interest Income (non-GAAP1) As of or for the three months ended June 30 March 31 December 31 September 30 June 30 2025 2025 2024 2024 2024 Net interest income $ 74,233 $ 72,987 $ 70,710 $ 73,179 $ 59,765 Taxable-equivalent adjustments 1,059 881 858 847 688 Net interest income (Fully Taxable- Equivalent - FTE) $ 75,292 $ 73,868 $ 71,568 $ 74,026 $ 60,453 Average interest-earning assets $ 7,248,238 $ 7,171,931 $ 7,273,770 $ 7,238,636 $ 5,994,383 Net interest margin (non-GAAP1) 4.17 % 4.18 % 3.91 % 4.07 % 4.06 % The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. To provide more meaningful comparisons of net interest income, we use net interest income on a fully taxable-equivalent (FTE) basis by increasing the interest income earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments. FTE net interest income is calculated by adding the tax benefit on certain financial interest earning assets, whose interest is tax-exempt, to total interest income then subtracting total interest expense. Management believes FTE net interest income is a standard practice in the banking industry, and when net interest income is adjusted on an FTE basis, yields on taxable, nontaxable, and partially taxable assets are comparable; however, the adjustment to an FTE basis has no impact on net income and this adjustment is not permitted under GAAP. FTE net interest income is only used for calculating FTE net interest margin, which is calculated by annualizing FTE net interest income and then dividing by the average earning assets. The tax rate used for this adjustment is 21%. Net interest income shown elsewhere in this presentation is GAAP net interest income. (1) Non-GAAP financial measures referenced in this release are used by management to measure performance in operating the business that management believes enhances investors' ability to better understand the underlying business performance and trends related to core business activities. Reconciliations of non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the non-GAAP reconciliation tables in this release. Non-GAAP measures should not be used as a substitute for the closest comparable GAAP measurements. (2) Ratios as of June 30, 2025, are estimated. (3) Includes Federal Home Loan Bank, Borrower-in-Custody (BIC), and correspondent bank availability. (4) Total delinquencies represent accruing loans 30 days or more past due. (5) Includes non-accrual loans and loans 90 days past due and still accruing. (6) Weighted average diluted shares for Q2 2024 calculated only for computation of adjusted diluted EPS. Weighted average diluted shares for GAAP diluted EPS are the same as shares for calculating basic EPS due to the antidilutive effect of the diluted shares when considering the GAAP net loss for the quarter. CONTACT: Investor Relations 703-666-3555 [email protected] View original content to download multimedia:https://www.prnewswire.com/news-releases/burke--herbert-financial-services-corp-announces-second-quarter-2025-results-and-declares-common-stock-dividend-302513518.html SOURCE Burke & Herbert Financial Services Corp.