WARSAW, Ind., Jan. 24, 2025 (GLOBE NEWSWIRE) -- Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported net income of $93.5 million for the year ended December 31, 2024, versus $93.8 million for the year ended December 31, 2023. Diluted earnings per share were $3.63 for the twelve months ended December 31, 2024, versus $3.65 for 2023.
Net income was $24.2 million for the three months ended December 31, 2024, a decrease of $5.4 million, or 18%, compared with net income of $29.6 million for the three months ended December 31, 2023. Diluted earnings per share of $0.94 for the fourth quarter of 2024 decreased by 19% from $1.16 for the fourth quarter of 2023. On a linked quarter basis, net income increased 4%, or $852,000, from third quarter 2024 net income of $23.3 million. Linked quarter diluted earnings per share improved by 3% from $0.91 for the third quarter of 2024.
Pretax pre-provision earnings, which is a non-GAAP measure, were $128.4 million for the twelve months ended December 31, 2024, an increase of $12.3 million, or 11%, compared to $116.2 million for the twelve months ended December 31, 2023. Pretax pre-provision earnings were $32.9 million for the three months ended December 31, 2024, a decrease of $3.4 million, or 9%, compared to $36.4 million for the three months ended December 31, 2023. Pretax pre-provision earnings increased by $2.1 million, or 7%, compared to $30.8 million on a linked quarter basis.
"2024 continued a long and consistent trend of organic growth in our balance sheet. We successfully expanded both our loan and deposit franchises during the year," stated David M. Findlay, Chairman and CEO. "We are particularly pleased with the 9-basis point expansion of our net interest margin on a linked quarter basis as we effectively managed the balance sheet throughout the year."
Quarterly Financial Performance
Fourth Quarter 2024 versus Fourth Quarter 2023 highlights:
- Tangible book value per share grew by $1.25, or 5%, to $26.47
- Total risk-based capital ratio improved to 15.90%, compared to 15.47%
- Tangible capital ratio improved to 10.19%, compared to 9.91%
- Average loans grew by $206.9 million, or 4%, to $5.09 billion
- Core deposit growth of $274.3 million, or 5%, to $5.9 billion
- Average equity increased by $121.1 million, or 21%
- Return on average equity of 13.87%, compared to 20.52%
- Return on average assets of 1.42%, compared to 1.80%
- Net interest margin improved to 3.25% versus 3.23%
- Net interest income increased by $3.1 million, or 6%
- Noninterest expense increased by $1.2 million, or 4%
- Provision expense of $3.7 million, compared to $300,000
- Net charge offs of $1.4 million versus $433,000
- Watch list loans as a percentage of total loans increased to 4.13% from 3.72%
Fourth Quarter 2024 versus Third Quarter 2024 highlights:
- Total risk-based capital ratio improved to 15.90% from 15.75%
- Average equity growth of $23.6 million, or 4%
- Average loans grew by $22.3 million, or less than 1%, to $5.09 billion
- Core deposits increased by $118.6 million, or 2%, to $5.8 billion
- Net interest margin improved 9 basis points to 3.25% versus 3.16%
- Return on average equity of 13.87%, compared to 13.85%
- Return on average assets of 1.42%, compared to 1.39%
- Noninterest income decreased by $41,000, or less than 1%
- Noninterest expense increased by $260,000, or 1%
- Provision expense of $3.7 million, compared to $3.1 million
- Individually analyzed and watch list loans declined by $56.4 million, or 21%
- Watch list loans as a percentage of total loans improved to 4.13% from 5.27%
Capital Strength
The company's total capital as a percentage of risk-weighted assets improved to 15.90% at December 31, 2024, compared to 15.47% at December 31, 2023 and 15.75% at September 30, 2024. These capital levels significantly exceeded the 10.00% regulatory threshold required to be characterized as "well capitalized" and reflect the company's robust capital base.
The company's tangible common equity to tangible assets ratio, which is a non-GAAP financial measure, improved to 10.19% at December 31, 2024, compared to 9.91% at December 31, 2023. The tangible common equity ratio contracted from 10.47% at September 30, 2024. Unrealized losses from available-for-sale investment securities were $191.1 million at December 31, 2024, compared to $174.6 million at December 31, 2023 and $154.5 million at September 30, 2024. Excluding the impact of accumulated other comprehensive income (loss) on tangible common equity and tangible assets, the company's ratio of adjusted tangible common equity to adjusted tangible assets, a non-GAAP financial measure, improved to 12.37% at December 31, 2024, compared to 11.99% at December 31, 2023 and 12.29% at September 30, 2024.
As announced on January 14, 2025, the board of directors approved a cash dividend for the fourth quarter of $0.50 per share, payable on February 5, 2025, to shareholders of record as of January 25, 2025. The fourth quarter dividend per share represents a 4% increase from the $0.48 dividend per share paid for the fourth quarter of 2023.
"The continued growth in our capital base supports the increase in our dividend rate paid to shareholders and contributes to the growth in total return for shareholders. The compounded annual growth rate for our dividend is 15% since 2012," stated Kristin L. Pruitt, President.
Loan Portfolio
Average total loans for the twelve months ended December 31, 2024 were $5.04 billion, an increase of $225.7 million, or 5%, from $4.81 billion for the twelve months ended December 31, 2023. Average total loans of $5.09 billion in the fourth quarter of 2024, increased $206.9 million, or 4%, from $4.88 billion for the fourth quarter of 2023, and increased $22.3 million, or less than 1%, from $5.06 billion for the third quarter of 2024.
"Loan growth in 2024 benefited from healthy increases in both our commercial and consumer lending activities," noted Findlay. "We were pleased to report 8% growth in consumer loans, 6% growth in CRE and multi-family loans, and 2% growth in commercial and industrial loans for 2024. Our Indiana markets continue to benefit from expanding economic activity stimulated by the pro-business operating environment. We continue to be focused on active business development efforts in every market and we are looking forward to continued organic growth in 2025."
Total loans, net of deferred loan fees, increased by $200.6 million, or 4%, from $4.92 billion as of December 31, 2023 to $5.12 billion as of December 31, 2024. The increase in loans occurred across much of the portfolio with our commercial real estate and multi-family residential loan portfolio growing by $155.0 million, or 6%, our commercial and industrial loan portfolio growing by $30.1 million, or 2%, and our consumer 1-4 family mortgage loans portfolio growing by $34.0 million, or 7%. These increases were offset by a decrease to other commercial loans of $25.1 million, or 21%. On a linked quarter basis, total loans, net of deferred loan fees, increased by $35.7 million, or 1%, from $5.08 billion at September 30, 2024. The linked quarter increase was primarily a result of growth in total commercial real estate and multi-family residential loans of $42.7 million, or 2%, and growth in total agri-business and agricultural loans of $29.0 million, or 8%. Offsetting these increases was a decrease in total commercial and industrial loans of $42.0 million, or 3%.
Commercial loan originations for the fourth quarter included approximately $390.0 million in loan originations, offset by approximately $359.0 million in commercial loan pay downs. Line of credit usage increased to 41% as of December 31, 2024, compared to 39% at December 31, 2023 and was unchanged from 41% as of September 30, 2024. Total available lines of credit contracted by $238.0 million, or 5%, as compared to a year ago, and line usage decreased by $2.0 million, or less than 1%, over that period. The company has limited exposure to commercial office space borrowers, all of which are in the bank's Indiana markets. Loans totaling $101.7 million for this sector represented 2% of total loans at December 31, 2024, a decrease of $899,000, or 1%, from September 30, 2024. Commercial real estate loans secured by multi-family residential properties and secured by non-farm non-residential properties were approximately 213% of total risk-based capital at December 31, 2024.
Diversified Deposit Base
The bank's diversified deposit base has grown on a year over year basis and on a linked quarter basis.
| DEPOSIT DETAIL (unaudited, in thousands) | ||||||||||||||||||||
| December 31, 2024 | September 30, 2024 | December 31, 2023 | ||||||||||||||||||
| Retail | $ | 1,780,726 | 30.2 | % | $ | 1,709,899 | 29.3 | % | $ | 1,794,958 | 31.4 | % | ||||||||
| Commercial | 2,269,049 | 38.4 | 2,304,041 | 39.5 | 2,227,147 | 38.9 | ||||||||||||||
| Public funds | 1,809,631 | 30.7 | 1,726,869 | 29.6 | 1,563,015 | 27.3 | ||||||||||||||
| Core deposits | 5,859,406 | 99.3 | 5,740,809 | 98.4 | 5,585,120 | 97.6 | ||||||||||||||
| Brokered deposits | 41,560 | 0.7 | 96,504 | 1.6 | 135,405 | 2.4 | ||||||||||||||
| Total | $ | 5,900,966 | 100.0 | % | $ | 5,837,313 | 100.0 | % | $ | 5,720,525 | 100.0 | % | ||||||||
Total deposits increased $180.4 million, or 3%, from $5.72 billion as of December 31, 2023 to $5.90 billion as of December 31, 2024. The increase in total deposits was driven by an increase in core deposits (which excludes brokered deposits) of $274.3 million, or 5%. Total core deposits at December 31, 2024 were $5.86 billion and represented 99% of total deposits, as compared to $5.59 billion and 98% of total deposits at December 31, 2023. Brokered deposits were $41.6 million, or 1% of total deposits, at December 31, 2024, compared to $135.4 million, or 2% of total deposits, at December 31, 2023.
The increase in core deposits since December 31, 2023 reflects growth in commercial deposits and public funds deposits. Public funds deposits grew annually by $246.6 million, or 16%, to $1.81 billion. Commercial deposits grew annually by $41.9 million, or 2%, to $2.27 billion. Retail deposits contracted annually by $14.2 million, or 1%, to $1.78 billion. The increase in public funds deposits drove the change in the composition of core deposits as public funds deposits as a percentage of total deposits increased to 31%, from 27%. Commercial and retail deposits as a percentage of total deposits contracted to 38%, from 39%, and to 30%, from 31%, respectively. Growth in public funds was positively impacted by the addition of a new public funds customers in the Lake City Bank footprint which included the addition of their operating accounts.
On a linked quarter basis, total deposits increased $63.7 million, or 1%, from $5.84 billion at September 30, 2024 to $5.90 billion at December 31, 2024. Core deposits increased by $118.6 million, or 2%, while brokered deposits decreased by $54.9 million, or 57%. Linked quarter growth in core deposits resulted primarily from an increase in public funds deposits of $82.8 million, or 5%, and growth in retail deposits of $70.8 million, or 4%. Offsetting these increases was a decrease in commercial deposits of $35.0 million, or 2%.
"Core deposit growth was steady throughout 2024 and accounts for 99% of the funding sources for Lake City Bank," commented Findlay. "We are pleased that our growth in core deposits came from every region of the bank. We continue to successfully fund the loan growth with in-market stable and diversified deposit growth. We continue to gain market share in our more mature Northern Indiana markets and implemented strategies to enhance growth in the Indianapolis market through data-driven marketing and business development efforts."
Average total deposits were $6.01 billion for the fourth quarter of 2024, an increase of $208.5 million, or 4%, from $5.80 billion for the fourth quarter of 2023. Average interest-bearing deposits drove the increase in average total deposits and increased by $301.1 million, or 7%. Contributing to the overall growth of interest-bearing deposits was an increase to average interest-bearing checking accounts of $431.9 million, or 14%. Offsetting this increase was a reduction in average time deposits of $98.9 million, or 9%, and a decrease to average savings deposits of $31.9 million, or 10%. Average noninterest-bearing demand deposits decreased by $92.5 million, or 7%.
On a linked quarter basis, average total deposits increased by $130.9 million, or 2%, from $5.88 billion for the third quarter of 2024 to $6.01 billion for the fourth quarter of 2024. Average interest-bearing deposits drove the increase to total average deposits, which increased by $93.2 million, or 2%. An increase to interest bearing checking accounts of $209.6 million, or 6%, drove the increase to average interest-bearing deposits on a linked quarter basis. Offsetting this increase was a decrease to total average time deposits of $111.1 million, or 10%. Average noninterest-bearing demand deposits increased by $37.7 million, or 3%.
Checking account trends as of December 31, 2024 compared to December 31, 2023, include growth of $310.5 million, or 24%, in aggregate public fund checking account balances, growth of $24.5 million, or 1%, in aggregate commercial checking account balances, and expansion of $34.4 million, or 4%, in aggregate retail checking account balances. The number of accounts has also grown for all three segments, with growth of 7% for public funds accounts, 2% for commercial accounts and 1% for retail accounts during 2024.
Deposits not covered by FDIC deposit insurance as a percentage of total deposits were 62% as of December 31, 2024, compared to 61% at September 30, 2024, and 57% at December 31, 2023, reflecting the growth in public fund deposits over the period. Deposits not covered by FDIC deposit insurance or the Indiana Public Deposit Insurance Fund (which insures public funds deposits in Indiana), were 32% of total deposits as of December 31, 2024, compared to 32% at September 30, 2024, and 31% as of December 31, 2023. As of December 31, 2024, 98% of deposit accounts had deposit balances less than $250,000.
Net Interest Margin
Net interest margin was 3.25% for the fourth quarter of 2024, representing a 2 basis point increase from 3.23% for the fourth quarter of 2023. Earning assets yields decreased by 15 basis points to 5.81% for the fourth quarter of 2024 from 5.96% for the fourth quarter of 2023. The decrease in earning asset yields was offset by a decrease in the company's funding costs of 17 basis points as interest expense as a percentage of average earning assets decreased to 2.56% for the fourth quarter of 2024, compared to 2.73% for the fourth quarter of 2023.
Linked quarter net interest margin expanded by 9 basis point to 3.25% for the fourth quarter of 2024, compared to 3.16% for the third quarter of 2024. Average earning asset yields decreased by 23 basis points from 6.04% during the third quarter of 2024 to 5.81% during the fourth quarter of 2024 and were offset by a 32 basis point decrease in interest expense as a percentage of average earning assets from 2.88% to 2.56%. The cumulative 100 basis point decline in the Federal Funds Rate during 2024, drove the reduction in funding costs that provided for the net interest margin expansion through deposit repricing. Notably, the deposit mix shift from noninterest bearing deposits to interest bearing deposits experienced by the company during the monetary tightening cycle of March 2022 through September 2024 has stabilized with noninterest bearing deposits representing 22% of total deposits at December 31, 2024, compared to 24% at December 31, 2023 and 22% at September 30, 2024.
"Our thoughtful and strategic balance sheet management strategies led to healthy net interest margin expansion of 9 basis points during the fourth quarter," noted Lisa M. O'Neill, Executive Vice-President and Chief Financial Officer. "Net interest margin expansion resulted from reduced deposit costs that outpaced loan repricing due to falling short term rates. Our public fund balances are largely tied to the effective federal funds rate, and we also continue to benefit from fixed rate loan repricing to the higher interest rate environment."
The loan beta for the current rate-easing cycle is 25% compared to the deposit beta of 31%. The cumulative loan beta, which measures the sensitivity of a bank's average loan yield to changes in short-term interest rates, was 56% for the recent rate-tightening cycle. The cumulative deposit beta, which measures the sensitivity of a bank's deposit cost to changes in short-term interest rates, was 54% for the recent rate-tightening cycle.
Liquidity Overview
The bank has robust liquidity resources. These resources include secured borrowings available from the Federal Home Loan Bank and the Federal Reserve Bank Discount Window. In addition, the bank has unsecured borrowing capacity through long established relationships within the brokered deposits markets, federal funds lines from correspondent bank partners, and Insured Cash Sweep (ICS) one-way buy funds available from the Intrafi network. As of December 31, 2024, the company had access to an aggregate of $3.7 billion in liquidity from these sources, compared to $3.4 billion at December 31, 2023 and $3.7 billion at September 30, 2024. Utilization from these sources totaled $41.6 million at December 31, 2024, compared to $185.4 million at December 31, 2023 and $96.5 million at September 30, 2024. Core deposits have historically represented, and currently represent, the primary funding resource of the bank at 99% of total deposits and purchased funds.
Investment Portfolio Overview
Total investment securities were $1.12 billion at December 31, 2024, reflecting a decrease of $58.7 million, or 5%, as compared to $1.18 billion at December 31, 2023. On a linked quarter basis, investment securities decreased $24.8 million, or 2%, due primarily to a decline in the fair market value of available-for-sale securities of $36.6 million, portfolio cash flows of $15.1 million and partially offset by investment security purchases of $30 million. Investment securities represented 17% of total assets on December 31, 2024, compared to 18% at December 31, 2023 and 17% at September 30, 2024. The ratio of investment securities as a percentage of total assets remains elevated over historical levels of approximately 12% to 14%. The company expects the investment securities portfolio as a percentage of assets to continue to decrease over time as the proceeds from pay downs, sales and maturities are used to fund loan growth and for general liquidity purposes. Tax equivalent adjusted effective duration for the investment portfolio was 6.0 years at December 31, 2024, compared to 6.5 years and 6.3 years at December 31, 2023 and September 30, 2024, respectively. Tax equivalent adjusted effective duration of the investment portfolio remains elevated as compared to 4.0 years at December 31, 2019 prior to the deployment of excess liquidity to the investment portfolio and the impact of the higher interest rate environment. The company anticipates receiving principal and interest cash flows of approximately $104.2 million during 2025 from the investment securities portfolio and plans to use that liquidity to fund loan growth and to fund new investment securities purchases.
Net interest income decreased by $356,000, or less than 1%, for the twelve months ended December 31, 2024, as compared to the twelve months ended December 31, 2023. Deposit interest expense increased by $35.0 million. Offsetting the increase in deposit interest expense was an increase in loan interest income of $29.8 million and a reduction in borrowings interest expense of $4.7 million. Net interest income was $51.7 million for the fourth quarter of 2024, representing an increase of $3.1 million, or 6%, as compared to the fourth quarter of 2023. Net interest income for the fourth quarter of 2024 benefited from an increase in loan interest income of $1.9 million and a reduction in interest expense of $667,000 compared to the prior year quarter. On a linked quarter basis, net interest income increased $2.4 million, or 5%, from $49.3 million for the third quarter of 2024. On a linked quarter basis, the increase to net interest income was driven by a $4.1 million reduction in interest expense and a $1.1 million increase in income from short-term investments. Offsetting the reduction in interest expense was a reduction in loan interest income of $2.9 million.
On a full year basis, revenue increased by $6.6 million, or 3%, to $253.5 million as compared to $246.9 million for 2023. Revenue was $63.6 million for the fourth quarter 2024 representing a decrease of $ 2.2 million or 3%, as compared to the fourth quarter of 2023. On a linked quarter basis, revenue increased by $2.4 million, or 4% from $61.2 million in the third quarter of 2024.
Asset Quality
Provision expense was $16.8 million for the year ended December 31, 2024, an increase of $10.9 million, or 186%, as compared to $5.9 million during 2023. The elevated provision recorded during 2024 as compared to the prior year was primarily driven by an increase in specific allocations from the downgrade of a $43.3 million credit to an industrial company in Northern Indiana. The relationship was placed on nonperforming status in conjunction with the downgrade, which occurred during the second quarter of 2024. Additional specific allocations of $5.5 million were reserved for this credit during the fourth quarter of 2024. The company recorded a provision expense of $3.7 million in the fourth quarter of 2024, compared to provision expense of $300,000 in the fourth quarter of 2023. On a linked quarter basis, provision expense increased by $632,000 from $3.1 million for the third quarter of 2024, or 21%.
The allowance for credit loss reserve to total loans was 1.68% at December 31, 2024, up from 1.46% at December 31, 2023, and 1.65% at September 30, 2024. Net charge offs were $2.8 million for the full year 2024 compared to $6.5 million for 2023. Net charge offs to total loans were 0.05% for 2024 compared to 0.13% for 2023. Net charge offs in the fourth quarter of 2024 were $1.4 million compared to $433,000 in the fourth quarter of 2023 and $143,000 during the linked third quarter of 2024. Annualized net charge offs to average loans were 0.11% for the fourth quarter of 2024, compared to 0.04% for the fourth quarter of 2023, and 0.01% for the linked third quarter of 2024.
Nonperforming assets increased $40.8 million, or 253%, to $56.9 million as of December 31, 2024, versus $16.1 million as of December 31, 2023. On a linked quarter basis, nonperforming assets decreased $1.2 million, or 2%, compared to $58.1 million as of September 30, 2024. The ratio of nonperforming assets to total assets at December 31, 2024 increased to 0.85% from 0.25% at December 31, 2023 and decreased from 0.87% at September 30, 2024. The full-year increase in nonperforming assets was primarily driven by the industrial borrower relationship referenced above.
Total individually analyzed and watch list loans increased by $28.1 million, or 15%, to $211.1 million as of December 31, 2024, versus $183.1 million as of December 31, 2023. On a linked quarter basis, total individually analyzed and watch list loans decreased by $56.4 million, or 21%, from $267.6 million at September 30, 2024. Watch list loans as a percentage of total loans increased by 41 basis points to 4.13% at December 31, 2024, compared to 3.72% at December 31, 2023, and decreased by 114 basis points from 5.27% at September 30, 2024. The linked quarter decrease in total individually analyzed and watch list loans was primarily driven by the removal of six relationships from the watch list with an aggregate balance of $63.7 million, offset by the addition of four downgraded credits with an aggregated balance of $8.4 million. Approximately $45.5 million of the watch list removals were attributable to credit upgrades, with the remaining $18.2 million in removals attributable to payoffs.
"We are encouraged by the $56 million decrease in watch list credits during the quarter and are cautiously optimistic following our fourth quarter, semi-annual portfolio reviews meetings during which we review every commercial banker's portfolio," stated Findlay. "Economic conditions in all of our markets remain stable and we continue to actively manage our loan portfolio challenges."
Noninterest Income
Noninterest income increased by $7.0 million, or 14%, to $56.8 million for the twelve months ended December 31, 2024, compared to $49.9 million for the prior year. The increase in noninterest income for the twelve months ended December 31, 2024 was primarily driven by the net gain on sale of Visa shares of $9.0 million. Contributing further to the increase in noninterest income was an increase to wealth and advisory fees of $1.4 million, or 15%, driven by growth in customers and favorable market performance. Bank owned life insurance income increased $1.1 million, or 34%, due to favorable market performance of the company's variable bank owned life insurance policies. Offsetting these increases was a $4.5 million, or 49%, decrease to other income. Other income was elevated during the twelve months ended December 31, 2023 from insurance and loss recoveries of $6.3 million that were related to the 2023 wire fraud loss. Offsetting the impact of these recoveries was increased investment income from the company's limited partnership investments and the receipt of an additional $1.0 million in recoveries from the wire fraud loss. Adjusted core noninterest income, a non-GAAP financial measure that excludes the effects of certain non-routine operating events, was $46.8 million for the twelve months ended December 31, 2024, an increase of $3.3 million, or 8%, compared to $43.6 million for twelve months ended December 31, 2023.
Findlay added, "It is very gratifying to report strong growth in core noninterest income for 2024. Our fee-based lines of business made significant contributions to revenue growth during the year. Notably, Wealth Advisory fees grew by 15% and treasury management fees grew by 5%. As we move into 2025, our teams continue to be focused on driving continued growth in these business lines."
The company's noninterest income decreased $5.3 million, or 31%, to $11.9 million for the fourth quarter of 2024, compared to $17.2 million for the fourth quarter of 2023. Wealth advisory fees increased $388,000, or 17%, and bank owned life insurance increased $476,000, or 64%. Other income decreased $6.5 million, or 89%. Other income was elevated during the fourth quarter of 2023 primarily due to insurance and loss recoveries of $6.3 million related to the wire fraud loss. Adjusted core noninterest income was $11.9 million for the fourth quarter of 2024, an increase of $968,000, or 9%, compared to $10.9 million for the fourth quarter of 2023.
On a linked quarter basis, noninterest income for the fourth quarter of 2024 decreased by $41,000, or less than 1%, from $11.9 million during the third quarter of 2024. The linked quarter decrease was driven by a decrease to other income of $261,000, or 25%, and was offset by an increase to bank owned life insurance income $148,000, or 14%.
Noninterest Expense
Noninterest expense decreased by $5.6 million, or 4%, from $130.7 million to $125.1 million for the twelve months ended December 31, 2023 and 2024, respectively. Noninterest expense during 2023 was elevated as compared to 2024 due to the wire fraud loss, which added a net $16.7 million to noninterest expense. Offsetting this impact on noninterest expense was a $7.6 million, or 13%, increase in salaries and employees benefits during the full year 2024. The increase to salaries and benefits expense resulted primarily from increases to salaries and wages of $3.2 million, performance-based incentive compensation of $2.3 million, health insurance expense of $918,000, and variable deferred compensation of $950,000, which relates to the company's variable bank owned life insurance. Other expense increased $2.6 million, or 24%, primarily due to an accrued legal expense of $4.5 million. Data processing fees and supplies increased by $1.2 million, or 8%, from the continued investment in customer-facing and operational technology solutions. Adjusted core noninterest expense, a non-GAAP financial measure that excludes the effects of certain non-routine operating events, was $120.5 million for the twelve months ended December 31, 2024, an increase of $6.5 million, or 6%, compared to $114.0 million for the twelve months ended December 31, 2023.
Noninterest expense increased $1.2 million, or 4%, to $30.7 million for the fourth quarter of 2024, compared to $29.4 million during the fourth quarter of 2023. Driving the fourth quarter 2024 increase to noninterest expense was an increase to salaries and benefits expense of $1.5 million, or 10%, which was primarily attributable to increased salary expense of $825,000, deferred compensation of $414,000 and increased health insurance of $222,000. Other expense decreased by $595,000, or 20%, from lower legal accruals. Adjusted core noninterest expense increased by $1.7 million, or 6%, from $29.0 million during the fourth quarter of 2023.
On a linked quarter basis, noninterest expense increased by $260,000, or 1%, from $30.4 million during the third quarter of 2024. Driving the increase in noninterest expense was an increase in salaries and employee benefits of $785,000, or 5% primarily due to performance-based incentive compensation. Corporate and business development expense decreased by $419,000, or 31%, which was driven by a reduction in advertising expense during the quarter. Other expense decreased by $132,000, or 5%.
The company's efficiency ratio for the twelve months ended December 31, 2024 was 49.3% compared to 52.9% for the twelve months ended December 31, 2023. The company's adjusted core efficiency ratio, a non-GAAP financial measure that excludes the impact of certain non-routine operating events, was 49.5% for the twelve months ended December 31, 2024 as compared to 47.4% for the twelve months ended December 31, 2023.
The company's efficiency ratio was 48.2% for the fourth quarter of 2024, compared to 44.7% for the fourth quarter of 2023 and 49.7% for the linked third quarter of 2024. The company's adjusted core efficiency ratio was 48.7% for the fourth quarter of 2023 and unchanged when compared to the company's efficiency ratio for the third and fourth quarters of 2024.
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." Lake City Bank, a $6.7 billion bank headquartered in Warsaw, Indiana, was founded in 1872 and serves Central and Northern Indiana communities with 54 branch offices and a robust digital banking platform. Lake City Bank's community banking model prioritizes building in-market long-term customer relationships while delivering technology-forward solutions for retail and commercial clients.
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 economic, business and market conditions and changes, particularly in our Indiana market area, including prevailing interest rates and the rate of inflation; governmental monetary and fiscal policies; the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand and the values and liquidity of loan collateral, securities and other interest sensitive assets and liabilities; and changes in borrowers' credit risks and payment behaviors, as well as those identified in the company's filings with the Securities and Exchange Commission, including the company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.
| LAKELAND FINANCIAL CORPORATION FOURTH QUARTER 2024 FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| (Unaudited - Dollars in thousands, except per share data) | December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||
| END OF PERIOD BALANCES | 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Assets | $ | 6,678,374 | $ | 6,645,371 | $ | 6,524,029 | $ | 6,678,374 | $ | 6,524,029 | |||||||||
| Investments | 1,122,994 | 1,147,806 | 1,181,646 | 1,122,994 | 1,181,646 | ||||||||||||||
| Loans | 5,117,948 | 5,081,990 | 4,916,534 | 5,117,948 | 4,916,534 | ||||||||||||||
| Allowance for Credit Losses | 85,960 | 83,627 | 71,972 | 85,960 | 71,972 | ||||||||||||||
| Deposits | 5,900,966 | 5,837,313 | 5,720,525 | 5,900,966 | 5,720,525 | ||||||||||||||
| Brokered Deposits | 41,560 | 96,504 | 135,405 | 41,560 | 135,405 | ||||||||||||||
| Core Deposits (1) | 5,859,406 | 5,740,809 | 5,585,120 | 5,859,406 | 5,585,120 | ||||||||||||||
| Total Equity | 683,911 | 699,181 | 649,793 | 683,911 | 649,793 | ||||||||||||||
| Goodwill Net of Deferred Tax Assets | 3,803 | 3,803 | 3,803 | 3,803 | 3,803 | ||||||||||||||
| Tangible Common Equity (2) | 680,108 | 695,378 | 645,990 | 680,108 | 645,990 | ||||||||||||||
| Adjusted Tangible Common Equity (2) | 846,040 | 832,813 | 800,450 | 846,040 | 800,450 | ||||||||||||||
| AVERAGE BALANCES | |||||||||||||||||||
| Total Assets | $ | 6,795,596 | $ | 6,656,464 | $ | 6,514,430 | $ | 6,662,718 | $ | 6,464,980 | |||||||||
| Earning Assets | 6,470,920 | 6,329,287 | 6,145,937 | 6,328,498 | 6,114,225 | ||||||||||||||
| Investments | 1,134,011 | 1,128,705 | 1,107,862 | 1,134,979 | 1,184,659 | ||||||||||||||
| Loans | 5,086,614 | 5,064,348 | 4,879,695 | 5,039,406 | 4,813,678 | ||||||||||||||
| Total Deposits | 6,011,122 | 5,880,177 | 5,802,592 | 5,836,025 | 5,604,228 | ||||||||||||||
| Interest Bearing Deposits | 4,729,201 | 4,635,993 | 4,428,140 | 4,578,219 | 4,128,922 | ||||||||||||||
| Interest Bearing Liabilities | 4,729,206 | 4,649,745 | 4,441,425 | 4,644,553 | 4,295,743 | ||||||||||||||
| Total Equity | 693,744 | 670,160 | 572,653 | 662,087 | 588,667 | ||||||||||||||
| INCOME STATEMENT DATA | |||||||||||||||||||
| Net Interest Income | $ | 51,694 | $ | 49,273 | $ | 48,599 | $ | 196,679 | $ | 197,035 | |||||||||
| Net Interest Income-Fully Tax Equivalent | 52,804 | 50,383 | 49,914 | 201,363 | 202,347 | ||||||||||||||
| Provision for Credit Losses | 3,691 | 3,059 | 300 | 16,750 | 5,850 | ||||||||||||||
| Noninterest Income | 11,876 | 11,917 | 17,208 | 56,844 | 49,858 | ||||||||||||||
| Noninterest Expense | 30,653 | 30,393 | 29,445 | 125,084 | 130,710 | ||||||||||||||
| Net Income | 24,190 | 23,338 | 29,626 | 93,478 | 93,767 | ||||||||||||||
| Pretax Pre-Provision Earnings (2) | 32,917 | 30,797 | 36,362 | 128,439 | 116,183 | ||||||||||||||
| PER SHARE DATA | |||||||||||||||||||
| Basic Net Income Per Common Share | $ | 0.94 | $ | 0.91 | $ | 1.16 | $ | 3.64 | $ | 3.67 | |||||||||
| Diluted Net Income Per Common Share | 0.94 | 0.91 | 1.16 | 3.63 | 3.65 | ||||||||||||||
| Cash Dividends Declared Per Common Share | 0.48 | 0.48 | 0.46 | 1.92 | 1.84 | ||||||||||||||
| Dividend Payout | 51.06 | % | 52.75 | % | 39.66 | % | 52.89 | % | 50.41 | % | |||||||||
| Book Value Per Common Share (equity per share issued) | $ | 26.62 | $ | 27.22 | $ | 25.37 | $ | 26.62 | $ | 25.37 | |||||||||
| Tangible Book Value Per Common Share (2) | 26.47 | 27.07 | 25.22 | 26.47 | 25.22 | ||||||||||||||
| Market Value - High | $ | 78.61 | $ | 72.25 | $ | 67.88 | $ | 78.61 | $ | 77.07 | |||||||||
| Market Value - Low | 61.10 | 57.45 | 45.59 | 57.45 | 43.05 | ||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| (Unaudited - Dollars in thousands, except per share data) | December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||
| PER SHARE DATA (continued) | 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Basic Weighted Average Common Shares Outstanding | 25,686,276 | 25,684,407 | 25,614,420 | 25,676,543 | 25,604,751 | ||||||||||||||
| Diluted Weighted Average Common Shares Outstanding | 25,792,460 | 25,767,739 | 25,732,870 | 25,769,018 | 25,723,165 | ||||||||||||||
| KEY RATIOS | |||||||||||||||||||
| Return on Average Assets | 1.42 | % | 1.39 | % | 1.80 | % | 1.40 | % | 1.45 | % | |||||||||
| Return on Average Total Equity | 13.87 | 13.85 | 20.52 | 14.12 | 15.93 | ||||||||||||||
| Average Equity to Average Assets | 10.21 | 10.07 | 8.79 | 9.94 | 9.11 | ||||||||||||||
| Net Interest Margin | 3.25 | 3.16 | 3.23 | 3.18 | 3.31 | ||||||||||||||
| Efficiency (Noninterest Expense/Net Interest Income plus Noninterest Income) | 48.22 | 49.67 | 44.74 | 49.34 | 52.94 | ||||||||||||||
| Loans to Deposits | 86.73 | 87.06 | 85.95 | 86.73 | 85.95 | ||||||||||||||
| Investment Securities to Total Assets | 16.82 | 17.27 | 18.11 | 16.82 | 18.11 | ||||||||||||||
| Tier 1 Leverage (3) | 12.15 | 12.18 | 11.82 | 12.15 | 11.82 | ||||||||||||||
| Tier 1 Risk-Based Capital (3) | 14.64 | 14.50 | 14.21 | 14.64 | 14.21 | ||||||||||||||
| Common Equity Tier 1 (CET1) (3) | 14.64 | 14.50 | 14.21 | 14.64 | 14.21 | ||||||||||||||
| Total Capital (3) | 15.90 | 15.75 | 15.47 | 15.90 | 15.47 | ||||||||||||||
| Tangible Capital (2) | 10.19 | 10.47 | 9.91 | 10.19 | 9.91 | ||||||||||||||
| Adjusted Tangible Capital (2) | 12.37 | 12.29 | 11.99 | 12.37 | 11.99 | ||||||||||||||
| ASSET QUALITY | |||||||||||||||||||
| Loans Past Due 30 - 89 Days | $ | 4,273 | $ | 829 | $ | 3,360 | $ | 4,273 | $ | 3,360 | |||||||||
| Loans Past Due 90 Days or More | 28 | 95 | 27 | 28 | 27 | ||||||||||||||
| Nonaccrual Loans | 56,431 | 57,551 | 15,687 | 56,431 | 15,687 | ||||||||||||||
| Nonperforming Loans | 56,459 | 57,646 | 15,714 | 56,459 | 15,714 | ||||||||||||||
| Other Real Estate Owned | 284 | 384 | 384 | 284 | 384 | ||||||||||||||
| Other Nonperforming Assets | 143 | 21 | 8 | 143 | 8 | ||||||||||||||
| Total Nonperforming Assets | 56,886 | 58,051 | 16,106 | 56,886 | 16,106 | ||||||||||||||
| Individually Analyzed Loans | 78,647 | 77,654 | 16,124 | 78,647 | 16,124 | ||||||||||||||
| Non-Individually Analyzed Watch List Loans | 132,499 | 189,918 | 166,961 | 132,499 | 166,961 | ||||||||||||||
| Total Individually Analyzed and Watch List Loans | 211,146 | 267,572 | 183,085 | 211,146 | 183,085 | ||||||||||||||
| Gross Charge Offs | 1,657 | 231 | 566 | 3,468 | 7,332 | ||||||||||||||
| Recoveries | 299 | 88 | 133 | 706 | 848 | ||||||||||||||
| Net Charge Offs/(Recoveries) | 1,358 | 143 | 433 | 2,762 | 6,484 | ||||||||||||||
| Net Charge Offs/(Recoveries) to Average Loans | 0.11 | % | 0.01 | % | 0.04 | % | 0.05 | % | 0.13 | % | |||||||||
| Credit Loss Reserve to Loans | 1.68 | 1.65 | 1.46 | 1.68 | 1.46 | ||||||||||||||
| Credit Loss Reserve to Nonperforming Loans | 152.25 | 145.07 | 458.01 | 152.25 | 458.01 | ||||||||||||||
| Nonperforming Loans to Loans | 1.10 | 1.13 | 0.32 | 1.10 | 0.32 | ||||||||||||||
| Nonperforming Assets to Assets | 0.85 | 0.87 | 0.25 | 0.85 | 0.25 | ||||||||||||||
| Total Individually Analyzed and Watch List Loans to Total Loans | 4.13 | % | 5.27 | % | 3.72 | % | 4.13 | % | 3.72 | % | |||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| (Unaudited - Dollars in thousands, except per share data) | December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||
| PER SHARE DATA (continued) | 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| OTHER DATA | |||||||||||||||||||
| Full Time Equivalent Employees | 643 | 639 | 619 | 643 | 619 | ||||||||||||||
| Offices | 54 | 54 | 53 | 54 | 53 | ||||||||||||||
________________________________________________________________
(1) Core deposits equals deposits less brokered deposits.
(2) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures".
(3) Capital ratios for December 31, 2024 are preliminary until the Call Report is filed.
| CONSOLIDATED BALANCE SHEETS (in thousands, except share data) | |||||||
| ? | December 31, 2024 | December 31, 2023 | |||||
| ? | (Unaudited) | ? | |||||
| ASSETS | |||||||
| Cash and due from banks | $ | 71,733 | $ | 70,451 | |||
| Short-term investments | 96,472 | 81,373 | |||||
| Total cash and cash equivalents | 168,205 | 151,824 | |||||
| ? | |||||||
| Securities available-for-sale, at fair value | 991,426 | 1,051,728 | |||||
| Securities held-to-maturity, at amortized cost (fair value of $113,107 and $119,215, respectively) | 131,568 | 129,918 | |||||
| Real estate mortgage loans held-for-sale | 1,700 | 1,158 | |||||
| ? | |||||||
| Loans, net of allowance for credit losses of $85,960 and $71,972 | 5,031,988 | 4,844,562 | |||||
| ? | |||||||
| Land, premises and equipment, net | 60,489 | 57,899 | |||||
| Bank owned life insurance | 113,320 | 109,114 | |||||
| Federal Reserve and Federal Home Loan Bank stock | 21,420 | 21,420 | |||||
| Accrued interest receivable | 28,446 | 30,011 | |||||
| Goodwill | 4,970 | 4,970 | |||||
| Other assets | 124,842 | 121,425 | |||||
| Total assets | $ | 6,678,374 | $ | 6,524,029 | |||
| ? | |||||||
| ? | |||||||
| LIABILITIES | |||||||
| Noninterest bearing deposits | $ | 1,297,456 | $ | 1,353,477 | |||
| Interest bearing deposits | 4,603,510 | 4,367,048 | |||||
| Total deposits | 5,900,966 | 5,720,525 | |||||
| Borrowings - Federal Home Loan Bank advances | 0 | 50,000 | |||||
| Accrued interest payable | 15,117 | 20,893 | |||||
| Other liabilities | 78,380 | 82,818 | |||||
| Total liabilities | 5,994,463 | 5,874,236 | |||||
| ? | |||||||
| STOCKHOLDERS' EQUITY | |||||||
| Common stock: 90,000,000 shares authorized, no par value | |||||||
| 25,978,831 shares issued and 25,509,592 outstanding as of December 31, 2024 | |||||||
| 25,903,686 shares issued and 25,430,566 outstanding as of December 31, 2023 | 129,664 | 127,692 | |||||
| Retained earnings | 736,412 | 692,760 | |||||
| Accumulated other comprehensive income (loss) | (166,500 | ) | (155,195 | ) | |||
| Treasury stock, at cost (469,239 shares and 473,120 shares as of December 31, 2024 and December 31, 2023, respectively) | (15,754 | ) | (15,553 | ) | |||
| Total stockholders' equity | 683,822 | 649,704 | |||||
| Noncontrolling interest | 89 | 89 | |||||
| Total equity | 683,911 | 649,793 | |||||
| Total liabilities and equity | $ | 6,678,374 | $ | 6,524,029 | |||
| CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data) | |||||||||||||||
| ? | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||
| ? | 2024 | 2023 | 2024 | 2023 | |||||||||||
| NET INTEREST INCOME | |||||||||||||||
| Interest and fees on loans | |||||||||||||||
| Taxable | $ | 83,253 | $ | 80,631 | $ | 335,639 | $ | 304,130 | |||||||
| Tax exempt | 296 | 1,016 | 2,126 | 3,885 | |||||||||||
| Interest and dividends on securities | |||||||||||||||
| Taxable | 2,997 | 3,187 | 12,048 | 13,153 | |||||||||||
| Tax exempt | 3,914 | 4,009 | 15,714 | 16,396 | |||||||||||
| Other interest income | 2,910 | 2,099 | 7,631 | 5,703 | |||||||||||
| Total interest income | 93,370 | 90,942 | 373,158 | 343,267 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| Interest on deposits | 41,676 | 42,154 | 172,759 | 137,791 | |||||||||||
| Interest on short-term borrowings | 0 | 189 | 3,720 | 8,441 | |||||||||||
| Total interest expense | 41,676 | 42,343 | 176,479 | 146,232 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| NET INTEREST INCOME | 51,694 | 48,599 | 196,679 | 197,035 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| Provision for credit losses | 3,691 | 300 | 16,750 | 5,850 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 48,003 | 48,299 | 179,929 | 191,185 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| NONINTEREST INCOME | |||||||||||||||
| Wealth advisory fees | 2,699 | 2,311 | 10,469 | 9,080 | |||||||||||
| Investment brokerage fees | 456 | 445 | 1,894 | 1,815 | |||||||||||
| Service charges on deposit accounts | 2,825 | 2,682 | 11,157 | 10,773 | |||||||||||
| Loan and service fees | 2,977 | 2,968 | 11,832 | 11,750 | |||||||||||
| Merchant and interchange fee income | 889 | 907 | 3,542 | 3,651 | |||||||||||
| Bank owned life insurance income | 1,216 | 740 | 4,210 | 3,133 | |||||||||||
| Interest rate swap fee income | 0 | 0 | 0 | 794 | |||||||||||
| Mortgage banking income (loss) | 48 | (70 | ) | 116 | (254 | ) | |||||||||
| Net securities gains (losses) | 0 | (9 | ) | (46 | ) | (25 | ) | ||||||||
| Net gain on Visa shares | 0 | 0 | 8,996 | 0 | |||||||||||
| Other income | 766 | 7,234 | 4,674 | 9,141 | |||||||||||
| Total noninterest income | 11,876 | 17,208 | 56,844 | 49,858 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| NONINTEREST EXPENSE | |||||||||||||||
| Salaries and employee benefits | 17,261 | 15,733 | 66,728 | 59,147 | |||||||||||
| Net occupancy expense | 1,706 | 1,486 | 6,865 | 6,360 | |||||||||||
| Equipment costs | 1,405 | 1,443 | 5,612 | 5,632 | |||||||||||
| Data processing fees and supplies | 3,742 | 3,698 | 15,161 | 14,003 | |||||||||||
| Corporate and business development | 950 | 877 | 4,965 | 4,807 | |||||||||||
| FDIC insurance and other regulatory fees | 894 | 894 | 3,465 | 3,363 | |||||||||||
| Professional fees | 2,275 | 2,299 | 8,950 | 8,583 | |||||||||||
| Wire fraud loss | 0 | 0 | 0 | 18,058 | |||||||||||
| Other expense | 2,420 | 3,015 | 13,338 | 10,757 | |||||||||||
| Total noninterest expense | 30,653 | 29,445 | 125,084 | 130,710 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 29,226 | 36,062 | 111,689 | 110,333 | |||||||||||
| Income tax expense | 5,036 | 6,436 | 18,211 | 16,566 | |||||||||||
| NET INCOME | $ | 24,190 | $ | 29,626 | $ | 93,478 | $ | 93,767 | |||||||
| ? | ? | ? | ? | ? | |||||||||||
| BASIC WEIGHTED AVERAGE COMMON SHARES | 25,686,276 | 25,614,420 | 25,676,543 | 25,604,751 | |||||||||||
| ? | ? | ? | ? | ? | |||||||||||
| BASIC EARNINGS PER COMMON SHARE | $ | 0.94 | $ | 1.16 | $ | 3.64 | $ | 3.67 | |||||||
| ? | |||||||||||||||
| DILUTED WEIGHTED AVERAGE COMMON SHARES | 25,792,460 | 25,732,870 | 25,769,018 | 25,723,165 | |||||||||||
| ? | |||||||||||||||
| DILUTED EARNINGS PER COMMON SHARE | $ | 0.94 | $ | 1.16 | $ | 3.63 | $ | 3.65 | |||||||
| LAKELAND FINANCIAL CORPORATION LOAN DETAIL (unaudited, in thousands) | ||||||||||||||||||||
| December 31, 2024 | September 30, 2024 | December 31, 2023 | ||||||||||||||||||
| Commercial and industrial loans: | ||||||||||||||||||||
| Working capital lines of credit loans | $ | 649,609 | 12.7 | % | $ | 678,079 | 13.3 | % | $ | 604,893 | 12.3 | % | ||||||||
| Non-working capital loans | 801,256 | 15.6 | 814,804 | 16.0 | 815,871 | 16.6 | ||||||||||||||
| Total commercial and industrial loans | 1,450,865 | 28.3 | 1,492,883 | 29.3 | 1,420,764 | 28.9 | ||||||||||||||
| ? | ||||||||||||||||||||
| Commercial real estate and multi-family residential loans: | ||||||||||||||||||||
| Construction and land development loans | 567,781 | 11.1 | 729,293 | 14.3 | 634,435 | 12.9 | ||||||||||||||
| Owner occupied loans | 807,090 | 15.8 | 810,453 | 15.9 | 825,464 | 16.8 | ||||||||||||||
| Nonowner occupied loans | 872,671 | 17.0 | 766,821 | 15.1 | 724,101 | 14.7 | ||||||||||||||
| Multifamily loans | 344,978 | 6.7 | 243,283 | 4.8 | 253,534 | 5.1 | ||||||||||||||
| Total commercial real estate and multi-family residential loans | 2,592,520 | 50.6 | 2,549,850 | 50.1 | 2,437,534 | 49.5 | ||||||||||||||
| ? | ||||||||||||||||||||
| Agri-business and agricultural loans: | ||||||||||||||||||||
| Loans secured by farmland | 156,609 | 3.1 | 157,413 | 3.1 | 162,890 | 3.3 | ||||||||||||||
| Loans for agricultural production | 230,787 | 4.5 | 200,971 | 4.0 | 225,874 | 4.6 | ||||||||||||||
| Total agri-business and agricultural loans | 387,396 | 7.6 | 358,384 | 7.1 | 388,764 | 7.9 | ||||||||||||||
| ? | ||||||||||||||||||||
| Other commercial loans | 95,584 | 1.9 | 94,309 | 1.9 | 120,726 | 2.5 | ||||||||||||||
| Total commercial loans | 4,526,365 | 88.4 | 4,495,426 | 88.4 | 4,367,788 | 88.8 | ||||||||||||||
| ? | ||||||||||||||||||||
| Consumer 1-4 family mortgage loans: | ||||||||||||||||||||
| Closed end first mortgage loans | 259,286 | 5.1 | 261,462 | 5.1 | 258,103 | 5.2 | ||||||||||||||
| Open end and junior lien loans | 214,125 | 4.2 | 210,275 | 4.1 | 189,663 | 3.9 | ||||||||||||||
| Residential construction and land development loans | 16,818 | 0.3 | 14,200 | 0.3 | 8,421 | 0.2 | ||||||||||||||
| Total consumer 1-4 family mortgage loans | 490,229 | 9.6 | 485,937 | 9.5 | 456,187 | 9.3 | ||||||||||||||
| ? | ? | |||||||||||||||||||
| Other consumer loans | 104,041 | 2.0 | 103,547 | 2.1 | 96,022 | 1.9 | ||||||||||||||
| Total consumer loans | 594,270 | 11.6 | 589,484 | 11.6 | 552,209 | 11.2 | ||||||||||||||
| Subtotal | 5,120,635 | 100.0 | % | 5,084,910 | 100.0 | % | 4,919,997 | 100.0 | % | |||||||||||
| Less: Allowance for credit losses | (85,960 | ) | (83,627 | ) | ? | (71,972 | ) | ? | ||||||||||||
| Net deferred loan fees | (2,687 | ) | (2,920 | ) | ? | (3,463 | ) | ? | ||||||||||||
| Loans, net | $ | 5,031,988 | $ | 4,998,363 | ? | $ | 4,844,562 | ? | ||||||||||||
| LAKELAND FINANCIAL CORPORATION DEPOSITS AND BORROWINGS (unaudited, in thousands) | |||||||||||
| December 31, 2024 | September 30, 2024 | December 31, 2023 | |||||||||
| Noninterest bearing demand deposits | $ | 1,297,456 | $ | 1,284,527 | $ | 1,353,477 | |||||
| Savings and transaction accounts: | |||||||||||
| Savings deposits | 276,179 | 276,468 | 301,168 | ||||||||
| Interest bearing demand deposits | 3,471,455 | 3,273,405 | 3,049,059 | ||||||||
| Time deposits: | |||||||||||
| Deposits of $100,000 or more | 642,776 | 787,095 | 792,738 | ||||||||
| Other time deposits | 213,100 | 215,818 | 224,083 | ||||||||
| Total deposits | $ | 5,900,966 | $ | 5,837,313 | $ | 5,720,525 | |||||
| FHLB advances and other borrowings | 0 | 30,000 | 50,000 | ||||||||
| Total funding sources | $ | 5,900,966 | $ | 5,867,313 | $ | 5,770,525 | |||||
| LAKELAND FINANCIAL CORPORATION AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS (UNAUDITED) | |||||||||||||||||||||||||||||||||
| Three Months Ended December 31, 2024 | Three Months Ended September 30, 2024 | Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||
| (fully tax equivalent basis, dollars in thousands) | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | Average Balance | Interest Income | Yield (1)/ Rate | ||||||||||||||||||||||||
| Earning Assets | |||||||||||||||||||||||||||||||||
| Loans: | |||||||||||||||||||||||||||||||||
| Taxable (2)(3) | $ | 5,060,397 | $ | 83,253 | 6.54 | % | $ | 5,037,855 | $ | 86,118 | 6.80 | % | $ | 4,820,389 | $ | 80,631 | 6.64 | % | |||||||||||||||
| Tax exempt (1) | 26,217 | 364 | 5.52 | 26,493 | 366 | 5.50 | 59,306 | 1,265 | 8.46 | ||||||||||||||||||||||||
| Investments: (1) | |||||||||||||||||||||||||||||||||
| Securities | 1,134,011 | 7,953 | 2.79 | 1,128,705 | 7,871 | 2.77 | 1,107,862 | 8,262 | 2.96 | ||||||||||||||||||||||||
| Short-term investments | 2,765 | 29 | 4.17 | 2,841 | 35 | 4.90 | 2,610 | 32 | 4.86 | ||||||||||||||||||||||||
| Interest bearing deposits | 247,530 | 2,881 | 4.63 | 133,393 | 1,738 | 5.18 | 155,770 | 2,067 | 5.26 | ||||||||||||||||||||||||
| Total earning assets | $ | 6,470,920 | $ | 94,480 | 5.81 | % | $ | 6,329,287 | $ | 96,128 | 6.04 | % | $ | 6,145,937 | $ | 92,257 | 5.96 | % | |||||||||||||||
| Less: Allowance for credit losses | (84,687 | ) | (81,353 | ) | (72,165 | ) | |||||||||||||||||||||||||||
| Nonearning Assets | |||||||||||||||||||||||||||||||||
| Cash and due from banks | 67,994 | 63,744 | 69,563 | ||||||||||||||||||||||||||||||
| Premises and equipment | 60,325 | 59,493 | 58,436 | ||||||||||||||||||||||||||||||
| Other nonearning assets | 281,044 | 285,293 | 312,659 | ||||||||||||||||||||||||||||||
| Total assets | $ | 6,795,596 | $ | 6,656,464 | $ | 6,514,430 | |||||||||||||||||||||||||||
| Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||
| Savings deposits | $ | 274,960 | $ | 43 | 0.06 | % | $ | 280,180 | $ | 45 | 0.06 | % | $ | 306,875 | $ | 52 | 0.07 | % | |||||||||||||||
| Interest bearing checking accounts | 3,505,470 | 31,562 | 3.58 | 3,295,911 | 33,822 | 4.08 | 3,073,570 | 30,953 | 4.00 | ||||||||||||||||||||||||
| Time deposits: | |||||||||||||||||||||||||||||||||
| In denominations under $100,000 | 214,429 | 1,921 | 3.56 | 215,020 | 1,914 | 3.54 | 220,678 | 1,810 | 3.25 | ||||||||||||||||||||||||
| In denominations over $100,000 | 734,342 | 8,150 | 4.42 | 844,882 | 9,775 | 4.60 | 827,017 | 9,339 | 4.48 | ||||||||||||||||||||||||
| Miscellaneous short-term borrowings | 5 | 0 | 5.30 | 13,752 | 189 | 5.48 | 13,285 | 189 | 5.64 | ||||||||||||||||||||||||
| Total interest bearing liabilities | $ | 4,729,206 | $ | 41,676 | 3.51 | % | $ | 4,649,745 | $ | 45,745 | 3.91 | % | $ | 4,441,425 | $ | 42,343 | 3.78 | % | |||||||||||||||
| Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||
| Demand deposits | 1,281,921 | 1,244,184 | 1,374,452 | ||||||||||||||||||||||||||||||
| Other liabilities | 90,725 | 92,375 | 125,900 | ||||||||||||||||||||||||||||||
| Stockholders' Equity | 693,744 | 670,160 | 572,653 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,795,596 | $ | 6,656,464 | $ | 6,514,430 | |||||||||||||||||||||||||||
| Interest Margin Recap | |||||||||||||||||||||||||||||||||
| Interest income/average earning assets | 94,480 | 5.81 | % | 96,128 | 6.04 | % | 92,257 | 5.96 | % | ||||||||||||||||||||||||
| Interest expense/average earning assets | 41,676 | 2.56 | 45,745 | 2.88 | 42,343 | 2.73 | |||||||||||||||||||||||||||
| Net interest income and margin | $ | 52,804 | 3.25 | % | $ | 50,383 | 3.16 | % | $ | 49,914 | 3.23 | % | |||||||||||||||||||||
(1) Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983, included the Tax Equity and Fiscal Responsibility Act of 1982 ("TEFRA") adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $1.11 million, $1.11 million and $1.32 million in the three-month periods ended December 31, 2024, September 30, 2024, and December 31, 2023, respectively.
(2) Loan fees, which are immaterial in relation to total taxable loan interest income for the three months ended December 31, 2024, September 30, 2024, and December 31, 2023, are included as taxable loan interest income.
(3) Nonaccrual loans are included in the average balance of taxable loans.
Reconciliation of Non-GAAP Financial Measures
Tangible common equity, adjusted tangible common equity, tangible assets, adjusted tangible assets, tangible book value per common share, tangible common equity to tangible assets, adjusted tangible common equity to adjusted tangible assets, and pretax pre-provision earnings are non-GAAP financial measures calculated based on GAAP amounts. Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of equity, net of deferred tax. Tangible assets are calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets, net of deferred tax. Adjusted tangible assets and adjusted tangible common equity remove the fair market value adjustment impact of the available-for-sale investment securities portfolio in accumulated other comprehensive income (loss) ("AOCI"). Tangible book value per common share is calculated by dividing tangible common equity by the number of shares outstanding less true treasury stock. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. However, management considers these measures of the company's value meaningful to understanding of the company's financial information and performance.
A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| Dec. 31, 2024 | Sep. 30, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||
| Total Equity | $ | 683,911 | $ | 699,181 | $ | 649,793 | $ | 683,911 | $ | 649,793 | |||||||||
| Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | 1,167 | 1,167 | ||||||||||||||
| Tangible Common Equity | 680,108 | 695,378 | 645,990 | 680,108 | 645,990 | ||||||||||||||
| Market Value Adjustment in AOCI | 165,932 | 137,435 | 154,460 | 165,932 | 154,460 | ||||||||||||||
| Adjusted Tangible Common Equity | 846,040 | 832,813 | 800,450 | 846,040 | 800,450 | ||||||||||||||
| Assets | $ | 6,678,374 | $ | 6,645,371 | $ | 6,524,029 | $ | 6,678,374 | $ | 6,524,029 | |||||||||
| Less: Goodwill | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | (4,970 | ) | |||||||||
| Plus: DTA Related to Goodwill | 1,167 | 1,167 | 1,167 | 1,167 | 1,167 | ||||||||||||||
| Tangible Assets | 6,674,571 | 6,641,568 | 6,520,226 | 6,674,571 | 6,520,226 | ||||||||||||||
| Market Value Adjustment in AOCI | 165,932 | 137,435 | 154,460 | 165,932 | 154,460 | ||||||||||||||
| Adjusted Tangible Assets | 6,840,503 | 6,779,003 | 6,674,686 | 6,840,503 | 6,674,686 | ||||||||||||||
| Ending Common Shares Issued | 25,689,730 | 25,684,916 | 25,614,585 | 25,689,730 | 25,614,585 | ||||||||||||||
| Tangible Book Value Per Common Share | $ | 26.47 | $ | 27.07 | $ | 25.22 | $ | 26.47 | $ | 25.22 | |||||||||
| Tangible Common Equity/Tangible Assets | 10.19 | % | 10.47 | % | 9.91 | % | 10.19 | % | 9.91 | % | |||||||||
| Adjusted Tangible Common Equity/Adjusted Tangible Assets | 12.37 | % | 12.29 | % | 11.99 | % | 12.37 | % | 11.99 | % | |||||||||
| Net Interest Income | $ | 51,694 | $ | 49,273 | $ | 48,599 | $ | 196,679 | $ | 197,035 | |||||||||
| Plus: Noninterest Income | 11,876 | 11,917 | 17,208 | 56,844 | 49,858 | ||||||||||||||
| Minus: Noninterest Expense | (30,653 | ) | (30,393 | ) | (29,445 | ) | (125,084 | ) | (130,710 | ) | |||||||||
| Pretax Pre-Provision Earnings | $ | 32,917 | $ | 30,797 | $ | 36,362 | $ | 128,439 | $ | 116,183 | |||||||||
Adjusted core noninterest income, adjusted core noninterest expense, adjusted earnings before income taxes, core operational profitability, core operational diluted earnings per common share and adjusted core efficiency ratio are non-GAAP financial measures calculated based on GAAP amounts. These adjusted amounts are calculated by excluding the impact of the net gain on Visa shares, legal accrual, and wire fraud loss and associated insurance and loss recoveries and adjustments to salaries and employee benefits expense for the periods presented below. Management considers these measures of financial performance to be meaningful to understanding the company's core business performance for these periods.
A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| Dec. 31, 2024 | Sep. 30, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||
| Noninterest Income | $ | 11,876 | $ | 11,917 | $ | 17,208 | $ | 56,844 | $ | 49,858 | |||||||||
| Less: Net (Gain) Loss on Visa Shares | 0 | 15 | 0 | (8,996 | ) | 0 | |||||||||||||
| Less: Insurance and Loss Recoveries | 0 | 0 | (6,300 | ) | (1,000 | ) | (6,300 | ) | |||||||||||
| Adjusted Core Noninterest Income | $ | 11,876 | $ | 11,932 | $ | 10,908 | $ | 46,848 | $ | 43,558 | |||||||||
| Noninterest Expense | $ | 30,653 | $ | 30,393 | $ | 29,445 | $ | 125,084 | $ | 130,710 | |||||||||
| Less: Legal Accrual | 0 | 0 | 0 | (4,537 | ) | 0 | |||||||||||||
| Less: Wire Fraud Loss | 0 | 0 | 0 | 0 | (18,058 | ) | |||||||||||||
| Plus: Salaries and Employee Benefits (1) | 0 | 0 | (453 | ) | 0 | 1,397 | |||||||||||||
| Adjusted Core Noninterest Expense | $ | 30,653 | $ | 30,393 | $ | 28,992 | $ | 120,547 | $ | 114,049 | |||||||||
| Earnings Before Income Taxes | $ | 29,226 | $ | 27,738 | $ | 36,062 | $ | 111,689 | $ | 110,333 | |||||||||
| Adjusted Core Impact: | |||||||||||||||||||
| Noninterest Income | 0 | 15 | (6,300 | ) | (9,996 | ) | (6,300 | ) | |||||||||||
| Noninterest Expense | 0 | 0 | 453 | 4,537 | 16,661 | ||||||||||||||
| Total Adjusted Core Impact | 0 | 15 | (5,847 | ) | (5,459 | ) | 10,361 | ||||||||||||
| Adjusted Earnings Before Income Taxes | 29,226 | 27,753 | 30,215 | 106,230 | 120,694 | ||||||||||||||
| Tax Effect | (5,036 | ) | (4,404 | ) | (4,996 | ) | (16,853 | ) | (19,119 | ) | |||||||||
| Core Operational Profitability (2) | $ | 24,190 | $ | 23,349 | $ | 25,219 | $ | 89,377 | $ | 101,575 | |||||||||
| Diluted Earnings Per Common Share | $ | 0.94 | $ | 0.91 | $ | 1.16 | $ | 3.63 | $ | 3.65 | |||||||||
| Impact of Adjusted Core Items | 0.00 | 0.00 | (0.18 | ) | (0.16 | ) | 0.30 | ||||||||||||
| Core Operational Diluted Earnings Per Common Share | $ | 0.94 | $ | 0.91 | $ | 0.98 | $ | 3.47 | $ | 3.95 | |||||||||
| Adjusted Core Efficiency Ratio | 48.22 | % | 49.66 | % | 48.72 | % | 49.49 | % | 47.40 | % | |||||||||
(1) In 2023, long-term, incentive-based compensation accruals were reduced as a result of the wire fraud loss and associated insurance and loss recoveries.
(2) Core operational profitability was $11,000 higher and $4.4 million lower than reported net income for the three months ended September 30, 2024 and December 31, 2023, respectively. Core operational profitability was $4.1 million lower and $7.8 million higher than reported net income for the twelve months ended December 31, 2024 and 2023, respectively.
Contact
Lisa M. O'Neill
Executive Vice President and Chief Financial Officer
(574) 267-9125
lisa.oneill@lakecitybank.com
