Exhibit 99.1

 

 

 

NEWS FROM LAKELAND FINANCIAL CORPORATION

FOR IMMEDIATE RELEASE

 

Contact

Lisa M. O’Neill

Executive Vice President and Chief Financial Officer

(574) 267-9125

lisa.oneill@lakecitybank.com

 

Lakeland Financial Reports Second Quarter 2020 Performance

 

Warsaw, Indiana (July 27, 2020) – Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported quarterly net income of $19.7 million for the three months ended June 30, 2020, a decrease of 9% versus $21.7 million for the second quarter of 2019. Diluted earnings per share decreased 9% to $0.77 for the second quarter of 2020, versus $0.85 for the second quarter of 2019. On a linked quarter basis, net income increased $2.4 million, or 14%, from the first quarter of 2020, in which the company had net income of $17.3 million, or $0.67, diluted earnings per share. Pretax pre-provision earnings¹ were $29.6 million for the second quarter of 2020, an increase of 6%, or $1.7 million, as compared to the second quarter of 2019. On a linked quarter basis, pretax pre-provision earnings increased 8%, or $2.1 million, from $27.5 million for the first quarter of 2020.

 

The company further reported net income of $37.0 million for the six months ended June 30, 2020 versus $43.4 million for the comparable period of 2019, a decrease of 15%. Diluted earnings per share also decreased 15% to $1.44 for the six months ended June 30, 2020 versus $1.69 for the comparable period of 2019. Pretax pre-provision earnings¹ were $57.2 million for the six months ended June 30 2020, versus $55.2 million for the comparable period of 2019, an increase of 4%, or $2.0 million.

 

David M. Findlay, President and Chief Executive Officer commented, “The Lake City Bank team has done a tremendous job in managing through this unprecedented period. The strength of our financial performance is evident in our operating performance as demonstrated by the healthy growth of pretax pre-provision earnings. Yet the real strength of our performance is the most intangible one, our team’s positive attitude and ‘get it done’ mindset that has defined our COVID-19 pandemic response. At every step during this crisis, the culture of efficient execution that we have developed over the past two decades has driven our team’s actions.”

 

Financial Performance – Second Quarter 2020

 

Second Quarter 2020 versus Second Quarter 2019 highlights:

 

·

Return on average equity of 12.92%, compared to 15.76%

·

Return on average assets of 1.45%, compared to 1.76%

·

Loan growth of $492 million, or 12%

·

Paycheck Protection Program (PPP) loans of $555 million funded

·

Core deposit growth of $612 million, or 15%

·

Noninterest bearing DDA growth of $479 million, or 51%

·

Net interest income increase of $1.1 million, or 3%

 

 

¹ Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”

 

·

Revenue growth of $698,000, or 1%

·

Provision for loan losses of $5.5 million compared to $785,000, an increase of $4.7 million, or 601%

·

Noninterest expense decrease of $1.0 million, or 5%

·

Pretax pre-provision earnings increase of $1.7 million, or 6%

·

Average total equity increase of $60 million, or 11%

 

Second Quarter 2020 versus First Quarter 2020 highlights:

 

·

Return on average equity of 12.92%, compared to 11.51%

·

Return on average assets of 1.45%, compared to 1.40%

·

Average loan growth of $401 million, or 10%

·

Average PPP loans outstanding increased by $458 million

·

Core deposit growth of $443 million, or 11%

·

Noninterest bearing DDA growth of $368 million, or 35%

·

Net interest income increase of $674,000, or 2%

·

Noninterest income increase of $392,000, or 4%

·

Revenue growth of $1.1 million, or 2%

·

Provision expense decline of $1.1 million to $5.5 million

·

Noninterest expense decrease of $1.0 million, or 5%

·

Pretax pre-provision earnings increase of $2.1 million, or 8%

·

Average total equity increase of $8.0 million, or 1%

 

Return on average total equity for the second quarter of 2020 was 12.92%, compared to 15.76% in the second quarter of 2019 and 11.51% in the linked first quarter of 2020. Return on average total equity for the first six months of 2020 was 12.22%, compared to 16.17% in the same period of 2019. Return on average assets for the second quarter of 2020 was 1.45%, compared to 1.76% in the second quarter of 2019 and 1.40% in the linked first quarter of 2020. Return on average assets for the first six months of 2020 was 1.43% compared to 1.78% in the same period of 2019. The company’s total capital as a percent of risk-weighted assets was 14.93% at June 30, 2020, compared to 14.49% at June 30, 2019 and 14.23% at March 31, 2020. The company’s tangible common equity to tangible assets ratio² was 11.35% at June 30, 2020, compared to 11.30% at June 30, 2019 and 11.99% at March 31, 2020.

 

As announced on July 14, 2020, the board of directors approved a cash dividend for the second quarter of $0.30 per share, payable on August 5, 2020, to shareholders of record as of July 25, 2020. The second quarter dividend per share of $0.30 is unchanged from the dividend per share paid in the first quarter of 2020.

 

Findlay continued, “Our fortress balance sheet continued to strengthen in the first half of 2020 as both our capital and loan loss reserve levels grew. Our dividend reflects both the historical strength of our balance sheet and our confidence in the future.”

 

During the first quarter of 2020, the company repurchased 289,101 shares of its common stock for $10 million at a weighted average price per share of $34.63. Share repurchases under the repurchase plan were suspended in March with $20 million of authorization remaining available under the plan. No shares were repurchased under the plan during the second quarter of 2020.

 

 

² Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”

 

Average total loans for the second quarter of 2020 were $4.46 billion, an increase of $499.1 million, or 13%, versus $3.96 billion for the second quarter 2019. Average PPP loans for the second quarter of 2020 were $458 million. Excluding PPP loans, average loans were $4.00 billion compared to $3.96 billion for the second quarter of 2019, an increase of $41.3 million, or 1%. On a linked quarter basis, average total loans grew $401.2 million, or 10%, from $4.06 billion for the first quarter of 2020. Average loans excluding PPP loans decreased by $56.5 million, or 1%, on a linked quarter basis. Total loans outstanding grew $491.9 million, or 12%, from $4.00 billion as of June 30, 2019 to $4.49 billion as of June 30, 2020. Total loans excluding PPP loans decreased by $62.7 million, or 2%, as of June 30, 2020 as compared to June 30, 2019. On a linked quarter basis, total loans excluding PPP loans decreased by $149.8 million, or 4%, as of June 30, 2020 as compared to the first quarter of 2020. The company believes that some borrowers initially reduced outstanding loans utilizing PPP proceeds and expects these loan outstandings will return as PPP proceeds are utilized.

 

The Small Business Administration (SBA) and the United States Treasury Department formally announced the PPP on March 31, 2020 as part of the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act). At June 30, 2020, the company had $554.6 million of PPP loans outstanding. The yield on PPP loans was 2.66% for the second quarter of 2020, which reflects the combined impact of the 1.00% interest rate on PPP loans and net PPP loan fee accretion.

 

Findlay added, “Our efforts to support our customers with the PPP loan program continue. We believe that liquidity from PPP loans has provided our borrowers with critical support for their businesses and employees during this trying time and we are pleased to be able to provide it.”

 

Average total deposits were $4.70 billion for the second quarter of 2020, an increase of $396.1 million, or 9%, versus $4.30 billion for the second quarter of 2019. On a linked quarter basis, average total deposits increased by $492.7 million, or 12%. Total deposits grew $422.1 million, or 10%, from $4.22 billion as of June 30, 2019 to $4.64 billion as of June 30, 2020. On a linked quarter basis, total deposits increased by $361.7 million, or 8% as of June 30, 2020 as compared to the first quarter 2020. In addition, total core deposits, which exclude brokered deposits, increased $612.1 million, or 15%, from $4.00 billion at June 30, 2019 to $4.62 billion at June 30, 2020 due to growth in commercial deposits of $595.9 million, or 50% and growth in retail deposits of $166.9 million or 11% offset by decreases in public fund deposits of $150.7 million, or 12%. On a linked quarter basis core deposits increased by $443.2 million, or 11% at June 30, 2020 as compared to the first quarter 2020 due to growth in commercial deposits of $401.1 million, or 29% and growth in retail deposits of $71.6 million, or 4% offset by a decrease in public funds of $29.4 million or 3%. PPP loan proceeds to borrowers impacted the increase in deposits during the quarter as loan proceeds were deposited into borrower checking accounts at the bank. Management expects demand deposit balances to decrease over time as PPP loan proceeds are deployed by borrowers for payroll and other business operating needs.

 

The company’s net interest margin decreased 27 basis points to 3.10% for the second quarter of 2020 compared to 3.37% for the second quarter of 2019. The company’s net interest margin excluding PPP loans was 3.17%⁽¹⁾, or 7 basis points higher, and reflects a 20 basis point decline from 3.37% the second quarter of 2019. Linked quarter net interest margin excluding PPP loans decreased by 18 basis points to 3.17% from 3.35% for the first quarter 2020. The lower margin in the second quarter of 2020 was due to lower yields on loans and securities, partially offset by a lower cost of funds, driven by the Federal Reserve Bank decreasing the target Federal Funds Rate by 225 basis points since the second half of 2019, inclusive of two Federal Reserve Bank emergency cuts to the Federal Funds Rate during March 2020. The two emergency cuts reduced the Federal Funds Rate by 150 basis points and brought the Federal Funds Rate back to the zero bound range of 0.00% to 0.25%. In addition, the second quarter net interest margin was impacted by the lower yield on the PPP loan portfolio.

 

 

Net interest income increased by $1.1 million, or 3%, for the three months ended June 30, 2020 as compared to the three months ended June 30, 2019. On a linked quarter basis, net interest income increased $674,000, or 2%, from the first quarter of 2020. Pre-tax PPP loan interest and fee income was $3.0 million during the second quarter 2020.

 

The company’s net interest margin decreased 20 basis points to 3.22% for the six months ended June 30, 2020 compared to 3.42% for the six months ended June 30, 2019. The company’s net interest margin excluding PPP loans was 3.25%⁽¹⁾, or 3 basis points higher for the six months ended June 30, 2020. Net interest income increased by $1.8 million, or 2%, for the six months ended June 30, 2020 as compared to the first half of 2019 due to loan and core deposit growth offset by margin compression.

 

Pursuant to the incurred loan loss methodology, the company recorded a provision for loan losses of $5.5 million in the second quarter of 2020, compared to $785,000 in the second quarter of 2019, an increase of 601%. On a linked quarter basis, the provision decreased from $6.6 million in the first quarter of 2020. The company recorded a provision for loan losses of $12.1 million in the six months ended June 30, 2020 compared to $2.0 million for the comparable period of 2019. The higher provision in 2020 was driven by the potential negative impact of the COVID-19 pandemic on the company’s customers. The company’s loan loss reserve to total loans was 1.31% at June 30, 2020 versus 1.26% at June 30, 2019 and 1.31% at March 31, 2020. The company’s loan loss reserve to total loans excluding PPP loans³ was 1.50% at June 30, 2020 versus 1.26% at June 30, 2019 and 1.31% at March 31, 2020. PPP loans are guaranteed by the United States SBA and have not been allocated for within the allowance for loan losses. As permitted by the CARES Act, the company elected to defer its application of FASB’s new rule covering the Current Expected Credit Loss (CECL) standard. The company will continue to monitor developments related to CECL adoption and will manage the process accordingly.

 

Net charge offs in the second quarter of 2020 were $90,000 versus net recoveries of $217,000 in the second quarter of 2019 and net charge offs of $3.6 million during the linked first quarter of 2020. The higher net charge offs in the first quarter of 2020 were due primarily to a $3.7 million charge-off resulting from a single commercial manufacturing borrower. Annualized net charge offs to average loans were 0.01% for the second quarter of 2020 versus net recoveries to average loans of 0.02% for the second quarter of 2019, and net charge offs to average loans of 0.36% for the linked first quarter of 2020. On a year-to-date basis, net charge offs to average loans were 0.18% compared to net recoveries to average loans of 0.01% for the first six months of 2019.

 

Nonperforming assets decreased $204,000, or 1%, to $15.1 million as of June 30, 2020 versus $15.3 million as of June 30, 2019. On a linked quarter basis, nonperforming assets were $798,000, or 6%, higher than the $14.3 million reported as of March 31, 2020. The ratio of nonperforming assets to total assets at June 30, 2020 decreased to 0.28% from 0.31% at June 30, 2019 and was unchanged from 0.28% at March 31, 2020. Total impaired and watch list loans increased by $320,000, or 0%, to $208.2 million at June 30, 2020 versus $207.9 million as of June 30, 2019. On a linked quarter basis, total impaired and watch list loans increased by $24.4 million, or 13%, from $183.8 million at March 31, 2020. The increase in total impaired and watch list loans was due primarily to an increase in non-impaired watch list credits that resulted from five downgraded credits, which were offset by four upgraded credits. Impaired watch list loans decreased by $284,000, or 1%, to $24.0 million at June 30, 2020 versus June 30, 2019. On a linked quarter basis, impaired watch list loans increased by $1.1 million, or 5%, from $22.9 million at March 31, 2020 due to the addition of two nonaccrual commercial loans offset by paydowns of impaired loans.

 

 

³ Non-GAAP financial measure – see “Reconciliation of Non-GAAP Financial Measures”

 

“Since year-end 2019, we have increased our allowance for loan losses by 17%, or $8.4 million. In addition, we delayed the implementation of CECL to ensure that we can maintain our granular, credit by credit, approach to reserve adequacy.” Findlay said. “When the COVID-19 crisis emerged late in the first quarter, we took steps to identify where we believed the risk existed in our loan portfolio and have built the allowance to a conservative level reflective of our historical approach. We will continue to manage our allowance with a bias towards conservatism. Yet, it remains too early to really know the full impact of the crisis on borrower creditworthiness.”

 

The company’s noninterest income decreased $419,000, or 4%, to $11.2 million for the second quarter of 2020, compared to $11.6 million for the second quarter of 2019. Noninterest income was positively impacted by a $956,000 increase, or 240% growth, in mortgage banking income, a $926,000 increase, or 242% growth, in swap fee income generated from commercial lending transactions and a $159,000 increase, or 10% growth, in wealth management fees over the prior year second quarter. The credit valuation adjustments on interest rate swaps increased noninterest income by $271,000 in the second quarter 2020 compared to the second quarter of 2019. Offsetting these increases were decreases of $2.7 million, or 55%, in service charges on deposit accounts driven by lower treasury management fees and lower transaction-based fees. Treasury management fees from a former commercial customer were $2.1 million in the second quarter of 2019. In addition, overdraft fee income declined by $494,000, or 55%, during the second quarter as compared to the prior year second quarter. The company believes that economic stimulus payments paid by the U.S. Treasury to customers during the second quarter of 2020 provided liquidity to our retail customers and reduced overdrafts.

 

The company’s noninterest income decreased $1.2 million, or 5%, to $21.9 million for the six months ended June 30, 2020 compared to $23.1 million in the prior year period. Noninterest income was positively impacted by a $1.3 million increase, or 213% growth in mortgage banking income, a $1.2 million increase, or 155% growth, in swap fee income generated from commercial lending transactions and a $398,000 increase, or 12% growth, in wealth management fees over the corresponding prior year period. The credit valuation adjustments on interest rate swaps increased noninterest income by $1.0 million in the six months ended June 30, 2020 compared to the corresponding prior year period. Noninterest income was negatively impacted by a $4.2 million decrease in service charges on deposit accounts, as well as decreases of $187,000 in investment brokerage fees and decreases of $187,000 in bank owned life insurance income primarily due to a variable bank owned life insurance product that contains equity based investments. Service charges on deposit accounts for the six months ended June 30, 2019, included $3.7 million of fees from a former commercial customer.

 

The company’s noninterest expense decreased $1.0 million, or 5%, to $21.1 million in the second quarter of 2020, compared to $22.1 million in the second quarter of 2019. Corporate and business development decreased $544,000 primarily due to reduced business development and training expense. Salaries and employee benefits decreased $430,000 primarily due to lower incentive-based compensation expense. Offsetting the decreases were increases in net occupancy expense driven by COVID-19 related expenses of approximately $395,000 incurred to prepare for our branch reopening and our Return to Workplace Plan. In addition, data processing fees increased driven by the company’s continued investment in customer focused, technology-based solutions and ongoing cybersecurity and data management enhancements.

 

 

The company’s noninterest expense decreased by $1.4 million, or 3%, to $43.2 million in the first six months of 2020 compared to $44.6 million in the corresponding prior year period. The decrease was driven by salaries and employee benefits, which decreased by 4%, or $1.1 million, primarily due to lower incentive-based compensation expense. Corporate and business development decreased $639,000 primarily due to reduced business development and training expense. Offsetting the decreases were increases in data processing fees. In addition, net occupancy expense increased driven by COVID-19 related expenses, primarily for personal protective equipment and the implementation of social distancing measures for both employees and customers.

 

The company’s efficiency ratio was 41.6% for the second quarter of 2020, compared to 44.2% for the second quarter of 2019 and 44.5% for the linked first quarter of 2020. The company’s efficiency ratio was 43.0% for the six months ended June 30, 2020 compared to 44.7% in the prior year period.

 

COVID-19 Crisis Management

 

During the second quarter, Lake City Bank focused on its response to the crisis for its employees and its customers. The bank closed branch lobbies on March 21, 2020 and directed its clients and communities to its drive up facilities and by-appointment visits in addition to digital channels via online and mobile banking. The bank created a Branch Reopening Task Force, which established guidelines under which the bank could safely open its offices. On June 15, 2020, the bank reopened all of its branch lobbies. The bank will keep all safety protocols in place until it determines that the public health risks posed by COVID-19 no longer require the precautionary measures that are in place.

 

In addition, the bank continues to utilize its Remote Workplace Plan for staff to reduce staff density in its offices and to ensure operational redundancy in the event of an outbreak in any of the bank’s facilities. Technology has played a large role in the successful Remote Workplace Plan and the bank’s digital solution utilization by its customers has increased significantly.

 

Active Management of Credit Risk

 

The company’s Commercial Banking and Credit Administration leadership continues to review and refine the list of industries that the company believes are most likely to be materially impacted by the potential economic impact resulting from the COVID-19 pandemic. The current assessment includes a smaller group of industries as compared to the initial list of potentially affected industries disclosed in the company’s April 27, 2020 first quarter release. The company’s current list of industries under review represents 6.6%, or $261.2 million of the total loan portfolio versus $764.9 million, or 18.7% as of April 27, 2020, excluding PPP loans. The following industries are included in the 6.6% along with their respective percentage of the loan portfolio: hotel and accommodations – 2.5%, dairy and hogs – 1.6%, restaurants – 1.0%, education – 1.0% and entertainment and recreation – 0.5%. The company has no direct exposure to oil and gas and limited exposure to retail shopping centers.

 

“We completed our long-standing semi-annual Loan Portfolio Review Meetings on July 17^th. These meetings are an insightful and detailed process for the entire team and included in-depth reviews of the 18.7% of the loan portfolio identified early in the COVID-19 crisis, as well as all credits rated below the pass grade. The meetings include an officer-by-officer review of their loan portfolios. These thorough reports drove the reduction of the industries we believe to be most impacted by the COVID-19 crisis. We are cautiously encouraged by the portfolio review process as it demonstrated that our commercial borrowers are generally managing through the crisis effectively,” Findlay said.

 

 

Findlay continued, “We will continue to be diligent and active in identifying and understanding the impact of the COVID-19 crisis on our borrowers. Clearly, this crisis is not over and it will be critical that we stay on top of emerging risk in the loan portfolio to ensure that our historical strength continues on the credit quality front.”

 

The company’s commercial loan portfolio is highly diversified and no industry sector represents more than 8% of the bank’s loan portfolio as of June 30, 2020. Agri-business and agricultural loans represented the highest specific industry concentration at 8% of total loans. The company’s Commercial Banking and Credit Administration teams continue to actively work with customers to understand their business challenges and credit needs during this time.

 

COVID -19 Related Loan Deferrals

 

As detailed below, loan deferrals peaked on June 17, 2020, in the amount of $737 million, representing 487 borrowers, or 16% of the total loan portfolio. As of July 22, 2020, total deferrals attributable to COVID-19 were $425 million, representing 212 borrowers, or 9% of the total loan portfolio. Total deferrals as of July 22, 2020 represented a decline in deferral balances of 42% from the peak levels. Of that total, 159 were commercial loan borrowers representing $420 million in loans, or 10% of total commercial loans and 53 were retail loan borrowers representing $5 million, or 1% of total retail loans.

 

Total Loan Deferrals
		Peak June 17, 2020				June 30, 2020				July 22, 2020				% change from Peak
Borrowers			487				384				212				-56%
Amount (in millions)		$	737			$	653			$	425				-42%
% of Total Loan Portfolio			16%				15%				9%				NA

 

 

Total Commercial Deferrals
		Peak June 17, 2020				June 30, 2020				July 22, 2020				% change from Peak
Borrowers			351				322				159				-55%
Amount (in millions)		$	730			$	647			$	420				-42%
% of  Commercial Loan Portfolio			18%				16%				10%				NA

 

 

Total Retail Deferrals
		Peak June 17, 2020				June 30, 2020				July 22, 2020				% change from Peak
Borrowers			136				62				53				-61%
Amount (in millions)		$	7			$	6			$	5				-29%
% of Retail Loan Portfolio			2%				1%				1%				NA

 

As of July 22, 2020, 363 borrowers with loans outstanding of $416 million had reached their initial 90 day deferral maturity. Of this group, 92 borrowers with loans outstanding of $110 million were granted a second deferral. This represents 25% of initial deferral borrowers and 26% of initial deferral loan amounts.

 

“We were pleasantly surprised by the outcomes on the first wave of deferral maturities. There was a high level of uncertainty with our borrowers when this crisis began, and the initial level of deferrals reflected that uncertainty on both the borrower’s and the bank’s behalf. We have continued to actively communicate with our borrowers and will work with them as we manage through this time of uncertainty. A hallmark of our performance during the Great Recession was our relationship focused efforts when working with borrowers during a downturn. We will continue that effort in this economic cycle,” added Findlay.

 

 

The company’s retail loan portfolio is comprised of 1-4 family mortgage loans, home equity lines of credit and other direct and indirect installment loans. As of July 22, 2020, 116 borrowers with loans outstanding of $7 million had reached their initial 90 day deferral maturity. 31 borrowers totaling $5 million, or 74% of the aggregate retail deferral amount, were granted a second deferral. A third-party vendor manages the company’s retail and commercial credit card program and the company does not have any balance sheet exposure with respect to this program except for nominal recourse on limited commercial card accounts.

 

Paycheck Protection Program

 

The second quarter results reflect nearly a full quarter impact of PPP loan originations to the bank following submission of its first PPP loan application to the SBA on April 3, 2020, the first date SBA began accepting applications. As of July 22, 2020, Lake City Bank completed 2,378 applications for $569.2 million in loans. The majority of the PPP loans were for existing customers and 87% of the PPP loans were for amounts less than $350,000. In addition, roughly 74% of the total number of PPP loans were made to borrowers in amounts of $150,000, or less and would benefit from the pending legislation that may provide expedited relief to these borrowers.

 

In preparation for the forgiveness application process, the bank has selected a third-party Fintech technology partner to automate the process. The software solution provides tools to facilitate communications with borrowers, gathering of information securely, calculation of forgiveness amounts and, electronic transmission to the SBA for approval.

 

Liquidity Preparedness

 

Throughout the COVID-19 crisis, the company has monitored liquidity preparedness. Critical to this effort has been the monitoring of commercial and retail borrowers line of credit utilization. The company’s commercial and retail line of credit utilization at June 30, 2020 declined to 41% versus 48% at March 31, 2020 and 46% at December 31, 2019. The company believes it has experienced a reduction in overall usage on outstanding lines of credit of approximately $200 million as a result of the PPP loan proceeds our borrowers have received. We expect the reduced credit line utilization to be temporary while our borrowers deploy the PPP loan proceeds to pay for qualifying payroll and business expenses. The company has a long-standing liquidity plan in place that ensures there are appropriate liquidity resources available to fund the balance sheet.

 

Lakeland Financial Corporation is a $5.4 billion bank holding company headquartered in Warsaw, Indiana. Lake City Bank, its single bank subsidiary, is the sixth largest bank headquartered in the state and the largest bank 100% invested in Indiana. Lake City Bank operates 50 offices in Northern and Central Indiana, delivering technology-driven and client-centric financial services solutions to individuals and businesses.

 

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 measures based on “tangible common equity” which is “total equity” excluding intangible assets, net of deferred tax, and “tangible assets” which is “total assets” excluding intangible assets, net of deferred tax. A reconciliation of these 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.

 

 

 

 

 

LAKELAND FINANCIAL CORPORATION
SECOND QUARTER 2020 FINANCIAL HIGHLIGHTS
		Three Months Ended												Six Months Ended
(Unaudited – Dollars in thousands, except per share data)		Jun. 30,				Mar. 31,				Jun. 30,				Jun. 30,				Jun. 30,
END OF PERIOD BALANCES		2020				2020				2019				2020				2019
Assets		$	5,441,092			$	5,030,078			$	4,975,519			$	5,441,092			$	4,975,519
Deposits			4,643,427				4,281,703				4,221,299				4,643,427				4,221,299
Brokered Deposits			28,052				109,575				217,981				28,052				217,981
Core Deposits (3)			4,615,375				4,172,128				4,003,318				4,615,375				4,003,318
Loans			4,490,532				4,085,738				3,998,618				4,490,532				3,998,618
Paycheck Protection Program (PPP) Loans			554,636				0				0				554,636				0
Allowance for Loan Losses			59,019				53,609				50,564				59,019				50,564
Total Equity			620,892				606,572				565,363				620,892				565,363
Goodwill net of deferred tax assets			3,789				3,789				3,779				3,789				3,779
Tangible Common Equity (1)			617,103				602,783				561,584				617,103				561,584
AVERAGE BALANCES
Total Assets		$	5,454,608			$	4,967,138			$	4,961,453			$	5,210,873			$	4,921,733
Earning Assets			5,212,985				4,737,731				4,625,949				4,975,358				4,588,656
Investments - available-for-sale			621,134				618,876				601,178				620,005				594,141
Loans			4,460,411				4,059,174				3,961,322				4,259,792				3,939,792
Paycheck Protection Program (PPP) Loans			457,757				0				0				228,878				0
Total Deposits			4,696,832				4,204,094				4,300,759				4,450,463				4,196,125
Interest Bearing Deposits			3,335,189				3,212,443				3,378,030				3,273,815				3,292,094
Interest Bearing Liabilities			3,421,041				3,325,014				3,444,382				3,373,027				3,435,366
Total Equity			612,313				604,273				552,536				608,293				541,325
INCOME STATEMENT DATA
Net Interest Income		$	39,528			$	38,854			$	38,411			$	78,382			$	76,620
Net Interest Income-Fully Tax Equivalent			40,124				39,443				38,923				79,567				77,631
Provision for Loan Losses			5,500				6,600				785				12,100				1,985
Noninterest Income			11,169				10,777				11,588				21,946				23,113
Noninterest Expense			21,079				22,089				22,092				43,168				44,565
Net Income			19,670				17,299				21,713				36,969				43,395
Pretax Pre-Provision Earnings (1)			29,618				27,542				27,907				57,160				55,168
PER SHARE DATA
Basic Net Income Per Common Share		$	0.77			$	0.68			$	0.85			$	1.45			$	1.70
Diluted Net Income Per Common Share			0.77				0.67				0.85				1.44				1.69
Cash Dividends Declared Per Common Share			0.30				0.30				0.30				0.60				0.56
Dividend Payout			38.96%				44.78%				35.29%				41.67%				33.14%
Book Value Per Common Share (equity per share issued)			24.43				23.87				22.06				24.43				22.06
Tangible Book Value Per Common Share (1)			24.28				23.72				21.92				24.28				21.92
Market Value – High			47.49				49.85				49.20				49.85				49.20
Market Value – Low			33.92				30.49				43.76				30.49				39.78
Basic Weighted Average Common Shares Outstanding			25,412,014				25,622,988				25,614,701				25,517,499				25,553,254
Diluted Weighted Average Common Shares Outstanding			25,469,680				25,735,826				25,774,002				25,594,959				25,721,079
KEY RATIOS
Return on Average Assets			1.45%				1.40%				1.76%				1.43%				1.78%
Return on Average Total Equity			12.92				11.51				15.76				12.22				16.17
Average Equity to Average Assets			11.23				12.17				11.14				11.67				11.00
Net Interest Margin			3.10				3.35				3.37				3.22				3.42
Efficiency  (Noninterest Expense / Net Interest Income plus Noninterest Income)			41.58				44.51				44.19				43.03				44.68
Tier 1 Leverage (2)			10.84				11.67				11.72				10.84				11.72
Tier 1 Risk-Based Capital (2)			13.68				13.02				13.33				13.68				13.33
Common Equity Tier 1 (CET1) (2)			13.68				13.02				12.64				13.68				12.64
Total Capital (2)			14.93				14.23				14.49				14.93				14.49
Tangible Capital (1) (2)			11.35				11.99				11.30				11.35				11.30
ASSET QUALITY
Loans Past Due 30 - 89 Days		$	683			$	1,942			$	2,451			$	683			$	2,451
Loans Past Due 90 Days or More			19				71				0				19				0
Non-accrual Loans			14,779				13,883				14,995				14,779				14,995
Nonperforming Loans (includes nonperforming TDRs)			14,798				13,954				14,995				14,798				14,995
Other Real Estate Owned			316				351				316				316				316
Other Nonperforming Assets			0				11				7				0				7
Total Nonperforming Assets			15,114				14,316				15,318				15,114				15,318
Performing Troubled Debt Restructurings			5,772				5,852				6,082				5,772				6,082
Nonperforming Troubled Debt Restructurings (included in nonperforming loans)			7,582				2,311				3,512				7,582				3,512
Total Troubled Debt Restructurings			13,354				8,163				9,594				13,354				9,594
Impaired Loans			23,987				22,932				24,271				23,987				24,271
Non-Impaired Watch List Loans			184,203				160,893				183,599				184,203				183,599
Total Impaired and Watch List Loans			208,190				183,825				207,870				208,190				207,870
Gross Charge Offs			411				3,849				84				4,260				368
Recoveries			321				206				301				527				494
Net Charge Offs/(Recoveries)			90				3,643				(217	)			3,733				(126	)
Net Charge Offs/(Recoveries) to Average Loans			0.01%				0.36%				(0.02	)%			0.18%				(0.01	)%
Loan Loss Reserve to Loans			1.31%				1.31%				1.26%				1.31%				1.26%
Loan Loss Reserve to Loans, Excluding PPP Loans (1)			1.50%				1.31%				1.26%				1.49%				1.26%
Loan Loss Reserve to Nonperforming Loans			398.83%				384.20%				337.21%				398.84%				337.21%
Loan Loss Reserve to Nonperforming Loans and Performing TDRs			286.92%				270.68%				239.90%				286.93%				239.90%
Nonperforming Loans to Loans			0.33%				0.34%				0.38%				0.33%				0.38%
Nonperforming Assets to Assets			0.28%				0.28%				0.31%				0.28%				0.31%
Total Impaired and Watch List Loans to Total Loans			4.64%				4.50%				5.20%				4.64%				5.20%
Total Impaired and Watch List Loans to Total Loans, Excluding PPP Loans (1)			5.29%				4.50%				5.20%				5.29%				5.20%
OTHER DATA
Full Time Equivalent Employees			574				575				571				574				571
Offices			50				50				50				50				50

 

(1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures"

(2) Capital ratios for June 30, 2020 are preliminary until the Call Report is filed.

(3) Core deposits equals deposits less brokered deposits

 

CONSOLIDATED BALANCE SHEETS (in thousands, except share data)
		June 30,				December 31,
		2020				2019
		(Unaudited)
ASSETS
Cash and due from banks		$	68,991			$	68,605
Short-term investments			57,344				30,776
Total cash and cash equivalents			126,335				99,381
Securities available-for-sale (carried at fair value)			632,908				608,233
Real estate mortgage loans held-for-sale			16,640				4,527
Loans, net of allowance for loan losses of $59,019 and $50,652			4,431,513				4,015,176
Land, premises and equipment, net			60,331				60,365
Bank owned life insurance			83,927				83,848
Federal Reserve and Federal Home Loan Bank stock			13,772				13,772
Accrued interest receivable			15,850				15,391
Goodwill			4,970				4,970
Other assets			54,846				41,082
Total assets		$	5,441,092			$	4,946,745
LIABILITIES
Noninterest bearing deposits		$	1,425,901			$	983,307
Interest bearing deposits			3,217,526				3,150,512
Total deposits			4,643,427				4,133,819
Borrowings
Federal funds purchased			25,000				0
Federal Home Loan Bank advances			75,000				170,000
Miscellaneous borrowings			10,500				0
Total borrowings			110,500				170,000
Accrued interest payable			8,446				11,604
Other liabilities			57,827				33,222
Total liabilities			4,820,200				4,348,645
STOCKHOLDERS' EQUITY
Common stock:  90,000,000 shares authorized, no par value
25,701,115 shares issued and 25,233,280 outstanding as of June 30, 2020
25,623,016 shares issued and 25,444,275 outstanding as of December 31, 2019			113,424				114,858
Retained earnings			496,891				475,247
Accumulated other comprehensive income			24,802				12,059
Treasury stock at cost (467,835 shares as of June 30, 2020, 178,741 shares as of December 31, 2019)			(14,314	)			(4,153	)
Total stockholders' equity			620,803				598,011
Noncontrolling interest			89				89
Total equity			620,892				598,100
Total liabilities and equity		$	5,441,092			$	4,946,745

 

 

CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data)
		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2020				2019				2020				2019
NET INTEREST INCOME
Interest and fees on loans
Taxable		$	42,649			$	50,089			$	88,703			$	98,955
Tax exempt			216				235				438				486
Interest and dividends on securities
Taxable			1,869				2,250				3,842				4,747
Tax exempt			2,033				1,710				4,039				3,352
Other interest income			64				351				248				589
Total interest income			46,831				54,635				97,270				108,129
Interest on deposits			7,184				15,556				18,383				29,439
Interest on borrowings
Short-term			45				232				407				1,182
Long-term			74				436				98				888
Total interest expense			7,303				16,224				18,888				31,509
NET INTEREST INCOME			39,528				38,411				78,382				76,620
Provision for loan losses			5,500				785				12,100				1,985
NET INTEREST INCOME AFTER PROVISION FOR
LOAN LOSSES			34,028				37,626				66,282				74,635
NONINTEREST INCOME
Wealth advisory fees			1,805				1,646				3,664				3,266
Investment brokerage fees			310				528				727				914
Service charges on deposit accounts			2,189				4,850				4,961				9,137
Loan and service fees			2,425				2,481				4,833				4,885
Merchant card fee income			594				670				1,263				1,292
Bank owned life insurance income			836				287				544				731
Mortgage banking income			1,354				398				1,940				620
Net securities gains			49				65				49				88
Other income			1,607				663				3,965				2,180
Total noninterest income			11,169				11,588				21,946				23,113
NONINTEREST EXPENSE
Salaries and employee benefits			11,424				11,854				22,990				24,061
Net occupancy expense			1,545				1,283				2,932				2,649
Equipment costs			1,430				1,409				2,847				2,758
Data processing fees and supplies			2,829				2,574				5,711				4,999
Corporate and business development			627				1,171				1,738				2,377
FDIC insurance and other regulatory fees			403				409				670				815
Professional fees			1,053				1,071				2,200				2,008
Other expense			1,768				2,321				4,080				4,898
Total noninterest expense			21,079				22,092				43,168				44,565
INCOME BEFORE INCOME TAX EXPENSE			24,118				27,122				45,060				53,183
Income tax expense			4,448				5,409				8,091				9,788
NET INCOME		$	19,670			$	21,713			$	36,969			$	43,395
BASIC WEIGHTED AVERAGE COMMON SHARES			25,412,014				25,614,701				25,517,499				25,553,254
BASIC EARNINGS PER COMMON SHARE		$	0.77			$	0.85			$	1.45			$	1.70
DILUTED WEIGHTED AVERAGE COMMON SHARES			25,469,680				25,774,002				25,594,959				25,721,079
DILUTED EARNINGS PER COMMON SHARE		$	0.77			$	0.85			$	1.44			$	1.69

 

 

 

LAKELAND FINANCIAL CORPORATION
LOAN DETAIL
SECOND QUARTER 2020
(unaudited, in thousands)
		June 30,								March 31,								December 31,								June 30,
		2020								2020								2019								2019
Commercial and industrial loans:
Working capital lines of credit loans		$	568,621				12.6	%		$	730,767				17.9	%		$	709,849				17.5	%		$	755,090				18.9	%
Non-working capital loans			1,238,556				27.5				697,952				17.1				717,019				17.6				695,235				17.3
Total commercial and industrial loans			1,807,177				40.1				1,428,719				35.0				1,426,868				35.1				1,450,325				36.2
Commercial real estate and multi-family residential loans:
Construction and land development loans			359,948				8.0				334,524				8.2				287,641				7.1				321,550				8.0
Owner occupied loans			576,213				12.8				572,057				14.0				573,665				14.1				557,115				13.9
Nonowner occupied loans			554,572				12.3				584,418				14.3				571,364				14.0				533,880				13.4
Multifamily loans			290,566				6.4				269,479				6.6				240,652				5.9				242,966				6.1
Total commercial real estate and multi-family residential loans			1,781,299				39.5				1,760,478				43.1				1,673,322				41.1				1,655,511				41.4
Agri-business and agricultural loans:
Loans secured by farmland			153,774				3.4				145,542				3.5				174,380				4.3				148,883				3.7
Loans for agricultural production			198,277				4.4				183,855				4.5				205,151				5.0				165,595				4.2
Total agri-business and agricultural loans			352,051				7.8				329,397				8.0				379,531				9.3				314,478				7.9
Other commercial loans			110,833				2.5				104,286				2.5				112,302				2.8				104,084				2.6
Total commercial loans			4,051,360				89.9				3,622,880				88.6				3,592,023				88.3				3,524,398				88.1
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans			169,897				3.8				173,431				4.3				177,227				4.4				187,863				4.7
Open end and junior lien loans			174,300				3.9				181,541				4.4				186,552				4.6				188,558				4.7
Residential construction and land development loans			11,164				0.2				12,146				0.3				12,966				0.3				12,270				0.3
Total consumer 1-4 family mortgage loans			355,361				7.9				367,118				9.0				376,745				9.3				388,691				9.7
Other consumer loans			98,667				2.2				97,096				2.4				98,617				2.4				86,996				2.2
Total consumer loans			454,028				10.1				464,214				11.4				475,362				11.7				475,687				11.9
Subtotal			4,505,388				100.0	%			4,087,094				100.0	%			4,067,385				100.0	%			4,000,085				100.0	%
Less:  Allowance for loan losses			(59,019	)							(53,609	)							(50,652	)							(50,564	)
Net deferred loan fees			(14,856	)							(1,356	)							(1,557	)							(1,467	)
Loans, net		$	4,431,513							$	4,032,129							$	4,015,176							$	3,948,054
LAKELAND FINANCIAL CORPORATION
DEPOSITS AND BORROWINGS
SECOND QUARTER 2020
(unaudited, in thousands)
		June 30,								March 31,								December 31,								June 30,
		2020								2020								2019								2019
Noninterest bearing demand deposits		$	1,425,901							$	1,057,994							$	983,307							$	946,471
Savings and transaction accounts:
Savings deposits			274,078								240,150								234,508								238,369
Interest bearing demand deposits			1,774,217								1,710,147								1,723,937								1,708,397
Time deposits:
Deposits of $100,000 or more			907,095								993,189								910,134								1,053,619
Other time deposits			262,136								280,223								281,933								274,443
Total deposits		$	4,643,427							$	4,281,703							$	4,133,819							$	4,221,299
FHLB advances and other borrowings			110,500								85,500								170,000								145,928
Total funding sources		$	4,753,927							$	4,367,203							$	4,303,819							$	4,367,227

 

 

LAKELAND FINANCIAL CORPORATION

AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS

(UNAUDITED)

 

		Three Months Ended												Three Months Ended												Three Months Ended
		June 30, 2020												March 31, 2020												June 30, 2019
		Average				Interest				Yield (1)/				Average				Interest				Yield (1)/				Average				Interest				Yield (1)/
(fully tax equivalent basis, dollars in thousands)		Balance				Income				Rate				Balance				Income				Rate				Balance				Income				Rate
Earning Assets
Loans:
Taxable (2)(3)		$	4,437,843			$	42,649				3.87	%		$	4,036,147			$	46,054				4.59	%		$	3,936,747			$	50,089				5.10	%
Tax exempt (1)			22,568				272				4.85				23,027				277				4.84				24,575				292				4.77
Investments: (1)
Available-for-sale			621,134				4,442				2.88				618,876				4,513				2.93				601,178				4,415				2.95
Short-term investments			79,446				29				0.15				9,965				35				1.41				12,092				97				3.22
Interest bearing deposits			51,994				35				0.27				49,716				149				1.21				51,357				254				1.98
Total earning assets		$	5,212,985			$	47,427				3.66	%		$	4,737,731			$	51,028				4.33	%		$	4,625,949			$	55,147				4.78	%
Less:  Allowance for loan losses			(56,005	)											(55,782	)											(49,965	)
Nonearning Assets
Cash and due from banks			57,157												63,260												171,313
Premises and equipment			60,815												60,661												58,857
Other nonearning assets			179,656												161,268												155,299
Total assets		$	5,454,608											$	4,967,138											$	4,961,453
Interest Bearing Liabilities
Savings deposits		$	264,250			$	59				0.09	%		$	235,058			$	51				0.09	%		$	240,824			$	71				0.12	%
Interest bearing checking accounts			1,842,373				1,544				0.34				1,719,038				4,734				1.11				1,743,813				7,576				1.74
Time deposits:
In denominations under $100,000			271,064				1,216				1.80				280,233				1,370				1.97				274,217				1,300				1.90
In denominations over $100,000			957,502				4,365				1.83				978,114				5,044				2.07				1,119,176				6,609				2.37
Miscellaneous short-term borrowings			10,852				45				1.67				88,670				362				1.64				35,424				232				2.63
Long-term borrowings and
subordinated debentures			75,000				74				0.40				23,901				24				0.40				30,928				436				5.65
Total interest bearing liabilities		$	3,421,041			$	7,303				0.86	%		$	3,325,014			$	11,585				1.40	%		$	3,444,382			$	16,224				1.89	%
Noninterest Bearing Liabilities
Demand deposits			1,361,643												991,651												922,729
Other liabilities			59,611												46,200												41,806
Stockholders' Equity			612,313												604,273												552,536
Total liabilities and stockholders' equity		$	5,454,608											$	4,967,138											$	4,961,453
Interest Margin Recap
Interest income/average earning assets							47,427				3.66								51,028				4.33								55,147				4.78
Interest expense/average earning assets							7,303				0.56								11,585				0.98								16,224				1.41
Net interest income and margin						$	40,124				3.10	%						$	39,443				3.35	%						$	38,923				3.37	%

 

(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 $596,000, $589,000 and $512,000 in the three-month periods ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.
(2)	Loan fees are included as taxable loan interest income. Net loan fees attributable to PPP loans were $1.87 million for the three months ended June 30, 2020. All other loan fees were immaterial in relation to total taxable loan interest income for the periods presented.
(3)	Nonaccrual loans are included in the average balance of taxable loans.

 

 

Reconciliation of Non-GAAP Financial Measures

 

The allowance for loan losses to loans, excluding PPP loans and total impaired 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.

 

A reconciliation of these non-GAAP measures is provided below (dollars in thousands).

 

		Three Months Ended												Six Months Ended
		Jun. 30,				Mar. 31,				Jun. 30,				Jun 30,				Jun. 30,
		2020				2020				2019				2020				2019
Total Loans		$	4,490,532			$	4,085,738			$	3,998,618			$	4,490,532			$	3,998,618
Less: PPP Loans			554,636				0				0				554,636				0
Total Loans, Excluding PPP Loans			3,935,896				4,085,738				3,998,618				3,935,896				3,998,618
Allowance for Loan Losses		$	59,019			$	53,609			$	50,564			$	59,019			$	50,564
Loan Loss Reserve to Loans			1.31	%			1.31	%			1.26	%			1.31	%			1.26	%
Loan Loss Reserve to Loans, Excluding PPP			1.50	%			1.31	%			1.26	%			1.50	%			1.26	%

 

		Three Months Ended												Six Months Ended
		Jun. 30,				Mar. 31,				Jun. 30,				Jun 30,				Jun. 30,
		2020				2020				2019				2020				2019
Total Loans		$	4,490,532			$	4,085,738			$	3,998,618			$	4,490,532			$	3,998,618
Less: PPP Loans			554,636				0				0				554,636				0
Total Loans, Excluding PPP Loans			3,935,896				4,085,738				3,998,618				3,935,896				3,998,618
Total Impaired and Watch List Loans		$	208,190			$	183,825			$	207,870			$	208,190			$	207,870
Total Impaired and Watch List Loans to Total Loans			4.64	%			4.50	%			5.20	%			4.64	%			5.20	%
Total Impaired and Watch List Loans to Total Loans, Excluding PPP			5.29	%			4.50	%			5.20	%			5.29	%			5.20	%

 

 

 

Tangible common equity, tangible assets, tangible book value per share, tangible common equity to tangible assets ratio and pre-provision net revenue 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. Pre-provision net revenue 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												Six Months Ended
		Jun. 30,				Mar. 31,				Jun. 30,				Jun 30,				Jun. 30,
		2020				2020				2019				2020				2019
Total Equity		$	620,892			$	606,572			$	565,363			$	620,892			$	565,363
Less: Goodwill			(4,970	)			(4,970	)			(4,970	)			(4,970	)			(4,970	)
Plus: Deferred tax assets related to goodwill			1,181				1,181				1,191				1,181				1,191
Tangible Common Equity			617,103				602,783				561,584				617,103				561,584
Assets		$	5,441,092			$	5,030,078			$	4,975,519			$	5,441,092			$	4,975,519
Less: Goodwill			(4,970	)			(4,970	)			(4,970	)			(4,970	)			(4,970	)
Plus: Deferred tax assets related to goodwill			1,181				1,181				1,191				1,181				1,191
Tangible Assets			5,437,303				5,026,289				4,971,740				5,437,303				4,971,740
Ending common shares issued			25,412,014				25,412,014				25,615,216				25,412,014				25,615,216
Tangible Book Value Per Common Share		$	24.28			$	23.72			$	21.92			$	24.28			$	21.92
Tangible Common Equity/Tangible Assets			11.35	%			11.99	%			11.30	%			11.35	%			11.30	%
Net Interest Income		$	39,528			$	38,854			$	38,411			$	78,382			$	76,620
Plus:Noninterest income			11,169				10,777				11,588				21,946				23,113
Minus:Noninterest expense			(21,079	)			(22,089	)			(22,092	)			(43,168	)			(44,565	)
Pre-Provision Net Revenue		$	29,618			$	27,542			$	27,907			$	57,160			$	55,168

 

 

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 1.0% and because the accretion of net loan fee income can be accelerated upon borrower forgiveness and repayment by the SBA, management is actively monitoring net interest margin on a fully tax equivalent basis with and without PPP loan impact for the duration of this program.

 

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								Six Months Ended
		Jun. 30,				Jun. 30,				Jun. 30,				Jun. 30,
		2020				2019				2020				2019
Total Average Earnings Assets		$	5,212,985			$	4,625,949			$	4,975,358			$	4,588,656
Less: Average Balance of PPP Loans			457,757				0				228,878				0
Total Adjusted Earning Assets			4,755,228				4,625,949				4,746,480				4,588,656
Total Interest Income FTE		$	47,427			$	55,147			$	98,455			$	109,140
Less: PPP Loan Income			(3,029	)			0				(3,029	)			0
Total Adjusted Interest Income FTE			44,398				55,147				95,426				109,140
Adjusted Earning Asset Yield, net of PPP Impact			3.76	%			4.78	%			4.04	%			4.80	%
Total Average Interest Bearing Liabilities		$	3,421,041			$	3,444,382			$	3,373,027			$	3,435,366
Less: Average Balance of PPP Loans			457,757				0				228,878				0
Total Adjusted Earning Assets			3,878,798				3,444,382				3,601,905				3,435,366
Total Interest Expense FTE		$	7,303			$	16,224			$	18,888			$	31,509
Less: PPP Cost of Funds			(285	)			0				(285	)			0
Total Adjusted Interest Expense FTE			7,018				16,224				18,603				31,509
Adjusted Cost of Funds, net of PPP Impact			0.59	%			1.41	%			0.79	%			1.38	%
Net Interest Margin FTE, net of PPP Impact			3.17	%			3.37	%			3.25	%			3.42	%

 

 

 

###