Company: CCNE
Filing Date: 2025-03-05
Form Type: 424B3
Source: 0001193125-25-047258
Chunk: 236

Company: CNB FINANCIAL CORP/PA
Filing Date: 2025-03-05
Form: 424B3
Chunk 236
---
              |

| (F) | Reflects elimination of ESSA’s allowance for credit losses as a part of purchase accounting adjustments, 
 recording an ACL of $8.2 million on PCD loans, and a credit mark of $15.3 million on non-PCD loans.      |

| (G) | Reflects reversal of allowance for credit losses associated with the sold loan portfolio as part of the 
 divestiture adjustments.                                                                                |

| (H) | Book value assumed to equal ESSA’s fair value of real property. |

| (I) | Reflects projected goodwill that will be recognized as a part of purchase accounting adjustments based on  
 issuance of 8,429,143 of shares of CNB common stock at $26.30 per share (February 13, 2025 closing price). |

| (J) | Reflects the pro forma purchase accounting adjustment of the core deposit intangible asset of 
 $31.4 million.                                                                                |

| (K) | Reflects projected deferred tax asset, net recorded as a result of purchase accounting adjustments (assuming 
 21% tax rate).                                                                                               |

| (L) | Reflects reduction to deposits for sold deposits as part of the divestiture adjustments. |

| (M) | Reflects the pro forma purchase accounting adjustment of ESSA’s time deposits to fair value. |

| (N) | Reflects adjustment to other liabilities as part of the divestiture adjustments. |

| (O) | Reflects issuance of acquirer’s stock as consideration of $221.7 million and elimination of 
 ESSA’s common stock.                                                                        |

| (P) | Represents the elimination of ESSA’s additional paid in capital. |

| (Q) | Reflects elimination of the ESSA Bank ESOP. |

| (R) | Reflects elimination of ESSA’s retained earnings, impact to retained earnings of payment of transaction                  
 fees of $23.3 million and impact of incremental provision non-PCD for credit losses of $12.1 million, net of tax effect. |

| (S) | Reflects gain on sale associated with the sale of the loan and deposit portfolio as part of the divestiture 
 adjustments.                                                                                                |

| (T) | Reflects elimination of ESSA’s treasury stock. |

| (U) | Reflects elimination of ESSA’s AOCI. |

192

CNB FINANCIAL CORPORATION UNAUDITED PRO FORMA INCOME