Lakeland Financial Reports Record Third Quarter 2021 Performance; Year-to-Date Record Net Income Improves by 20% to $71.5 Million
Lakeland Financial Corporation (Nasdaq: LKFN) reported a record net income of $24.1 million for Q3 2021, up 6% YoY, with diluted earnings per share rising to $0.94. Despite a 1% decrease from the prior quarter, pretax pre-provision earnings grew 3% YoY. Core deposits surged 14% to $5.40 billion, while nonperforming loans increased by 127% YoY to $31.3 million. Year-to-date net income reached $71.5 million, a 20% increase. The board approved a dividend of $0.34 per share, reflecting a 13% growth from last year.
- Record net income of $24.1 million for Q3 2021, a 6% increase YoY.
- Diluted EPS increased to $0.94, representing a 6% growth YoY.
- Core deposits grew by 14%, amounting to $5.40 billion.
- Year-to-date net income reached $71.5 million, a 20% increase YoY.
- Dividend per share increased by 13% to $0.34.
- Nonperforming loans rose by 127% YoY to $31.3 million.
- Net income decreased by $229,000, or 1%, from Q2 2021.
WARSAW, Ind., Oct. 25, 2021 (GLOBE NEWSWIRE) -- Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported record third quarter net income of
The company further reported record net income of
David M. Findlay, President and Chief Executive Officer commented, “The Lake City Bank team continues to produce quality earnings in a unique and challenging operating environment. As we move into the last quarter of 2021, our disciplined and execution-focused strategies continue to deliver consistent revenue growth despite the difficult interest rate environment.
Financial Performance – Third Quarter 2021
Third Quarter 2021 versus Third Quarter 2020 highlights:
- Return on average equity of
13.90% , compared to14.36% - Return on average assets of
1.56% , compared to1.64% - Average loan growth, excluding PPP loans, of
$211.7 million , or5% - Core deposit growth of
$665.4 million , or14% - Noninterest bearing demand deposit account growth of
$341.2 million , or24% - Net interest income increase of
$5.8 million , or15% - Net interest margin of
3.13% compared to3.05% - Revenue growth of
$3.8 million , or7% - Noninterest expense increase of
$2.8 million , or12% - Provision expense of
$1.3 million compared to provision expense of$1.8 million , a decrease of$0.5 million - Nonperforming loans of
$31.0 million , an increase of$17.5 million - Dividend per share increase of
13% to$0.34 from$0.30 - Average total equity increase of
$57.3 million , or9% - Total risk-based capital ratio improved to
15.44% compared to14.90% - Tangible capital ratio of
10.92% compared to11.41%
____________________________
1 Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”
2 Beginning January 1, 2021 calculation is based on the Current Expected Credit Loss methodology (CECL). Prior to January 1, 2021 calculation was based on the incurred loss methodology.
Third Quarter 2021 versus Second Quarter 2021 highlights:
- Return on average equity of
13.90% , compared to14.71% - Return on average assets of
1.56% compared to1.58% - Average loan growth, excluding PPP loans, of
$71.5 million , or2% - Core deposit growth of
$19.0 million - Noninterest bearing demand deposit account growth of
$19.0 million , or1% - Net interest income increase of
$2.1 million , or5% - Net interest margin of
3.13% compared to3.01% - Revenue growth of
$1.9 million , or3% - Noninterest expense decrease of
$681,000 , or3% - Provision expense of
$1.3 million compared to a reversal of provision expense of$1.7 million , an increase of$3.0 million - Nonperforming loans of
$31.0 million , an increase of$20.3 million - Average total equity increase of
$24.3 million , or4% - Total risk-based capital increased to
15.44% compared to15.04% - Tangible capital ratio was
10.92% compared to10.81%
As announced on October 12, 2021, the board of directors approved a cash dividend for the third quarter of
Average loans, excluding PPP loans, were
Total loans, excluding PPP loans, increased by
Findlay stated, “We are proud of our commercial loan originations during the third quarter, as commercial origination activity exceeded
Average total deposits were
Core deposits, which exclude brokered deposits, increased by
____________________________
1 Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”
2 Beginning January 1, 2021 calculation is based on the Current Expected Credit Loss methodology (CECL). Prior to January 1, 2021 calculation was based on the incurred loss methodology.
Investment securities were
Findlay added, “We continue to experience significant levels of liquidity on our balance sheet as retail and commercial deposits remain at highly elevated levels. Given the combination of modest commercial loan growth and the increased liquidity position, we have continued to smartly grow our investment portfolio. While we are comfortable with the deployment of additional funds into the investment portfolio, we understand that our primary role is to be a lender in our Indiana communities, and we remain focused on developing strategies to ensure we return to our historical loan growth performance. Our commercial line utilization remained stable at
The company’s net interest margin increased 8 basis points to
The company’s net interest margin excluding PPP loans1 was 18 basis points lower at
Net interest income increased by
The company recorded a provision for credit losses2 of
The provision expense in the third quarter of 2021 was driven primarily by the downgrading of two commercial loan borrowers to nonaccrual status. The company’s credit loss reserve to total loans2 was
____________________________
1 Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”
2 Beginning January 1, 2021 calculation is based on the Current Expected Credit Loss methodology (CECL). Prior to January 1, 2021 calculation was based on the incurred loss methodology.
Net recoveries in the third quarter of 2021 were
Nonperforming assets increased
“Overall, asset quality remains stable, and our credit loss reserve is strong. Yet we are disappointed in the increase in nonperforming loans during the quarter. While the great majority of clients have managed through the crisis well, we have experienced isolated cases of impact and we are managing those situations to ensure the most favorable outcome for the bank,” commented Findlay.
The company’s noninterest income decreased
“Our healthy growth in the core business lines driving noninterest income is a reaffirming indicator of success developing broad relationships with our clients. Revenue growth is critical to our ability to continue to produce quality earnings and the strength and stability of the wealth advisory, investment brokerage and commercial treasury management business lines continue to be a positive contributor,” added Findlay.
Noninterest income decreased by
____________________________
1 Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”
2 Beginning January 1, 2021 calculation is based on the Current Expected Credit Loss methodology (CECL). Prior to January 1, 2021 calculation was based on the incurred loss methodology.
The company’s noninterest expense increased
On a linked quarter basis, noninterest expense decreased by
The company’s efficiency ratio was
COVID-19 Related Loan Deferrals
As of October 20, 2021, one commercial borrower in the amount of
Paycheck Protection Program
During the first half of 2021, the company funded PPP loans totaling
September 30, 2021 | |||||||||||||||||
Originated | Forgiven | Outstanding (1) | |||||||||||||||
Number | Amount | Number | Amount | Number | Amount | ||||||||||||
PPP Round 1 | 2,409 | $ | 570,500 | 2,368 | $ | 538,910 | 54 | $ | 15,522 | ||||||||
PPP Round 2 | 1,192 | 165,142 | 822 | 86,009 | 370 | 76,375 | |||||||||||
Total | 3,601 | $ | 735,642 | 3,190 | $ | 624,919 | 424 | $ | 91,897 |
(1) Outstanding balance includes deferred loan origination fees, net of costs, and any loans repaid by borrowers.
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 and pretax pre-provision earnings. 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 the COVID-19 pandemic, 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 2021 FINANCIAL HIGHLIGHTS | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
(Unaudited – Dollars in thousands, except per share data) | Sep 30, | Jun. 30, | Sep 30, | Sep 30, | Sep 30, | |||||||||||||||||||||
END OF PERIOD BALANCES | 2021 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||
Assets | $ | 6,222,916 | $ | 6,232,914 | $ | 5,551,108 | $ | 6,222,916 | $ | 5,551,108 | ||||||||||||||||
Deposits | 5,414,638 | 5,394,664 | 4,767,954 | 5,414,638 | 4,767,954 | |||||||||||||||||||||
Brokered Deposits | 11,012 | 10,004 | 29,703 | 11,012 | 29,703 | |||||||||||||||||||||
Core Deposits (1) | 5,403,626 | 5,384,660 | 4,738,251 | 5,403,626 | 4,738,251 | |||||||||||||||||||||
Loans | 4,239,453 | 4,353,709 | 4,589,924 | 4,239,453 | 4,589,924 | |||||||||||||||||||||
Paycheck Protection Program (PPP) Loans | 91,897 | 194,212 | 557,851 | 91,897 | 557,851 | |||||||||||||||||||||
Allowance for Credit Losses (2) | 73,048 | 71,713 | 60,747 | 73,048 | 60,747 | |||||||||||||||||||||
Total Equity | 683,202 | 677,471 | 636,839 | 683,202 | 636,839 | |||||||||||||||||||||
Goodwill net of deferred tax assets | 3,794 | 3,794 | 3,794 | 3,794 | 3,794 | |||||||||||||||||||||
Tangible Common Equity (3) | 679,408 | 673,677 | 633,045 | 679,408 | 633,045 | |||||||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||||
Total Assets | $ | 6,153,334 | $ | 6,171,427 | $ | 5,520,861 | $ | 6,071,682 | $ | 5,314,956 | ||||||||||||||||
Earning Assets | 5,909,834 | 5,924,801 | 5,282,569 | 5,825,275 | 5,078,509 | |||||||||||||||||||||
Investments - available-for-sale | 1,201,657 | 955,242 | 637,523 | 977,955 | 625,887 | |||||||||||||||||||||
Loans | 4,354,104 | 4,487,683 | 4,556,812 | 4,468,891 | 4,359,522 | |||||||||||||||||||||
Paycheck Protection Program (PPP) Loans | 142,917 | 348,026 | 557,290 | 296,938 | 339,149 | |||||||||||||||||||||
Total Deposits | 5,344,272 | 5,387,185 | 4,737,671 | 5,280,361 | 4,546,897 | |||||||||||||||||||||
Interest Bearing Deposits | 3,662,707 | 3,753,499 | 3,336,268 | 3,652,839 | 3,294,785 | |||||||||||||||||||||
Interest Bearing Liabilities | 3,737,707 | 3,828,499 | 3,433,326 | 3,728,339 | 3,393,274 | |||||||||||||||||||||
Total Equity | 688,252 | 663,993 | 630,978 | 668,652 | 615,910 | |||||||||||||||||||||
INCOME STATEMENT DATA | ||||||||||||||||||||||||||
Net Interest Income | $ | 45,741 | $ | 43,661 | $ | 39,913 | $ | 133,081 | $ | 118,295 | ||||||||||||||||
Net Interest Income-Fully Tax Equivalent | 46,717 | 44,452 | 40,523 | 135,535 | 120,091 | |||||||||||||||||||||
Provision for Credit Losses (2) | 1,300 | (1,700 | ) | 1,750 | 1,077 | 13,850 | ||||||||||||||||||||
Noninterest Income | 11,114 | 11,340 | 13,115 | 35,011 | 35,061 | |||||||||||||||||||||
Noninterest Expense | 25,967 | 26,648 | 23,125 | 79,361 | 66,293 | |||||||||||||||||||||
Net Income | 24,119 | 24,348 | 22,776 | 71,450 | 59,745 | |||||||||||||||||||||
Pretax Pre-Provision Earnings (3) | 30,888 | 28,353 | 29,903 | 88,731 | 87,063 | |||||||||||||||||||||
PER SHARE DATA | ||||||||||||||||||||||||||
Basic Net Income Per Common Share | $ | 0.95 | $ | 0.96 | $ | 0.89 | $ | 2.81 | $ | 2.34 | ||||||||||||||||
Diluted Net Income Per Common Share | 0.94 | 0.95 | 0.89 | 2.79 | 2.33 | |||||||||||||||||||||
Cash Dividends Declared Per Common Share | 0.34 | 0.34 | 0.30 | 1.02 | 0.90 | |||||||||||||||||||||
Dividend Payout | 36.17 | % | 35.79 | % | 33.71 | % | 36.56 | % | 38.63 | % | ||||||||||||||||
Book Value Per Common Share (equity per share issued) | 26.80 | 26.59 | 25.05 | 26.80 | 25.05 | |||||||||||||||||||||
Tangible Book Value Per Common Share (3) | 26.66 | 26.45 | 24.90 | 26.66 | 24.90 | |||||||||||||||||||||
Market Value – High | 73.04 | 70.25 | 53.00 | 77.05 | 53.00 | |||||||||||||||||||||
Market Value – Low | 56.06 | 57.02 | 39.38 | 53.03 | 30.49 | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
Sep. 30, 2021 | Jun. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | ||||||||||||||||||||||
Basic Weighted Average Common Shares Outstanding | 25,479,654 | 25,473,497 | 25,418,712 | 25,472,185 | 25,484,329 | |||||||||||||||||||||
Diluted Weighted Average Common Shares Outstanding | 25,635,288 | 25,602,063 | 25,487,302 | 25,608,655 | 25,618,401 | |||||||||||||||||||||
KEY RATIOS | ||||||||||||||||||||||||||
Return on Average Assets | 1.56 | % | 1.58 | % | 1.64 | % | 1.57 | % | 1.50 | % | ||||||||||||||||
Return on Average Total Equity | 13.90 | 14.71 | 14.36 | 14.29 | 12.96 | |||||||||||||||||||||
Average Equity to Average Assets | 11.19 | 10.76 | 11.43 | 11.01 | 11.59 | |||||||||||||||||||||
Net Interest Margin | 3.13 | 3.01 | 3.05 | 3.11 | 3.16 | |||||||||||||||||||||
Net Interest Margin, Excluding PPP Loans (3) | 2.95 | 2.95 | 3.17 | 2.98 | 3.22 | |||||||||||||||||||||
Efficiency (Noninterest Expense / Net Interest Income plus Noninterest Income) | 45.67 | 48.45 | 43.61 | 47.21 | 43.23 | |||||||||||||||||||||
Tier 1 Leverage (4) | 10.91 | 10.59 | 11.07 | 10.91 | 11.07 | |||||||||||||||||||||
Tier 1 Risk-Based Capital (4) | 14.18 | 13.79 | 13.65 | 14.18 | 13.65 | |||||||||||||||||||||
Common Equity Tier 1 (CET1) (4) | 14.18 | 13.79 | 13.65 | 14.18 | 13.65 | |||||||||||||||||||||
Total Capital (4) | 15.44 | 15.04 | 14.90 | 15.44 | 14.90 | |||||||||||||||||||||
Tangible Capital (3) (4) | 10.92 | 10.81 | 11.41 | 10.92 | 11.41 | |||||||||||||||||||||
ASSET QUALITY | ||||||||||||||||||||||||||
Loans Past Due 30 - 89 Days | $ | 1,245 | $ | 673 | $ | 1,106 | $ | 1,245 | $ | 1,106 | ||||||||||||||||
Loans Past Due 90 Days or More | 18 | 18 | 19 | 18 | 19 | |||||||||||||||||||||
Non-accrual Loans | 30,978 | 10,709 | 13,478 | 30,978 | 13,478 | |||||||||||||||||||||
Nonperforming Loans (includes nonperforming TDRs) | 30,996 | 10,727 | 13,497 | 30,996 | 13,497 | |||||||||||||||||||||
Other Real Estate Owned | 316 | 1,079 | 316 | 316 | 316 | |||||||||||||||||||||
Other Nonperforming Assets | 20 | 0 | 0 | 20 | 0 | |||||||||||||||||||||
Total Nonperforming Assets | 31,332 | 11,806 | 13,813 | 31,332 | 13,813 | |||||||||||||||||||||
Performing Troubled Debt Restructurings | 4,973 | 5,040 | 5,658 | 4,973 | 5,658 | |||||||||||||||||||||
Nonperforming Troubled Debt Restructurings (included in nonperforming loans) | 6,093 | 5,938 | 6,547 | 6,093 | 6,547 | |||||||||||||||||||||
Total Troubled Debt Restructurings | 11,066 | 10,978 | 12,205 | 11,066 | 12,205 | |||||||||||||||||||||
Individually Analyzed Loans | 41,148 | 19,277 | 22,484 | 41,148 | 22,484 | |||||||||||||||||||||
Non-Individually Analyzed Watch List Loans | 217,386 | 241,265 | 198,851 | 217,386 | 198,851 | |||||||||||||||||||||
Total Individually Analyzed and Watch List Loans | 258,534 | 260,542 | 221,335 | 258,534 | 221,335 | |||||||||||||||||||||
Gross Charge Offs | 90 | 267 | 305 | 593 | 4,565 | |||||||||||||||||||||
Recoveries | 125 | 1,836 | 283 | 2,106 | 810 | |||||||||||||||||||||
Net Charge Offs/(Recoveries) | (35 | ) | (1,569 | ) | 22 | (1,513 | ) | 3,755 | ||||||||||||||||||
Net Charge Offs/(Recoveries) to Average Loans | 0.00 | % | (0.14 | %) | 0.00 | % | (0.05 | %) | 0.12 | % | ||||||||||||||||
Credit Loss Reserve to Loans (2) | 1.72 | % | 1.65 | % | 1.32 | % | 1.72 | % | 1.32 | % | ||||||||||||||||
Credit Loss Reserve to Loans, Excluding PPP Loans (2) (3) | 1.76 | % | 1.72 | % | 1.51 | % | 1.76 | % | 1.51 | % | ||||||||||||||||
Credit Loss Reserve to Nonperforming Loans (2) | 235.67 | % | 668.51 | % | 450.09 | % | 235.67 | % | 450.09 | % | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
Sep. 30, 2021 | Jun. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | ||||||||||||||||||||||
Credit Loss Reserve to Nonperforming Loans and Performing TDRs (2) | 203.08 | % | 454.82 | % | 317.13 | % | 203.08 | % | 317.13 | % | ||||||||||||||||
Nonperforming Loans to Loans | 0.73 | % | 0.25 | % | 0.29 | % | 0.73 | % | 0.29 | % | ||||||||||||||||
Nonperforming Assets to Assets | 0.50 | % | 0.19 | % | 0.25 | % | 0.50 | % | 0.25 | % | ||||||||||||||||
Total Individually Analyzed and Watch List Loans to Total Loans | 6.10 | % | 5.98 | % | 4.82 | % | 6.10 | % | 4.82 | % | ||||||||||||||||
Total Individually Analyzed and Watch List Loans to Total Loans, Excluding PPP Loans (3) | 6.23 | % | 6.26 | % | 5.49 | % | 6.23 | % | 5.49 | % | ||||||||||||||||
OTHER DATA | ||||||||||||||||||||||||||
Full Time Equivalent Employees | 592 | 600 | 571 | 592 | 571 | |||||||||||||||||||||
Offices | 51 | 50 | 50 | 51 | 50 |
____________________________
(1) Core deposits equals deposits less brokered deposits
(2) Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
(3) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures"
(4) Capital ratios for September 30, 2021 are preliminary until the Call Report is filed.
CONSOLIDATED BALANCE SHEETS (in thousands, except share data) | |||||||
| September 30, 2021 | December 31, 2020 | |||||
| (Unaudited) | | |||||
ASSETS | |||||||
Cash and due from banks | $ | 78,523 | $ | 74,457 | |||
Short-term investments | 478,710 | 175,470 | |||||
Total cash and cash equivalents | 557,233 | 249,927 | |||||
| |||||||
Securities available-for-sale (carried at fair value) | 1,239,715 | 734,845 | |||||
Real estate mortgage loans held-for-sale | 7,969 | 11,218 | |||||
| |||||||
Loans, net of allowance for credit losses* of | 4,166,405 | 4,587,748 | |||||
| |||||||
Land, premises and equipment, net | 59,998 | 59,298 | |||||
Bank owned life insurance | 97,224 | 95,227 | |||||
Federal Reserve and Federal Home Loan Bank stock | 13,772 | 13,772 | |||||
Accrued interest receivable | 17,780 | 18,761 | |||||
Goodwill | 4,970 | 4,970 | |||||
Other assets | 57,850 | 54,669 | |||||
Total assets | $ | 6,222,916 | $ | 5,830,435 | |||
| |||||||
| |||||||
LIABILITIES | |||||||
Noninterest bearing deposits | $ | 1,762,021 | $ | 1,538,331 | |||
Interest bearing deposits | 3,652,617 | 3,498,474 | |||||
Total deposits | 5,414,638 | 5,036,805 | |||||
| |||||||
Borrowings | |||||||
Federal Home Loan Bank advances | 75,000 | 75,000 | |||||
Miscellaneous borrowings | 0 | 10,500 | |||||
Total borrowings | 75,000 | 85,500 | |||||
| |||||||
Accrued interest payable | 2,916 | 5,959 | |||||
Other liabilities | 47,160 | 44,987 | |||||
Total liabilities | 5,539,714 | 5,173,251 | |||||
| |||||||
STOCKHOLDERS’ EQUITY | |||||||
Common stock: 90,000,000 shares authorized, no par value | |||||||
25,775,133 shares issued and 25,299,178 outstanding as of September 30, 2021 | |||||||
25,713,408 shares issued and 25,239,748 outstanding as of December 31, 2020 | 119,625 | 114,927 | |||||
Retained earnings | 567,518 | 529,005 | |||||
Accumulated other comprehensive income | 10,932 | 27,744 | |||||
Treasury stock at cost (475,955 shares as of September 30, 2021, 473,660 shares as of December 31, 2020) | (14,962 | ) | (14,581 | ) | |||
Total stockholders’ equity | 683,113 | 657,095 | |||||
Noncontrolling interest | 89 | 89 | |||||
Total equity | 683,202 | 657,184 | |||||
Total liabilities and equity | $ | 6,222,916 | $ | 5,830,435 |
____________________________
* Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||
NET INTEREST INCOME | ||||||||||||||||
Interest and fees on loans | ||||||||||||||||
Taxable | $ | 43,025 | $ | 42,056 | $ | 128,828 | $ | 130,759 | ||||||||
Tax exempt | 119 | 104 | 324 | 542 | ||||||||||||
Interest and dividends on securities | | | ||||||||||||||
Taxable | 2,470 | 1,577 | 6,482 | 5,419 | ||||||||||||
Tax exempt | 3,556 | 2,198 | 8,915 | 6,237 | ||||||||||||
Other interest income | 125 | 44 | 348 | 292 | ||||||||||||
Total interest income | 49,295 | 45,979 | 144,897 | 143,249 | ||||||||||||
| | | | | ||||||||||||
Interest on deposits | 3,479 | 5,941 | 11,587 | 24,324 | ||||||||||||
Interest on borrowings | | | ||||||||||||||
Short-term | 0 | 51 | 7 | 458 | ||||||||||||
Long-term | 75 | 74 | 222 | 172 | ||||||||||||
Total interest expense | 3,554 | 6,066 | 11,816 | 24,954 | ||||||||||||
| | | | | ||||||||||||
NET INTEREST INCOME | 45,741 | 39,913 | 133,081 | 118,295 | ||||||||||||
| | | | | ||||||||||||
Provision for credit losses* | 1,300 | 1,750 | 1,077 | 13,850 | ||||||||||||
| | | | | ||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 44,441 | 38,163 | 132,004 | 104,445 | ||||||||||||
| | | | | ||||||||||||
NONINTEREST INCOME | ||||||||||||||||
Wealth advisory fees | 2,177 | 1,930 | 6,433 | 5,594 | ||||||||||||
Investment brokerage fees | 521 | 421 | 1,560 | 1,148 | ||||||||||||
Service charges on deposit accounts | 2,756 | 2,491 | 7,768 | 7,452 | ||||||||||||
Loan and service fees | 3,005 | 2,637 | 8,823 | 7,470 | ||||||||||||
Merchant card fee income | 838 | 670 | 2,226 | 1,933 | ||||||||||||
Bank owned life insurance income | 640 | 932 | 2,101 | 1,476 | ||||||||||||
Interest rate swap fee income | 180 | 2,143 | 934 | 4,105 | ||||||||||||
Mortgage banking income (loss) | (32 | ) | 1,005 | 1,756 | 2,945 | |||||||||||
Net securities gains | 0 | 314 | 797 | 363 | ||||||||||||
Other income | 1,029 | 572 | 2,613 | 2,575 | ||||||||||||
Total noninterest income | 11,114 | 13,115 | 35,011 | 35,061 | ||||||||||||
| | | | | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||
Salaries and employee benefits | 14,230 | 12,706 | 44,377 | 35,696 | ||||||||||||
Net occupancy expense | 1,413 | 1,404 | 4,343 | 4,336 | ||||||||||||
Equipment costs | 1,371 | 1,369 | 4,134 | 4,216 | ||||||||||||
Data processing fees and supplies | 3,169 | 3,025 | 9,692 | 8,736 | ||||||||||||
Corporate and business development | 1,000 | 586 | 3,208 | 2,324 | ||||||||||||
FDIC insurance and other regulatory fees | 748 | 554 | 1,707 | 1,224 | ||||||||||||
Professional fees | 1,342 | 1,306 | 5,058 | 3,506 | ||||||||||||
Other expense | 2,694 | 2,175 | 6,842 | 6,255 | ||||||||||||
Total noninterest expense | 25,967 | 23,125 | 79,361 | 66,293 | ||||||||||||
| | | | | ||||||||||||
INCOME BEFORE INCOME TAX EXPENSE | 29,588 | 28,153 | 87,654 | 73,213 | ||||||||||||
Income tax expense | 5,469 | 5,377 | 16,204 | 13,468 | ||||||||||||
NET INCOME | $ | 24,119 | $ | 22,776 | $ | 71,450 | $ | 59,745 | ||||||||
| | | | | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
BASIC WEIGHTED AVERAGE COMMON SHARES | 25,479,654 | 25,418,712 | 25,472,185 | 25,484,329 | ||||||||||||
| | | ||||||||||||||
BASIC EARNINGS PER COMMON SHARE | $ | 0.95 | $ | 0.89 | $ | 2.81 | $ | 2.34 | ||||||||
| | | ||||||||||||||
DILUTED WEIGHTED AVERAGE COMMON SHARES | 25,635,288 | 25,487,302 | 25,608,655 | 25,618,401 | ||||||||||||
| ||||||||||||||||
DILUTED EARNINGS PER COMMON SHARE | $ | 0.94 | $ | 0.89 | $ | 2.79 | $ | 2.33 |
____________________________
* Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
LAKELAND FINANCIAL CORPORATION LOAN DETAIL (unaudited, in thousands) | |||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | |||||||||||||||||||
Commercial and industrial loans: | |||||||||||||||||||||
Working capital lines of credit loans | $ | 659,166 | 15.5 | % | $ | 616,401 | 14.1 | % | $ | 592,560 | 12.9 | % | |||||||||
Non-working capital loans | 782,618 | 18.5 | 886,284 | 20.3 | 1,256,853 | 27.3 | |||||||||||||||
Total commercial and industrial loans | 1,441,784 | 34.0 | 1,502,685 | 34.4 | 1,849,413 | 40.2 | |||||||||||||||
Commercial real estate and multi-family residential loans: | |||||||||||||||||||||
Construction and land development loans | 378,716 | 8.9 | 402,583 | 9.2 | 393,101 | 8.5 | |||||||||||||||
Owner occupied loans | 740,836 | 17.4 | 672,903 | 15.5 | 619,820 | 13.5 | |||||||||||||||
Nonowner occupied loans | 582,019 | 13.7 | 606,096 | 13.9 | 567,674 | 12.3 | |||||||||||||||
Multifamily loans | 252,983 | 6.0 | 300,449 | 6.9 | 279,713 | 6.1 | |||||||||||||||
Total commercial real estate and multi-family residential loans | 1,954,554 | 46.0 | 1,982,031 | 45.5 | 1,860,308 | 40.4 | |||||||||||||||
Agri-business and agricultural loans: | |||||||||||||||||||||
Loans secured by farmland | 152,099 | 3.5 | 167,314 | 3.8 | 150,503 | 3.2 | |||||||||||||||
Loans for agricultural production | 171,981 | 4.1 | 179,338 | 4.1 | 187,651 | 4.1 | |||||||||||||||
Total agri-business and agricultural loans | 324,080 | 7.6 | 346,652 | 7.9 | 338,154 | 7.3 | |||||||||||||||
Other commercial loans | 83,595 | 2.0 | 85,356 | 2.0 | 97,533 | 2.1 | |||||||||||||||
Total commercial loans | 3,804,013 | 89.6 | 3,916,724 | 89.8 | 4,145,408 | 90.0 | |||||||||||||||
Consumer 1-4 family mortgage loans: | |||||||||||||||||||||
Closed end first mortgage loans | 173,689 | 4.1 | 169,653 | 3.9 | 170,671 | 3.7 | |||||||||||||||
Open end and junior lien loans | 161,941 | 3.8 | 162,327 | 3.7 | 170,867 | 3.7 | |||||||||||||||
Residential construction and land development loans | 12,542 | 0.3 | 12,505 | 0.3 | 11,012 | 0.3 | |||||||||||||||
Total consumer 1-4 family mortgage loans | 348,172 | 8.2 | 344,485 | 7.9 | 352,550 | 7.7 | |||||||||||||||
Other consumer loans | 92,169 | 2.2 | 100,771 | 2.3 | 105,285 | 2.3 | |||||||||||||||
Total consumer loans | 440,341 | 10.4 | 445,256 | 10.2 | 457,835 | 10.0 | |||||||||||||||
Subtotal | 4,244,354 | 100.0 | % | 4,361,980 | 100.0 | % | 4,603,243 | 100.0 | % | ||||||||||||
Less: Allowance for credit losses (1) | (73,048 | ) | (71,713 | ) | (60,747 | ) | |||||||||||||||
Net deferred loan fees | (4,901 | ) | (8,271 | ) | (13,319 | ) | |||||||||||||||
Loans, net | $ | 4,166,405 | $ | 4,281,996 | $ | 4,529,177 |
(1) Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
LAKELAND FINANCIAL CORPORATION DEPOSITS AND BORROWINGS (unaudited, in thousands) | |||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | |||||||||
Noninterest bearing demand deposits | $ | 1,762,021 | $ | 1,743,000 | $ | 1,420,853 | |||||
Savings and transaction accounts: | |||||||||||
Savings deposits | 375,993 | 358,568 | 289,500 | ||||||||
Interest bearing demand deposits | 2,411,722 | 2,333,758 | 1,844,211 | ||||||||
Time deposits: | |||||||||||
Deposits of | 658,050 | 740,484 | 965,709 | ||||||||
Other time deposits | 206,852 | 218,854 | 247,681 | ||||||||
Total deposits | $ | 5,414,638 | $ | 5,394,664 | $ | 4,767,954 | |||||
FHLB advances and other borrowings | 75,000 | 75,000 | 85,500 | ||||||||
Total funding sources | $ | 5,489,638 | $ | 5,469,664 | $ | 4,853,454 | |||||
LAKELAND FINANCIAL CORPORATION AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS (UNAUDITED) | |||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2021 | Three Months Ended June 30, 2021 | Three Months Ended September 30, 2020 | |||||||||||||||||||||||||||||||
(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) | $ | 4,339,792 | $ | 43,025 | 3.93 | % | $ | 4,474,844 | $ | 42,342 | 3.80 | % | $ | 4,541,608 | $ | 42,056 | 3.68 | % | |||||||||||||||
Tax exempt (1) | 14,312 | 150 | 4.16 | 12,839 | 128 | 4.00 | 15,204 | 130 | 3.40 | ||||||||||||||||||||||||
Investments: (1) | |||||||||||||||||||||||||||||||||
Available-for-sale | 1,201,657 | 6,971 | 2.30 | 955,242 | 5,811 | 2.44 | 637,523 | 4,359 | 2.72 | ||||||||||||||||||||||||
Short-term investments | 2,304 | 0 | 0.00 | 2,305 | 0 | 0.00 | 8,865 | 3 | 0.13 | ||||||||||||||||||||||||
Interest bearing deposits | 351,769 | 125 | 0.14 | 479,571 | 135 | 0.11 | 79,369 | 41 | 0.21 | ||||||||||||||||||||||||
Total earning assets | $ | 5,909,834 | $ | 50,271 | 3.37 | % | $ | 5,924,801 | $ | 48,416 | 3.28 | % | $ | 5,282,569 | $ | 46,589 | 3.51 | % | |||||||||||||||
Less: Allowance for credit losses (4) | (72,157 | ) | (72,222 | ) | (59,519 | ) | |||||||||||||||||||||||||||
Nonearning Assets | |||||||||||||||||||||||||||||||||
Cash and due from banks | 67,715 | 68,798 | 61,656 | ||||||||||||||||||||||||||||||
Premises and equipment | 59,824 | 59,848 | 60,554 | ||||||||||||||||||||||||||||||
Other nonearning assets | 188,118 | 190,202 | 175,601 | ||||||||||||||||||||||||||||||
Total assets | $ | 6,153,334 | $ | 6,171,427 | $ | 5,520,861 | |||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||
Savings deposits | $ | 369,191 | $ | 71 | 0.08 | % | $ | 359,484 | $ | 71 | 0.08 | % | $ | 282,456 | $ | 53 | 0.07 | % | |||||||||||||||
Interest bearing checking accounts | 2,390,462 | 1,712 | 0.28 | 2,428,524 | 1,700 | 0.28 | 1,827,061 | 1,405 | 0.31 | ||||||||||||||||||||||||
Time deposits: | |||||||||||||||||||||||||||||||||
In denominations under | 211,911 | 457 | 0.86 | 224,025 | 545 | 0.98 | 254,315 | 982 | 1.54 | ||||||||||||||||||||||||
In denominations over | 691,143 | 1,239 | 0.71 | 741,466 | 1,574 | 0.85 | 972,436 | 3,501 | 1.43 | ||||||||||||||||||||||||
Miscellaneous short-term borrowings | 0 | 0 | 0.00 | 0 | 0 | 0.00 | 22,058 | 51 | 0.92 | ||||||||||||||||||||||||
Long-term borrowings and subordinated debentures | 75,000 | 75 | 0.40 | 75,000 | 74 | 0.40 | 75,000 | 74 | 0.39 | ||||||||||||||||||||||||
Total interest bearing liabilities | $ | 3,737,707 | $ | 3,554 | 0.38 | % | $ | 3,828,499 | $ | 3,964 | 0.42 | % | $ | 3,433,326 | $ | 6,066 | 0.70 | % | |||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||
Demand deposits | 1,681,565 | 1,633,686 | 1,401,403 | ||||||||||||||||||||||||||||||
Other liabilities | 45,810 | 45,249 | 55,154 | ||||||||||||||||||||||||||||||
Stockholders' Equity | 688,252 | 663,993 | 630,978 | ||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 6,153,334 | $ | 6,171,427 | $ | 5,520,861 | |||||||||||||||||||||||||||
Interest Margin Recap | |||||||||||||||||||||||||||||||||
Interest income/average earning assets | 50,271 | 3.37 | 48,416 | 3.28 | 46,589 | 3.51 | |||||||||||||||||||||||||||
Interest expense/average earning assets | 3,554 | 0.24 | 3,964 | 0.27 | 6,066 | 0.46 | |||||||||||||||||||||||||||
Net interest income and margin | $ | 46,717 | 3.13 | % | $ | 44,452 | 3.01 | % | $ | 40,523 | 3.05 | % |
(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
(2) Loan fees are included as taxable loan interest income. Net loan fees attributable to PPP loans were
(3) Nonaccrual loans are included in the average balance of taxable loans.
(4) Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
Reconciliation of Non-GAAP Financial Measures
The allowance for credit losses (1) to loans, excluding PPP loans and total individually analyzed and watch list loans to total loans, excluding PPP loans, are non-GAAP ratios that management believes are important because they provide better comparability to prior periods. PPP loans are fully guaranteed by the SBA and have not been allocated for within the allowance for loan losses (1).
A reconciliation of these non-GAAP measures is provided below (dollars in thousands).
September 30, 2021 | June 30, 2021 | September 30, 2020 | |||||||||
Total Loans | $ | 4,239,453 | $ | 4,353,709 | $ | 4,589,924 | |||||
Less: PPP Loans | 91,897 | 194,212 | 557,851 | ||||||||
Total Loans, Excluding PPP Loans | 4,147,556 | 4,159,497 | 4,032,073 | ||||||||
Allowance for Credit Losses (1) | $ | 73,048 | $ | 71,713 | $ | 60,747 | |||||
Credit Loss Reserve to Total Loans (1) | 1.72 | % | 1.65 | % | 1.32 | % | |||||
Credit Loss Reserve to Total Loans, Excluding PPP Loans (1) | 1.76 | % | 1.72 | % | 1.51 | % | |||||
Total Individually Analyzed and Watch List Loans | $ | 258,534 | $ | 260,542 | $ | 221,335 | |||||
Total Individually Analyzed and Watch List Loans to Total Loans | 6.10 | % | 5.98 | % | 4.82 | % | |||||
Total Individually Analyzed and Watch List Loans to Total Loans, Excluding PPP Loans | 6.23 | % | 6.26 | % | 5.49 | % |
(1) Beginning January 1, 2021 calculation is based on the current expected credit loss methodology. Prior to January 1, 2021 calculation was based on the incurred loss methodology.
Tangible common equity, tangible assets, tangible book value per share, tangible common equity to tangible assets ratio 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. Tangible book value per 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 including only earning assets as meaningful to an understanding of the company’s financial information.
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, 2021 | Jun. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |||||||||||||||
Total Equity | $ | 683,202 | $ | 677,471 | $ | 636,839 | $ | 683,202 | $ | 636,839 | |||||||||
Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
Plus: Deferred tax assets related to goodwill | 1,176 | 1,176 | 1,176 | 1,176 | 1,176 | ||||||||||||||
Tangible Common Equity | 679,408 | 673,677 | 633,045 | 679,408 | 633,045 | ||||||||||||||
Assets | $ | 6,222,916 | $ | 6,232,914 | $ | 5,551,108 | $ | 6,222,916 | $ | 5,551,108 | |||||||||
Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
Plus: Deferred tax assets related to goodwill | 1,176 | 1,176 | 1,176 | 1,176 | 1,176 | ||||||||||||||
Tangible Assets | 6,219,122 | 6,229,120 | 5,547,314 | 6,219,122 | 5,547,314 | ||||||||||||||
Ending common shares issued | 25,486,032 | 25,473,437 | 25,419,814 | 25,486,032 | 25,419,814 | ||||||||||||||
Tangible Book Value Per Common Share | $ | 26.66 | $ | 26.45 | $ | 24.90 | $ | 26.66 | $ | 24.90 | |||||||||
Tangible Common Equity/Tangible Assets | 10.92 | % | 10.81 | % | 11.41 | % | 10.92 | % | 11.41 | % | |||||||||
Net Interest Income | $ | 45,741 | $ | 43,661 | $ | 39,913 | $ | 133,081 | $ | 118,295 | |||||||||
Plus: Noninterest income | 11,114 | 11,340 | 13,115 | 35,011 | 35,061 | ||||||||||||||
Minus: Noninterest expense | (25,967 | ) | (26,648 | ) | (23,125 | ) | (79,361 | ) | (66,293 | ) | |||||||||
Pretax Pre-Provision Earnings | $ | 30,888 | $ | 28,353 | $ | 29,903 | $ | 88,731 | $ | 87,063 |
Net interest margin on a fully-tax equivalent basis, net of PPP loan impact, is a non-GAAP measure that management believes is important because it provides for better comparability to prior periods. Because PPP loans have a low fixed interest rate of
A reconciliation of this non-GAAP financial measure is provided below (dollars in thousands).
Impact of Paycheck Protection Program on Net Interest Margin FTE
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep. 30, 2021 | Jun. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | ||||||||||||||||
Total Average Earnings Assets | $ | 5,909,834 | $ | 5,924,801 | $ | 5,282,569 | $ | 5,825,275 | $ | 5,078,509 | ||||||||||
Less: Average Balance of PPP Loans | (142,917 | ) | (348,026 | ) | (557,290 | ) | (296,938 | ) | (339,149 | ) | ||||||||||
Total Adjusted Earning Assets | 5,766,917 | 5,576,775 | 4,725,279 | 5,528,337 | 4,739,360 | |||||||||||||||
Total Interest Income FTE | $ | 50,271 | $ | 48,416 | $ | 46,589 | $ | 147,351 | $ | 145,045 | ||||||||||
Less: PPP Loan Income | (3,946 | ) | (3,652 | ) | (3,294 | ) | (12,764 | ) | (6,323 | ) | ||||||||||
Total Adjusted Interest Income FTE | 46,325 | 44,764 | 43,295 | 134,587 | 138,722 | |||||||||||||||
Adjusted Earning Asset Yield, net of PPP Impact | 3.19 | % | 3.22 | % | 3.65 | % | 3.25 | % | 3.91 | % | ||||||||||
Total Average Interest Bearing Liabilities | $ | 3,737,707 | $ | 3,828,499 | $ | 3,433,326 | $ | 3,728,339 | $ | 3,393,274 | ||||||||||
Less: Average Balance of PPP Loans | (142,917 | ) | (348,026 | ) | (557,290 | ) | (296,938 | ) | (339,149 | ) | ||||||||||
Total Adjusted Interest Bearing Liabilities | 3,594,790 | 3,480,473 | 2,876,036 | 3,431,401 | 3,054,125 | |||||||||||||||
Total Interest Expense FTE | $ | 3,554 | $ | 3,964 | $ | 6,066 | $ | 11,816 | $ | 24,954 | ||||||||||
Less: PPP Cost of Funds | (90 | ) | (162 | ) | (350 | ) | (555 | ) | (635 | ) | ||||||||||
Total Adjusted Interest Expense FTE | 3,464 | 3,802 | 5,716 | 11,261 | 24,319 | |||||||||||||||
Adjusted Cost of Funds, net of PPP Impact | 0.24 | % | 0.27 | % | 0.48 | % | 0.27 | % | 0.69 | % | ||||||||||
Net Interest Margin FTE, net of PPP Impact | 2.95 | % | 2.95 | % | 3.17 | % | 2.98 | % | 3.22 | % | ||||||||||
Contact
Lisa M. O’Neill
Executive Vice President and Chief Financial Officer
(574) 267-9125
lisa.oneill@lakecitybank.com
FAQ
What is Lakeland Financial Corporation's earnings for Q3 2021?
What is the dividend declared by Lakeland Financial Corporation?
How did Lakeland Financial Corporation's net income change compared to last year?
What is the stock symbol for Lakeland Financial Corporation?