Attached files

file filename
8-K - FORM 8-K - LAKELAND FINANCIAL CORPlkfn8k.htm

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 Record Performance
Second Quarter Net Income Increases 31%

Warsaw, Indiana (July 25, 2018) – Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported record quarterly net income of $20.1 million for the three months ended June 30, an increase of 31% versus $15.4 million for the second quarter of 2017. Diluted earnings per share increased 30% to $0.78 for the second quarter of 2018, versus $0.60 for the second quarter of 2017, also representing a record quarter for the company and its shareholders. On a linked quarter basis, net income and diluted earnings per share both increased 10%. Net income increased $1.8 million from $18.3 million in the first quarter ended March 31, 2018 and diluted earnings per share increased from $0.71.

The company further reported record net income of $38.5 million for the six months ended June 30, 2018 versus $29.9 million for the comparable period of 2017, an increase of 29%. Diluted net income per common share was also a record for the period and increased 28% to $1.50 for the six months ended June 30, 2018 versus $1.17 for the comparable period of 2017.

David M. Findlay, President and CEO commented, "The record first half results of 2018 reflect strong core profitability with revenue growth of 13% year over year. This revenue growth was driven by our continued organic loan growth, a healthy increase in client driven noninterest income and an overall expansion of net interest margin."

Highlights for the quarter are noted below.

2nd Quarter 2018 versus 2nd Quarter 2017 highlights:

·
Return on average equity of 16.9% up from 13.8% a year ago
·
Organic average loan growth of $253 million or 7%
·
Average deposit growth of $410 million or 11%
·
Net interest income increase of $3.7 million or 11%
·
Net interest margin increase of 8 basis points to 3.42%
·
Noninterest income increase of $902,000, or 10%
·
Revenue growth of $4.6 million or 11%
·
Tangible common equity1 increase of $35 million or 8%

1 Non-GAAP financial measure – see "Reconciliation of Non-GAAP Financial Measures."

 
1


2nd Quarter 2018 versus 1st Quarter 2018 highlights:

·
Return on average equity of 16.9% versus 15.8%
·
Net interest income increase of $1.3 million or 4%
·
Net interest margin increase of 6 basis points to 3.42%
·
Revenue growth of $1.1 million or 2%
·
Noninterest expense decrease of $928,000, or 4%
·
Efficiency ratio of 42.9% versus 46.0%
·
Net recoveries to average loans of (0.04%) compared to net charge offs to average loans of 0.51%
·
Tangible common equity1 increase of $13 million or 3%

As announced on July 10, 2018, the board of directors approved a cash dividend for the second quarter of $0.26 per share, payable on August 6, 2018, to shareholders of record as of July 25, 2018. The second quarter dividend per share represents an 18% increase over the second quarter dividend of 2017 in the amount of $0.22 per share.

Return on average total equity for the second quarter of 2018 was 16.86%, compared to 13.84% in the second quarter of 2017 and 15.82% in the linked first quarter of 2018. Return on average total equity for the first six months of 2018 was 16.35%, compared to 13.74% in the same period of 2017. Return on average assets for the second quarter of 2018 was 1.70%, compared to 1.40% in the second quarter of 2017 and 1.58% in the linked first quarter of 2018. Return on average assets for the first six months of 2018 was 1.64% compared to 1.38% in the same period of 2017. The company's total capital as a percent of risk-weighted assets was 13.76% at June 30, 2018, compared to 13.30% at June 30, 2017 and 13.41% at March 31, 2018. The company's tangible common equity to tangible assets ratio1 was 10.15% at June 30, 2018, compared to 10.19% at June 30, 2017 and 9.94% at March 31, 2018.

Average total loans for the second quarter of 2018 were $3.84 billion, an increase of $253.0 million, or 7%, versus $3.59 billion for the second quarter 2017. On a linked quarter basis, total average loans grew $47.5 million, or 1%, from $3.79 billion at March 31, 2018. Total loans outstanding grew $281.7 million, or 8%, from $3.58 billion as of June 30, 2017 to $3.86 billion as of June 30, 2018.

Findlay noted, "We continued to experience healthy organic loan growth in the quarter that was consistent with our pipeline expectations. At the same time, we had a significant amount of large loan repayments during the quarter in our commercial portfolio. Unanticipated factors affecting loan repayment activity during the quarter included the sale of client companies and long-term non-bank financing in the agricultural and commercial real estate portfolios. Our pipeline for the third quarter and balance of 2018 remains encouraging."

Average total deposits for the second quarter of 2018 were $4.09 billion, an increase of $409.8 million, or 11%, versus $3.68 billion for the second quarter of 2017. Total deposits grew $319.0 million, or 9%, from $3.62 billion as of June 30, 2017 to $3.93 billion as of June 30, 2018. In addition, total core deposits, which exclude brokered deposits, increased $212.4 million, or 6%, from $3.50 billion at June 30, 2017 to $3.71 billion at June 30, 2018 due to growth in commercial deposits of $128.5 million or 16%, growth in retail deposits of $83.9 million or 6% and no change in public fund deposits.
 
1 Non-GAAP financial measure – see "Reconciliation of Non-GAAP Financial Measures."
2

 
The company's net interest margin increased eight basis points to 3.42% for the second quarter of 2018 compared to 3.34% for the second quarter of 2017. On a linked quarter basis, the net interest margin improved by six basis points from 3.36% in the first quarter of 2018. The higher margin in the second quarter of 2018 was due to higher yields on loans, partially offset by a higher cost of funds, which was driven by the Federal Reserve Bank increasing the target Federal Funds Rate in mid-March 2018 and mid-June 2018. Net interest income increased $3.7 million, or 11%, to $37.5 million for the second quarter of 2018, versus $33.8 million in the second quarter of 2017 due to both growth in loans and deposits as well as expanding net interest margin. Net interest income increased by $7.9 million or 12% for the six months ended June 30, 2018 as compared to the first half of 2017 due to both net interest margin expansion and volume growth. The company's net interest margin for the six months ended June 30, 2018 was 3.39% compared to 3.31% in the prior year six month period.

Findlay added, "The increases in short-term interest rates contributed to a strong increase in net interest margin due to our asset sensitive balance sheet as our loans continue to reprice more quickly than deposits. The interest rate environment also provides us with the ability to continue to be aggressive on the deposit pricing front and we are pleased with our overall deposit growth."

The company recorded a provision for loan losses of $1.7 million in the second quarter of 2018 compared to $500,000 for the second quarter 2017 and down from $3.3 million during the linked first quarter of 2018. The company's allowance for loan losses as of June 30, 2018 was $47.7 million compared to $44.6 million as of June 30, 2017 and $45.6 million as of March 31, 2018. The allowance for loan losses represented 1.24% of total loans as of June 30, 2018 versus 1.25% at June 30, 2017 and 1.19% as of March 31, 2018.

Net recoveries for the quarter were $379,000 versus net recoveries of $289,000 in the second quarter of 2017 and net charge offs of $4.8 million during the linked first quarter 2018. Annualized net recoveries to average loans were 0.04% for the second quarter of 2018 compared to net recoveries of 0.03% for the second quarter of 2017 and net charge-offs of 0.51% for the first quarter of 2018. On a year-to-date basis, net charge offs to average loans were 0.23% compared to net recoveries of 0.01% for the first six months of 2017.

Nonperforming assets increased $2.8 million, or 28%, to $12.9 million as of June 30, 2018 versus $10.1 million as of June 30, 2017 due to an increase in nonaccrual loans. On a linked quarter basis, nonperforming assets were $1.7 million higher than the $11.2 million reported as of March 31, 2018 primarily due to placing one commercial relationship in nonaccrual status. The ratio of nonperforming assets to total assets at June 30, 2018 increased to 0.27% from 0.23% at June 30, 2017 and increased from 0.24% at March 31, 2018.

"Overall economic conditions in our Indiana communities remain favorable. As a result, our asset quality concerns remain at very manageable levels and reflect the continued operating performance of our client base. While the agricultural sector will likely continue to face challenges in 2018, we are comfortably managing that exposure," commented Findlay.

The company's noninterest income increased $902,000, or 10%, to $9.7 million for the second quarter of 2018, compared to $8.8 million for the second quarter of 2017. Wealth advisory and brokerage fees increased by 21% compared to the second quarter of 2017 due to continued growth of client relationships. In addition, noninterest income was positively impacted by a 17% increase over the prior year second quarter in fee income from service charges on deposit accounts, primarily due to growth in fees from business accounts. Loan and service fees increased by 28% over the prior year second quarter and mortgage banking income increased by 16% as well.
 

 
3

 
The company's noninterest income increased 15% to $19.6 million for the six months ended June 30, 2018 compared to $17.1 million in the prior year period. Noninterest income was positively impacted by an 18% increase in wealth advisory and brokerage fees, as well as a 21% increase in loan and service fees, a 16% increase in service charges on deposit accounts and a 33% improvement in mortgage banking income.

The company's noninterest expense increased $922,000, or 5%, to $20.3 million in the second quarter of 2018, compared to $19.4 million in the second quarter of 2017. Salaries and employee benefits increased primarily due to an increase to the company's minimum hiring wage and normal merit increases. Data processing fees increased primarily due to the company's continued investment in technology-based solutions. Corporate and business development expense decreased primarily due to a reduction in contributions as well as lower advertising expenses.

The company's noninterest expense increased by $2.1 million or 5% to $41.5 million in the first six months of 2018 compared to $39.4 million in the prior year period. The increase was driven by salaries and employee benefits, which increased by 5% or $1.1 million, primarily due to an increase to the company's minimum hiring wage, special bonuses paid to non-officer employees, normal merit increases and increased health insurance cost. Data processing fees increased primarily due to the company's continued investment in technology-based solutions. Corporate and business development expense decreased primarily due to a reduction in contributions as well as lower advertising expenses.

The company's efficiency ratio was 42.9% for the second quarter of 2018, compared to 45.4% for the second quarter of 2017 and 46.0% for the linked first quarter of 2018. The company's efficiency ratio was 44.4% for the six months ended June 30, 2018 down from 47.5% in the prior year period due to revenue growth outpacing expense growth.

The effective tax rate for the second quarter 2018 was 20.2%, compared to 32.5% for the second quarter 2017 and reflects the effect of the Tax Cuts and Jobs Act, which lowered the company's federal tax rate to 21% from 35% effective January 1, 2018. The effective tax rate for the six months ended June 30, 2018 was 17.9% compared with 30.2% in the prior year period.

Lakeland Financial Corporation is a $4.8 billion bank holding company headquartered in Warsaw, Indiana. Lake City Bank, its single bank subsidiary, is the fourth largest bank headquartered in the state, and the largest bank 100% invested in Indiana. Lake City Bank operates 49 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. Lakeland Financial 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 "common stockholders' equity" excluding intangible assets, net of deferred tax and "tangible assets" which is "assets" excluding intangible assets, net of deferred tax. A reconciliation of these non-GAAP measures to the most comparable GAAP equivalent are included in the attached financial tables where the non-GAAP measures are presented.
 

 
4

 
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 trade policy and those identified in the company's filings with the Securities and Exchange Commission, including the company's Annual Report on Form 10-K.



5




LAKELAND FINANCIAL CORPORATION
SECOND QUARTER 2018 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
2018
 
2018
 
2017
 
2018
 
2017
 
  Assets
 $4,760,869
 
 $4,726,948
 
 $4,392,999
 
 $4,760,869
 
 $4,392,999
 
  Deposits
 3,934,953
 
 4,099,488
 
 3,615,939
 
 3,934,953
 
 3,615,939
 
  Brokered Deposits
 223,058
 
 227,260
 
 116,435
 
 223,058
 
 116,435
 
  Core Deposits
 3,711,895
 
 3,872,228
 
 3,499,504
 
 3,711,895
 
 3,499,504
 
  Loans
 3,858,713
 
 3,845,668
 
 3,577,004
 
 3,858,713
 
 3,577,004
 
  Allowance for Loan Losses
 47,706
 
 45,627
 
 44,563
 
 47,706
 
 44,563
 
  Total Equity
 486,484
 
 473,333
 
 450,460
 
 486,484
 
 450,460
 
  Goodwill net of deferred tax assets
 3,793
 
 3,796
 
 3,126
 
 3,793
 
 3,126
 
  Tangible Common Equity (1)
 482,691
 
 469,537
 
 447,334
 
 482,691
 
 447,334
 
AVERAGE BALANCES
                   
  Total Assets
 $4,739,163
 
 $4,706,726
 
 $4,395,495
 
 $4,723,034
 
 $4,353,056
 
  Earning Assets
 4,448,240
 
 4,421,461
 
 4,150,234
 
 4,434,924
 
 4,105,309
 
  Investments
 560,484
 
 546,042
 
 531,262
 
 553,303
 
 523,317
 
  Loans
 3,839,441
 
 3,791,922
 
 3,586,407
 
 3,815,813
 
 3,547,995
 
  Total Deposits
 4,092,145
 
 4,094,917
 
 3,682,348
 
 4,093,523
 
 3,659,885
 
  Interest Bearing Deposits
 3,266,808
 
 3,253,309
 
 2,926,086
 
 3,260,095
 
 2,897,540
 
  Interest Bearing Liabilities
 3,409,138
 
 3,367,104
 
 3,171,565
 
 3,388,236
 
 3,128,315
 
  Total Equity
 479,291
 
 469,998
 
 445,287
 
 474,670
 
 438,627
 
INCOME STATEMENT DATA
                   
  Net Interest Income
 $37,533
 
 $36,223
 
 $33,819
 
 $73,756
 
 $65,880
 
  Net Interest Income-Fully Tax Equivalent
 37,973
 
 36,632
 
 34,550
 
 74,604
 
 67,281
 
  Provision for Loan Losses
 1,700
 
 3,300
 
 500
 
 5,000
 
 700
 
  Noninterest Income
 9,693
 
 9,879
 
 8,791
 
 19,572
 
 17,050
 
  Noninterest Expense
 20,274
 
 21,202
 
 19,352
 
 41,476
 
 39,400
 
  Net Income
 20,142
 
 18,336
 
 15,364
 
 38,478
 
 29,878
 
PER SHARE DATA
                   
  Basic Net Income Per Common Share
 $0.80
 
 $0.73
 
 $0.61
 
 $1.52
 
 $1.19
 
  Diluted Net Income Per Common Share
 0.78
 
 0.71
 
 0.60
 
 1.50
 
 1.17
 
  Cash Dividends Declared Per Common Share
 0.26
 
 0.22
 
 0.22
 
 0.48
 
 0.41
 
  Dividend Payout
 33.33
%
 30.99
%
 36.67
%
 32.00
%
 35.04
%
  Book Value Per Common Share (equity per share issued)
 19.23
 
 18.71
 
 17.88
 
 19.23
 
 17.88
 
  Tangible Book Value Per Common Share (1)
 19.08
 
 18.56
 
 17.76
 
 19.08
 
 17.76
 
  Market Value – High
 51.15
 
 51.76
 
 48.70
 
 51.76
 
 48.70
 
  Market Value – Low
 45.15
 
 45.01
 
 41.38
 
 45.01
 
 39.68
 
  Basic Weighted Average Common Shares Outstanding
 25,293,329
 
 25,257,414
 
 25,183,186
 
 25,275,471
 
 25,167,799
 
  Diluted Weighted Average Common Shares Outstanding
 25,709,216
 
 25,696,864
 
 25,619,977
 
 25,704,505
 
 25,618,552
 
KEY RATIOS
                   
  Return on Average Assets
 1.70
%
 1.58
%
 1.40
%
 1.64
%
 1.38
%
  Return on Average Total Equity
 16.86
 
 15.82
 
 13.84
 
 16.35
 
 13.74
 
  Average Equity to Average Assets
 10.11
 
 9.99
 
 10.13
 
 10.05
 
 10.08
 
  Net Interest Margin
 3.42
 
 3.36
 
 3.34
 
 3.39
 
 3.31
 
  Efficiency  (Noninterest Expense / Net Interest Income plus Noninterest Income)
 42.93
 
 45.99
 
 45.42
 
 44.44
 
 47.51
 
  Tier 1 Leverage (2)
 11.01
 
 10.77
 
 10.82
 
 11.01
 
 10.82
 
  Tier 1 Risk-Based Capital (2)
 12.61
 
 12.30
 
 12.15
 
 12.61
 
 12.15
 
  Common Equity Tier 1 (CET1) (2)
 11.88
 
 11.57
 
 11.39
 
 11.88
 
 11.39
 
  Total Capital (2)
 13.76
 
 13.41
 
 13.30
 
 13.76
 
 13.30
 
  Tangible Capital (1) (2)
 10.15
 
 9.94
 
 10.19
 
 10.15
 
 10.19
 
ASSET QUALITY
                   
  Loans Past Due 30 - 89 Days
 $1,612
 
 $2,168
 
 $1,562
 
 $1,612
 
 $1,562
 
  Loans Past Due 90 Days or More
 0
 
 26
 
 0
 
 0
 
 0
 
  Non-accrual Loans
 12,773
 
 11,002
 
 9,884
 
 12,773
 
 9,884
 
  Nonperforming Loans (includes nonperforming TDR's)
 12,773
 
 11,028
 
 9,884
 
 12,773
 
 9,884
 
  Other Real Estate Owned
 10
 
 10
 
 194
 
 10
 
 194
 
  Other Nonperforming Assets
 108
 
 114
 
 0
 
 108
 
 0
 
  Total Nonperforming Assets
 12,891
 
 11,151
 
 10,078
 
 12,891
 
 10,078
 
  Performing Troubled Debt Restructurings
 3,402
 
 4,085
 
 8,425
 
 3,402
 
 8,425
 
  Nonperforming Troubled Debt Restructurings (included in nonperforming loans)
 7,666
 
 7,945
 
 6,852
 
 7,666
 
 6,852
 
  Total Troubled Debt Restructurings
 11,068
 
 12,029
 
 15,277
 
 11,068
 
 15,277
 
  Impaired Loans
 16,931
 
 15,824
 
 19,580
 
 16,931
 
 19,580
 
  Non-Impaired Watch List Loans
 196,880
 
 166,205
 
 133,526
 
 196,880
 
 133,526
 
  Total Impaired and Watch List Loans
 213,811
 
 182,029
 
 153,109
 
 213,811
 
 153,109
 
  Gross Charge Offs
 128
 
 4,977
 
 261
 
 5,105
 
 764
 
  Recoveries
 507
 
 183
 
 550
 
 690
 
 909
 
  Net Charge Offs/(Recoveries)
 (379)
 
 4,794
 
 (289)
 
 4,415
 
 (145)
 
  Net Charge Offs/(Recoveries)  to Average Loans
 (0.04)
%
 0.51
%
 (0.03)
%
 0.23
%
 (0.01)
%
  Loan Loss Reserve to Loans
 1.24
%
 1.19
%
 1.25
%
 1.24
%
 1.25
%
  Loan Loss Reserve to Nonperforming Loans
 373.49
%
 413.75
%
 450.75
%
 373.49
%
 450.75
%
  Loan Loss Reserve to Nonperforming Loans and Performing TDR's
 294.94
%
 301.92
%
 243.37
%
 294.94
%
 243.37
%
  Nonperforming Loans to Loans
 0.33
%
 0.29
%
 0.28
%
 0.33
%
 0.28
%
  Nonperforming Assets to Assets
 0.27
%
 0.24
%
 0.23
%
 0.27
%
 0.23
%
  Total Impaired and Watch List Loans to Total Loans
 5.54
%
 4.73
%
 4.28
%
 5.54
%
 4.28
%
OTHER DATA
                   
  Full Time Equivalent Employees
 553
 
 539
 
 540
 
 553
 
 540
 
  Offices
 49
 
 49
 
 49
 
 49
 
 49
 
                     
  (1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures"
                 
  (2) Capital ratios for June 30, 2018 are preliminary until the Call Report is filed.
                   

 

 
6


 
CONSOLIDATED BALANCE SHEETS (in thousands except share data)
 
June 30,
 
December 31,
 
2018
 
2017
 
(Unaudited)
 
 
ASSETS
 
 
 
Cash and due from banks
 $147,439
 
 $140,402
Short-term investments
32,786
 
35,778
  Total cash and cash equivalents
180,225
 
176,180
 
 
 
 
Securities available for sale (carried at fair value)
563,227
 
538,493
Real estate mortgage loans held for sale
6,097
 
3,346
 
 
 
 
Loans, net of allowance for loan losses of $47,706 and $47,121
3,811,007
 
3,771,338
 
 
 
 
Land, premises and equipment, net
57,242
 
56,466
Bank owned life insurance
76,501
 
75,879
Federal Reserve and Federal Home Loan Bank stock
13,772
 
13,772
Accrued interest receivable
15,223
 
14,093
Goodwill
4,970
 
4,970
Other assets
32,605
 
28,439
  Total assets
 $4,760,869
 
 $4,682,976
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
LIABILITIES
 
 
 
Noninterest bearing deposits
 $839,784
 
 $885,622
Interest bearing deposits
3,095,169
 
3,123,033
  Total deposits
3,934,953
 
4,008,655
 
 
 
 
Borrowings
 
 
 
  Securities sold under agreements to repurchase
106,239
 
70,652
  Federal Home Loan Bank advances
175,000
 
80,030
  Subordinated debentures
30,928
 
30,928
    Total borrowings
312,167
 
181,610
 
 
 
 
Accrued interest payable
7,328
 
6,311
Other liabilities
19,937
 
17,733
    Total liabilities
4,274,385
 
4,214,309
 
 
 
 
STOCKHOLDERS' EQUITY
 
 
 
Common stock:  90,000,000 shares authorized, no par value
 
 
 
 25,294,582 shares issued and 25,126,537 outstanding as of June 30, 2018
 
 
 
 25,194,903 shares issued and 25,025,933 outstanding as of December 31, 2017
109,223
 
108,862
Retained earnings
390,404
 
363,794
Accumulated other comprehensive income/(loss)
(9,710)
 
(670)
Treasury stock, at cost (2018 - 168,045 shares, 2017 - 168,970 shares)
(3,522)
 
(3,408)
  Total stockholders' equity
486,395
 
468,578
  Noncontrolling interest
89
 
89
  Total equity
486,484
 
468,667
    Total liabilities and equity
 $4,760,869
 
 $4,682,976




7



CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands except share and per share data)
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2018
 
2017
 
2018
 
2017
NET INTEREST INCOME
 
 
 
 
 
 
 
Interest and fees on loans
 
 
 
 
 
 
 
  Taxable
 $44,439
 
 $36,967
 
 $86,233
 
 $71,414
  Tax exempt
 202
 
 162
 
 419
 
 312
Interest and dividends on securities
 
 
 
 
 
 
 
  Taxable
 2,492
 
 2,364
 
 4,926
 
 4,684
  Tax exempt
 1,466
 
 1,274
 
 2,797
 
 2,436
Other interest income
 196
 
 54
 
 488
 
 102
    Total interest income
 48,795
 
 40,821
 
 94,863
 
 78,948
 
 
 
 
 
 
 
 
Interest on deposits
 10,648
 
 6,243
 
 20,015
 
 11,685
Interest on borrowings
 
 
 
 
 
 
 
  Short-term
 195
 
 431
 
 306
 
 741
  Long-term
 419
 
 328
 
 786
 
 642
    Total interest expense
 11,262
 
 7,002
 
 21,107
 
 13,068
 
 
 
 
 
 
 
 
NET INTEREST INCOME
 37,533
 
 33,819
 
 73,756
 
 65,880
 
 
 
 
 
 
 
 
Provision for loan losses
 1,700
 
 500
 
 5,000
 
 700
 
 
 
 
 
 
 
 
NET INTEREST INCOME AFTER PROVISION FOR
 
 
 
 
 
 
 
  LOAN LOSSES
 35,833
 
 33,319
 
 68,756
 
 65,180
 
 
 
 
 
 
 
 
NONINTEREST INCOME
 
 
 
 
 
 
 
Wealth advisory fees
 1,544
 
 1,284
 
 3,049
 
 2,534
Investment brokerage fees
 377
 
 299
 
 667
 
 620
Service charges on deposit accounts
 3,800
 
 3,253
 
 7,428
 
 6,396
Loan and service fees
 2,421
 
 1,897
 
 4,598
 
 3,790
Merchant card fee income
 549
 
 570
 
 1,191
 
 1,108
Bank owned life insurance income
 348
 
 402
 
 711
 
 873
Other income
 216
 
 659
 
 1,255
 
 1,168
Mortgage banking income
 438
 
 378
 
 679
 
 509
Net securities gains/(losses)
 0
 
 49
 
 (6)
 
 52
  Total noninterest income
 9,693
 
 8,791
 
 19,572
 
 17,050
 
 
 
 
 
 
 
 
NONINTEREST EXPENSE
 
 
 
 
 
 
 
Salaries and employee benefits
 11,493
 
 11,014
 
 23,512
 
 22,384
Net occupancy expense
 1,237
 
 1,154
 
 2,663
 
 2,274
Equipment costs
 1,250
 
 1,156
 
 2,524
 
 2,231
Data processing fees and supplies
 2,290
 
 1,974
 
 4,803
 
 3,990
Corporate and business development
 1,046
 
 1,196
 
 2,179
 
 2,698
FDIC insurance and other regulatory fees
 409
 
 419
 
 870
 
 853
Professional fees
 910
 
 801
 
 1,782
 
 1,755
Other expense
 1,639
 
 1,638
 
 3,143
 
 3,215
  Total noninterest expense
 20,274
 
 19,352
 
 41,476
 
 39,400
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAX EXPENSE
 25,252
 
 22,758
 
 46,852
 
 42,830
Income tax expense
 5,110
 
 7,394
 
 8,374
 
 12,952
NET INCOME
 $20,142
 
 $15,364
 
 $38,478
 
 $29,878
 
 
 
 
 
 
 
 
BASIC WEIGHTED AVERAGE COMMON SHARES
 25,293,329
 
 25,183,186
 
 25,275,471
 
 25,167,799
BASIC EARNINGS PER COMMON SHARE
 $0.80
 
 $0.61
 
 $1.52
 
 $1.19
DILUTED WEIGHTED AVERAGE COMMON SHARES
 25,709,216
 
 25,619,977
 
 25,704,505
 
 25,618,552
DILUTED EARNINGS PER COMMON SHARE
 $0.78
 
 $0.60
 
 $1.50
 
 $1.17

 
 
8


LAKELAND FINANCIAL CORPORATION
LOAN DETAIL
SECOND QUARTER 2018
(unaudited in thousands)
                         
 
June 30,
March 31,
December 31,
June 30,
 
2018
2018
2017
2017
Commercial and industrial loans:
                       
  Working capital lines of credit loans
 $780,910
 20.2
 %
 $778,779
 20.2
 %
 $743,609
 19.4
 %
 $717,875
 20.0
 %
  Non-working capital loans
 691,118
 17.9
 
 706,228
 18.4
 
 675,072
 17.7
 
 646,517
 18.1
 
    Total commercial and industrial loans
 1,472,028
 38.1
 
 1,485,007
 38.6
 
 1,418,681
 37.1
 
 1,364,392
 38.1
 
                         
Commercial real estate and multi-family residential loans:
                       
  Construction and land development loans
 200,438
 5.2
 
 237,887
 6.2
 
 224,474
 5.9
 
 209,772
 5.8
 
  Owner occupied loans
 569,453
 14.8
 
 543,192
 14.1
 
 538,603
 14.1
 
 511,425
 14.3
 
  Nonowner occupied loans
 518,840
 13.4
 
 507,041
 13.2
 
 508,121
 13.3
 
 450,907
 12.6
 
  Multifamily loans
 221,579
 5.7
 
 193,956
 5.0
 
 173,715
 4.5
 
 170,902
 4.8
 
    Total commercial real estate and multi-family residential loans
 1,510,310
 39.1
 
 1,482,076
 38.5
 
 1,444,913
 37.8
 
 1,343,006
 37.5
 
                         
Agri-business and agricultural loans:
                       
  Loans secured by farmland
148,396
 3.9
 
145,363
 3.8
 
186,437
 4.9
 
156,053
 4.4
 
  Loans for agricultural production
155,826
 4.0
 
171,607
 4.5
 
196,404
 5.1
 
175,334
 4.9
 
    Total agri-business and agricultural loans
304,222
 7.9
 
316,970
 8.3
 
382,841
 10.0
 
331,387
 9.3
 
                         
Other commercial loans
 120,541
 3.1
 
 116,657
 3.0
 
 124,076
 3.3
 
 116,651
 3.3
 
  Total commercial loans
 3,407,101
 88.2
 
 3,400,710
 88.4
 
 3,370,511
 88.2
 
 3,155,436
 88.2
 
                         
Consumer 1-4 family mortgage loans:
                       
  Closed end first mortgage loans
 180,099
 4.7
 
 180,542
 4.7
 
 179,302
 4.7
 
 171,495
 4.8
 
  Open end and junior lien loans
 179,622
 4.7
 
 179,065
 4.7
 
 181,865
 4.8
 
 172,530
 4.8
 
  Residential construction and land development loans
 13,226
 0.3
 
 13,342
 0.3
 
 13,478
 0.3
 
 10,118
 0.3
 
  Total consumer 1-4 family mortgage loans
 372,947
 9.7
 
 372,949
 9.7
 
 374,645
 9.8
 
 354,143
 9.9
 
                         
Other consumer loans
 80,097
 2.1
 
 73,277
 1.9
 
 74,369
 2.0
 
 68,646
 1.9
 
  Total consumer loans
 453,044
 11.8
 
 446,226
 11.6
 
 449,014
 11.8
 
 422,789
 11.8
 
  Subtotal
 3,860,145
 100.0
 %
 3,846,936
 100.0
 %
 3,819,525
 100.0
 %
 3,578,225
 100.0
 %
Less:  Allowance for loan losses
 (47,706)
   
 (45,627)
   
 (47,121)
   
 (44,563)
   
           Net deferred loan fees
 (1,432)
   
 (1,268)
   
 (1,066)
   
 (1,221)
   
Loans, net
 $3,811,007
   
 $3,800,041
   
 $3,771,338
   
 $3,532,441
   
                         
                         
                         
LAKELAND FINANCIAL CORPORATION
       
DEPOSITS AND BORROWINGS
     
SECOND QUARTER 2018
       
(unaudited in thousands)
       
                         
 
June 30,
   
March 31,
   
December 31,
   
June 30,
   
 
2018
   
2018
   
2017
   
2017
   
Non-interest bearing demand deposits
 $839,784
   
 $858,950
   
 $885,622
   
 $762,965
   
Savings and transaction accounts:
                       
  Savings deposits
 255,594
   
 272,472
   
 263,570
   
 275,151
   
  Interest bearing demand deposits
 1,422,840
   
 1,491,220
   
 1,446,880
   
 1,322,847
   
Time deposits:
                       
  Deposits of $100,000 or more
 1,149,197
   
 1,216,802
   
 1,161,365
   
 1,015,741
   
  Other time deposits
 267,538
   
 260,044
   
 251,218
   
 239,235
   
Total deposits
 $3,934,953
   
 $4,099,488
   
 $4,008,655
   
 $3,615,939
   
FHLB advances and other borrowings
 312,167
   
 125,644
   
 181,610
   
 275,188
   
Total funding sources
 $4,247,120
   
 $4,225,132
   
 $4,190,265
   
 $3,891,127
   




9




LAKELAND FINANCIAL CORPORATION
AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS
(UNAUDITED)


 
Three Months Ended
   
Three Months Ended
   
Three Months Ended
 
 
June 30, 2018
   
March 31, 2018
   
June 30, 2017
 
 
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)
 $3,816,879
 
 $44,439
 
 4.67
%
 
 $3,767,300
 
 $41,794
 
 4.50
%
 
 $3,566,504
 
 $36,967
 
 4.16
%
    Tax exempt (1)
 22,562
 
 253
 
 4.50
   
 24,622
 
 272
 
 4.48
   
 19,903
 
 240
 
 4.82
 
  Investments: (1)
                                       
    Available for sale
 560,484
 
 4,347
 
 3.11
   
 546,042
 
 4,119
 
 3.06
   
 531,262
 
 4,291
 
 3.24
 
  Short-term investments
 4,079
 
 11
 
 1.08
   
 4,579
 
 9
 
 0.80
   
 6,124
 
 8
 
 0.52
 
  Interest bearing deposits
 44,236
 
 185
 
 1.68
   
 78,918
 
 283
 
 1.45
   
 26,441
 
 46
 
 0.70
 
Total earning assets
 $4,448,240
 
 $49,235
 
 4.44
%
 
 $4,421,461
 
 $46,477
 
 4.26
%
 
 $4,150,234
 
 $41,552
 
 4.02
%
Less:  Allowance for loan losses
 (46,494)
           
 (47,189)
           
 (44,090)
         
Nonearning Assets
                                       
  Cash and due from banks
 139,677
           
 137,738
           
 101,446
         
  Premises and equipment
 56,093
           
 56,192
           
 54,341
         
  Other nonearning assets
 141,647
           
 138,524
           
 133,564
         
Total assets
 $4,739,163
           
 $4,706,726
           
 $4,395,495
         
                                         
Interest Bearing Liabilities
                                       
  Savings deposits
 $259,989
 
 $86
 
 0.13
%
 
 $268,091
 
 $89
 
 0.13
%
 
 $274,645
 
 $105
 
 0.15
%
  Interest bearing checking accounts
 1,528,733
 
 4,412
 
 1.16
   
 1,491,820
 
 3,575
 
 0.97
   
 1,403,560
 
 2,387
 
 0.68
 
  Time deposits:
                                       
    In denominations under $100,000
 264,294
 
 946
 
 1.44
   
 255,209
 
 848
 
 1.35
   
 237,917
 
 700
 
 1.18
 
    In denominations over $100,000
 1,213,792
 
 5,204
 
 1.72
   
 1,238,189
 
 4,855
 
 1.59
   
 1,009,964
 
 3,051
 
 1.21
 
  Miscellaneous short-term borrowings
 111,402
 
 195
 
 0.70
   
 82,862
 
 111
 
 0.54
   
 214,520
 
 431
 
 0.81
 
  Long-term borrowings and
                                       
    subordinated debentures
 30,928
 
 419
 
 5.43
   
 30,933
 
 367
 
 4.81
   
 30,959
 
 328
 
 4.25
 
Total interest bearing liabilities
 $3,409,138
 
 $11,262
 
 1.33
%
 
 $3,367,104
 
 $9,845
 
 1.19
%
 
 $3,171,565
 
 $7,002
 
 0.89
%
Noninterest Bearing Liabilities
                                       
  Demand deposits
 825,337
           
 841,608
           
 756,262
         
  Other liabilities
 25,397
           
 28,016
           
 22,381
         
Stockholders' Equity
 479,291
           
 469,998
           
 445,287
         
Total liabilities and stockholders' equity
 $4,739,163
           
 $4,706,726
           
 $4,395,495
         
                                         
Interest Margin Recap
                                       
Interest income/average earning assets
   
49,235
 
 4.44
       
46,477
 
 4.26
       
41,552
 
 4.02
 
Interest expense/average earning assets
   
11,262
 
 1.02
       
9,845
 
 0.90
       
7,002
 
 0.68
 
Net interest income and margin
   
 $37,973
 
 3.42
%
     
 $36,632
 
 3.36
%
     
 $34,550
 
 3.34
%

(1)
Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate for 2018 and a 35 percent tax rate for 2017. 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 $440,000, $409,000 and $731,000 in the three-month periods ended June 30, 2018, March 31, 2018 and June 30, 2017, respectively.
(2)
Loan fees, which are immaterial in relation to total taxable loan interest income for 2018 and 2017, are included as taxable loan interest income.
(3)
Nonaccrual loans are included in the average balance of taxable loans.



10






(1) Reconciliation of Non-GAAP Financial Measures
     
Tangible common equity, tangible assets, tangible book value per share and the tangible common equity to tangible assets ratio 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 stockholders' 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.  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,
 
 
2018
 
2018
 
2017
 
2018
 
2017
 
  Total Equity
 $       486,484
 
 $       473,333
 
 $       450,460
 
 $       486,484
 
 $       450,460
 
  Less: Goodwill
               (4,970)
 
               (4,970)
 
               (4,970)
 
               (4,970)
 
               (4,970)
 
  Plus: Deferred tax assets related to goodwill
                 1,177
 
                 1,174
 
                 1,844
 
                 1,177
 
                 1,844
 
  Tangible Common Equity
           482,691
 
           469,537
 
           447,334
 
           482,691
 
           447,334
 
                     
  Assets
 $  4,760,869
 
 $  4,726,948
 
 $  4,392,999
 
 $  4,760,869
 
 $  4,392,999
 
  Less: Goodwill
               (4,970)
 
               (4,970)
 
               (4,970)
 
               (4,970)
 
               (4,970)
 
  Plus: Deferred tax assets related to goodwill
                 1,177
 
                 1,174
 
                 1,844
 
                 1,177
 
                 1,844
 
  Tangible Assets
      4,757,076
 
      4,723,152
 
      4,389,873
 
      4,757,076
 
      4,389,873
 
                     
  Ending common shares issued
   25,294,582
 
   25,291,582
 
   25,185,619
 
   25,294,582
 
   25,185,619
 
                     
  Tangible Book Value Per Common Share
 $             19.08
 
 $             18.56
 
 $             17.76
 
 $             19.08
 
 $             17.76
 
                     
  Tangible Common Equity/Tangible Assets
                 10.15
%
                    9.94
%
                 10.19
%
                 10.15
%
                 10.19
%
                     



###


11