Lakeland Financial Reports Net Income of $25.3 Million for the Third Quarter and 10% Annualized Average Loan Growth
WARSAW, Ind., Oct. 25, 2023 (GLOBE NEWSWIRE) -- Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported net income of $25.3 million for the three months ended September 30, 2023, which represents a decrease of $3.3 million, or 11%, compared with net income of $28.5 million for the three months ended September 30, 2022. Diluted earnings per share were $0.98 for the third quarter of 2023 and decreased 12% compared to $1.11 for the third quarter of 2022. On a linked quarter basis, net income increased 73%, or $10.6 million, from second quarter 2023 net income of $14.6 million, or $0.57 diluted earnings per share.
The company further reported net income of $64.1 million for the nine months ended September 30, 2023, versus $77.8 million for the comparable period of 2022, a decrease of 18%, or $13.7 million. Diluted earnings per share also decreased 18% to $2.49 for the nine months ended September 30, 2023, versus $3.03 for the comparable period of 2022.
"We are particularly proud of the double-digit organic loan growth we have experienced over the last year with solid, diversified growth in our agricultural, commercial real estate and consumer loan sectors. While commercial and industrial loan growth has been muted in 2023, we're excited by the business development efforts underway and remain well positioned in every market for the return to growth in this sector. Clearly, our C&I borrowers are continuing to manage their balance sheets conservatively as line usage remains at historical lows and cash balances remain elevated with these clients," commented David M. Findlay, Chief Executive Officer. "We remain in a robust liquidity position and are very pleased with our deposit retention in a challenging environment."
Quarterly Financial Performance
Third Quarter 2023 versus Third Quarter 2022 highlights:
- Return on average equity of 16.91%, compared to 19.39%
- Return on average assets of 1.54%, compared to 1.80%
- Loan growth of $381.1 million, or 8%
- Investments as a percentage of total assets decreased to 17% from 21%
- Deposit contraction of $7.1 million, or less than 1%
- Net interest margin contracted by 36 basis points from 3.57% to 3.21%
- Provision expense of $400,000, compared to no provision expense
- Watch list loans as a percentage of total loans of 3.83% compared to 3.63%
- Noninterest income increased $671,000, or 7%
- Noninterest expense increased $1.2 million, or 4%
- Total risk-based capital ratio of 15.14% compared to 15.38%
- Tangible capital ratio of 8.62%, compared to 8.20%
Third Quarter 2023 versus Second Quarter 2023 highlights:
- Return on average equity of 16.91%, compared to 9.70%
- Return on average assets of 1.54%, compared to 0.91%
- Average loan growth of $52.0 million, or 1%
- Core deposit growth of $124.9 million, or 2%
- Net interest margin contracted by 7 basis points from 3.28% to 3.21%
- Provision expense of $400,000, compared to $800,000
- Watch list loans as a percentage of total loans remained at 3.83%
- Noninterest income decreased $666,000, or 6%
- Noninterest expense decreased $13.6 million, or 32%
- Total risk-based capital ratio of 15.14%, compared to 14.93%
- Tangible capital ratio of 8.62%, compared to 9.04%
Capital Strength
The company's total capital as a percentage of risk-weighted assets was 15.14% at September 30, 2023, compared to 15.38% at September 30, 2022, and 14.93% at June 30, 2023. These capital levels are well in excess of the 10.00% regulatory threshold required to be characterized as "well-capitalized" and represent a strong capital position.
The company's tangible common equity to tangible assets ratio, which is a non-GAAP financial measure, was 8.62% at September 30, 2023, compared to 8.20% at September 30, 2022 and 9.04% at June 30, 2023. Unrealized losses from available-for-sale investment securities were $266.4 million at September 30, 2023, compared to $256.1 million at September 30, 2022 and $202.0 million at June 30, 2023. When excluding the impact of accumulated other comprehensive income (loss) on tangible common equity and tangible assets, the company's ratio of adjusted tangible common equity to adjusted tangible assets was 11.74% at September 30, 2023 compared to 11.32% at September 30, 2022, and 11.45% at June 30, 2023.
Findlay stated, "Our strong capital structure positions us well for a continuation of our long history of organic loan growth in the Lake City Bank footprint. This robust capital position reflects the balance sheet strength that's resulted from healthy and consistent profitability."
As announced on October 10, 2023, the board of directors approved a cash dividend for the third quarter of $0.46 per share, payable on November 6, 2023, to shareholders of record as of October 25, 2023. The third quarter dividend per share represents a 15% increase from the $0.40 dividend per share paid for the third quarter of 2022 and is unchanged from the dividend paid in August 2023.
Kristin L. Pruitt, President, added, "Our strong dividend growth rate translates to a strong return for our shareholders. We are pleased to support this 15% dividend growth and to continue to maintain a strong capital foundation with 7% annual growth in tangible common equity."
Loan Portfolio
Total loans outstanding increased by $381.1 million, or 8%, from $4.49 billion as of September 30, 2022, to $4.87 billion as of September 30, 2023. On a linked quarter basis, total outstanding loans increased by $8.7 million, or less than 1%, from $4.86 billion as of June 30, 2023. Linked quarter loan growth was positively impacted by an increase in consumer loans of $19.8 million, or 4%, and offset by a reduction in commercial loans of $11.0 million, or less than 1%. Average total loans were $4.85 billion in the third quarter of 2023, an increase of $433.8 million, or 10%, from $4.42 billion for the third quarter of 2022, and an increase of $52.0 million, or 1%, from $4.80 billion for the second quarter of 2023.
"We are experiencing healthy loan growth on both the commercial and retail business fronts. Our growth in the commercial real estate portfolio represents in-market lending to in-market clients for land acquisition and construction, particularly in the Indianapolis market. This variable rate loan activity further contributes to the asset sensitivity of the bank's balance sheet. Continued demand for multifamily, logistics and distribution projects is fueling this growth," stated Findlay. "Our liquidity remains strong, with the loan to deposit ratio hovering in the 80% to 90% range throughout the year. Despite the long-anticipated shift in deposits, we are effectively managing the funding of our strong loan growth with a focus on core deposit retention and growth."
Commercial loan originations for the third quarter included approximately $388.0 million in loan originations offset by approximately $399.0 million in commercial loan pay downs. Line of credit usage decreased to 39% at September 30, 2023, compared to 42% at September 30, 2022 and 40% at June 30, 2023. Total available lines of credit expanded by $345.0 million, or 8%, as compared to a year ago, and line usage decreased by $17.0 million, or 1%, for the same period. The company has limited exposure to commercial office space borrowers, all of which are located in the bank's Indiana markets. Loans totaling $71.9 million for this sector represented 1.5% of total loans at September 30, 2023.
Diversified Deposit Base
The bank's diversified deposit base has remained stable on a year over year basis and on a linked quarter basis.
| DEPOSIT DETAIL (unaudited, in thousands) | |||||||||||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||
| Retail | $ | 1,761,235 | 31.1 | % | $ | 1,821,607 | 33.6 | % | $ | 2,056,626 | 36.3 | % | |||||
| Commercial | 2,154,853 | 38.1 | 2,082,564 | 38.4 | 2,116,390 | 37.4 | |||||||||||
| Public fund | 1,563,557 | 27.7 | 1,450,527 | 26.7 | 1,481,100 | 26.1 | |||||||||||
| Core deposits | 5,479,645 | 96.9 | 5,354,698 | 98.7 | 5,654,116 | 99.8 | |||||||||||
| Brokered deposits | 177,430 | 3.1 | 68,361 | 1.3 | 10,017 | 0.2 | |||||||||||
| Total | $ | 5,657,075 | 100.0 | % | $ | 5,423,059 | 100.0 | % | $ | 5,664,133 | 100.0 | % | |||||
Total deposits decreased $7.1 million, or less than 1%, from $5.66 billion as of September 30, 2022 to $5.66 billion as of September 30, 2023. The decrease in total deposits was driven by a decrease in core deposits of $174.5 million, or 3%. Total core deposits were $5.5 billion and represent 97% of total deposits as compared to $5.7 billion and 100%, respectively, at September 30, 2022. Brokered deposits increased by $167.4 million to $177.4 million at September 30, 2023, accounting for 3% of total deposits at quarter end.
The composition of core deposits reflects continued growth in commercial deposits to $2.2 billion, or 38% of total deposits, and stability in public funds at $1.6 billion or 28% of total deposits. Retail deposits have contracted by $296 million since September 30, 2022 and currently represent 31% of total deposits at $1.8 billion. Net retail deposits outflows since September 30, 2022 reflect the continued utilization of deposits from peak savings levels during 2021.
On a linked quarter basis total deposits increased $234.0 million, or 4%, from $5.42 billion at June 30, 2023 to $5.66 billion at September 30, 2023, and core deposits increased by $124.9 million, or 2%. Linked quarter expansion in core deposits resulted from growth in public fund deposits, of $113.0 million, or 8%, and growth in commercial deposits of $72.3 million, or 3%. Offsetting these increases was a contraction in retail deposits of $60.4 million, or 3%. An increase in brokered deposits of $109.1 million, or 160%, also contributed to the linked quarter increase in total deposits.
"With the deposit challenges impacting the banking sector during the first nine months of the year, we are pleased with our deposit trends and with the growth we have experienced with our commercial depositors. Our monitoring of average checking account balances highlights that all three core deposit sectors continue to operate with higher levels of liquidity when compared to pre-pandemic levels," noted Findlay. "While average balances per account have dropped from their peak in 2021, we have done a terrific job of retaining client deposits and this contributes to our solid liquidity position."
Average total deposits were $5.57 billion for the third quarter of 2023, a decrease of $66.0 million, or 1%, from $5.64 billion for the third quarter of 2022.
On a linked quarter basis, average total deposits increased by $21.3 million, or less than 1%, from $5.55 billion for the second quarter of 2023. Total average time deposits drove the increase in linked quarter average deposit growth, increasing $141.2 million, or 17%. The increase in average time deposits was offset by decreases in average balances for interest bearing checking, noninterest bearing checking and savings accounts between the two quarters.
Checking accounts by deposit sector, which include demand deposits and interest-bearing checking accounts, continue to maintain balances that are higher than pre-pandemic levels. Since December 31, 2019, commercial checking account balances have grown by $915.6 million, or 83%, retail checking account balances have grown by $241.9 million, or 37%, and public fund checking account balances have grown by $419.4 million, or 50%. Importantly, the number of checking accounts have grown since December 31, 2019 by 18% for commercial checking accounts, by 9% for retail checking accounts and by 3% for public fund checking accounts. Overall, all three sectors have grown in balance and in number of accounts since December 31, 2019.
Checking account trends compared to a year ago at September 30, 2022 demonstrate checking account balance growth of $108.8 million, or 6%, for commercial checking account balances, offset by a contraction of $219.9 million, or 20%, for retail checking account balances and a contraction of $166.7 million, or 12%, for public fund checking account balances. These trends demonstrate continued organic growth of commercial deposits and 3% growth in the number of commercial checking accounts as compared to September 30, 2022. Retail checking account balance declines reflect the anticipated utilization of excess liquidity by our retail customers from peak levels experienced during 2022. The number of retail accounts have grown by 2% since September 30, 2022. Public funds checking account balance declines, as compared to a year ago, demonstrate the utilization of stimulus funding received by our public fund depositors even as the number of accounts are largely unchanged during the past year. Importantly, a deposit mix shift from noninterest bearing deposits to interest bearing deposits has resulted in response to the rise in deposit interest rates.
Uninsured deposits not covered by FDIC deposit insurance were 54% as of September 30, 2023, unchanged from June 30, 2023, and March 31, 2023. Uninsured deposits not covered by FDIC deposit insurance or the Indiana Public Deposit Insurance Fund (which insures public fund deposits in Indiana), were 28% of total deposits as of September 30, 2023, unchanged from June 30, 2023, and down from 29% as of March 31, 2023. As of September 30, 2023, 98% of deposit accounts had deposit balances less than $250,000.
Liquidity Overview
The bank has robust liquidity resources. These resources include secured borrowings available from the Federal Home Loan Bank, the Federal Reserve Bank Discount Window and the Federal Reserve Bank Term Funding Program. In addition, the bank has unsecured borrowing capacity through long established relationships within the brokered deposits markets, Federal Funds lines from correspondent bank partners, and Insured Cash Sweep (ICS) one-way buy funds available from the Intrafi network. As of September 30, 2023, the company had access to $3.3 billion in unused liquidity available from these aggregate sources, compared to $3.3 billion at September 30, 2022 and $2.9 billion at June 30, 2023. Utilization from these sources totaled $267.4 million at September 30, 2023, compared to $10.0 million at September 30, 2022, and $468.4 million at June 30, 2023. Importantly, core deposits have historically represented, and currently represent, the primary funding resource of the bank.
Investment Portfolio Overview
Total investment securities were $1.11 billion at September 30, 2023, reflecting a decrease of $215.0 million, or 16%, as compared to $1.32 billion at September 30, 2022. On a linked quarter basis, investment securities decreased $86.1 million, or 7%. Investment securities represented 17% of total assets on September 30, 2023, compared to 21% on September 30, 2022, and 18% on June 30, 2023. Effective duration for the investment portfolio was 6.7 years at September 30, 2023, compared to 4.0 years at December 31, 2019 and 6.5 years at December 31, 2022. Duration of the portfolio expanded following the deployment of excess liquidity to the investment portfolio and the dramatic rise in interest rates during 2022 that has continued into 2023. The ratio of investment securities as a percentage of total assets remains elevated over historical levels of approximately 12% to 14% during 2014 to 2020. The company expects the investment securities portfolio as a percentage of assets to continue to decrease over time as the proceeds from pay downs, sales and maturities of these investment securities are used to fund loan portfolio growth and for other general liquidity purposes. Investment portfolio sales of $102.8 million for losses of $16,000 and investment portfolio cash flows of $55.3 million provided liquidity of $158.2 million during the nine months ended September 30, 2023. The company anticipates receiving principal and interest cash flows of approximately $125.0 million during the next five quarters.
Net Interest Margin
Net interest margin was 3.21% for the third quarter of 2023, representing a 36 basis point contraction from 3.57% for the third quarter of 2022. Earning assets yields increased by 157 basis points to 5.81% for the third quarter of 2023, up from 4.24% for the third quarter of 2022. The increase in earning asset yields was offset by an increase in the company's funding costs as interest expense as a percentage of average earning assets increased to 2.60% for the third quarter of 2023 from 0.67% for the third quarter of 2022, an increase of 193 basis points. The target Federal Funds rate was increased by 225 basis points between September 30, 2022 and September 30, 2023, from a range of 3.00%-3.25% to a range of 5.25%-5.50%. While the rate increases have positively affected the company's yields on earning assets between the two periods, the company has experienced an offsetting increase to funding costs as excess customer liquidity was utilized and the competition for deposits has increased throughout the industry.
Linked quarter net interest margin contracted by 7 basis points and was 3.21% for the third quarter of 2023, compared to 3.28% for the second quarter of 2023. The linked quarter contraction in net interest income was a result of a net increase in funding costs over average earning asset yields. Average earning asset yields increased by 16 basis points from 5.65% during the second quarter of 2023 to 5.81% during the third quarter of 2023. Earning asset yields benefited from a 25 basis point increase in the target Federal Funds rate in July 2023. The increase in earning asset yields was offset by a 23 basis point increase in interest expense as a percentage of average earning assets. This increase in interest expense was driven by continued upward pressure in deposit costs resulting from market competition. Total noninterest bearing deposits to total deposits were 24% at September 30, 2023, compared to 27% at June 30, 2023 and 32% at September 30, 2022. The cumulative loan beta, which measures the sensitivity of a bank's average loan yield to changes in short-term interest rates, is 52% for the current rate-tightening cycle, compared to 61% during the prior tightening cycle. The cumulative deposit beta, which measures the sensitivity of a bank's deposit cost to changes in short-term interest rates, is 46% for the current rate-tightening cycle, compared to 45% during the prior tightening cycle.
"The deposit mix shift that began in the fourth quarter of 2022 has slowed in the third quarter of 2023 from peak levels in the second quarter of 2023," noted Findlay. "As a result, our net interest margin decline has slowed during the quarter. Our commercial depositors remain with elevated liquidity and as a result are utilizing credit availability in a more limited manner as evidenced by the downward trend in commercial line utilization. Although the deposit mix shift has put pressure on net interest margin, we are pleased with growth in deposit relationships for commercial, retail and public fund deposit accounts."
Net interest income was $48.4 million for the third quarter of 2023, representing a decrease of $4.1 million, or 8%, as compared to the third quarter of 2022. On a linked quarter basis, net interest income decreased $131,000, or less than 1%, from $48.5 million for the second quarter of 2023. Net interest income increased by $2.4 million, or 2%, for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, due primarily to an increase in loan interest income of $88.9 million, offset by a decrease to securities interest income of $2.9 million, an increase in deposit interest expense of $77.6 million, and an increase in borrowing expense of $8.1 million.
Asset Quality
The company recorded a provision expense of $400,000 in the third quarter of 2023, compared to no provision expense in the third quarter of 2022. On a linked quarter basis, the provision expense decreased by $400,000 from $800,000 for the second quarter of 2023, or 50%.
"Asset quality trends continue to be stable. Although there has been some slowing in the recreational vehicle sector, overall, the current economic conditions have not curtailed economic output in our Indiana markets. In addition, we are not experiencing material credit deterioration in the loan portfolio," stated Findlay.
The allowance for credit loss reserve to total loans was 1.48% at September 30, 2023, versus 1.50% at September 30, 2022 and unchanged from 1.48% at June 30, 2023. Net charge offs in the third quarter of 2023 were $353,000 compared to $284,000 in the third quarter of 2022 and a net recovery of $43,000 during the linked second quarter of 2023. Annualized net charge offs to average loans were 0.03% for the third quarter of 2023, unchanged from the third quarter of 2022, and compared to none for the linked second quarter of 2023.
Nonperforming assets increased $6.6 million, or 66%, to $16.7 million as of September 30, 2023, versus $10.1 million as of September 30, 2022. The increase was a result of the net addition of loan balances placed on nonaccrual status during the first quarter of 2023 due primarily to a single commercial borrower. On a linked quarter basis, nonperforming assets decreased $1.7 million, or 9%, compared to $18.4 million as of June 30, 2023, primarily from paydowns of nonaccrual balances. The ratio of nonperforming assets to total assets at September 30, 2023 increased to 0.26% from 0.16% at September 30, 2022 and decreased from 0.28% at June 30, 2023.
Total individually analyzed and watch list loans increased by $23.2 million, or 14%, to $186.4 million at September 30, 2023, versus $163.2 million as of September 30, 2022. On a linked quarter basis, total individually analyzed and watch list loans increased by $333,000, or less than 1%, from $186.0 million at June 30, 2023. Watch list loans as a percentage of total loans increased by 20 basis points to 3.83% at September 30, 2023, compared to 3.63% at September 30, 2022, and remained unchanged compared to June 30, 2023.
Noninterest Income
The company's noninterest income increased $671,000, or 7%, to $10.8 million for the third quarter of 2023, compared to $10.2 million for the third quarter of 2022. The increase in noninterest income was driven primarily by an increase in bank owned life insurance income of $955,000, an increase in wealth advisory fees of $239,000, or 12%, and an increase in other income of $175,000, or 41%. Bank owned life insurance income benefited from improved market performance of the company's variable life insurance policies which track to the overall performance of the equity markets, and from the purchase of general life insurance policies during the fourth quarter of 2022. The increase in wealth advisory fees was driven by an increase in trust assets which benefited from new customer inflows. The increase to other income was driven by increased limited partnership income and higher dividends from the company's FHLB stock holdings. Offsetting these increases to noninterest income was a decrease to service charges on deposit accounts of $255,000, or 9%, primarily the result of increased earning credit rating for commercial depositors related to commercial treasury management fees and other changes to the deposit fee schedule for retail accounts. Additional declines included a decrease to investment brokerage fees of $243,000, or 37%, due to fluctuations in fee generating sales volume and mix, and a decrease to loan and service fees of $113,000, or 4%, due to a decline in fee-based volume.
Noninterest income for the third quarter of 2023 decreased by $666,000, or 6%, on a linked quarter basis from $11.5 million during the second quarter of 2023. The linked quarter decrease was driven largely by a decrease in interest rate swap fee income of $794,000, due to no new swap activity during the quarter. Offsetting this decrease was an increase in bank owned life insurance of $316,000, or 46%, due to improved equity market performance.
Noninterest income increased by $1.3 million, or 4%, to $32.7 million for the nine months ended September 30, 2023, compared to $31.3 million for the prior year nine-month period. The increase was driven by increases to bank owned life insurance income of $2.6 million, other income of $348,000, or 22%, interest rate swap fee income of $302,000, or 61%, and wealth advisory fees of $219,000, or 3%. These increases were offset by decreases to mortgage banking income of $955,000, or 124%, service charges on deposit accounts of $590,000, or 7%, loan service fees of $349,000, or 4%, and investment brokerage fees of $341,000, or 20%.
Noninterest Expense
Noninterest expense increased $1.2 million, or 4%, to $29.1 million for the third quarter of 2023, compared to $27.9 million during the third quarter of 2022. The increase in noninterest expense during the quarter was attributable to an increase in salaries and employee benefits of $1.3 million, or 9%, an increase in professional fees of $560,000, or 36%, and an increase in FDIC insurance and other regulatory fees of $413,000, or 90%. Salaries and employee benefits increased due to increases in salaries and employee insurance expense and an increase in deferred compensation expense, which is tied to the market performance of the company's variable bank owned life insurance policies. Professional fees increased as a result of increased interest charges associated with the bank's cash swap collateral positions and increased legal expense. The increase to FDIC insurance and other regulatory fees was caused by a blanket increase to the assessment rate used by the FDIC to calculate insurance premiums. Offsetting these increases was a decrease to other expense of $1.1 million, or 30%, driven by a decrease in accruals pertaining to ongoing legal matters. On a linked quarter basis, noninterest expense decreased by $13.6 million, or 32%, compared to $42.7 million during the second quarter of 2023.
Noninterest expense increased by $18.5 million, or 22%, for the nine months ended September 30, 2023 from $82.8 million to $101.3 million. The increase to noninterest expense during the year was driven by an $18.1 million wire fraud loss recorded as a component of noninterest expense during the second quarter of 2023. Other drivers contributing to the increase in noninterest expense include an increase to professional fees of $1.8 million, or 39%, an increase to FDIC insurance and other regulatory fees of $953,000, or 63%, and an increase to data processing fees and supplies of $795,000, or 8%.
The company's efficiency ratio was 49.1% for the third quarter of 2023, compared to 44.5% for the third quarter of 2022 and 71.2% for the linked second quarter of 2023. The company's efficiency ratio for the nine months ended September 30, 2023 was 55.9%, compared to 46.7% for the nine months ended September 30, 2022.
Information regarding Lakeland Financial Corporation may be accessed on the home page of its subsidiary, Lake City Bank, at lakecitybank.com. The company's common stock is traded on the Nasdaq Global Select Market under "LKFN." In addition to the results presented in accordance with generally accepted accounting principles in the United States, this earnings release contains certain non-GAAP financial measures. The company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company's financial performance. Additionally, these non-GAAP measures are used by management for planning and forecasting purposes, including tangible common equity, tangible assets, tangible book value per share, tangible common equity to tangible assets ratio, pretax pre-provision earnings, adjusted core noninterest expense, adjusted earnings before income taxes, core operational profitability, core operational diluted earnings per common share and adjusted core efficiency ratio. A reconciliation of these and other non-GAAP measures to the most comparable GAAP equivalents is included in the attached financial tables where the non-GAAP measures are presented.
This document contains, and future oral and written statements of the company and its management may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the company's management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "continue," "plan," "intend," "estimate," "may," "will," "would," "could," "should" or other similar expressions. The company's ability to predict results or the actual effect of future plans or strategies is inherently uncertain and, accordingly, the reader is cautioned not to place undue reliance on any forward-looking statements made by the company. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the company undertakes no obligation to update any statement in light of new information or future events. Numerous factors could cause the company's actual results to differ from those reflected in forward-looking statements, including the effects of global conflicts, including its effects on our customers, local economic conditions, our operations and vendors, and the responses of federal, state and local governmental authorities, as well as those identified in the company's filings with the Securities and Exchange Commission, including the company's Annual Report on Form 10-K and quarterly reports on Form 10-Q.
| LAKELAND FINANCIAL CORPORATION THIRD QUARTER 2023 FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| (Unaudited – Dollars in thousands, except per share data) | September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||
| END OF PERIOD BALANCES | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||
| Assets | $ | 6,426,844 | $ | 6,509,546 | $ | 6,288,406 | $ | 6,426,844 | $ | 6,288,406 | |||||||||
| Investments | 1,105,026 | 1,191,139 | 1,320,006 | 1,105,026 | 1,320,006 | ||||||||||||||
| Loans | 4,870,965 | 4,862,260 | 4,489,835 | 4,870,965 | 4,489,835 | ||||||||||||||
| Allowance for Credit Losses | 72,105 | 72,058 | 67,239 | 72,105 | 67,239 | ||||||||||||||
| Deposits | 5,657,075 | 5,423,059 | 5,664,133 | 5,657,075 | 5,664,133 | ||||||||||||||
| Brokered Deposits | 177,430 | 68,361 | 10,017 | 177,430 | 10,017 | ||||||||||||||
| Core Deposits (1) | 5,479,645 | 5,354,698 | 5,654,116 | 5,479,645 | 5,654,116 | ||||||||||||||
| Total Equity | 557,184 | 591,995 | 519,220 | 557,184 | 519,220 | ||||||||||||||
| Goodwill Net of Deferred Tax Assets | 3,803 | 3,803 | 3,803 | 3,803 | 3,803 | ||||||||||||||
| Tangible Common Equity (2) | 553,381 | 588,192 | 515,417 | 553,381 | 515,417 | ||||||||||||||
| Adjusted Tangible Common Equity (2) | 780,756 | 765,090 | 736,264 | 780,756 | 736,264 | ||||||||||||||
| AVERAGE BALANCES | |||||||||||||||||||
| Total Assets | $ | 6,498,984 | $ | 6,432,929 | $ | 6,298,358 | $ | 6,448,316 | $ | 6,469,102 | |||||||||
| Earning Assets | 6,145,894 | 6,096,284 | 5,991,630 | 6,103,538 | 6,178,787 | ||||||||||||||
| Investments | 1,171,426 | 1,210,870 | 1,429,186 | 1,210,540 | 1,472,807 | ||||||||||||||
| Loans | 4,849,758 | 4,797,742 | 4,415,944 | 4,791,431 | 4,381,284 | ||||||||||||||
| Total Deposits | 5,572,466 | 5,551,145 | 5,638,469 | 5,537,379 | 5,745,771 | ||||||||||||||
| Interest Bearing Deposits | 4,154,825 | 4,100,749 | 3,821,699 | 4,028,087 | 3,876,913 | ||||||||||||||
| Interest Bearing Liabilities | 4,382,380 | 4,287,167 | 3,821,699 | 4,246,648 | 3,919,779 | ||||||||||||||
| Total Equity | 592,510 | 603,999 | 583,679 | 594,063 | 616,202 | ||||||||||||||
| INCOME STATEMENT DATA | |||||||||||||||||||
| Net Interest Income | $ | 48,393 | $ | 48,524 | $ | 52,492 | $ | 148,436 | $ | 146,050 | |||||||||
| Net Interest Income-Fully Tax Equivalent | 49,712 | 49,842 | 53,945 | 152,436 | 150,171 | ||||||||||||||
| Provision for Credit Losses | 400 | 800 | 0 | 5,550 | 417 | ||||||||||||||
| Noninterest Income | 10,835 | 11,501 | 10,164 | 32,650 | 31,343 | ||||||||||||||
| Noninterest Expense | 29,097 | 42,734 | 27,894 | 101,265 | 82,776 | ||||||||||||||
| Net Income | 25,252 | 14,611 | 28,525 | 64,141 | 77,840 | ||||||||||||||
| Pretax Pre-Provision Earnings (2) | 30,131 | 17,291 | 34,762 | 79,821 | 94,617 | ||||||||||||||
| PER SHARE DATA | |||||||||||||||||||
| Basic Net Income Per Common Share | $ | 0.99 | $ | 0.57 | $ | 1.12 | $ | 2.51 | $ | 3.05 | |||||||||
| Diluted Net Income Per Common Share | 0.98 | 0.57 | 1.11 | 2.49 | 3.03 | ||||||||||||||
| Cash Dividends Declared Per Common Share | 0.46 | 0.46 | 0.40 | 1.38 | 1.20 | ||||||||||||||
| Dividend Payout | 46.94 | % | 80.70 | % | 36.04 | % | 36.95 | % | 39.60 | % | |||||||||
| Book Value Per Common Share (equity per share issued) | $ | 21.75 | $ | 23.12 | $ | 20.33 | $ | 21.75 | $ | 20.33 | |||||||||
| Tangible Book Value Per Common Share (2) | 21.60 | 22.97 | 20.18 | 21.60 | 20.18 | ||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| (Unaudited – Dollars in thousands, except per share data) | September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||
| PER SHARE DATA (continued) | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||
| Market Value – High | $ | 57.00 | $ | 62.71 | $ | 81.27 | $ | 77.07 | $ | 85.71 | |||||||||
| Market Value – Low | 44.46 | 43.05 | 64.05 | 43.05 | 64.05 | ||||||||||||||
| Basic Weighted Average Common Shares Outstanding | 25,613,456 | 25,607,663 | 25,533,832 | 25,601,493 | 25,525,734 | ||||||||||||||
| Diluted Weighted Average Common Shares Outstanding | 25,693,535 | 25,686,354 | 25,734,613 | 25,709,841 | 25,710,088 | ||||||||||||||
| KEY RATIOS | |||||||||||||||||||
| Return on Average Assets | 1.54 | % | 0.91 | % | 1.80 | % | 1.33 | % | 1.61 | % | |||||||||
| Return on Average Total Equity | 16.91 | 9.70 | 19.39 | 14.44 | 16.89 | ||||||||||||||
| Average Equity to Average Assets | 9.12 | 9.39 | 9.27 | 9.21 | 9.53 | ||||||||||||||
| Net Interest Margin | 3.21 | 3.28 | 3.57 | 3.33 | 3.25 | ||||||||||||||
| Efficiency (Noninterest Expense/Net Interest Income plus Noninterest Income) | 49.13 | 71.19 | 44.52 | 55.92 | 46.66 | ||||||||||||||
| Loans to Deposits | 86.10 | 89.66 | 79.27 | 86.10 | 79.27 | ||||||||||||||
| Investment Securities to Total Assets | 17.19 | 18.30 | 20.99 | 17.19 | 20.99 | ||||||||||||||
| Tier 1 Leverage (3) | 11.64 | 11.54 | 11.40 | 11.64 | 11.40 | ||||||||||||||
| Tier 1 Risk-Based Capital (3) | 13.89 | 13.68 | 14.13 | 13.89 | 14.13 | ||||||||||||||
| Common Equity Tier 1 (CET1) (3) | 13.89 | 13.68 | 14.13 | 13.89 | 14.13 | ||||||||||||||
| Total Capital (3) | 15.14 | 14.93 | 15.38 | 15.14 | 15.38 | ||||||||||||||
| Tangible Capital (2) | 8.62 | 9.04 | 8.20 | 8.62 | 8.20 | ||||||||||||||
| Adjusted Tangible Capital (2) | 11.74 | 11.45 | 11.32 | 11.74 | 11.32 | ||||||||||||||
| ASSET QUALITY | |||||||||||||||||||
| Loans Past Due 30 - 89 Days | $ | 1,782 | $ | 1,207 | $ | 921 | $ | 1,782 | $ | 921 | |||||||||
| Loans Past Due 90 Days or More | 19 | 8 | 25 | 19 | 25 | ||||||||||||||
| Nonaccrual Loans | 16,290 | 18,004 | 9,892 | 16,290 | 9,892 | ||||||||||||||
| Nonperforming Loans | 16,309 | 18,012 | 9,917 | 16,309 | 9,917 | ||||||||||||||
| Other Real Estate Owned | 384 | 384 | 196 | 384 | 196 | ||||||||||||||
| Other Nonperforming Assets | 45 | 20 | 0 | 45 | 0 | ||||||||||||||
| Total Nonperforming Assets | 16,738 | 18,416 | 10,113 | 16,738 | 10,113 | ||||||||||||||
| Individually Analyzed Loans | 16,739 | 18,465 | 17,313 | 16,739 | 17,313 | ||||||||||||||
| Non-Individually Analyzed Watch List Loans | 169,621 | 167,562 | 145,839 | 169,621 | 145,839 | ||||||||||||||
| Total Individually Analyzed and Watch List Loans | 186,360 | 186,027 | 163,152 | 186,360 | 163,152 | ||||||||||||||
| Gross Charge Offs | 480 | 390 | 373 | 6,766 | 1,211 | ||||||||||||||
| Recoveries | 127 | 433 | 89 | 715 | 260 | ||||||||||||||
| Net Charge Offs/(Recoveries) | 353 | (43 | ) | 284 | 6,051 | 951 | |||||||||||||
| Net Charge Offs/(Recoveries) to Average Loans | 0.03 | % | 0.00 | % | 0.03 | % | 0.17 | % | 0.03 | % | |||||||||
| Credit Loss Reserve to Loans | 1.48 | 1.48 | 1.50 | 1.48 | 1.50 | ||||||||||||||
| Credit Loss Reserve to Nonperforming Loans | 442.11 | 400.06 | 678.01 | 442.11 | 678.01 | ||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| (Unaudited – Dollars in thousands, except per share data) | September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||
| 2023 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||
| Nonperforming Loans to Loans | 0.33 | 0.37 | 0.22 | 0.33 | 0.22 | ||||||||||||||
| Nonperforming Assets to Assets | 0.26 | 0.28 | 0.16 | 0.26 | 0.16 | ||||||||||||||
| Total Individually Analyzed and Watch List Loans to Total Loans | 3.83 | % | 3.83 | % | 3.63 | % | 3.83 | % | 3.63 | % | |||||||||
| OTHER DATA | |||||||||||||||||||
| Full Time Equivalent Employees | 614 | 632 | 600 | 614 | 600 | ||||||||||||||
| Offices | 53 | 53 | 52 | 53 | 52 | ||||||||||||||
| (1) Core deposits equals deposits less brokered deposits. | |||||||||||||||||||
| (2) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures". | |||||||||||||||||||
| (3) Capital ratios for September 30, 2023 are preliminary until the Call Report is filed. | |||||||||||||||||||
| CONSOLIDATED BALANCE SHEETS (in thousands, except share data) | |||||||
| | September 30, 2023 | December 31, 2022 | |||||
| | (Unaudited) | | |||||
| ASSETS | |||||||
| Cash and due from banks | $ | 67,512 | $ | 80,992 | |||
| Short-term investments | 78,768 | 49,290 | |||||
| Total cash and cash equivalents | 146,280 | 130,282 | |||||
| | |||||||
| Securities available-for-sale, at fair value | 975,532 | 1,185,528 | |||||
| Securities held-to-maturity, at amortized cost (fair value of $102,629 and $111,029, respectively) | 129,494 | 128,242 | |||||
| Real estate mortgage loans held-for-sale | 572 | 357 | |||||
| | |||||||
| Loans, net of allowance for credit losses of $72,105 and $72,606 | 4,798,860 | 4,637,790 | |||||
| | |||||||
| Land, premises and equipment, net | 58,512 | 58,097 | |||||
| Bank owned life insurance | 108,758 | 108,407 | |||||
| Federal Reserve and Federal Home Loan Bank stock | 21,420 | 15,795 | |||||
| Accrued interest receivable | 28,994 | 27,994 | |||||
| Goodwill | 4,970 | 4,970 | |||||
| Other assets | 153,452 | 134,909 | |||||
| Total assets | $ | 6,426,844 | $ | 6,432,371 | |||
| | |||||||
| | |||||||
| LIABILITIES | |||||||
| Noninterest bearing deposits | $ | 1,377,650 | $ | 1,736,761 | |||
| Interest bearing deposits | 4,279,425 | 3,723,859 | |||||
| Total deposits | 5,657,075 | 5,460,620 | |||||
| | |||||||
| Federal Funds purchased | 0 | 22,000 | |||||
| Federal Home Loan Bank advances | 90,000 | 275,000 | |||||
| Total borrowings | 90,000 | 297,000 | |||||
| Accrued interest payable | 16,178 | 3,186 | |||||
| Other liabilities | 106,407 | 102,678 | |||||
| Total liabilities | 5,869,660 | 5,863,484 | |||||
| | |||||||
| STOCKHOLDERS' EQUITY | |||||||
| Common stock: 90,000,000 shares authorized, no par value | |||||||
| 25,903,264 shares issued and 25,431,724 outstanding as of September 30, 2023 | |||||||
| 25,825,127 shares issued and 25,349,225 outstanding as of December 31, 2022 | 125,758 | 127,004 | |||||
| Retained earnings | 674,917 | 646,100 | |||||
| Accumulated other comprehensive income (loss) | (228,111 | ) | (188,923 | ) | |||
| Treasury stock, at cost (471,540 shares and 475,902 shares as of September 30, 2023 and December 31, 2022, respectively) | (15,469 | ) | (15,383 | ) | |||
| Total stockholders' equity | 557,095 | 568,798 | |||||
| Noncontrolling interest | 89 | 89 | |||||
| Total equity | 557,184 | 568,887 | |||||
| Total liabilities and equity | $ | 6,426,844 | $ | 6,432,371 | |||
| CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data) | |||||||||||||||
| | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
| | 2023 | 2022 | 2023 | 2022 | |||||||||||
| NET INTEREST INCOME | |||||||||||||||
| Interest and fees on loans | |||||||||||||||
| Taxable | $ | 78,910 | $ | 52,707 | $ | 223,499 | $ | 136,580 | |||||||
| Tax exempt | 1,008 | 462 | 2,869 | 911 | |||||||||||
| Interest and dividends on securities | | | |||||||||||||
| Taxable | 3,077 | 3,608 | 9,966 | 10,613 | |||||||||||
| Tax exempt | 4,023 | 5,009 | 12,387 | 14,609 | |||||||||||
| Other interest income | 1,605 | 772 | 3,604 | 1,501 | |||||||||||
| Total interest income | 88,623 | 62,558 | 252,325 | 164,214 | |||||||||||
| | | | | | |||||||||||
| Interest on deposits | 37,108 | 10,066 | 95,637 | 18,037 | |||||||||||
| Interest on borrowings | | | |||||||||||||
| Short-term | 3,122 | 0 | 8,252 | 0 | |||||||||||
| Long-term | 0 | 0 | 0 | 127 | |||||||||||
| Total interest expense | 40,230 | 10,066 | 103,889 | 18,164 | |||||||||||
| | | | | | |||||||||||
| NET INTEREST INCOME | 48,393 | 52,492 | 148,436 | 146,050 | |||||||||||
| | | | | | |||||||||||
| Provision for credit losses | 400 | 0 | 5,550 | 417 | |||||||||||
| | | | | | |||||||||||
| NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 47,993 | 52,492 | 142,886 | 145,633 | |||||||||||
| | | | | | |||||||||||
| NONINTEREST INCOME | |||||||||||||||
| Wealth advisory fees | 2,298 | 2,059 | 6,769 | 6,550 | |||||||||||
| Investment brokerage fees | 408 | 651 | 1,370 | 1,711 | |||||||||||
| Service charges on deposit accounts | 2,735 | 2,990 | 8,091 | 8,681 | |||||||||||
| Loan and service fees | 2,934 | 3,047 | 8,782 | 9,131 | |||||||||||
| Merchant and interchange fee income | 938 | 941 | 2,744 | 2,660 | |||||||||||
| Bank owned life insurance income (loss) | 1,009 | 54 | 2,393 | (212 | ) | ||||||||||
| Interest rate swap fee income | 0 | 88 | 794 | 492 | |||||||||||
| Mortgage banking income (loss) | (50 | ) | (89 | ) | (184 | ) | 771 | ||||||||
| Net securities gains (losses) | (35 | ) | 0 | (16 | ) | 0 | |||||||||
| Other income | 598 | 423 | 1,907 | 1,559 | |||||||||||
| Total noninterest income | 10,835 | 10,164 | 32,650 | 31,343 | |||||||||||
| | | | | | |||||||||||
| NONINTEREST EXPENSE | |||||||||||||||
| Salaries and employee benefits | 15,977 | 14,650 | 43,414 | 43,840 | |||||||||||
| Net occupancy expense | 1,621 | 1,476 | 4,874 | 4,793 | |||||||||||
| Equipment costs | 1,325 | 1,380 | 4,189 | 4,250 | |||||||||||
| Data processing fees and supplies | 3,379 | 3,226 | 10,305 | 9,510 | |||||||||||
| Corporate and business development | 1,201 | 1,426 | 3,930 | 4,078 | |||||||||||
| FDIC insurance and other regulatory fees | 871 | 458 | 2,469 | 1,516 | |||||||||||
| Professional fees | 2,114 | 1,554 | 6,284 | 4,527 | |||||||||||
| Wire fraud loss | 0 | 0 | 18,058 | 0 | |||||||||||
| Other expense | 2,609 | 3,724 | 7,742 | 10,262 | |||||||||||
| Total noninterest expense | 29,097 | 27,894 | 101,265 | 82,776 | |||||||||||
| | | | | | |||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 29,731 | 34,762 | 74,271 | 94,200 | |||||||||||
| Income tax expense | 4,479 | 6,237 | 10,130 | 16,360 | |||||||||||
| NET INCOME | $ | 25,252 | $ | 28,525 | $ | 64,141 | $ | 77,840 | |||||||
| | | | | | |||||||||||
| BASIC WEIGHTED AVERAGE COMMON SHARES | 25,613,456 | 25,533,832 | 25,601,493 | $ | 25,525,734 | ||||||||||
| | | | |||||||||||||
| BASIC EARNINGS PER COMMON SHARE | $ | 0.99 | $ | 1.12 | $ | 2.51 | $ | 3.05 | |||||||
| | | | |||||||||||||
| DILUTED WEIGHTED AVERAGE COMMON SHARES | 25,693,535 | 25,734,613 | 25,709,841 | 25,710,088 | |||||||||||
| | |||||||||||||||
| DILUTED EARNINGS PER COMMON SHARE | $ | 0.98 | $ | 1.11 | $ | 2.49 | $ | 3.03 | |||||||
| LAKELAND FINANCIAL CORPORATION LOAN DETAIL (unaudited, in thousands) | ||||||||||||||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||
| Commercial and industrial loans: | ||||||||||||||||||||
| Working capital lines of credit loans | $ | 589,345 | 12.1 | % | $ | 618,655 | 12.7 | % | $ | 684,281 | 15.2 | % | ||||||||
| Non-working capital loans | 812,875 | 16.7 | 851,232 | 17.5 | 827,014 | 18.4 | ||||||||||||||
| Total commercial and industrial loans | 1,402,220 | 28.8 | 1,469,887 | 30.2 | 1,511,295 | 33.6 | ||||||||||||||
| Commercial real estate and multi-family residential loans: | ||||||||||||||||||||
| Construction and land development loans | 633,920 | 13.0 | 590,860 | 12.1 | 468,288 | 10.4 | ||||||||||||||
| Owner occupied loans | 811,175 | 16.6 | 806,072 | 16.6 | 741,293 | 16.5 | ||||||||||||||
| Nonowner occupied loans | 740,783 | 15.2 | 724,799 | 14.9 | 655,975 | 14.6 | ||||||||||||||
| Multifamily loans | 236,581 | 4.8 | 254,662 | 5.2 | 191,212 | 4.3 | ||||||||||||||
| Total commercial real estate and multi-family residential loans | 2,422,459 | 49.6 | 2,376,393 | 48.8 | 2,056,768 | 45.8 | ||||||||||||||
| Agri-business and agricultural loans: | ||||||||||||||||||||
| Loans secured by farmland | 183,241 | 3.8 | 176,807 | 3.6 | 165,328 | 3.7 | ||||||||||||||
| Loans for agricultural production | 197,287 | 4.0 | 198,155 | 4.1 | 176,738 | 3.9 | ||||||||||||||
| Total agri-business and agricultural loans | 380,528 | 7.8 | 374,962 | 7.7 | 342,066 | 7.6 | ||||||||||||||
| Other commercial loans | 125,939 | 2.6 | 120,958 | 2.5 | 100,831 | 2.2 | ||||||||||||||
| Total commercial loans | 4,331,146 | 88.8 | 4,342,200 | 89.2 | 4,010,960 | 89.2 | ||||||||||||||
| Consumer 1-4 family mortgage loans: | ||||||||||||||||||||
| Closed end first mortgage loans | 247,114 | 5.1 | 229,078 | 4.7 | 196,077 | 4.4 | ||||||||||||||
| Open end and junior lien loans | 189,611 | 3.9 | 183,738 | 3.8 | 173,419 | 3.9 | ||||||||||||||
| Residential construction and land development loans | 12,888 | 0.3 | 18,569 | 0.4 | 18,775 | 0.4 | ||||||||||||||
| Total consumer 1-4 family mortgage loans | 449,613 | 9.3 | 431,385 | 8.9 | 388,271 | 8.7 | ||||||||||||||
| Other consumer loans | 93,737 | 1.9 | 92,139 | 1.9 | 93,026 | 2.1 | ||||||||||||||
| Total consumer loans | 543,350 | 11.2 | 523,524 | 10.8 | 481,297 | 10.8 | ||||||||||||||
| Subtotal | 4,874,496 | 100.0 | % | 4,865,724 | 100.0 | % | 4,492,257 | 100.0 | % | |||||||||||
| Less: Allowance for credit losses | (72,105 | ) | (72,058 | ) | (67,239 | ) | ||||||||||||||
| Net deferred loan fees | (3,531 | ) | (3,464 | ) | (2,422 | ) | ||||||||||||||
| Loans, net | $ | 4,798,860 | $ | 4,790,202 | $ | 4,422,596 | ||||||||||||||
| LAKELAND FINANCIAL CORPORATION DEPOSITS AND BORROWINGS (unaudited, in thousands) | ||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||
| Noninterest bearing demand deposits | $ | 1,377,650 | $ | 1,438,030 | $ | 1,832,328 | ||
| Savings and transaction accounts: | ||||||||
| Savings deposits | 315,651 | 342,847 | 428,718 | |||||
| Interest bearing demand deposits | 2,891,683 | 2,819,385 | 2,652,783 | |||||
| Time deposits: | ||||||||
| Deposits of $100,000 or more | 756,107 | 616,455 | 573,923 | |||||
| Other time deposits | 315,984 | 206,342 | 176,381 | |||||
| Total deposits | $ | 5,657,075 | $ | 5,423,059 | $ | 5,664,133 | ||
| FHLB advances and other borrowings | 90,000 | 400,000 | 0 | |||||
| Total funding sources | $ | 5,747,075 | $ | 5,823,059 | $ | 5,664,133 | ||
| LAKELAND FINANCIAL CORPORATION AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS (UNAUDITED) | ||||||||||||||||||||||||||||||
| Three Months Ended September 30, 2023 | Three Months Ended June 30, 2023 | Three Months Ended September 30, 2022 | ||||||||||||||||||||||||||||
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | |||||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||||||||
| Loans: | ||||||||||||||||||||||||||||||
| Taxable (2)(3) | $ | 4,791,156 | $ | 78,910 | 6.53 | % | $ | 4,739,885 | $ | 75,047 | 6.35 | % | $ | 4,376,724 | $ | 52,707 | 4.78 | % | ||||||||||||
| Tax exempt (1) | 58,602 | 1,258 | 8.52 | 57,857 | 1,198 | 8.31 | 39,220 | 583 | 5.90 | |||||||||||||||||||||
| Investments: (1) | ||||||||||||||||||||||||||||||
| Securities | 1,171,426 | 8,169 | 2.77 | 1,210,870 | 8,520 | 2.82 | 1,429,186 | 9,949 | 2.76 | |||||||||||||||||||||
| Short-term investments | 2,533 | 29 | 4.54 | 2,308 | 26 | 4.52 | 2,307 | 9 | 1.55 | |||||||||||||||||||||
| Interest bearing deposits | 122,177 | 1,576 | 5.12 | 85,364 | 1,009 | 4.74 | 144,193 | 763 | 2.10 | |||||||||||||||||||||
| Total earning assets | $ | 6,145,894 | $ | 89,942 | 5.81 | % | $ | 6,096,284 | $ | 85,800 | 5.65 | % | $ | 5,991,630 | $ | 64,011 | 4.24 | % | ||||||||||||
| Less: Allowance for credit losses | (71,997 | ) | (71,477 | ) | (67,481 | ) | ||||||||||||||||||||||||
| Nonearning Assets | ||||||||||||||||||||||||||||||
| Cash and due from banks | 68,669 | 69,057 | 70,672 | |||||||||||||||||||||||||||
| Premises and equipment | 58,782 | 58,992 | 58,796 | |||||||||||||||||||||||||||
| Other nonearning assets | 297,636 | 280,073 | 244,741 | |||||||||||||||||||||||||||
| Total assets | $ | 6,498,984 | $ | 6,432,929 | $ | 6,298,358 | ||||||||||||||||||||||||
| Interest Bearing Liabilities | ||||||||||||||||||||||||||||||
| Savings deposits | $ | 329,557 | $ | 57 | 0.07 | % | $ | 360,173 | $ | 65 | 0.07 | % | $ | 430,428 | $ | 85 | 0.08 | % | ||||||||||||
| Interest bearing checking accounts | 2,873,795 | 27,891 | 3.85 | 2,930,285 | 27,226 | 3.73 | 2,623,747 | 8,809 | 1.33 | |||||||||||||||||||||
| Time deposits: | ||||||||||||||||||||||||||||||
| In denominations under $100,000 | 211,039 | 1,507 | 2.83 | 198,864 | 1,147 | 2.31 | 180,774 | 298 | 0.65 | |||||||||||||||||||||
| In denominations over $100,000 | 740,434 | 7,654 | 4.10 | 611,427 | 5,173 | 3.39 | 586,750 | 874 | 0.59 | |||||||||||||||||||||
| Miscellaneous short-term borrowings | 227,555 | 3,121 | 5.44 | 186,418 | 2,347 | 5.05 | 0 | 0 | 0.00 | |||||||||||||||||||||
| Long-term borrowings and subordinated debentures | 0 | 0 | 0.00 | 0 | 0 | 0.00 | 0 | 0 | 0.00 | |||||||||||||||||||||
| Total interest bearing liabilities | $ | 4,382,380 | $ | 40,230 | 3.64 | % | $ | 4,287,167 | $ | 35,958 | 3.36 | % | $ | 3,821,699 | $ | 10,066 | 1.04 | % | ||||||||||||
| Noninterest Bearing Liabilities | ||||||||||||||||||||||||||||||
| Demand deposits | 1,417,641 | 1,450,396 | 1,816,770 | |||||||||||||||||||||||||||
| Other liabilities | 106,453 | 91,367 | 76,210 | |||||||||||||||||||||||||||
| Stockholders' Equity | 592,510 | 603,999 | 583,679 | |||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,498,984 | $ | 6,432,929 | $ | 6,298,358 | ||||||||||||||||||||||||
| Interest Margin Recap | ||||||||||||||||||||||||||||||
| Interest income/average earning assets | 89,942 | 5.81 | % | 85,800 | 5.65 | % | 64,011 | 4.24 | % | |||||||||||||||||||||
| Interest expense/average earning assets | 40,230 | 2.60 | 35,958 | 2.37 | 10,066 | 0.67 | ||||||||||||||||||||||||
| Net interest income and margin | $ | 49,712 | 3.21 | % | $ | 49,842 | 3.28 | % | $ | 53,945 | 3.57 | % | ||||||||||||||||||
(1) Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 ("TEFRA") adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $1.32 million, $1.32 million and $1.45 million in the three-month periods ended September 30, 2023, June 30, 2023 and September 30, 2022, respectively.
(2) Loan fees, which are immaterial in relation to total taxable loan interest income for the three months ended September 30, 2023, June 30, 2023 and September 30, 2022, are included as taxable loan interest income.
(3) Nonaccrual loans are included in the average balance of taxable loans.
Reconciliation of Non-GAAP Financial Measures
Tangible common equity, adjusted tangible common equity, tangible assets, adjusted tangible assets, tangible book value per common share, tangible common equity to tangible assets, adjusted tangible common equity to adjusted tangible assets, and pretax pre-provision earnings are non-GAAP financial measures calculated using GAAP amounts. Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of equity, net of deferred tax. Tangible assets are calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets, net of deferred tax. Adjusted tangible assets and adjusted tangible common equity remove the fair market value adjustment impact of the available-for-sale investment securities portfolio in accumulated other comprehensive income (loss). Tangible book value per common share is calculated by dividing tangible common equity by the number of shares outstanding less true treasury stock. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. However, management considers these measures of the company's value meaningful to understanding of the company's financial information and performance.
A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep. 30, 2023 | Jun. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |||||||||||||||
| Total Equity | $ | 557,184 | $ | 591,995 | $ | 519,220 | $ | 557,184 | $ | 519,220 | |||||||||
| Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | 1,167 | 1,167 | ||||||||||||||
| Tangible Common Equity | 553,381 | 588,192 | 515,417 | 553,381 | 515,417 | ||||||||||||||
| Market Value Adjustment in AOCI | 227,375 | 176,898 | 220,847 | 227,375 | 220,847 | ||||||||||||||
| Adjusted Tangible Common Equity | 780,756 | 765,090 | 736,264 | 780,756 | 736,264 | ||||||||||||||
| Assets | $ | 6,426,844 | $ | 6,509,546 | $ | 6,288,406 | $ | 6,426,844 | $ | 6,288,406 | |||||||||
| Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | 1,167 | 1,167 | ||||||||||||||
| Tangible Assets | 6,423,041 | 6,505,743 | 6,284,603 | 6,423,041 | 6,284,603 | ||||||||||||||
| Market Value Adjustment in AOCI | 227,375 | 176,898 | 220,847 | 227,375 | 220,847 | ||||||||||||||
| Adjusted Tangible Assets | 6,650,416 | 6,682,641 | 6,505,450 | 6,650,416 | 6,505,450 | ||||||||||||||
| Ending Common Shares Issued | 25,614,163 | 25,607,663 | 25,536,026 | 25,614,163 | 25,536,026 | ||||||||||||||
| Tangible Book Value Per Common Share | $ | 21.60 | $ | 22.97 | $ | 20.18 | $ | 21.60 | $ | 20.18 | |||||||||
| Tangible Common Equity/Tangible Assets | 8.62 | % | 9.04 | % | 8.20 | % | 8.62 | % | 8.20 | % | |||||||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 11.74 | % | 11.45 | % | 11.32 | % | 11.74 | % | 11.32 | % | |||||||||
| Net Interest Income | $ | 48,393 | $ | 48,524 | $ | 52,492 | $ | 148,436 | $ | 146,050 | |||||||||
| Plus: Noninterest Income | 10,835 | 11,501 | 10,164 | 32,650 | 31,343 | ||||||||||||||
| Minus: Noninterest Expense | (29,097 | ) | (42,734 | ) | (27,894 | ) | (101,265 | ) | (82,776 | ) | |||||||||
| Pretax Pre-Provision Earnings | $ | 30,131 | $ | 17,291 | $ | 34,762 | $ | 79,821 | $ | 94,617 | |||||||||
Adjusted core noninterest expense, adjusted earnings before income taxes, core operational profitability, core operational diluted earnings per common share and adjusted core efficiency ratio are non-GAAP financial measures calculated using GAAP amounts. These adjusted amounts are calculated by excluding the impact of the wire fraud loss and corresponding reduction to salaries and employee benefits for the periods presented below. Management considers these measures of financial performance to be meaningful to understanding the company's core business performance for these periods.
A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep. 30, 2023 | Jun. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |||||||||||||||
| Noninterest Expense | $ | 29,097 | $ | 42,734 | $ | 27,894 | $ | 101,265 | $ | 82,776 | |||||||||
| Less: Wire Fraud Loss | 0 | (18,058 | ) | 0 | (18,058 | ) | 0 | ||||||||||||
| Plus: Salaries and Employee Benefits (1) | 0 | 1,850 | 0 | 1,850 | 0 | ||||||||||||||
| Adjusted Core Noninterest Expense | $ | 29,097 | $ | 26,526 | $ | 27,894 | $ | 85,057 | $ | 82,776 | |||||||||
| Earnings Before Income Taxes | $ | 29,731 | $ | 16,491 | $ | 34,762 | $ | 74,271 | $ | 94,200 | |||||||||
| Adjusted Core Noninterest Expense Impact | 0 | 16,208 | 0 | 16,208 | 0 | ||||||||||||||
| Adjusted Earnings Before Income Taxes | 29,731 | 32,699 | 34,762 | 90,479 | 94,200 | ||||||||||||||
| Tax Effect | (4,479 | ) | (5,873 | ) | (6,237 | ) | (14,123 | ) | (16,360 | ) | |||||||||
| Core Operational Profitability | $ | 25,252 | $ | 26,826 | $ | 28,525 | $ | 76,356 | $ | 77,840 | |||||||||
| Core Operational Diluted Earnings Per Common Share | $ | 0.98 | $ | 1.05 | $ | 1.11 | $ | 2.97 | $ | 3.03 | |||||||||
| Adjusted Core Efficiency Ratio | 49.13 | % | 44.19 | % | 44.52 | % | 46.97 | % | 46.66 | % | |||||||||
(1) Long-term, incentive-based compensation accruals were reduced as a result of the wire fraud loss.
Contact
Lisa M. O'Neill
Executive Vice President and Chief Financial Officer
(574) 267-9125
[email protected]
