Chemung Financial Corporation Reports Second Quarter 2025 Results
Chemung Financial Corporation (Nasdaq: CHMG) reported a net loss of $6.5 million, or $1.35 per share, for Q2 2025, compared to net income of $6.0 million in Q1 2025 and $5.0 million in Q2 2024. The loss was primarily due to a strategic balance sheet repositioning that included:
The company executed two major initiatives: issuing $45.0 million in subordinated notes and selling $245.5 million of available-for-sale securities, resulting in a $17.5 million pre-tax loss. Excluding one-time items, non-GAAP net income was $6.3 million ($1.31 per share).
Net interest margin improved to 3.05% from 2.96% in Q1 2025. The company maintained its quarterly dividend at $0.32 per share.
Chemung Financial Corporation (Nasdaq: CHMG) ha riportato una perdita netta di 6,5 milioni di dollari, ovvero 1,35 dollari per azione, nel secondo trimestre del 2025, rispetto a un utile netto di 6,0 milioni di dollari nel primo trimestre 2025 e 5,0 milioni nel secondo trimestre 2024. La perdita è stata principalmente causata da una riposizionamento strategico del bilancio che ha incluso:
L'azienda ha realizzato due iniziative principali: l'emissione di 45,0 milioni di dollari in obbligazioni subordinate e la vendita di 245,5 milioni di dollari di titoli disponibili per la vendita, con una perdita pre-tasse di 17,5 milioni di dollari. Escludendo elementi straordinari, l'utile netto non-GAAP è stato di 6,3 milioni di dollari (1,31 dollari per azione).
Il margine di interesse netto è migliorato al 3,05% dal 2,96% del primo trimestre 2025. L'azienda ha mantenuto il dividendo trimestrale a 0,32 dollari per azione.
Chemung Financial Corporation (Nasdaq: CHMG) reportó una pérdida neta de 6,5 millones de dólares, o 1,35 dólares por acción, en el segundo trimestre de 2025, en comparación con una ganancia neta de 6,0 millones en el primer trimestre de 2025 y 5,0 millones en el segundo trimestre de 2024. La pérdida se debió principalmente a un reposicionamiento estratégico del balance que incluyó:
La compañía llevó a cabo dos iniciativas principales: la emisión de 45,0 millones de dólares en notas subordinadas y la venta de 245,5 millones de dólares en valores disponibles para la venta, resultando en una pérdida antes de impuestos de 17,5 millones de dólares. Excluyendo partidas extraordinarias, la ganancia neta no GAAP fue de 6,3 millones de dólares (1,31 dólares por acción).
El margen neto de interés mejoró a 3,05% desde el 2,96% en el primer trimestre de 2025. La compañía mantuvo su dividendo trimestral en 0,32 dólares por acción.
Chemung Financial Corporation (나스�: CHMG)� 2025� 2분기� 650� 달러 순손�, 주당 1.35달러 손실� 보고했으�, 이는 2025� 1분기 600� 달러 순이� � 2024� 2분기 500� 달러 순이익과 비교됩니�. � 손실은 주로 전략� 대차대조표 재조정에 기인했습니다:
회사� � 가지 주요 조치� 실행했습니다: 4,500� 달러 규모� 후순� 채권 발행� 2� 4,550� 달러 규모� 매도가능증� 매각으로, 이에 따른 세전 손실은 1,750� 달러� 달했습니�. 일회� 항목� 제외� 비GAAP 순이익은 630� 달러(주당 1.31달러)였습니�.
순이자마진은 2025� 1분기 2.96%에서 3.05%� 개선되었습니�. 회사� 분기 배당금을 주당 0.32달러� 유지했습니다.
Chemung Financial Corporation (Nasdaq : CHMG) a enregistré une perte nette de 6,5 millions de dollars, soit 1,35 dollar par action, pour le deuxième trimestre 2025, contre un bénéfice net de 6,0 millions de dollars au premier trimestre 2025 et de 5,0 millions au deuxième trimestre 2024. Cette perte est principalement due à un repositionnement stratégique du bilan comprenant :
L'entreprise a réalisé deux initiatives majeures : l'émission de 45,0 millions de dollars en billets subordonnés et la vente de 245,5 millions de dollars de titres disponibles à la vente, entraînant une perte avant impôts de 17,5 millions de dollars. Hors éléments exceptionnels, le bénéfice net non-GAAP s'est élevé à 6,3 millions de dollars (1,31 dollar par action).
La marge nette d'intérêt s'est améliorée à 3,05 % contre 2,96 % au premier trimestre 2025. La société a maintenu son dividende trimestriel à 0,32 dollar par action.
Chemung Financial Corporation (Nasdaq: CHMG) meldete für das zweite Quartal 2025 einen Nettoverlust von 6,5 Millionen US-Dollar bzw. 1,35 US-Dollar je Aktie, verglichen mit einem Nettogewinn von 6,0 Millionen im ersten Quartal 2025 und 5,0 Millionen im zweiten Quartal 2024. Der Verlust war hauptsächlich auf eine strategische Neuausrichtung der Bilanz zurückzuführen, die Folgendes beinhaltete:
Das Unternehmen führte zwei bedeutende Maßnahmen durch: die Ausgabe von 45,0 Millionen US-Dollar in nachrangigen Schuldverschreibungen und den Verkauf von 245,5 Millionen US-Dollar an verfügbaren Wertpapieren, was zu einem 17,5 Millionen US-Dollar Vorsteuerverlust führte. Ohne einmalige Posten betrug der Non-GAAP-Nettogewinn 6,3 Millionen US-Dollar (1,31 US-Dollar je Aktie).
Die Nettozinsmarge verbesserte sich von 2,96 % im ersten Quartal 2025 auf 3,05 %. Das Unternehmen behielt die vierteljährliche Dividende von 0,32 US-Dollar je Aktie bei.
- Non-GAAP net income reached $6.3 million ($1.31 per share) excluding one-time items
- Net interest margin improved to 3.05%, up 9 basis points from Q1 2025
- Net interest income increased by $3.0 million (16.9%) year-over-year
- Commercial loan portfolio grew by $129.2 million year-over-year
- Successfully raised $45.0 million through subordinated debt issuance
- Reported net loss of $6.5 million ($1.35 per share) in Q2 2025
- AG˹ٷized $17.5 million pre-tax loss from securities portfolio sale
- Consumer loan portfolio decreased by $33.3 million year-over-year
- Increased non-interest expense by $0.9 million (5.3%) quarter-over-quarter
- Higher interest expense on borrowed funds due to 7.75% subordinated notes
Insights
Despite reporting a $6.5M loss, CHMG's strategic balance sheet repositioning prepares it for improved future performance with strengthened capital.
Chemung Financial Corporation reported a net loss of $6.5 million ($1.35 per share) for Q2 2025, representing a significant shift from the $6.0 million profit in Q1 2025 and $5.0 million profit in Q2 2024. However, this headline loss masks the company's intentional balance sheet repositioning through two major strategic moves.
The company executed a $45 million subordinated debt issuance that qualifies as tier 2 capital, strengthening its regulatory capital position. Simultaneously, CHMG sold $245.5 million of available-for-sale securities, resulting in a $17.5 million pre-tax loss that drove the quarterly loss. This strategic sale generated $227.3 million in proceeds that will be deployed to pay down higher-cost wholesale funding and support loan growth.
When excluding these one-time items, non-GAAP earnings were $6.3 million ($1.31 per share), indicating solid underlying performance. The net interest margin improved 9 basis points to 3.05%, and net interest income increased 5% quarter-over-quarter to $20.8 million, driven by loan growth and higher yields.
Commercial loan growth continues to be strong, with average balances increasing $39.2 million quarter-over-quarter and $129.2 million year-over-year, primarily in commercial real estate. The company maintained its $0.32 quarterly dividend despite the reported loss, signaling management's confidence in the strategic repositioning.
This balance sheet transformation appears well-timed to benefit from potential interest rate cuts, as CHMG will be able to reduce its funding costs beginning in Q3 2025 when $155 million of wholesale funding matures. The company now has enhanced flexibility to fund loan growth in expansion markets while improving its commercial real estate concentration ratios and regulatory capital position.
ELMIRA, N.Y., July 17, 2025 (GLOBE NEWSWIRE) -- Chemung Financial Corporation (the “Corporation�) (Nasdaq: CHMG), the parent company of Chemung Canal Trust Company (the “Bank�), today reported a net loss of
"The Corporation executed two major components of a transformational balance sheet repositioning in the second quarter by issuing subordinated debt and selling a significant portion of our securities portfolio," said Anders M. Tomson, President and CEO of Chemung Financial Corporation. "These strategic actions strengthen our regulatory capital position, improved commercial real estate concentration ratios, and enhanced our flexibility in funding loan growth in key expansion markets while positioning the Corporation to benefit from lower funding costs beginning in the third quarter," Tomson added.
"Core operating results for the quarter were solid and we remain encouraged by continued success in executing on principal initiatives. These results reflect the resilience of our customer base and the disciplined approach taken by our organization," said Tomson. “The recent addition of deposit focused team members in our growth markets will complement the strong loan pipelines we are seeing across our footprint,� concluded Tomson.
Second Quarter Highlights:
- The Corporation issued
$45.0 million in aggregate principal Fixed-to-Floating Rate Subordinated Notes on June 10, 2025, due June 2035. The notes qualify as tier 2 capital at Chemung Financial Corporation.
- Available for sale securities with a book value of
$245.5 million were sold in June 2025 as part of a balance sheet repositioning in conjunction with the Corporation's subordinated debt issuance, resulting in a realized pre-tax loss of$17.5 million . Proceeds from the sales totaled$227.3 million .
- Non-GAAP net income and earnings per share, excluding the impact of one-time items, was
$6.3 million and$1.31 , respectively, for the second quarter of 2025.1
- Net interest margin increased nine basis points, to
3.05% , for the second quarter 2025, compared to2.96% for the first quarter 2025, partially due to the impact of the Corporation's balance sheet repositioning on the composition of interest-earning assets.1
- Dividends declared during the second quarter of 2025 were
$0.32 per share.
1 See the GAAP to Non-GAAP reconciliations.
2nd Quarter 2025 vs 1st Quarter 2025
Net Interest Income:
Net interest income for the second quarter of 2025 totaled
Interest income on loans increased largely due to an increase of
Interest income on interest-earning deposits increased mainly due to an increase of
Interest income on taxable securities decreased largely due to a decrease of
Interest expense on borrowed funds increased primarily due to the issuance of
Interest expense on deposits decreased by less than
Fully taxable equivalent net interest margin was
Provision for Credit Losses:
Provision for credit losses was
Non-Interest Income:
The Corporation recognized a pre-tax loss of
The loss recognized on the sale of available for sale securities was a major component of the Corporation's strategic balance sheet repositioning, where proceeds from the sale of securities are largely expected to be used to pay off more expensive wholesale funding liabilities later in 2025 and fund future loan growth. The pre-tax loss of
The Corporation also recognized a gain of
Non-Interest Expense:
Non-interest expense for the second quarter of 2025 was
Salaries and wages increased largely due to an increase in full-time equivalent employees compared to the prior quarter, including additional staffing in the Western New York Canal Bank division and temporary summer employees, as well as an increase in salary expense attributable to the increase in the market value of the Corporation's deferred compensation plan. Pension and other employee benefits increased primarily due to an increase in employee healthcare-related expenses, compared to the prior quarter. Professional services increased largely due to tax services related to the Corporation's Wealth Management Group, compared to the prior quarter.
Income Tax Expense:
Income tax expense for the second quarter of 2025 was a tax benefit of
2nd Quarter 2025 vs 2nd Quarter 2024
Net Interest Income:
Net interest income for the second quarter of 2025 totaled
Interest income on loans increased largely due to an increase of
Average balances of residential mortgage loans increased
Interest income on interest-earning deposits increased mainly due to an increase of
Interest expense on deposits decreased primarily due to a decrease of 79 basis points in the average cost of customer time deposits, as well as a decrease of 106 basis points in the average cost of brokered deposits, each compared to the same period in the prior year, resulting in a decrease of 83 basis points in the average cost of total time deposits. The decrease in the cost of customer time deposits was largely due to changes in offered terms on CD campaigns, including a shift towards shorter duration products, while the decrease in the average cost of brokered deposits was largely due to the declining market interest rate environment, which the Corporation was able to take advantage of by primarily utilizing brokered deposits with original durations of three months or less. Average balances of customer time deposits comprised
Interest income on taxable securities decreased largely due to a decrease of
Fully taxable equivalent net interest margin was
Provision for Credit Losses:
Provision for credit losses was
Non-Interest Income:
The Corporation recognized a pre-tax loss of
As previously mentioned in the quarter over quarter comparison, the
Non-Interest Expense:
Non-interest expense for the second quarter of 2025 was
Salaries and wages increased largely due to an increase in base salaries, including merit-based increases and additional staffing for the Corporation's Western New York regional banking center. The increase in data processing was primarily due to an increase in core service provider expenses and additional expenses related to Canal Bank operations in Western New York. The increase in professional services was mainly due to an increase in consulting expenses, partially attributable to results-based fees related to the Corporation's implementation of fee schedule increases in 2024.
Income Tax Expense:
Income tax expense for the second quarter of 2025 was a tax benefit of
Asset Quality
Non-performing loans totaled
Total loan delinquencies as of June 30, 2025 decreased compared to December 31, 2024, primarily driven by a decrease in commercial loan delinquencies. As of June 30, 2025, there were less than
The allowance for credit losses on loans was
Balance Sheet Activity
Total assets were
Cash and cash equivalents increased largely due to proceeds of
Loans, net of deferred origination fees and costs increased mainly due to growth in commercial real estate balances. Total commercial loan balances increased
Securities available for sale decreased primarily due to the Corporation's ongoing strategic balance sheet repositioning, which included the sale of available for sale securities with a market value totaling
Total liabilities were
Total deposits increased
Subordinated debt, net of deferred issuance costs, increased due to the issuance of
Advances and other debt decreased mainly due to increases in cash and cash equivalents and total deposits. Advances and other debt as of June 30, 2025 largely consisted of a
Total shareholders� equity was
The total equity to total assets ratio was
1 See the GAAP to Non-GAAP reconciliations
Liquidity
The Corporation uses a variety of resources to manage its liquidity, and management believes it has the necessary liquidity to allow for flexibility in meeting its various operational and strategic needs. These include short-term investments, cash flow from lending and investing activities, core-deposit growth, and non-core funding sources, such as time deposits of
As of June 30, 2025, uninsured deposits totaled
As of June 30, 2025, the Corporation had brokered deposits totaling
Other Items
The market value of total assets under management or administration in our Wealth Management Group was
In April 2025, the Corporation completed the sale of its previous branch property on West Buffalo Street in Ithaca, New York, resulting in a pre-tax gain on the sale of
As previously announced on January 8, 2021, the Corporation's Board of Directors approved a stock repurchase program. Under the repurchase program, the Corporation may repurchase up to 250,000 shares of its common stock, or approximately
About Chemung Financial Corporation
Chemung Financial Corporation is a
This press release may be found at: www.chemungcanal.com under Investor Relations.
Forward-Looking Statements
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act, Section 21E of the Securities Exchange Act, and the Private Securities Litigation Reform Act of 1995. The Corporation intends its forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in this press release. All statements regarding the Corporation's expected financial position and operating results, the Corporation's business strategy, the Corporation's financial plans, forecasted demographic and economic trends relating to the Corporation's industry and similar matters are forward-looking statements. These statements can sometimes be identified by the Corporation's use of forward-looking words such as "may," "will," "anticipate," "estimate," "expect," or "intend." The Corporation cannot guarantee that its expectations in such forward-looking statements will turn out to be correct. The Corporation's actual results could be materially different from expectations because of various factors, including changes in economic conditions or interest rates, credit risk, inflation, tariffs, cybersecurity risks, changes in FDIC assessments, bank failures, difficulties in managing the Corporation’s growth, competition, changes in law or the regulatory environment, and changes in general business and economic trends.
Information concerning these and other factors, including Risk Factors, can be found in the Corporation’s periodic filings with the Securities and Exchange Commission (“SEC�), including the 2024 Annual Report on Form 10-K. These filings are available publicly on the SEC's website at http://www.sec.gov, on the Corporation's website at http://www.chemungcanal.com or upon request from the Corporate Secretary at (607) 737-3746. Except as otherwise required by law, the Corporation undertakes no obligation to publicly update or revise its forward-looking statements, whether as a result of new information, future events, or otherwise.
Chemung Financial Corporation | ||||||||||||||||||||
Consolidated Balance Sheets (Unaudited) | ||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | ||||||||||||||||
(in thousands) | 2025 | 2025 | 2024 | 2024 | 2024 | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and due from financial institutions | $ | 35,825 | $ | 32,087 | $ | 26,224 | $ | 36,247 | $ | 23,184 | ||||||||||
Interest-earning deposits in other financial institutions | 284,226 | 21,348 | 20,811 | 44,193 | 47,033 | |||||||||||||||
Total cash and cash equivalents | 320,051 | 53,435 | 47,035 | 80,440 | 70,217 | |||||||||||||||
Equity investments | 3,387 | 3,249 | 3,235 | 3,244 | 3,090 | |||||||||||||||
Securities available for sale | 287,335 | 528,327 | 531,442 | 554,575 | 550,927 | |||||||||||||||
Securities held to maturity | 680 | 808 | 808 | 657 | 657 | |||||||||||||||
FHLB and FRB stock, at cost | 6,826 | 8,040 | 9,117 | 4,189 | 5,506 | |||||||||||||||
Total investment securities | 294,841 | 537,175 | 541,367 | 559,421 | 557,090 | |||||||||||||||
Commercial | 1,591,999 | 1,555,988 | 1,516,525 | 1,464,205 | 1,445,258 | |||||||||||||||
Residential mortgage | 278,221 | 275,448 | 274,979 | 274,099 | 271,620 | |||||||||||||||
Consumer | 262,194 | 266,200 | 279,915 | 290,650 | 294,594 | |||||||||||||||
Loans, net of deferred loan fees | 2,132,414 | 2,097,636 | 2,071,419 | 2,028,954 | 2,011,472 | |||||||||||||||
Allowance for credit losses | (22,665 | ) | (22,522 | ) | (21,388 | ) | (21,441 | ) | (21,031 | ) | ||||||||||
Loans, net | 2,109,749 | 2,075,114 | 2,050,031 | 2,007,513 | 1,990,441 | |||||||||||||||
Loans held for sale | 2,212 | 284 | � | � | 381 | |||||||||||||||
Premises and equipment, net | 15,438 | 16,222 | 16,375 | 14,915 | 14,731 | |||||||||||||||
Operating lease right-of-use assets | 5,139 | 5,332 | 5,446 | 5,637 | 5,827 | |||||||||||||||
Goodwill | 21,824 | 21,824 | 21,824 | 21,824 | 21,824 | |||||||||||||||
Accrued interest receivable and other assets | 79,847 | 84,090 | 90,834 | 81,221 | 92,212 | |||||||||||||||
Total assets | $ | 2,852,488 | $ | 2,796,725 | $ | 2,776,147 | $ | 2,774,215 | $ | 2,755,813 | ||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Non interest-bearing demand deposits | $ | 624,389 | $ | 619,645 | $ | 625,762 | $ | 616,126 | $ | 619,192 | ||||||||||
Interest-bearing demand deposits | 348,169 | 339,790 | 306,536 | 349,383 | 328,370 | |||||||||||||||
Money market deposits | 639,706 | 625,505 | 595,123 | 630,870 | 613,131 | |||||||||||||||
Savings deposits | 238,228 | 249,541 | 245,550 | 242,911 | 248,528 | |||||||||||||||
Time deposits | 618,470 | 598,915 | 623,912 | 611,831 | 606,700 | |||||||||||||||
Total deposits | 2,468,962 | 2,433,396 | 2,396,883 | 2,451,121 | 2,415,921 | |||||||||||||||
Advances and other debt | 58,616 | 88,701 | 112,889 | 53,757 | 83,835 | |||||||||||||||
Subordinated debt, net of deferred issuance costs | 44,146 | � | � | � | � | |||||||||||||||
Operating lease liabilities | 5,319 | 5,516 | 5,629 | 5,820 | 6,009 | |||||||||||||||
Accrued interest payable and other liabilities | 40,479 | 40,806 | 45,437 | 42,863 | 48,826 | |||||||||||||||
Total liabilities | 2,617,522 | 2,568,419 | 2,560,838 | 2,553,561 | 2,554,591 | |||||||||||||||
Shareholders' equity | ||||||||||||||||||||
Common stock | 53 | 53 | 53 | 53 | 53 | |||||||||||||||
Additional paid-in capital | 48,502 | 48,157 | 48,783 | 48,457 | 48,102 | |||||||||||||||
Retained earnings | 244,211 | 252,195 | 247,705 | 243,266 | 239,021 | |||||||||||||||
Treasury stock, at cost | (15,095 | ) | (15,180 | ) | (16,167 | ) | (15,987 | ) | (16,043 | ) | ||||||||||
Accumulated other comprehensive loss | (42,705 | ) | (56,919 | ) | (65,065 | ) | (55,135 | ) | (69,911 | ) | ||||||||||
Total shareholders' equity | 234,966 | 228,306 | 215,309 | 220,654 | 201,222 | |||||||||||||||
Total liabilities and shareholders' equity | $ | 2,852,488 | $ | 2,796,725 | $ | 2,776,147 | $ | 2,774,215 | $ | 2,755,813 | ||||||||||
Period-end shares outstanding | 4,810 | 4,807 | 4,771 | 4,774 | 4,772 | |||||||||||||||
Chemung Financial Corporation | ||||||||||||||||||||||||
Consolidated Statements of Income (Unaudited) | ||||||||||||||||||||||||
Three Months Ended June 30, | Percent | Six Months Ended June 30, | Percent | |||||||||||||||||||||
(in thousands, except per share data) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||||||||||||||
Interest and dividend income: | ||||||||||||||||||||||||
Loans, including fees | $ | 29,435 | $ | 27,514 | 7.0 | $ | 57,534 | $ | 54,712 | 5.2 | ||||||||||||||
Taxable securities | 2,530 | 3,251 | (22.2 | ) | 5,553 | 6,808 | (18.4 | ) | ||||||||||||||||
Tax exempt securities | 214 | 254 | (15.7 | ) | 465 | 512 | (9.2 | ) | ||||||||||||||||
Interest-earning deposits | 855 | 367 | 133.0 | 1,180 | 573 | 105.9 | ||||||||||||||||||
Total interest and dividend income | 33,034 | 31,386 | 5.3 | 64,732 | 62,605 | 3.4 | ||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||
Deposits | 11,076 | 12,711 | (12.9 | ) | 22,232 | 24,856 | (10.6 | ) | ||||||||||||||||
Borrowed funds | 1,150 | 914 | 25.8 | 1,875 | 1,899 | (1.3 | ) | |||||||||||||||||
Total interest expense | 12,226 | 13,625 | (10.3 | ) | 24,107 | 26,755 | (9.9 | ) | ||||||||||||||||
Net interest income | 20,808 | 17,761 | 17.2 | 40,625 | 35,850 | 13.3 | ||||||||||||||||||
Provision (credit) for credit losses | 1,145 | 879 | 30.3 | 2,237 | (1,161 | ) | 292.7 | |||||||||||||||||
Net interest income after provision for credit losses | 19,663 | 16,882 | 16.5 | 38,388 | 37,011 | 3.7 | ||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||
Wealth management group fee income | 2,993 | 2,860 | 4.7 | 5,860 | 5,563 | 5.3 | ||||||||||||||||||
Service charges on deposit accounts | 1,114 | 964 | 15.6 | 2,234 | 1,913 | 16.8 | ||||||||||||||||||
Interchange revenue from debit card transactions | 1,110 | 1,141 | (2.7 | ) | 2,147 | 2,204 | (2.6 | ) | ||||||||||||||||
Net gains (losses) on securities transactions | (17,498 | ) | � | N/M | (17,498 | ) | � | N/M | ||||||||||||||||
Change in fair value of equity investments | 108 | 14 | N/M | 61 | 115 | (47.0 | ) | |||||||||||||||||
Net gains on sales of loans held for sale | 51 | 39 | 30.8 | 91 | 71 | 28.2 | ||||||||||||||||||
Net gains (losses) on sales of other real estate owned | 3 | (3 | ) | 200.0 | (8 | ) | (3 | ) | (166.7 | ) | ||||||||||||||
Income from bank owned life insurance | 8 | 10 | (20.0 | ) | 16 | 19 | (15.8 | ) | ||||||||||||||||
Other | 1,406 | 573 | 145.4 | 2,281 | 1,373 | 66.1 | ||||||||||||||||||
Total non-interest income | (10,705 | ) | 5,598 | (291.2 | ) | (4,816 | ) | 11,255 | (142.8 | ) | ||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||
Salaries and wages | 7,579 | 6,823 | 11.1 | 14,788 | 13,839 | 6.9 | ||||||||||||||||||
Pension and other employee benefits | 2,112 | 2,078 | 1.6 | 4,034 | 4,160 | (3.0 | ) | |||||||||||||||||
Other components of net periodic pension and postretirement benefits | (113 | ) | (232 | ) | 51.3 | (226 | ) | (464 | ) | 51.3 | ||||||||||||||
Net occupancy | 1,431 | 1,445 | (1.0 | ) | 2,964 | 2,938 | 0.9 | |||||||||||||||||
Furniture and equipment | 455 | 397 | 14.6 | 828 | 795 | 4.2 | ||||||||||||||||||
Data processing | 2,563 | 2,297 | 11.6 | 5,097 | 4,870 | 4.7 | ||||||||||||||||||
Professional services | 805 | 558 | 44.3 | 1,443 | 1,117 | 29.2 | ||||||||||||||||||
Marketing and advertising | 351 | 388 | (9.5 | ) | 690 | 733 | (5.9 | ) | ||||||||||||||||
Other real estate owned expense | 3 | 12 | (75.0 | ) | 14 | 61 | (77.0 | ) | ||||||||||||||||
FDIC insurance | 434 | 516 | (15.9 | ) | 873 | 1,093 | (20.1 | ) | ||||||||||||||||
Loan expense | 296 | 200 | 48.0 | 574 | 455 | 26.2 | ||||||||||||||||||
Other | 1,853 | 1,737 | 6.7 | 3,617 | 3,320 | 8.9 | ||||||||||||||||||
Total non-interest expense | 17,769 | 16,219 | 9.6 | 34,696 | 32,917 | 5.4 | ||||||||||||||||||
Income before income tax expense | (8,811 | ) | 6,261 | (240.7 | ) | (1,124 | ) | 15,349 | (107.3 | ) | ||||||||||||||
Income tax expense | (2,359 | ) | 1,274 | (285.2 | ) | (695 | ) | 3,312 | (121.0 | ) | ||||||||||||||
Net income | $ | (6,452 | ) | $ | 4,987 | (229.4 | ) | $ | (429 | ) | $ | 12,037 | (103.6 | ) | ||||||||||
Basic and diluted earnings per share | $ | (1.35 | ) | $ | 1.05 | $ | (0.09 | ) | $ | 2.53 | ||||||||||||||
Cash dividends declared per share | $ | 0.32 | $ | 0.31 | $ | 0.64 | $ | 0.62 | ||||||||||||||||
Average basic and diluted shares outstanding | 4,808 | 4,770 | 4,798 | 4,767 | ||||||||||||||||||||
N/M - Not Meaningful | ||||||||||||||||||||||||
Chemung Financial Corporation | As of or for the Three Months Ended | As of or for the Six Months Ended | ||||||||||||||||||||||||||
Consolidated Financial Highlights (Unaudited) | June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | |||||||||||||||||||||
(in thousands, except per share data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
RESULTS OF OPERATIONS | ||||||||||||||||||||||||||||
Interest income | $ | 33,034 | $ | 31,698 | $ | 32,597 | $ | 32,362 | $ | 31,386 | $ | 64,732 | $ | 62,605 | ||||||||||||||
Interest expense | 12,226 | 11,881 | 12,776 | 13,974 | 13,625 | 24,107 | 26,755 | |||||||||||||||||||||
Net interest income | 20,808 | 19,817 | 19,821 | 18,388 | 17,761 | 40,625 | 35,850 | |||||||||||||||||||||
Provision (credit) for credit losses | 1,145 | 1,092 | 551 | 564 | 879 | 2,237 | (1,161 | ) | ||||||||||||||||||||
Net interest income after provision for credit losses | 19,663 | 18,725 | 19,270 | 17,824 | 16,882 | 38,388 | 37,011 | |||||||||||||||||||||
Non-interest income | (10,705 | ) | 5,889 | 6,056 | 5,919 | 5,598 | (4,816 | ) | 11,255 | |||||||||||||||||||
Non-interest expense | 17,769 | 16,927 | 17,823 | 16,510 | 16,219 | 34,696 | 32,917 | |||||||||||||||||||||
Income before income tax expense | (8,811 | ) | 7,687 | 7,503 | 7,233 | 6,261 | (1,124 | ) | 15,349 | |||||||||||||||||||
Income tax expense | (2,359 | ) | 1,664 | 1,589 | 1,513 | 1,274 | (695 | ) | 3,312 | |||||||||||||||||||
Net income | $ | (6,452 | ) | $ | 6,023 | $ | 5,914 | $ | 5,720 | $ | 4,987 | $ | (429 | ) | $ | 12,037 | ||||||||||||
Basic and diluted earnings per share | $ | (1.35 | ) | $ | 1.26 | $ | 1.24 | $ | 1.19 | $ | 1.05 | $ | (0.09 | ) | $ | 2.53 | ||||||||||||
Average basic and diluted shares outstanding | 4,808 | 4,791 | 4,774 | 4,773 | 4,770 | 4,798 | 4,767 | |||||||||||||||||||||
PERFORMANCE RATIOS | ||||||||||||||||||||||||||||
Return on average assets | (0.92 | %) | 0.88 | % | 0.85 | % | 0.83 | % | 0.73 | % | (0.03 | %) | 0.89 | % | ||||||||||||||
Return on average equity | (11.29 | %) | 10.96 | % | 10.73 | % | 10.81 | % | 10.27 | % | (0.38 | %) | 12.37 | % | ||||||||||||||
Return on average tangible equity (a) | (12.48 | %) | 12.15 | % | 11.92 | % | 12.07 | % | 11.56 | % | (0.42 | %) | 13.93 | % | ||||||||||||||
Efficiency ratio (unadjusted) (e) | 175.88 | % | 65.85 | % | 68.88 | % | 67.92 | % | 69.43 | % | 96.89 | % | 69.88 | % | ||||||||||||||
Efficiency ratio (adjusted) (a) | 65.69 | % | 65.64 | % | 68.64 | % | 67.69 | % | 69.19 | % | 65.67 | % | 69.64 | % | ||||||||||||||
Non-interest expense to average assets | 2.54 | % | 2.47 | % | 2.57 | % | 2.39 | % | 2.38 | % | 2.50 | % | 2.42 | % | ||||||||||||||
Loans to deposits | 86.37 | % | 86.20 | % | 86.42 | % | 82.78 | % | 83.26 | % | 86.37 | % | 83.26 | % | ||||||||||||||
YIELDS / RATES - Fully Taxable Equivalent | ||||||||||||||||||||||||||||
Yield on loans | 5.61 | % | 5.49 | % | 5.61 | % | 5.65 | % | 5.52 | % | 5.55 | % | 5.51 | % | ||||||||||||||
Yield on investments | 2.27 | % | 2.26 | % | 2.29 | % | 2.21 | % | 2.27 | % | 2.26 | % | 2.31 | % | ||||||||||||||
Yield on interest-earning assets | 4.83 | % | 4.72 | % | 4.79 | % | 4.78 | % | 4.69 | % | 4.78 | % | 4.69 | % | ||||||||||||||
Cost of interest-bearing deposits | 2.45 | % | 2.48 | % | 2.67 | % | 2.88 | % | 2.86 | % | 2.47 | % | 2.80 | % | ||||||||||||||
Cost of borrowings | 4.90 | % | 4.54 | % | 4.74 | % | 5.08 | % | 5.04 | % | 4.76 | % | 5.10 | % | ||||||||||||||
Cost of interest-bearing liabilities | 2.57 | % | 2.55 | % | 2.73 | % | 2.97 | % | 2.94 | % | 2.56 | % | 2.90 | % | ||||||||||||||
Cost of funds | 1.94 | % | 1.92 | % | 2.04 | % | 2.24 | % | 2.20 | % | 1.93 | % | 2.16 | % | ||||||||||||||
Interest rate spread | 2.26 | % | 2.17 | % | 2.06 | % | 1.81 | % | 1.75 | % | 2.22 | % | 1.79 | % | ||||||||||||||
Net interest margin, fully taxable equivalent | 3.05 | % | 2.96 | % | 2.92 | % | 2.72 | % | 2.66 | % | 3.00 | % | 2.69 | % | ||||||||||||||
CAPITAL | ||||||||||||||||||||||||||||
Total equity to total assets at end of period | 8.24 | % | 8.16 | % | 7.76 | % | 7.95 | % | 7.30 | % | 8.24 | % | 7.30 | % | ||||||||||||||
Tangible equity to tangible assets at end of period (a) | 7.53 | % | 7.44 | % | 7.02 | % | 7.22 | % | 6.56 | % | 7.53 | % | 6.56 | % | ||||||||||||||
Book value per share | $ | 48.85 | $ | 47.49 | $ | 45.13 | $ | 46.22 | $ | 42.17 | $ | 48.85 | $ | 42.17 | ||||||||||||||
Tangible book value per share (a) | 44.31 | 42.95 | 40.55 | 41.65 | 37.59 | 44.31 | 37.59 | |||||||||||||||||||||
Period-end market value per share | 48.47 | 47.57 | 48.81 | 48.02 | 48.00 | 48.47 | 48.00 | |||||||||||||||||||||
Dividends declared per share | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.64 | 0.62 | |||||||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||||||
Loans and loans held for sale (b) | $ | 2,108,557 | $ | 2,077,739 | $ | 2,046,270 | $ | 2,020,280 | $ | 2,009,823 | $ | 2,093,233 | $ | 1,999,504 | ||||||||||||||
Interest-earning assets | 2,749,856 | 2,729,661 | 2,711,995 | 2,699,968 | 2,699,402 | 2,739,813 | 2,690,230 | |||||||||||||||||||||
Total assets | 2,802,226 | 2,784,414 | 2,761,875 | 2,751,392 | 2,740,967 | 2,793,369 | 2,732,679 | |||||||||||||||||||||
Deposits | 2,432,713 | 2,445,597 | 2,446,662 | 2,410,735 | 2,419,169 | 2,439,119 | 2,410,692 | |||||||||||||||||||||
Total equity | 229,161 | 222,802 | 219,254 | 210,421 | 195,375 | 225,999 | 195,618 | |||||||||||||||||||||
Tangible equity (a) | 207,337 | 200,978 | 197,430 | 188,597 | 173,551 | 204,175 | 173,794 | |||||||||||||||||||||
ASSET QUALITY | ||||||||||||||||||||||||||||
Net charge-offs | $ | 992 | $ | 262 | $ | 594 | $ | 78 | $ | 306 | $ | 1,254 | $ | 488 | ||||||||||||||
Non-performing loans (c) | 8,237 | 9,881 | 8,954 | 10,545 | 8,195 | 8,237 | 8,195 | |||||||||||||||||||||
Non-performing assets (d) | 8,447 | 10,282 | 9,606 | 11,134 | 8,872 | 8,447 | 8,872 | |||||||||||||||||||||
Allowance for credit losses | 22,665 | 22,522 | 21,388 | 21,441 | 21,031 | 22,665 | 21,031 | |||||||||||||||||||||
Annualized net charge-offs to average loans | 0.19 | % | 0.05 | % | 0.12 | % | 0.02 | % | 0.06 | % | 0.12 | % | 0.05 | % | ||||||||||||||
Non-performing loans to total loans | 0.39 | % | 0.47 | % | 0.43 | % | 0.52 | % | 0.41 | % | 0.39 | % | 0.41 | % | ||||||||||||||
Non-performing assets to total assets | 0.30 | % | 0.37 | % | 0.35 | % | 0.40 | % | 0.32 | % | 0.30 | % | 0.32 | % | ||||||||||||||
Allowance for credit losses to total loans | 1.06 | % | 1.07 | % | 1.03 | % | 1.06 | % | 1.05 | % | 1.06 | % | 1.05 | % | ||||||||||||||
Allowance for credit losses to non-performing loans | 275.16 | % | 227.93 | % | 238.87 | % | 203.33 | % | 256.63 | % | 275.16 | % | 256.63 | % | ||||||||||||||
(a) See the GAAP to Non-GAAP reconciliations. | ||||||||||||||||||||||||||||
(b) Loans and loans held for sale do not reflect the allowance for credit losses. | ||||||||||||||||||||||||||||
(c) Non-performing loans include nonaccrual loans only. | ||||||||||||||||||||||||||||
(d) Non-performing assets include non-performing loans plus other real estate owned and repossessed vehicles. | ||||||||||||||||||||||||||||
(e) Efficiency ratio (unadjusted) is non-interest expense divided by the total of net interest income plus non-interest income. | ||||||||||||||||||||||||||||
Chemung Financial Corporation | ||||||||||||||||||||||||||||||||||||
Average Consolidated Balance Sheets & Net Interest Income Analysis and Rate/Volume Analysis of Net Interest Income (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2025 | Three Months Ended June 30, 2024 | Three Months Ended June 30, 2025 vs. 2024 | ||||||||||||||||||||||||||||||||||
(in thousands) | Average Balance | Interest | Yield / Rate | Average Balance | Interest | Yield / Rate | Total Change | Due to Volume | Due to Rate | |||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Commercial loans | $ | 1,568,239 | $ | 22,909 | 5.86 | % | $ | 1,439,085 | $ | 21,005 | 5.87 | % | $ | 1,904 | $ | 1,939 | $ | (35 | ) | |||||||||||||||||
Residential mortgage loans | 276,391 | 2,847 | 4.13 | % | 273,482 | 2,569 | 3.76 | % | 278 | 27 | 251 | |||||||||||||||||||||||||
Consumer loans | 263,927 | 3,727 | 5.66 | % | 297,256 | 3,996 | 5.41 | % | (269 | ) | (453 | ) | 184 | |||||||||||||||||||||||
Taxable securities | 533,573 | 2,533 | 1.90 | % | 620,201 | 3,254 | 2.11 | % | (721 | ) | (421 | ) | (300 | ) | ||||||||||||||||||||||
Tax-exempt securities | 31,967 | 239 | 3.00 | % | 39,567 | 276 | 2.81 | % | (37 | ) | (55 | ) | 18 | |||||||||||||||||||||||
Interest-earning deposits | 75,759 | 855 | 4.53 | % | 29,811 | 367 | 4.95 | % | 488 | 521 | (33 | ) | ||||||||||||||||||||||||
Total interest-earning assets | 2,749,856 | 33,110 | 4.83 | % | 2,699,402 | 31,467 | 4.69 | % | 1,643 | 1,558 | 85 | |||||||||||||||||||||||||
Non interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Cash and due from banks | 25,005 | 25,054 | ||||||||||||||||||||||||||||||||||
Other assets | 49,911 | 37,120 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses | (22,546 | ) | (20,609 | ) | ||||||||||||||||||||||||||||||||
Total assets | $ | 2,802,226 | $ | 2,740,967 | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 334,957 | $ | 1,297 | 1.55 | % | $ | 305,620 | $ | 1,391 | 1.83 | % | $ | (94 | ) | $ | 128 | $ | (222 | ) | ||||||||||||||||
Savings and money market | 867,723 | 4,237 | 1.96 | % | 854,456 | 4,317 | 2.03 | % | (80 | ) | 68 | (148 | ) | |||||||||||||||||||||||
Time deposits | 519,181 | 4,536 | 3.50 | % | 529,063 | 5,643 | 4.29 | % | (1,107 | ) | (102 | ) | (1,005 | ) | ||||||||||||||||||||||
Brokered deposits | 92,826 | 1,006 | 4.35 | % | 101,182 | 1,360 | 5.41 | % | (354 | ) | (105 | ) | (249 | ) | ||||||||||||||||||||||
FHLBNY overnight advances | 4,381 | 50 | 4.58 | % | 10,824 | 151 | 5.52 | % | (101 | ) | (79 | ) | (22 | ) | ||||||||||||||||||||||
Term advances and other debt | 79,413 | 893 | 4.51 | % | 61,809 | 763 | 4.96 | % | 130 | 204 | (74 | ) | ||||||||||||||||||||||||
Subordinated debt | 10,254 | 207 | 8.10 | % | � | � | N/A | 207 | 207 | � | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,908,735 | 12,226 | 2.57 | % | 1,862,954 | 13,625 | 2.94 | % | (1,399 | ) | 321 | (1,720 | ) | |||||||||||||||||||||||
Non interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Demand deposits | 618,026 | 628,848 | ||||||||||||||||||||||||||||||||||
Other liabilities | 46,304 | 53,790 | ||||||||||||||||||||||||||||||||||
Total liabilities | 2,573,065 | 2,545,592 | ||||||||||||||||||||||||||||||||||
Shareholders' equity | 229,161 | 195,375 | ||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,802,226 | $ | 2,740,967 | ||||||||||||||||||||||||||||||||
Fully taxable equivalent net interest income | 20,884 | 17,842 | $ | 3,042 | $ | 1,237 | $ | 1,805 | ||||||||||||||||||||||||||||
Net interest rate spread (1) | 2.26 | % | 1.75 | % | ||||||||||||||||||||||||||||||||
Net interest margin, fully taxable equivalent (2) | 3.05 | % | 2.66 | % | ||||||||||||||||||||||||||||||||
Taxable equivalent adjustment | (76 | ) | (81 | ) | ||||||||||||||||||||||||||||||||
Net interest income | $ | 20,808 | $ | 17,761 | ||||||||||||||||||||||||||||||||
(1) Net interest rate spread is the difference in the average yield on interest-earning assets less the average rate on interest-bearing liabilities. | ||||||||||||||||||||||||||||||||||||
(2) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets. | ||||||||||||||||||||||||||||||||||||
Chemung Financial Corporation | ||||||||||||||||||||||||||||||||||||
Average Consolidated Balance Sheets & Net Interest Income Analysis and Rate/Volume Analysis of Net Interest Income (Unaudited) | ||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2025 | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2025 vs. 2024 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Yield / Rate | Average Balance | Interest | Yield / Rate | Total Change | Due to Volume | Due to Rate | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Commercial loans | $ | 1,548,741 | $ | 44,605 | 5.81 | % | $ | 1,423,018 | $ | 41,647 | 5.89 | % | $ | 2,958 | $ | 3,543 | $ | (585 | ) | |||||||||||||||||
Residential mortgage loans | 275,960 | 5,548 | 4.05 | % | 275,571 | 5,166 | 3.75 | % | 382 | 6 | 376 | |||||||||||||||||||||||||
Consumer loans | 268,532 | 7,478 | 5.62 | % | 300,915 | 8,012 | 5.35 | % | (534 | ) | (912 | ) | 378 | |||||||||||||||||||||||
Taxable securities | 558,952 | 5,559 | 2.01 | % | 626,747 | 6,814 | 2.19 | % | (1,255 | ) | (713 | ) | (542 | ) | ||||||||||||||||||||||
Tax-exempt securities | 34,846 | 518 | 3.00 | % | 39,916 | 558 | 2.81 | % | (40 | ) | (76 | ) | 36 | |||||||||||||||||||||||
Interest-earning deposits | 52,782 | 1,180 | 4.51 | % | 24,063 | 573 | 4.79 | % | 607 | 642 | (35 | ) | ||||||||||||||||||||||||
Total interest-earning assets | 2,739,813 | 64,888 | 4.78 | % | 2,690,230 | 62,770 | 4.69 | % | 2,118 | 2,490 | (372 | ) | ||||||||||||||||||||||||
Non interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Cash and due from banks | 25,527 | 25,154 | ||||||||||||||||||||||||||||||||||
Other assets | 50,083 | 38,893 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses | (22,054 | ) | (21,598 | ) | ||||||||||||||||||||||||||||||||
Total assets | $ | 2,793,369 | $ | 2,732,679 | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 335,556 | $ | 2,601 | 1.56 | % | $ | 306,758 | $ | 2,725 | 1.79 | % | $ | (124 | ) | $ | 243 | $ | (367 | ) | ||||||||||||||||
Savings and money market | 863,354 | 8,103 | 1.89 | % | 859,785 | 8,583 | 2.01 | % | (480 | ) | 36 | (516 | ) | |||||||||||||||||||||||
Time deposits | 517,045 | 9,239 | 3.60 | % | 505,512 | 10,547 | 4.20 | % | (1,308 | ) | 234 | (1,542 | ) | |||||||||||||||||||||||
Brokered deposits | 102,777 | 2,289 | 4.49 | % | 111,295 | 3,001 | 5.42 | % | (712 | ) | (220 | ) | (492 | ) | ||||||||||||||||||||||
FHLBNY overnight advances | 12,535 | 285 | 4.58 | % | 22,849 | 639 | 5.53 | % | (354 | ) | (256 | ) | (98 | ) | ||||||||||||||||||||||
Term advances and other debt | 61,780 | 1,383 | 4.51 | % | 51,638 | 1,260 | 4.91 | % | 123 | 231 | (108 | ) | ||||||||||||||||||||||||
Subordinated debt | 5,155 | 207 | 8.10 | % | � | � | N/A | 207 | 207 | � | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,898,202 | 24,107 | 2.56 | % | 1,857,837 | 26,755 | 2.90 | % | (2,648 | ) | 475 | (3,123 | ) | |||||||||||||||||||||||
Non interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Demand deposits | 620,387 | 627,342 | ||||||||||||||||||||||||||||||||||
Other liabilities | 48,781 | 51,882 | ||||||||||||||||||||||||||||||||||
Total liabilities | 2,567,370 | 2,537,061 | ||||||||||||||||||||||||||||||||||
Shareholders' equity | 225,999 | 195,618 | ||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,793,369 | $ | 2,732,679 | ||||||||||||||||||||||||||||||||
Fully taxable equivalent net interest income | 40,781 | 36,015 | $ | 4,766 | $ | 2,015 | $ | 2,751 | ||||||||||||||||||||||||||||
Net interest rate spread (1) | 2.22 | % | 1.79 | % | ||||||||||||||||||||||||||||||||
Net interest margin, fully taxable equivalent (2) | 3.00 | % | 2.69 | % | ||||||||||||||||||||||||||||||||
Taxable equivalent adjustment | (156 | ) | (165 | ) | ||||||||||||||||||||||||||||||||
Net interest income | $ | 40,625 | $ | 35,850 | ||||||||||||||||||||||||||||||||
(1) Net interest rate spread is the difference in the average yield on interest-earning assets less the average rate on interest-bearing liabilities. | ||||||||||||||||||||||||||||||||||||
(2) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets. | ||||||||||||||||||||||||||||||||||||
Chemung Financial Corporation | ||||||||||||||||||||||||||||||||||||
Average Consolidated Balance Sheets & Net Interest Income Analysis and Rate/Volume Analysis of Net Interest Income (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2025 | Three Months Ended March 31, 2025 | Three Months Ended June 30, 2025 vs. March 31, 2025 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Yield / Rate | Average Balance | Interest | Yield / Rate | Total Change | Due to Volume | Due to Rate | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Commercial loans | $ | 1,568,239 | $ | 22,909 | 5.86 | % | $ | 1,529,028 | $ | 21,696 | 5.75 | % | $ | 1,213 | $ | 695 | $ | 518 | ||||||||||||||||||
Residential mortgage loans | 276,391 | 2,847 | 4.13 | % | 275,524 | 2,701 | 3.98 | % | 146 | 12 | 134 | |||||||||||||||||||||||||
Consumer loans | 263,927 | 3,727 | 5.66 | % | 273,187 | 3,751 | 5.57 | % | (24 | ) | (99 | ) | 75 | |||||||||||||||||||||||
Taxable securities | 533,573 | 2,533 | 1.90 | % | 584,614 | 3,026 | 2.10 | % | (493 | ) | (235 | ) | (258 | ) | ||||||||||||||||||||||
Tax-exempt securities | 31,967 | 239 | 3.00 | % | 37,758 | 279 | 3.00 | % | (40 | ) | (40 | ) | � | |||||||||||||||||||||||
Interest-earning deposits | 75,759 | 855 | 4.53 | % | 29,550 | 325 | 4.46 | % | 530 | 525 | 5 | |||||||||||||||||||||||||
Total interest-earning assets | 2,749,856 | 33,110 | 4.83 | % | 2,729,661 | 31,778 | 4.72 | % | 1,332 | 858 | 474 | |||||||||||||||||||||||||
Non interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Cash and due from banks | 25,005 | 26,055 | ||||||||||||||||||||||||||||||||||
Other assets | 49,911 | 50,256 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses | (22,546 | ) | (21,558 | ) | ||||||||||||||||||||||||||||||||
Total assets | $ | 2,802,226 | $ | 2,784,414 | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 334,957 | $ | 1,297 | 1.55 | % | $ | 336,162 | $ | 1,303 | 1.57 | % | $ | (6 | ) | $ | (1 | ) | $ | (5 | ) | |||||||||||||||
Savings and money market | 867,723 | 4,237 | 1.96 | % | 858,937 | 3,866 | 1.83 | % | 371 | 47 | 324 | |||||||||||||||||||||||||
Time deposits | 519,181 | 4,536 | 3.50 | % | 514,884 | 4,704 | 3.71 | % | (168 | ) | 48 | (216 | ) | |||||||||||||||||||||||
Brokered deposits | 92,826 | 1,006 | 4.35 | % | 112,840 | 1,283 | 4.61 | % | (277 | ) | (210 | ) | (67 | ) | ||||||||||||||||||||||
FHLBNY overnight advances | 4,381 | 50 | 4.58 | % | 20,781 | 236 | 4.61 | % | (186 | ) | (184 | ) | (2 | ) | ||||||||||||||||||||||
Term advances and other debt | 79,413 | 893 | 4.51 | % | 43,950 | 489 | 4.51 | % | 404 | 404 | � | |||||||||||||||||||||||||
Subordinated debt | 10,254 | 207 | 8.10 | % | � | � | N/A | 207 | 207 | � | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,908,735 | 12,226 | 2.57 | % | 1,887,554 | 11,881 | 2.55 | % | 345 | 311 | 34 | |||||||||||||||||||||||||
Non interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Demand deposits | 618,026 | 622,774 | ||||||||||||||||||||||||||||||||||
Other liabilities | 46,304 | 51,284 | ||||||||||||||||||||||||||||||||||
Total liabilities | 2,573,065 | 2,561,612 | ||||||||||||||||||||||||||||||||||
Shareholders' equity | 229,161 | 222,802 | ||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,802,226 | $ | 2,784,414 | ||||||||||||||||||||||||||||||||
Fully taxable equivalent net interest income | 20,884 | 19,897 | $ | 987 | $ | 547 | $ | 440 | ||||||||||||||||||||||||||||
Net interest rate spread (1) | 2.26 | % | 2.17 | % | ||||||||||||||||||||||||||||||||
Net interest margin, fully taxable equivalent (2) | 3.05 | % | 2.96 | % | ||||||||||||||||||||||||||||||||
Taxable equivalent adjustment | (76 | ) | (80 | ) | ||||||||||||||||||||||||||||||||
Net interest income | $ | 20,808 | $ | 19,817 | ||||||||||||||||||||||||||||||||
(1) Net interest rate spread is the difference in the average yield on interest-earning assets less the average rate on interest-bearing liabilities. | ||||||||||||||||||||||||||||||||||||
(2) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets. | ||||||||||||||||||||||||||||||||||||
Chemung Financial Corporation
GAAP to Non-GAAP Reconciliations (Unaudited)
The Corporation prepares its Consolidated Financial Statements in accordance with GAAP. See the Corporation’s unaudited consolidated balance sheets and statements of income contained within this press release. That presentation provides the reader with an understanding of the Corporation’s results that can be tracked consistently from period-to-period and enables a comparison of the Corporation’s performance with other companies� GAAP financial statements.
In addition to analyzing the Corporation’s results on a reported basis, management uses certain non-GAAP financial measures, because it believes these non-GAAP financial measures provide information to investors about the underlying operational performance and trends of the Corporation and, therefore, facilitate a comparison of the Corporation with the performance of other companies. Non-GAAP financial measures used by the Corporation may not be comparable to similarly named non-GAAP financial measures used by other companies.
The SEC has adopted Regulation G, which applies to all public disclosures, including earnings releases, made by registered companies that contain “non-GAAP financial measures.� Under Regulation G, companies making public disclosures containing non-GAAP financial measures must also disclose, along with each non-GAAP financial measure, certain additional information, including a reconciliation of the non-GAAP financial measure to the closest comparable GAAP financial measure and a statement of the Corporation’s reasons for utilizing the non-GAAP financial measure as part of its financial disclosures. The SEC has exempted from the definition of “non-GAAP financial measures� certain commonly used financial measures that are not based on GAAP. When these exempted measures are included in public disclosures, supplemental information is not required. The following measures used in this Report, which are commonly utilized by financial institutions, have not been specifically exempted by the SEC and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules, although we are unable to state with certainty that the SEC would so regard them.
Fully Taxable Equivalent Net Interest Income and Net Interest Margin
Net interest income is commonly presented on a tax-equivalent basis. That is, to the extent that some component of the institution's net interest income, which is presented on a before-tax basis, is exempt from taxation (e.g., is received by the institution as a result of its holdings of state or municipal obligations), an amount equal to the tax benefit derived from that component is added to the actual before-tax net interest income total. This adjustment is considered helpful in comparing one financial institution's net interest income to that of other institutions or in analyzing any institution’s net interest income trend line over time, to correct any analytical distortion that might otherwise arise from the fact that financial institutions vary widely in the proportions of their portfolios that are invested in tax-exempt securities, and that even a single institution may significantly alter over time the proportion of its own portfolio that is invested in tax-exempt obligations. Moreover, net interest income is itself a component of a second financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average interest-earning assets. For purposes of this measure as well, fully taxable equivalent net interest income is generally used by financial institutions, as opposed to actual net interest income, again to provide a better basis of comparison from institution to institution and to better demonstrate a single institution’s performance over time. The Corporation follows these practices.
As of or for the | ||||||||||||||||||||||||||||
As of or for the Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(in thousands, except ratio data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
NET INTEREST MARGIN - FULLY TAXABLE EQUIVALENT | ||||||||||||||||||||||||||||
Net interest income (GAAP) | ||||||||||||||||||||||||||||
Fully taxable equivalent adjustment | 76 | 80 | 88 | 83 | 81 | 156 | 165 | |||||||||||||||||||||
Fully taxable equivalent net interest income (non-GAAP) | ||||||||||||||||||||||||||||
Average interest-earning assets (GAAP) | ||||||||||||||||||||||||||||
Net interest margin - fully taxable equivalent (non-GAAP) | 3.05 | % | 2.96 | % | 2.92 | % | 2.72 | % | 2.66 | % | 3.00 | % | 2.69 | % | ||||||||||||||
Efficiency Ratio
The unadjusted efficiency ratio is calculated as non-interest expense divided by total revenue (net interest income and non-interest income). The adjusted efficiency ratio is a non-GAAP financial measure which represents the Corporation’s ability to turn resources into revenue and is calculated as non-interest expense divided by total revenue (fully taxable equivalent net interest income and non-interest income), adjusted for one-time occurrences and amortization. This measure is meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s productivity measured by the amount of revenue generated for each dollar spent.
As of or for the | ||||||||||||||||||||||||||||
As of or for the Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(in thousands, except ratio data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
EFFICIENCY RATIO | ||||||||||||||||||||||||||||
Net interest income (GAAP) | ||||||||||||||||||||||||||||
Fully taxable equivalent adjustment | 76 | 80 | 88 | 83 | 81 | 156 | 165 | |||||||||||||||||||||
Fully taxable equivalent net interest income (non-GAAP) | ||||||||||||||||||||||||||||
Non-interest income (GAAP) | ) | ) | ||||||||||||||||||||||||||
Less: net (gains) losses on security transactions | 17,498 | � | � | � | � | 17,498 | � | |||||||||||||||||||||
Less: (gain) loss on sale of branch property (net of tax) | (629 | ) | � | � | � | � | (629 | ) | � | |||||||||||||||||||
Adjusted non-interest income (non-GAAP) | ||||||||||||||||||||||||||||
Non-interest expense (GAAP) | ||||||||||||||||||||||||||||
Efficiency ratio (unadjusted) | 175.88 | % | 65.85 | % | 68.88 | % | 67.92 | % | 69.43 | % | 96.89 | % | 69.88 | % | ||||||||||||||
Efficiency ratio (adjusted) | 65.69 | % | 65.64 | % | 68.64 | % | 67.69 | % | 69.19 | % | 65.67 | % | 69.64 | % | ||||||||||||||
Tangible Equity and Tangible Assets (Period-End)
Tangible equity, tangible assets, and tangible book value per share are each non-GAAP financial measures. Tangible equity represents the Corporation’s stockholders� equity, less goodwill and intangible assets. Tangible assets represents the Corporation’s total assets, less goodwill and other intangible assets. Tangible book value per share represents the Corporation’s tangible equity divided by common shares at period-end. These measures are meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s use of equity.
As of or for the | ||||||||||||||||||||||||||||
As of or for the Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(in thousands, except per share and ratio data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
TANGIBLE EQUITY AND TANGIBLE ASSETS | ||||||||||||||||||||||||||||
(PERIOD END) | ||||||||||||||||||||||||||||
Total shareholders' equity (GAAP) | $ | 234,966 | $ | 228,306 | $ | 215,309 | $ | 220,654 | $ | 201,222 | $ | 234,966 | $ | 201,222 | ||||||||||||||
Less: intangible assets | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | ||||||||||||||
Tangible equity (non-GAAP) | $ | 213,142 | $ | 206,482 | $ | 193,485 | $ | 198,830 | $ | 179,398 | $ | 213,142 | $ | 179,398 | ||||||||||||||
Total assets (GAAP) | $ | 2,852,488 | $ | 2,796,725 | $ | 2,776,147 | $ | 2,774,215 | $ | 2,755,813 | $ | 2,852,488 | $ | 2,755,813 | ||||||||||||||
Less: intangible assets | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | ||||||||||||||
Tangible assets (non-GAAP) | $ | 2,830,664 | $ | 2,774,901 | $ | 2,754,323 | $ | 2,752,391 | $ | 2,733,989 | $ | 2,830,664 | $ | 2,733,989 | ||||||||||||||
Total equity to total assets at end of period (GAAP) | 8.24 | % | 8.16 | % | 7.76 | % | 7.95 | % | 7.30 | % | 8.24 | % | 7.30 | % | ||||||||||||||
Book value per share (GAAP) | $ | 48.85 | $ | 47.49 | $ | 45.13 | $ | 46.22 | $ | 42.17 | $ | 48.85 | $ | 42.17 | ||||||||||||||
Tangible equity to tangible assets at end of period (non-GAAP) | 7.53 | % | 7.44 | % | 7.02 | % | 7.22 | % | 6.56 | % | 7.53 | % | 6.56 | % | ||||||||||||||
Tangible book value per share (non-GAAP) | $ | 44.31 | $ | 42.95 | $ | 40.55 | $ | 41.65 | $ | 37.59 | $ | 44.31 | $ | 37.59 | ||||||||||||||
Tangible Equity (Average)
Average tangible equity and return on average tangible equity are each non-GAAP financial measures. Average tangible equity represents the Corporation’s average stockholders� equity, less average goodwill and intangible assets for the period. Return on average tangible equity measures the Corporation’s earnings as a percentage of average tangible equity. These measures are meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s use of equity.
As of or for the | ||||||||||||||||||||||||||||
As of or for the Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(in thousands, except ratio data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
TANGIBLE EQUITY (AVERAGE) | ||||||||||||||||||||||||||||
Total average shareholders' equity (GAAP) | $ | 229,161 | $ | 222,802 | $ | 219,254 | $ | 210,421 | $ | 195,375 | $ | 225,999 | $ | 195,618 | ||||||||||||||
Less: average intangible assets | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | (21,824 | ) | ||||||||||||||
Average tangible equity (non-GAAP) | $ | 207,337 | $ | 200,978 | $ | 197,430 | $ | 188,597 | $ | 173,551 | $ | 204,175 | $ | 173,794 | ||||||||||||||
Return on average equity (GAAP) | (11.29 | %) | 10.96 | % | 10.73 | % | 10.81 | % | 10.27 | % | (0.38 | %) | 12.37 | % | ||||||||||||||
Return on average tangible equity (non-GAAP) | (12.48 | %) | 12.15 | % | 11.92 | % | 12.07 | % | 11.56 | % | (0.42 | %) | 13.93 | % | ||||||||||||||
Adjustments for Certain Items of Income or Expense
In addition to disclosures of certain GAAP financial measures, including net income, EPS, ROA, and ROE, we may also provide comparative disclosures that adjust these GAAP financial measures for a particular period by removing from the calculation thereof the impact of certain transactions or other material items of income or expense occurring during the period, including certain nonrecurring items. The Corporation believes that the resulting non-GAAP financial measures may improve an understanding of its results of operations by separating out any such transactions or items that may have had a disproportionate positive or negative impact on the Corporation’s financial results during the particular period in question. In the Corporation’s presentation of any such non-GAAP (adjusted) financial measures not specifically discussed in the preceding paragraphs, the Corporation supplies the supplemental financial information and explanations required under Regulation G.
As of or for the | ||||||||||||||||||||||||||||
As of or for the Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(in thousands, except per share and ratio data) | 2025 | 2025 | 2024 | 2024 | 2024 | 2025 | 2024 | |||||||||||||||||||||
NON-GAAP NET INCOME | ||||||||||||||||||||||||||||
Reported net income (GAAP) | $ | (6,452 | ) | $ | 6,023 | $ | 5,914 | $ | 5,720 | $ | 4,987 | $ | (429 | ) | $ | 12,037 | ||||||||||||
Net (gains) losses on security transactions (net of tax) | 13,237 | � | � | � | � | 13,237 | � | |||||||||||||||||||||
Net (gain) loss on sale of branch property (net of tax) | (463 | ) | � | � | � | � | (463 | ) | � | |||||||||||||||||||
Net income (non-GAAP) | $ | 6,322 | $ | 6,023 | $ | 5,914 | $ | 5,720 | $ | 4,987 | $ | 12,345 | $ | 12,037 | ||||||||||||||
Average basic and diluted shares outstanding | 4,808 | 4,791 | 4,774 | 4,773 | 4,770 | 4,798 | 4,767 | |||||||||||||||||||||
Reported basic and diluted earnings per share (GAAP) | $ | (1.35 | ) | $ | 1.26 | $ | 1.24 | $ | 1.19 | $ | 1.05 | $ | (0.09 | ) | $ | 2.53 | ||||||||||||
Reported return on average assets (GAAP) | (0.92 | %) | 0.88 | % | 0.85 | % | 0.83 | % | 0.73 | % | (0.03 | %) | 0.89 | % | ||||||||||||||
Reported return on average equity (GAAP) | (11.29 | %) | 10.96 | % | 10.73 | % | 10.81 | % | 10.27 | % | (0.38 | %) | 12.37 | % | ||||||||||||||
Basic and diluted earnings per share (non-GAAP) | $ | 1.31 | $ | 1.26 | $ | 1.24 | $ | 1.19 | $ | 1.05 | $ | 2.57 | $ | 2.53 | ||||||||||||||
Return on average assets (non-GAAP) | 0.90 | % | 0.88 | % | 0.85 | % | 0.83 | % | 0.73 | % | 0.89 | % | 0.89 | % | ||||||||||||||
Return on average equity (non-GAAP) | 11.07 | % | 10.96 | % | 10.73 | % | 10.81 | % | 10.27 | % | 11.02 | % | 12.37 | % | ||||||||||||||
For further information contact:
Dale M. McKim, III, EVP and CFO
[email protected]
Phone: 607-737-3714
Category: Financial
Source: Chemung Financial Corp
